Biggest changeSelected Financial Data. At or for the Year Ended December 31, (Dollars in thousands, except per share data) 2022 2021 2020 2019 2018 Balance Sheet Data: Total Assets $ 12,615,227 $ 11,278,638 $ 9,645,375 $ 6,371,928 $ 3,884,163 Loans held for investment 7,470,872 5,782,663 5,535,426 3,028,310 2,058,127 Allowance for credit losses (1) (44,014) (31,344) (27,500) (15,842) (12,704) Loans held for sale 2,910,576 3,303,199 3,070,154 2,093,789 832,455 Deposits 10,071,345 8,982,613 7,408,066 5,478,075 3,231,086 Total liabilities 11,155,488 10,123,229 8,834,754 5,718,200 3,462,926 Total shareholders' equity 1,459,739 1,155,409 810,621 653,728 421,237 Tangible common shareholders' equity (non-GAAP) 943,100 775,708 579,847 421,438 358,637 Income Statement Data: Interest Income $ 480,833 $ 311,886 $ 282,790 $ 211,995 $ 140,563 Interest Expense 162,282 33,892 58,644 89,697 50,592 Net interest income 318,551 277,994 224,146 122,298 89,971 Provision for credit losses 17,295 5,012 11,838 3,940 4,629 Noninterest income 125,936 157,333 127,473 47,089 49,585 Noninterest expense 136,050 125,385 96,424 63,313 50,900 Income before taxes 291,142 304,930 243,357 102,134 84,027 Provision for income taxes 71,421 77,826 62,824 24,805 21,153 Net income 219,721 227,104 180,533 77,329 62,874 Preferred stock dividends 25,983 20,873 14,473 9,216 3,330 Net income available to common shareholders $ 193,738 $ 206,231 $ 166,060 $ 68,113 $ 59,544 Credit Quality Data: Nonperforming loans $ 26,683 $ 761 $ 6,321 $ 4,678 $ 2,411 Nonperforming loans to total loans 0.36 % 0.01 % 0.11 % 0.15 % 0.12 % Nonperforming assets $ 26,683 $ 761 $ 6,321 $ 4,822 $ 2,411 Nonperforming assets to total assets 0.21 % 0.01 % 0.07 % 0.08 % 0.06 % Allowance for credit losses to total loans 0.59 % 0.54 % 0.50 % 0.52 % 0.62 % Allowance for credit losses to nonperforming loans 164.95 % 4,118.79 % 435.06 % 338.65 % 526.92 % Net charge-offs/(recoveries) to average loans and loans held for sale 0.01 % 0.01 % 0.00 % 0.02 % 0.01 % Per Share Data (Common Stock): (2) Diluted earnings per share $ 4.47 $ 4.76 $ 3.85 $ 1.58 $ 1.38 Dividends declared $ 0.28 $ 0.24 $ 0.21 $ 0.19 $ 0.16 Tangible book value (non-GAAP) $ 21.88 $ 17.96 $ 13.45 $ 9.79 $ 8.33 Weighted average shares outstanding Basic 43,164,477 43,172,078 43,113,741 43,057,688 43,039,433 Diluted 43,316,904 43,325,303 43,167,113 43,118,561 43,086,629 Shares outstanding at period end 43,113,127 43,180,079 43,120,625 43,059,657 43,041,054 Performance Metrics: Return on average assets 1.99 % 2.23 % 2.12 % 1.47 % 1.71 % Return on average equity 17.21 % 22.07 % 25.09 % 14.37 % 15.86 % Return on average tangible common equity (non-GAAP) 22.50 % 30.10 % 34.02 % 17.56 % 17.23 % Net interest margin 2.97 % 2.79 % 2.69 % 2.40 % 2.54 % Efficiency ratio (non-GAAP) 30.61 % 28.80 % 27.42 % 37.38 % 36.47 % Loans and loans held for sale to deposits 103.08 % 101.15 % 116.17 % 93.50 % 89.46 % Capital Ratios—Merchants Bancorp: Tangible common equity to tangible assets (non-GAAP) 7.5 % 6.9 % 6.0 % 6.6 % 9.3 % Tier 1 common equity to risk-weighted assets 7.7 % n/a % n/a % 7.4 % 10.6 % Tier 1 leverage ratio/CBLR 11.7 % 10.4 % 8.6 % 9.4 % 10.0 % Tier 1 capital to risk-weighted assets 11.7 % n/a % n/a % 11.3 % 11.9 % Total capital to risk-weighted assets 12.2 % n/a % n/a % 11.6 % 12.3 % Capital Ratios—Merchants Bank Only: Tier 1 common equity to risk-weighted assets 11.3 % n/a % n/a % 11.7 % 12.9 % CBLR (Tier 1 leverage ratio) 11.3 % 10.3 % 8.7 % 9.7 % 11.0 % Tier 1 capital to risk-weighted assets 11.3 % n/a % n/a % 11.7 % 12.9 % Total capital to risk-weighted assets 11.7 % n/a % n/a % 12.0 % 13.3 % (1) The Company adopted FASB Accounting Standards Update (ASU) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”) on January 1, 2022.
