• First quarter 2023 net income of $55.0 million increased 10% compared to first quarter of 2022 and decreased 4% compared to the fourth quarter 2022.
  • First quarter 2023 diluted earnings per common share of $1.07 increased 5% compared to the first quarter of 2022 and decreased 4% compared to the fourth quarter of 2022.
  • Total assets of $14.2 billion increased 48% compared to March 31, 2022, and increased 13% compared to December 31, 2022.
  • Loans receivable of $8.6 billion, net of allowance for credit losses on loans, increased $2.6 billion, or 43%, compared to March 31, 2022, and increased $1.1 billion, or 15% compared to December 31, 2022.
  • Net interest margin was 3.27% in the first quarter of 2023 compared to 2.62% in the first quarter of 2022 and 3.13% in the fourth quarter of 2022.
  • Efficiency ratio was 30.3% in the first quarter of 2023 compared to 30.9% in the first quarter of 2022 and 31.3% in the fourth quarter of 2022.
  • As of March 31, 2023, the Company had $4.0 billion in unused borrowing capacity with the Federal Home Loan Bank and the Federal Reserve Discount window, based on available collateral.
  • The Company's most liquid assets are in unrestricted cash, short-term investments, including interest-bearing demand deposits, mortgage loans in process of securitization, loans held for sale, and warehouse lines of credit included in loans receivable. Taken together, with unused borrowing capacity, these totaled $7.8 billion, or 55%, of the $14.2 billion in total assets as of March 31, 2023.
  • Uninsured deposits totaled approximately $2 billion as of March 31, 2023, representing less than 25% of total deposits.
  • Tangible book value per common share of $22.88 increased 22% compared to $18.70 in the first quarter of 2022 and increased 5% compared to $21.88 in the fourth quarter of 2022.
  • Quarterly dividends were increased by 14%, to $.08 per common share.
  • On March 30, 2023, the Company issued and sold $158.1 million senior credit linked notes, due May 26, 2028. The net proceeds of the offering were approximately $153.5 million and resulted in a reduction of risk-weighted assets, which will benefit regulatory capital ratios as the loan pipeline continues to expand.

CARMEL, Ind., April 27, 2023 /PRNewswire/ -- Merchants Bancorp (the "Company" or "Merchants") (Nasdaq: MBIN), parent company of Merchants Bank of Indiana, today reported first quarter 2023 net income of $55.0 million, or diluted earnings per common share of $1.07.  This compared to $50.1 million, or diluted earnings per common share of $1.02 in the first quarter of 2022, and compared to $57.2 million, or diluted earnings per common share of $1.12 in the fourth quarter of 2022.

Merchants Bancorp

"We continued to deliver superior results in the first quarter by consistently minimizing interest rate and credit risk in a way that has differentiated Merchants though many economic cycles.  Our strategy continues to focus on originating and selling adjustable-rate loans that typically reprice within 30 days.  We have stayed short to the yield curve to conservatively match the duration of our assets and liabilities.  We have also created a natural hedge between our lines of business to ensure we do well in rising or falling rate environments," said Michael F. Petrie, Chairman and CEO of Merchants. 

Michael J. Dunlap, President and Chief Operating Officer of Merchants, added, "Recent bank failures have had minimal impact to our deposit base or operations.  Our liquidity continued to expand organically during the quarter, without the need to utilize the Fed's Bank Term Funding Program.  Our unused borrowing capacity increased to $4.0 billion.  Although more than 75% of our deposit balances were already insured through the FDIC as of March 31, 2023, we have also seen an elevated interest in our Insured Cash Sweep, or ICS, program that extends FDIC protection up to $100 million."  

Net income of $55.0 million for the first quarter 2023 increased by $4.8 million, or 10% compared to the first quarter of 2022, primarily driven by a $35.0 million, or 53% increase in net interest income that was partially offset by a $11.2 million, or 63%, decrease in gain on sale of loans, a $7.4 million, or 76%, decrease in loan servicing fees, and a $4.4 million, or 180%, increase in provision for credit losses.  Results for the first quarter 2023 included a $2.9 million negative fair market value adjustment to servicing rights compared to a $7.6 million positive adjustment in the first quarter of 2022.

