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.
Biggest changeSelected Financial Data. At or for the Year Ended December 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Balance Sheet Data: Total Assets $ 18,805,732 $ 16,952,516 $ 12,615,227 $ 11,278,638 $ 9,645,375 Loans held for investment 10,438,388 10,199,553 7,470,872 5,782,663 5,535,426 Allowance for credit losses (1) (84,386) (71,752) (44,014) (31,344) (27,500) Loans held for sale 3,771,510 3,144,756 2,910,576 3,303,199 3,070,154 Deposits 11,919,976 14,061,460 10,071,345 8,982,613 7,408,066 Total liabilities 16,562,422 15,251,432 11,155,488 10,123,229 8,834,754 Total shareholders' equity 2,243,310 1,701,084 1,459,739 1,155,409 810,621 Tangible common shareholders' equity (non-GAAP) 1,563,102 1,184,889 943,100 775,708 579,847 Statement of Income Data: Interest Income $ 1,302,720 $ 1,077,798 $ 480,833 $ 311,886 $ 282,790 Interest Expense 780,100 629,727 162,282 33,892 58,644 Net interest income 522,620 448,071 318,551 277,994 224,146 Provision for credit losses 24,278 40,231 17,295 5,012 11,838 Noninterest income 148,112 114,668 125,936 157,333 127,473 Noninterest expense 223,812 174,601 136,050 125,385 96,424 Income before taxes 422,642 347,907 291,142 304,930 243,357 Provision for income taxes 102,256 68,673 71,421 77,826 62,824 Net income 320,386 279,234 219,721 227,104 180,533 Preferred stock dividends 34,909 34,670 25,983 20,873 14,473 Impact of preferred stock redemption 1,823 — — — — Net income available to common shareholders $ 283,654 $ 244,564 $ 193,738 $ 206,231 $ 166,060 Credit Quality Data: Nonperforming loans $ 279,722 $ 82,015 $ 26,683 $ 761 $ 6,321 Nonperforming loans to total loans receivable 2.68 % 0.80 % 0.36 % 0.01 % 0.11 % Nonperforming assets $ 287,931 $ 82,015 $ 26,683 $ 761 $ 6,321 Nonperforming assets to total assets 1.53 % 0.48 % 0.21 % 0.01 % 0.07 % Allowance for credit losses to total loans 0.81 % 0.70 % 0.59 % 0.54 % 0.50 % Allowance for credit losses to nonperforming loans 30.17 % 87.49 % 164.95 % 4,118.79 % 435.06 % Net charge-offs to average loans and loans held for sale 0.07 % 0.08 % 0.01 % 0.01 % 0.00 % Per Share Data (Common Stock): Diluted earnings per share $ 6.30 $ 5.64 $ 4.47 $ 4.76 $ 3.85 Dividends declared $ 0.36 $ 0.32 $ 0.28 $ 0.24 $ 0.21 Tangible book value (non-GAAP) $ 34.15 $ 27.40 $ 21.88 $ 17.96 $ 13.45 Weighted average shares outstanding Basic 44,855,100 43,224,042 43,164,477 43,172,078 43,113,741 Diluted 45,004,786 43,345,799 43,316,904 43,325,303 43,167,113 Shares outstanding at period end 45,767,166 43,242,928 43,113,127 43,180,079 43,120,625 Performance Metrics: Return on average assets 1.79 % 1.85 % 1.99 % 2.23 % 2.12 % Return on average equity 16.86 % 17.63 % 17.21 % 22.07 % 25.09 % Return on average tangible common equity (non-GAAP) 20.16 % 22.92 % 22.50 % 30.10 % 34.02 % Net interest margin 3.03 % 3.06 % 2.97 % 2.79 % 2.69 % Efficiency ratio (non-GAAP) 33.37 % 31.03 % 30.61 % 28.80 % 27.42 % Loans and loans held for sale to deposits 119.21 % 94.90 % 103.08 % 101.15 % 116.17 % Capital Ratios—Merchants Bancorp: Tangible common equity to tangible assets (non-GAAP) 8.3 % 7.0 % 7.5 % 6.9 % 6.0 % Tier 1 common equity to risk-weighted assets 9.3 % 7.8 % 7.7 % n/a % n/a % Tier 1 leverage ratio/CBLR 12.1 % 10.1 % 11.7 % 10.4 % 8.6 % Tier 1 capital to risk-weighted assets 13.3 % 11.1 % 11.7 % n/a % n/a % Total capital to risk-weighted assets 13.9 % 11.6 % 12.2 % n/a % n/a % Capital Ratios—Merchants Bank Only: Tier 1 common equity to risk-weighted assets 12.3 % 10.9 % 11.3 % n/a % n/a % Tier 1 capital to average assets 11.2 % 10.1 % 11.3 % 10.3 % 8.7 % Tier 1 capital to risk-weighted assets 12.3 % 10.9 % 11.3 % n/a % n/a % Total capital to risk-weighted assets 12.9 % 11.5 % 11.7 % n/a % n/a % (1) The Company adopted FASB ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”) on January 1, 2022.