Biggest changeSelected Financial Data. At or for the Year Ended December 31, (Dollars in thousands, except per share data) 2023 2022 2021 2020 2019 Balance Sheet Data: Total Assets $ 16,952,516 $ 12,615,227 $ 11,278,638 $ 9,645,375 $ 6,371,928 Loans held for investment 10,199,553 7,470,872 5,782,663 5,535,426 3,028,310 Allowance for credit losses (1) (71,752) (44,014) (31,344) (27,500) (15,842) Loans held for sale 3,144,756 2,910,576 3,303,199 3,070,154 2,093,789 Deposits 14,061,460 10,071,345 8,982,613 7,408,066 5,478,075 Total liabilities 15,251,432 11,155,488 10,123,229 8,834,754 5,718,200 Total shareholders' equity 1,701,084 1,459,739 1,155,409 810,621 653,728 Tangible common shareholders' equity (non-GAAP) 1,184,889 943,100 775,708 579,847 421,438 Income Statement Data: Interest Income $ 1,077,798 $ 480,833 $ 311,886 $ 282,790 $ 211,995 Interest Expense 629,727 162,282 33,892 58,644 89,697 Net interest income 448,071 318,551 277,994 224,146 122,298 Provision for credit losses 40,231 17,295 5,012 11,838 3,940 Noninterest income 114,668 125,936 157,333 127,473 47,089 Noninterest expense 174,601 136,050 125,385 96,424 63,313 Income before taxes 347,907 291,142 304,930 243,357 102,134 Provision for income taxes 68,673 71,421 77,826 62,824 24,805 Net income 279,234 219,721 227,104 180,533 77,329 Preferred stock dividends 34,670 25,983 20,873 14,473 9,216 Net income available to common shareholders $ 244,564 $ 193,738 $ 206,231 $ 166,060 $ 68,113 Credit Quality Data: Nonperforming loans $ 82,015 $ 26,683 $ 761 $ 6,321 $ 4,678 Nonperforming loans to total loans 0.80 % 0.36 % 0.01 % 0.11 % 0.15 % Nonperforming assets $ 82,015 $ 26,683 $ 761 $ 6,321 $ 4,822 Nonperforming assets to total assets 0.48 % 0.21 % 0.01 % 0.07 % 0.08 % Allowance for credit losses to total loans 0.70 % 0.59 % 0.54 % 0.50 % 0.52 % Allowance for credit losses to nonperforming loans 87.49 % 164.95 % 4,118.79 % 435.06 % 338.65 % Net charge-offs/(recoveries) to average loans and loans held for sale 0.08 % 0.01 % 0.01 % 0.00 % 0.02 % Per Share Data (Common Stock): Diluted earnings per share $ 5.64 $ 4.47 $ 4.76 $ 3.85 $ 1.58 Dividends declared $ 0.32 $ 0.28 $ 0.24 $ 0.21 $ 0.19 Tangible book value (non-GAAP) $ 27.40 $ 21.88 $ 17.96 $ 13.45 $ 9.79 Weighted average shares outstanding Basic 43,224,042 43,164,477 43,172,078 43,113,741 43,057,688 Diluted 43,345,799 43,316,904 43,325,303 43,167,113 43,118,561 Shares outstanding at period end 43,242,928 43,113,127 43,180,079 43,120,625 43,059,657 Performance Metrics: Return on average assets 1.85 % 1.99 % 2.23 % 2.12 % 1.47 % Return on average equity 17.63 % 17.21 % 22.07 % 25.09 % 14.37 % Return on average tangible common equity (non-GAAP) 22.92 % 22.50 % 30.10 % 34.02 % 17.56 % Net interest margin 3.06 % 2.97 % 2.79 % 2.69 % 2.40 % Efficiency ratio (non-GAAP) 31.03 % 30.61 % 28.80 % 27.42 % 37.38 % Loans and loans held for sale to deposits 94.90 % 103.08 % 101.15 % 116.17 % 93.50 % Capital Ratios—Merchants Bancorp: Tangible common equity to tangible assets (non-GAAP) 7.0 % 7.5 % 6.9 % 6.0 % 6.6 % Tier 1 common equity to risk-weighted assets 7.8 % 7.7 % n/a % n/a % 7.4 % Tier 1 leverage ratio/CBLR 10.1 % 11.7 % 10.4 % 8.6 % 9.4 % Tier 1 capital to risk-weighted assets 11.1 % 11.7 % n/a % n/a % 11.3 % Total capital to risk-weighted assets 11.6 % 12.2 % n/a % n/a % 11.6 % Capital Ratios—Merchants Bank Only: Tier 1 common equity to risk-weighted assets 10.9 % 11.3 % n/a % n/a % 11.7 % Tier 1 capital to average assets 10.1 % 11.3 % 10.3 % 8.7 % 9.7 % Tier 1 capital to risk-weighted assets 10.9 % 11.3 % n/a % n/a % 11.7 % Total capital to risk-weighted assets 11.5 % 11.7 % n/a % n/a % 12.0 % (1) The Company adopted FASB Accounting Standards Update (ASU) 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”) on January 1, 2022.