Net income of $55.0 million for the first quarter 2023 decreased by $2.2 million, or 4%, compared to the fourth quarter of 2022, primarily driven by a $4.5 million, or 40%, decrease in gain on sale of loans and a $3.0 million decrease in syndication and asset management fees that were partially offset by a $5.3 million, or 6% increase in net interest income. Results for the first quarter of 2023 included a $2.9 million negative fair market value adjustment to servicing rights compared to a $0.2 million negative adjustment in the fourth quarter of 2022.

Total Assets

Total assets of $14.2 billion at March 31, 2023 increased $4.6 billion, or 48%, compared to March 31, 2022, and increased $1.6 billion, or 13%, compared to December 31, 2022.  Increases compared to both periods were primarily due to significant growth in the multi-family and healthcare loan portfolios.  Additionally, the increase compared to March 31, 2022 reflected new balances in securities held to maturity.

Return on average assets was 1.71% for the first quarter of 2023 compared to 1.92% for the first quarter of 2022 and 1.84% for the fourth quarter of 2022.

Asset Quality

The allowance for credit losses on loans of $51.8 million as of March 31, 2023 increased $19.7 million, or 61%, compared to March 31, 2022 and increased $7.8 million, or 18%, compared to December 31, 2022.  The increases were primarily due to growth in the multi-family, commercial and commercial real estate, and healthcare loan portfolios. 

Non-performing loans were $65.3 million, or 0.76%, of loans receivable at March 31, 2023, compared to 0.08% at March 31, 2022 and 0.36% at December 31, 2022.  The increase compared to March 31, 2022 was due to the delinquency of one multi-family customer and one healthcare customer.

Securities Available for Sale

Total securities available for sale of $679.5 million as of March 31, 2023 increased $365.3 million, or 116%, compared to March 31, 2022, and increased $356.2 million, or 110%, compared to December 31, 2022.

As of March 31, 2023, Accumulated Other Comprehensive Losses ("AOCI") of $7.7 million, related to securities available for sale, increased $1.4 million compared to March 31, 2022, and decreased $2.8 million, or 28%, compared to December 31, 2022.  The $7.7 million of AOCI as of March 31, 2023 represented less than 1% of total equity and less than 1% of total investment securities.

Total Deposits

Total deposits of $11.3 billion at March 31, 2023 increased $3.9 billion, or 52%, compared to March 31, 2022, and increased $1.3 billion, or 13%, compared to December 31, 2022. The increase for both periods was primarily due to an increase in brokered certificates of deposit.

Total brokered deposits of $3.7 billion at March 31, 2023 increased $3.4 billion, or 882%, from March 31, 2022 and increased $967.4 million, or 35%, from December 31, 2022.   Brokered deposits represented 33% of total deposits at March 31, 2023 compared to 5% of total deposits at March 31, 2022 and 27% of total deposits at December 31, 2022.  As of March 31, 2023, brokered certificates of deposit had a weighted average remaining duration of 70 days.

The Company continues to offer new products, such as adjustable-rate certificates of deposits, to minimize interest rate risks by aligning the rate and short duration characteristics of its deposit and loan portfolios.  Additionally, the Company has offered its ICS program since 2018, which extends FDIC protection up to $100 million.  This program has contributed to its low level of uninsured deposits, which were below 25% of total deposits as of March 31, 2023.

Liquidity

Cash balances of $369.6 million as of March 31, 2023 decreased by $41.9 million compared to March 31, 2022 and increased by $143.4 million compared to December 31, 2022.  The Company continues to have significant borrowing capacity, with unused lines of credit totaling $4.0 billion as of March 31, 2023 compared to $2.2 billion at March 31, 2022 and $3.1 billion at December 31, 2022. 

This liquidity enhances the ability to effectively manage interest expense and asset levels in the future. Additionally, the Company's business model is designed to continuously sell a significant portion of its loans, which provides flexibility in managing its liquidity.