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 %
A reconciliation of GAAP to non-GAAP financial measures is as follows: At December 31, 2024 2023 2022 2021 2020 (Dollars in thousands) Tangible common shareholders’ equity: Shareholders’ equity per GAAP $ 2,243,310 $ 1,701,084 $ 1,459,739 $ 1,155,409 $ 810,621 Less: goodwill & intangibles (8,073) (16,587) (17,031) (17,552) (18,128) Tangible shareholders’ equity 2,235,237 1,684,497 1,442,708 1,137,857 792,493 Less: preferred stock (672,135) (499,608) (499,608) (362,149) (212,646) Tangible common shareholders’ equity $ 1,563,102 $ 1,184,889 $ 943,100 $ 775,708 $ 579,847 Average tangible common shareholders’ equity: Average shareholders’ equity per GAAP $ 1,900,130 $ 1,583,485 $ 1,276,443 $ 1,028,834 $ 719,630 Less: average goodwill & intangibles (8,697) (16,801) (17,293) (17,841) (18,899) Less: average preferred stock (484,391) (499,608) (398,182) (325,904) (212,646) Average tangible common shareholders’ equity $ 1,407,042 $ 1,067,076 $ 860,968 $ 685,089 $ 488,085 Tangible assets: Assets per GAAP $ 18,805,732 $ 16,952,516 $ 12,615,227 $ 11,278,638 $ 9,645,375 Less: goodwill & intangibles (8,073) (16,587) (17,031) (17,552) (18,128) Tangible assets $ 18,797,659 $ 16,935,929 $ 12,598,196 $ 11,261,086 $ 9,627,247 Ending Common Shares 45,767,166 43,242,928 43,113,127 43,180,079 43,120,625 Tangible book value per common share $ 34.15 $ 27.40 $ 21.88 $ 17.96 $ 13.45 Return on average tangible common equity 20.16 % 22.92 % 22.50 % 30.10 % 34.02 % Tangible common equity to tangible assets 8.3 % 7.0 % 7.5 % 6.9 % 6.0 % 39 Table of Contents For the Year Ended December 31, 2024 2023 2022 2021 2020 Net income as reported per GAAP $ 320,386 $ 279,234 $ 219,721 $ 227,104 $ 180,533 Less: preferred stock dividends (34,909) (34,670) (25,983) (20,873) (14,473) Less: impact of preferred stock redemption (1,823) — — — — Net income available to common shareholders $ 283,654 $ 244,564 $ 193,738 $ 206,231 $ 166,060 Efficiency ratio (based on all GAAP metrics): Noninterest expense $ 223,812 $ 174,601 $ 136,050 $ 125,385 $ 96,424 Net interest income (before provision for credit losses) 522,620 448,071 318,551 277,994 224,146 Noninterest income 148,112 114,668 125,936 157,333 127,473 Total revenues for efficiency ratio $ 670,732 $ 562,739 $ 444,487 $ 435,327 $ 351,619 Efficiency ratio 33.37 % 31.03 % 30.61 % 28.80 % 27.42 %
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.
Our management uses these non-GAAP financial measures in its analysis of our performance. 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.