The reconciliation from consolidated assets per GAAP to tangible assets is comprised solely of consolidated assets less goodwill and intangibles totaling $17.0 million at December 31, 2022, $17.6 million at December 31, 2021, $18.1 million at December 31, 2020, $19.6 million at December 31, 2019 and $21.0 million for the year ended December 31, 2018.
The reconciliation from consolidated assets per GAAP to tangible assets is comprised solely of consolidated assets less goodwill and intangibles totaling $16.6 million at December 31, 2023, $17.0 million at December 31, 2022, $17.6 million at December 31, 2021, $18.1 million at December 31, 2020 and $19.6 million for the year ended December 31, 2019.
A reconciliation of GAAP to non-GAAP financial measures is as follows: At December 31, (Dollars in thousands) 2022 2021 2020 2019 2018 Tangible common shareholders’ equity: Shareholders’ equity per GAAP $ 1,459,739 $ 1,155,409 $ 810,621 $ 653,728 $ 421,237 Less: goodwill & intangibles (17,031) (17,552) (18,128) (19,644) (21,019) Tangible shareholders’ equity 1,442,708 1,137,857 792,493 634,084 400,218 Less: preferred stock (499,608) (362,149) (212,646) (212,646) (41,581) Tangible common shareholders’ equity $ 943,100 $ 775,708 $ 579,847 $ 421,438 $ 358,637 Average tangible common shareholders’ equity: Average shareholders’ equity per GAAP $ 1,276,443 $ 1,028,834 $ 719,630 $ 537,946 $ 396,350 Less: average goodwill & intangibles (17,293) (17,841) (18,899) (20,243) (9,265) Less: average preferred stock (398,182) (325,904) (212,646) (129,881) (41,581) Average tangible common shareholders’ equity $ 860,968 $ 685,089 $ 488,085 $ 387,822 $ 345,504 Tangible assets: Assets per GAAP $ 12,615,227 $ 11,278,638 $ 9,645,375 $ 6,371,928 $ 3,884,163 Less: goodwill & intangibles (17,031) (17,552) (18,128) (19,644) (21,019) Tangible assets $ 12,598,196 $ 11,261,086 $ 9,627,247 $ 6,352,284 $ 3,863,144 Ending Common Shares 43,113,127 43,180,079 43,120,625 43,059,657 43,041,054 Tangible book value per common share $ 21.88 $ 17.96 $ 13.45 $ 9.79 $ 8.33 Return on average tangible common equity 22.50 % 30.10 % 34.02 % 17.56 % 17.23 % Tangible common equity to tangible assets 7.5 % 6.9 % 6.0 % 6.6 % 9.3 % 35 Table of Contents For the Year Ended December 31, 2022 2021 2020 2019 2018 Net income as reported per GAAP $ 219,721 $ 227,104 $ 180,533 $ 77,329 $ 62,874 Less: preferred stock dividends (25,983) (20,873) (14,473) (9,216) (3,330) Net income available to common shareholders $ 193,738 $ 206,231 $ 166,060 $ 68,113 $ 59,544 Efficiency ratio (based on all GAAP metrics): Noninterest expense $ 136,050 $ 125,385 $ 96,424 $ 63,313 $ 50,900 Net interest income (before provision for credit losses) 318,551 277,994 224,146 122,298 89,971 Noninterest income 125,936 157,333 127,473 47,089 49,585 Total revenues for efficiency ratio $ 444,487 $ 435,327 $ 351,619 $ 169,387 $ 139,556 Efficiency ratio 30.61 % 28.80 % 27.42 % 37.38 % 36.47 %