Comparison of Operating Results for the Three Months Ended

March 31, 2023 and 2022

Net Interest Income of $100.7 million increased $35.0 million, or 53% compared to $65.7 million, reflecting higher yields and average balances on loans and loans held for sale, and new balances of securities held to maturity, which were partially offset by higher interest rates on deposits and borrowings. 

  • Interest rate spread of 2.76% increased 21 basis points compared to 2.55%.
  • Net interest margin of 3.27% increased 65 basis points compared to 2.62%.

Interest Income of $211.3 million increased 178% compared to $76.0 million, reflecting an increase in both yields and average balances of loans and loans held for sale, as well as new balances in securities held to maturity. 

  • Average balances of $10.6 billion for loans and loans held for sale increased 32% compared to $8.0 billion.
  • Average yield on loans and loans held for sale of 7.25% increased 361 basis points compared to 3.64%.

Interest Expense of $110.6 million increased $100.3 million, or 975%, compared to $10.3 million.  Interest expense on deposits of $104.4 million increased $95.6 million, or 1,085%, compared $8.8 million, primarily reflecting higher rates on interest bearing checking, money market, and certificates of deposit accounts.

  • Average balances of $10.5 billion for interest-bearing deposits increased 30% compared to $8.0 billion.
  • Average interest rates of 4.05% for interest-bearing deposits increased 361 basis points compared to 0.44%.

Noninterest Income of $14.3 million decreased $20.3 million, or 59%, compared to $34.6 million, primarily due to a $11.2 million, or 63%, decrease in gain on sale of loans, and a $7.4 million, or 76% decrease in loan servicing fees that included a $10.5 million lower fair market value adjustments to mortgage servicing rights.  

  • The decrease in gain on sale of loans was associated with a business mix shift in multi-family lending, from volumes sold in the secondary market towards those maintained on the balance sheet.
  • Loan servicing fees included a $2.9 million negative fair market value adjustment to servicing rights, with a $0.7 million negative adjustment in the Banking segment and a $2.2 million negative adjustment in the Multi-family Mortgage Banking segment. This compared to a $7.6 million positive fair market value adjustment to mortgage servicing rights, of which $4.3 million was in the Banking segment and $3.3 million was in the Multi-family Mortgage Banking segment.

Noninterest Expense of $34.8 million increased $3.7 million, or 12%, compared to $31.0 million, primarily due to increases in deposit insurance expense and professional fees.

The efficiency ratio of 30.25% decreased 68 basis points compared to 30.93%.

Comparison of Operating Results for the Three Months Ended

March 31, 2023 and December 31, 2022

Net Interest Income of $100.7 million increased $5.3 million, or 6% compared to $95.4 million, reflecting higher yields and average balances on loans and loans held for sale that were partially offset by higher interest rates and average balances on deposits and borrowings.

  • Interest rate spread of 2.76% increased 7 basis points compared to 2.69%.
  • Net interest margin of 3.27% increased 14 basis points compared to 3.13%.

Interest Income of $211.3 million increased $29.9 million, or 16%, compared to $181.4 million, reflecting an increase in yields and average balances of loans and loans held for sale, as well securities held to maturity.

  • Average balances of $10.6 billion for loans and loans held for sale increased $295.9 million, or 3%, compared to $10.3 billion.
  • Average yield on loans and loans held for sale of 7.25% increased 91 basis points compared to 6.34%.

Interest Expense of $110.6 million increased $24.6 million, or 29%, compared to $86.0 million.  Interest expense on deposits of $104.4 million increased $23.4 million, or 29%, compared to $81.1 million, primarily due to higher interest rates on certificates of deposit, interest bearing checking, and money market accounts.

  • Average balances of $10.5 billion for interest-bearing deposits increased $467.0 million, or 5%, compared to $10.0 billion.
  • Average interest rates of 4.05% for interest-bearing deposits increased 83 basis points compared to 3.22%.

Noninterest Income of $14.3 million decreased $8.7 million, or 38%, compared $23.0 million, primarily due to a $4.5 million, or 40%, decrease in gain on sale of loans and a $3.0 million, or 71% decrease in syndication and asset management fees.

  • The decrease in gain on sale of loans was associated with lower volume in the secondary market for multi-family loans resulting from higher interest rates across the industry.
  • Loan servicing fees included a $2.9 million negative fair market value adjustment to servicing rights, with a $0.7 million negative adjustment in the Banking segment and a $2.2 million negative adjustment in the Multi-family Mortgage Banking segment. This compared to a $0.2 million negative fair market value adjustment to servicing rights, with a $0.6 million negative adjustment in the Banking segment and a $0.4 million positive adjustment in the Multi-family Mortgage Banking segment.

Noninterest Expense of $34.8 million decreased $2.3 million, or 6%, compared to $37.1 million, primarily due to decreases in professional fees and lower commission expenses.

  • The efficiency ratio of 30.3% decreased 109 basis points compared to 31.3%.

About Merchants Bancorp
Ranked as a top performing U.S. public bank by S&P Global Market Intelligence, Merchants Bancorp is a diversified bank holding company headquartered in Carmel, Indiana operating multiple segments, including Multi-family Mortgage Banking that primarily offers multi-family housing and healthcare facility financing and servicing. Through this segment it also serves as a syndicator of low-income housing tax credit and debt funds; Mortgage Warehousing that offers mortgage warehouse financing, commercial loans, and deposit services; and Banking that offers retail and correspondent residential mortgage banking, agricultural lending, and traditional community banking.  Merchants Bancorp, with $14.2 billion in assets and $11.3 billion in deposits as of March 31, 2023, conducts its business primarily through its direct and indirect subsidiaries, Merchants Bank of Indiana, Merchants Capital Corp., Merchants Capital Investments, LLC, Merchants Capital Servicing, LLC, Merchants Asset Management, LLC, Farmers-Merchants Bank of Illinois, and Merchants Mortgage, a division of Merchants Bank of Indiana. For more information and financial data, please visit Merchants' Investor Relations page at investors.merchantsbancorp.com.

Forward-Looking Statements 
This press release contains forward-looking statements which reflect management's current views with respect to, among other things, future events and financial performance. These statements are often, but not always, made through the use of words or phrases such as "may," "might," "should," "could," "predict," "potential," "believe," "expect," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "goal," "target," "outlook," "aim," "would," "annualized" and "outlook," or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, management cautions that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.  A number of important factors could cause actual results to differ materially from those indicated in these forward-looking statements, including the impacts of factors identified in "Risk Factors" or "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Annual Report on Form 10-K and other periodic filings with the Securities and Exchange Commission.  Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise. 

 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)














March 31,


December 31,


September 30,


June 30,


March 31,



2023


2022


2022


2022


2022

Assets











Cash and due from banks


$       19,002


$          22,170


$           13,796


$       10,714


$       9,853

Interest-earning demand accounts


350,584


203,994


310,165


247,432


401,668

Cash and cash equivalents


369,586


226,164


323,961


258,146


411,521

Securities purchased under agreements to resell


3,438


3,464


3,497


3,520


4,798

Mortgage loans in process of securitization


197,074


154,194


137,448


323,046


324,280

Securities available for sale


679,518


323,337


322,069


336,814


314,266

Securities held to maturity (includes $1,106,582, $1,118,966,
$1,005,487, $0 and $0 at fair value, respectively)


1,104,835


1,119,078


1,005,487



Federal Home Loan Bank (FHLB) stock


39,130


39,130


39,130


39,130


28,804

Loans held for sale (includes $85,516, $82,192, $68,785, $41,991
and $14,567 at fair value, respectively)


2,855,250


2,910,576


2,844,750


2,759,116


2,289,094

Loans receivable, net of allowance for credit losses on loans of $51,838,
$44,014, $38,996,  $37,474 and $32,102, respectively