A reconciliation of GAAP to non-GAAP financial measures is as follows: At December 31, (Dollars in thousands) 2023 2022 2021 2020 2019 Tangible common shareholders’ equity: Shareholders’ equity per GAAP $ 1,701,084 $ 1,459,739 $ 1,155,409 $ 810,621 $ 653,728 Less: goodwill & intangibles (16,587) (17,031) (17,552) (18,128) (19,644) Tangible shareholders’ equity 1,684,497 1,442,708 1,137,857 792,493 634,084 Less: preferred stock (499,608) (499,608) (362,149) (212,646) (212,646) Tangible common shareholders’ equity $ 1,184,889 $ 943,100 $ 775,708 $ 579,847 $ 421,438 Average tangible common shareholders’ equity: Average shareholders’ equity per GAAP $ 1,583,485 $ 1,276,443 $ 1,028,834 $ 719,630 $ 537,946 Less: average goodwill & intangibles (16,801) (17,293) (17,841) (18,899) (20,243) Less: average preferred stock (499,608) (398,182) (325,904) (212,646) (129,881) Average tangible common shareholders’ equity $ 1,067,076 $ 860,968 $ 685,089 $ 488,085 $ 387,822 Tangible assets: Assets per GAAP $ 16,952,516 $ 12,615,227 $ 11,278,638 $ 9,645,375 $ 6,371,928 Less: goodwill & intangibles (16,587) (17,031) (17,552) (18,128) (19,644) Tangible assets $ 16,935,929 $ 12,598,196 $ 11,261,086 $ 9,627,247 $ 6,352,284 Ending Common Shares 43,242,928 43,113,127 43,180,079 43,120,625 43,059,657 Tangible book value per common share $ 27.40 $ 21.88 $ 17.96 $ 13.45 $ 9.79 Return on average tangible common equity 22.92 % 22.50 % 30.10 % 34.02 % 17.56 % Tangible common equity to tangible assets 7.0 % 7.5 % 6.9 % 6.0 % 6.6 % 36 Table of Contents For the Year Ended December 31, 2023 2022 2021 2020 2019 Net income as reported per GAAP $ 279,234 $ 219,721 $ 227,104 $ 180,533 $ 77,329 Less: preferred stock dividends (34,670) (25,983) (20,873) (14,473) (9,216) Net income available to common shareholders $ 244,564 $ 193,738 $ 206,231 $ 166,060 $ 68,113 Efficiency ratio (based on all GAAP metrics): Noninterest expense $ 174,601 $ 136,050 $ 125,385 $ 96,424 $ 63,313 Net interest income (before provision for credit losses) 448,071 318,551 277,994 224,146 122,298 Noninterest income 114,668 125,936 157,333 127,473 47,089 Total revenues for efficiency ratio $ 562,739 $ 444,487 $ 435,327 $ 351,619 $ 169,387 Efficiency ratio 31.03 % 30.61 % 28.80 % 27.42 % 37.38 %
The reconciliation from shareholders’ equity per GAAP to tangible common shareholders’ equity is comprised solely of goodwill and intangibles totaling $17.0 million at December 31, 2022, $17.6 million at December 31, 2021, $18.1 million at December 31, 2020, $19.6 million at December 31, 2019 and $21.0 million for the year ended December 31, 2018.
These non-GAAP financial measures include presentation of tangible common shareholders’ equity, tangible book value per share, tangible common shareholders’ equity to tangible assets, return on average tangible common equity, and efficiency ratio. 35 Table of Contents The reconciliation from shareholders’ equity per GAAP to tangible common shareholders’ equity is comprised of goodwill and intangibles totaling $16.6 million at December 31, 2023, $17.0 million at December 31, 2022, $17.6 million at December 31, 2021, $18.1 million at December 31, 2020 and $19.6 million for the year ended December 31, 2019, as well as preferred stock totaling $499.6 million at December 31, 2023, $499.6 million at December 31, 2022, $362.1 million at December 31, 2021, $212.6 million at December 31, 2020 and $212.6 million at December 31, 2019.