8,575,210


7,426,858


6,919,128


7,033,203


5,976,960

Premises and equipment, net


35,793


35,438


35,492


35,085


34,559

Servicing rights


143,867


146,248


144,984


130,710


121,036

Interest receivable


64,282


56,262


40,170


26,184


23,499

Goodwill 


15,845


15,845


15,845


15,845


15,845

Intangible assets, net


1,068


1,186


1,307


1,441


1,574

Other assets and receivables


156,070


157,447


145,454


123,815


104,356

Total assets


$14,240,966


$   12,615,227


$    11,978,722


$11,086,055


$9,650,592

Liabilities and Shareholders' Equity











  Liabilities











Deposits











Noninterest-bearing


$     313,733


$        326,875


$         315,868


$     444,461


$   461,193

Interest-bearing


11,031,498


9,744,470


10,003,611


7,855,277


7,014,628

Total deposits


11,345,231


10,071,345


10,319,479


8,299,738


7,475,821

Borrowings 


1,233,762


930,392


97,279


1,440,904


879,929

Deferred and current tax liabilities, net


32,827


19,613


19,124


19,414


30,695

Other liabilities


123,462


134,138


130,250


97,460


75,644

Total liabilities


12,735,282


11,155,488


10,566,132


9,857,516


8,462,089

Commitments and  Contingencies











Shareholders' Equity











Common stock, without par value











Authorized - 75,000,000 shares, 75,000,000 shares, 75,000,000 shares, 75,000,000
shares and 50,000,000 shares 











Issued and outstanding  - 43,233,618 shares, 43,113,127 shares, 43,109,578 shares,
43,106,505 shares and 43,267,776 shares


138,105


137,781


137,226


136,671


137,882

Preferred stock, without par value - 5,000,000 total shares authorized











7% Series A Preferred stock - $25 per share liquidation preference











Authorized - 3,500,000 shares











Issued and outstanding - 2,081,800 shares


50,221


50,221


50,221


50,221


50,221

6% Series B Preferred stock - $1,000 per share liquidation preference











Authorized - 125,000 shares











Issued and outstanding - 125,000 shares (equivalent to 5,000,000 depositary shares)


120,844


120,844


120,844


120,844


120,844

6% Series C Preferred stock - $1,000 per share liquidation preference











Authorized - 200,000 shares











Issued and outstanding - 196,181 shares (equivalent to 7,847,233 depositary shares) 


191,084


191,084


191,084


191,084


191,084

8.25% Series D Preferred stock - $1,000 per share liquidation preference











Authorized - 300,000 shares











Issued and outstanding - 142,500 shares (equivalent to 5,700,000 depositary shares) 


137,459


137,459


137,371



Retained earnings


875,700


832,871


787,530


737,789


694,776

Accumulated other comprehensive loss


(7,729)


(10,521)


(11,686)


(8,070)


(6,304)

Total shareholders' equity


1,505,684


1,459,739


1,412,590


1,228,539


1,188,503

Total liabilities and shareholders' equity


$14,240,966


$   12,615,227


$    11,978,722


$11,086,055


$9,650,592

 

Consolidated Statement of Income

(Unaudited)

(In thousands, except share data)

















Three Months Ended


Change



March 31,


December 31, 


March, 31


1Q23


1Q23



2023


2022


2022


vs. 4Q22


vs. 1Q22

Interest Income














Loans


$

189,450


$

164,682


$

72,196


15 %


162 %

Mortgage loans in process of securitization



1,648



2,551



2,245


-35 %


-27 %

Investment securities:














Available for sale - taxable



2,266



704



701


222 %


223 %

Held to maturity



15,754



11,412




38 %


100 %

Federal Home Loan Bank stock



427



288



269


48 %


59 %

Other



1,749



1,802



601


-3 %


191 %

Total interest income



211,294



181,439



76,012


16 %


178 %

Interest Expense














Deposits



104,442



81,062



8,813


29 %


1085 %

Borrowed funds



6,159



4,967



1,474


24 %


318 %

Total interest expense



110,601



86,029



10,287


29 %


975 %

Net Interest Income



100,693



95,410



65,725


6 %


53 %

Provision for credit losses



6,867



6,407



2,451


7 %


180 %

Net Interest Income After Provision for Credit Losses



93,826



89,003



63,274


5 %


48 %

Noninterest Income














Gain on sale of loans



6,733



11,267



17,965


-40 %


-63 %

Loan servicing fees, net



2,360



2,691



9,731


-12 %


-76 %

Mortgage warehouse fees



1,028



1,081



1,858


-5 %


-45 %

Syndication and asset management fees



1,212



4,207



614


-71 %


97 %

Other income



2,931



3,736



4,429


-22 %


-34 %

Total noninterest income



14,264



22,982



34,597


-38 %


-59 %

Noninterest Expense














Salaries and employee benefits



22,146



22,290



21,293


-1 %


4 %

Loan expenses



804



1,082



1,211


-26 %


-34 %

Occupancy and equipment



2,232



2,377



1,814


-6 %


23 %

Professional fees



2,269



3,739



1,303


-39 %


74 %

Deposit insurance expense



2,178



1,279



759


70 %


187 %

Technology expense



1,577



1,417



1,236


11 %


28 %

Other expense



3,566



4,925



3,417


-28 %


4 %

Total noninterest expense



34,772



37,109



31,033


-6 %


12 %

Income Before Income Taxes



73,318



74,876



66,838


-2 %


10 %

Provision for income taxes



18,363



17,720



16,696


4 %


10 %

Net Income


$

54,955


$

57,156


$

50,142


-4 %


10 %

   Dividends on preferred stock



(8,667)



(8,797)



(5,728)


-1 %


51 %

Net Income Allocated to Common Shareholders


$

46,288


$

48,359


$

44,414


-4 %


4 %

Basic Earnings Per Share


$

1.07


$

1.12


$

1.03


-4 %


4 %

Diluted Earnings Per Share


$

1.07


$

1.12


$

1.02


-4 %


5 %

Weighted-Average Shares Outstanding














Basic



43,179,604



43,111,353



43,190,066





Diluted



43,290,779



43,274,758



43,360,034





 

Key Operating Results

(Unaudited)

($ in thousands, except share data)















Three Months Ended


Change




March 31,


December 31,


March 31,


1Q23


1Q23




2023


2022


2022


vs. 4Q22


vs. 1Q22














Noninterest expense


$        34,772


$          37,109


$        31,033


-6 %


12 %














Net interest income (before provision for credit losses)


100,693


95,410


65,725


6 %


53 %


Noninterest income


14,264


22,982


34,597


-38 %


-59 %


Total income


$      114,957


$        118,392


$      100,322


-3 %


15 %














Efficiency ratio


30.25 %


31.34 %


30.93 %


(109)

bps

(68)

bps

























Average assets


$ 12,885,735


$   12,457,893


$ 10,436,448


3 %


23 %


Net income


54,955


57,156


50,142


-4 %


10 %


Return on average assets before annualizing


0.43 %


0.46 %


0.48 %






Annualization factor


4.00


4.00


4.00






Return on average assets


1.71 %


1.84 %


1.92 %


(13)

bps

(21)

bps













Return on average tangible common shareholders' equity (1)


18.89 %


20.81 %


22.37 %


(192)

bps

(348)

bps













Tangible book value per common share (1)


$          22.88


$            21.88


$          18.70


5 %


22 %














Tangible common shareholders' equity/tangible assets (1)


6.95 %


7.49 %


8.40 %


(54)

bps

(145)

bps













Consolidated ratios












Total capital/risk-weighted assets(2)


12.3

%

12.2

%

N/A






Tier I capital/risk-weighted assets(2)


11.8

%

11.7

%

N/A






Common Equity Tier I capital/risk-weighted assets(2)


7.9

%

7.7

%

N/A






Tier I capital/average assets(2)


11.6

%

11.7

%

11.3

%






(1)

Non-GAAP financial measure - see "Reconciliation of Non-GAAP Measures" below:



(2)

As defined by regulatory agencies; March 31, 2023 shown as estimates and prior periods shown as reported.




Certain non-GAAP financial measures provide useful information to management and investors that is supplementary to the company's financial condition, results of operations and cash flows computed in accordance with GAAP; however, they do have a number of limitations.  As such, the reader should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.  A reconciliation of GAAP to non-GAAP financial measures is below.  Net Income Available to Common Shareholders excludes preferred stock.  Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets and preferred stock from the calculation of total assets.  Tangible Assets is calculated by excluding the balance of goodwill and intangible assets.  Tangible book value per share is calculated by dividing tangible common equity by the number of shares outstanding.















Three Months Ended


Change




March 31,


December 31,


March 31,


1Q23


1Q23




2023


2022


2022


vs. 4Q22


vs. 1Q22














Net income


$        54,955


$          57,156


$        50,142


-4 %


10 %


Less: preferred stock dividends  


(8,667)


(8,797)


(5,728)


-1 %


51 %


Net income available to common shareholders


$        46,288


$          48,359


$        44,414


-4 %


4 %














Average shareholders' equity


$   1,496,610


$     1,445,995


$   1,173,837


4 %


27 %


Less: average goodwill & intangibles


(16,980)


(17,094)


(17,495)


-1 %


-3 %


Less: average preferred stock


(499,608)


(499,529)


(362,149)



38 %


Average tangible common shareholders' equity


$      980,022


$        929,372


$      794,193


5 %


23 %














Annualization factor


4.00


4.00


4.00






Return on average tangible common shareholders' equity


18.89 %


20.81 %


22.37 %


(192)

bps

(348)

bps













Total equity


$   1,505,684


$     1,459,739


$   1,188,503


3 %


27 %


Less: goodwill and intangibles


(16,913)


(17,031)


(17,419)


-1 %


-3 %


Less: preferred stock


(499,608)


(499,608)


(362,149)



38 %


Tangible common shareholders' equity


$      989,163


$        943,100


$      808,935


5 %


22 %














Assets


$ 14,240,966


$   12,615,227


$   9,650,592


13 %


48 %


Less: goodwill and intangibles


(16,913)


(17,031)


(17,419)


-1 %


-3 %


Tangible assets


$ 14,224,053


$   12,598,196


$   9,633,173


13 %


48 %














Ending common shares


43,233,618


43,113,127


43,267,776


















Tangible book value per common share


$          22.88


$            21.88


$          18.70


5 %


22 %


Tangible common shareholders' equity/tangible assets


6.95 %


7.49 %


8.40 %


(54)

bps

(145)

bps

 

Merchants Bancorp

Average Balance Analysis

($ in thousands)

(Unaudited)














Three Months Ended


Three Months Ended


Three Months Ended


March 31, 2023


December 31, 2022


March 31, 2022


Average


Yield/


Average


Yield/


Average


Yield/


Balance

Interest

Rate 


Balance

Interest

Rate 


Balance

Interest

Rate 

Assets:
























Interest-bearing deposits, and other

$     184,470

$    2,176

4.78 %


$     225,274

$  2,090

3.68 %


$  1,460,486

$     870

0.24 %

Securities available for sale - taxable

445,614

2,266

2.06 %


323,510

704

0.86 %


305,600

701

0.93 %

Securities held to maturity

1,115,243

15,754

5.73 %


1,002,446

11,412

4.52 %



Mortgage loans in process of securitization

159,333

1,648

4.19 %


234,248

2,551

4.32 %


349,027

2,245

2.61 %

Loans and loans held for sale

10,595,669

189,450

7.25 %


10,299,795

164,682

6.34 %


8,049,877

72,196

3.64 %

     Total interest-earning assets

12,500,329

211,294

6.86 %


12,085,273

181,439

5.96 %


10,164,990

76,012

3.03 %

Allowance for credit losses on loans

(45,190)




(40,339)




(31,023)



Noninterest-earning assets

430,596




412,959




302,481















Total assets

$ 12,885,735




$ 12,457,893




$ 10,436,448



























Liabilities & Shareholders' Equity:
























Interest-bearing checking

4,052,081

40,647

4.07 %


4,520,785

37,929

3.33 %


4,015,709

2,204

0.22 %

Savings deposits

237,289

265

0.45 %


252,787

304

0.48 %


230,702

33

0.06 %

Money market 

2,848,500

28,608

4.07 %


2,745,904

23,958

3.46 %


2,710,961

5,252

0.79 %

Certificates of deposit

3,322,991

34,922

4.26 %


2,474,427

18,871

3.03 %


1,080,438

1,324

0.50 %

    Total interest-bearing deposits

10,460,861

104,442

4.05 %


9,993,903

81,062

3.22 %


8,037,810

8,813

0.44 %













Borrowings

482,723

6,159

5.17 %


451,467

4,967

4.36 %


589,597

1,474

1.01 %

    Total interest-bearing liabilities

10,943,584

110,601

4.10 %


10,445,370

86,029

3.27 %


8,627,407

10,287

0.48 %













Noninterest-bearing deposits

304,119




419,008




518,140



Noninterest-bearing liabilities

141,422




147,520




117,064















    Total liabilities

11,389,125




11,011,898




9,262,611















    Shareholders' equity

1,496,610




1,445,995




1,173,837















Total liabilities and shareholders' equity

$ 12,885,735




$ 12,457,893




$ 10,436,448















Net interest income


$ 100,693




$ 95,410




$ 65,725














Net interest spread



2.76 %




2.69 %




2.55 %













Net interest-earning assets

$  1,556,745




$  1,639,903




$  1,537,583















Net interest margin



3.27 %




3.13 %




2.62 %













Average interest-earning assets to average interest-bearing liabilities



114.23 %




115.70 %




117.82 %

 

Supplemental Results

(Unaudited)

($ in thousands)










Net Income



Three Months Ended



March 31,


December 31,


March 31,



2023


2022


2022

Segment







Multi-family Mortgage Banking


$                1,966


$            10,228


$               11,492

Mortgage Warehousing


8,641


11,776


13,159

Banking


49,307


40,181


28,764

Other


(4,959)


(5,029)


(3,273)

Total


$              54,955


$            57,156


$               50,142

















Total Assets



March 31,


December 31,


March 31,



2023


2022


2022

Segment







Multi-family Mortgage Banking


$            341,487


$          351,274


$             293,286

Mortgage Warehousing


3,318,491


2,519,810


2,863,907

Banking


10,430,293


9,587,544


6,409,943

Other


150,695


156,599


83,456

Total


$       14,240,966


$     12,615,227


$          9,650,592

















Gain on Sale of Loans



Three Months Ended



March 31,


December 31,


March 31,



2023


2022


2022

Loan Type







Multi-family


4,920


$            10,241


$               14,953

Single-family


277


132


457

Small Business Association (SBA)


1,536


894


2,555

Total


$                6,733


$            11,267


$               17,965

















Loans Receivable and Loans Held for Sale



March 31,


December 31,


March 31,



2023


2022


2022








Mortgage warehouse lines of credit


$            604,445


$          464,785


$             752,447

Residential real estate


1,215,252


1,178,401


858,325

Multi-family financing


3,566,530


3,135,535


2,876,005

Healthcare financing


1,941,204


1,604,341


850,751

Commercial and commercial real estate (1)


1,194,320


978,661


567,971

Agricultural production and real estate


89,516


95,651


90,688

Consumer and margin loans


15,781


13,498


12,875



8,627,048


7,470,872


6,009,062

    Less: Allowance for credit losses on loans

51,838


44,014


32,102

Loans receivable


$         8,575,210


$       7,426,858


$          5,976,960








Loans held for sale


2,855,250


2,910,576


2,289,094

Total loans, net of allowance


$       11,430,460


$     10,337,434


$          8,266,054



(1)

Includes $672.9 million and $497.0 million of revolving  lines of credit collateralized primarily by single-family mortgage servicing rights as of March 31, 2023 and December 31, 2022, respectively.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/merchants-bancorp-reports-first-quarter-2023-results-301809828.html

SOURCE Merchants Bancorp

Copyright 2023 PR Newswire

Merchants Bancorp (NASDAQ:MBIN)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Merchants Bancorp Charts.
Merchants Bancorp (NASDAQ:MBIN)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Merchants Bancorp Charts.