Merchants bancorp (MBIN)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Interest Income
Loans

186,428

119,457

79,922

62,563

49,006

Investment securities:
Trading

6,690

5,012

5,187

4,516

3,579

Available for sale - taxable

6,208

6,448

4,531

-

-

Available for sale - tax exempt

272

-

-

-

-

Available for sale

-

-

-

3,249

2,361

Federal Home Loan Bank stock

932

385

321

320

308

Other

11,465

9,261

4,426

2,291

1,091

Total interest income

211,995

140,563

94,387

72,939

56,345

Interest Expense
Deposits

84,661

42,216

20,003

11,663

7,346

Borrowed funds

5,036

8,376

7,787

7,305

6,944

Total interest expense

89,697

50,592

27,790

18,968

14,290

Net interest income

122,298

89,971

66,597

53,971

42,055

Provision for loan losses

3,940

4,629

2,472

960

960

Net Interest Income After Provision for Loan Losses

118,358

85,342

64,125

53,011

41,095

Noninterest Income
Gain on sale of loans

35,411

39,266

37,790

24,755

24,803

Loan servicing fees, net

-1,118

5,741

6,273

280

836

Mortgage warehouse fees

7,145

2,550

2,608

3,015

1,193

Gains on sale of investments available for sale (includes $0 and $127, respectively, related to accumulated other comprehensive earnings reclassifications)

476

0

-

24

-

Other income

5,175

2,028

1,009

430

176

Total noninterest income

47,089

49,585

47,680

28,504

27,008

Noninterest Expense
Salaries and employee benefits

38,093

32,240

21,472

14,313

11,962

Loan expenses

4,534

4,621

4,097

4,251

2,735

Occupancy and equipment

4,609

2,788

1,602

1,344

1,248

Professional fees

2,326

2,585

1,516

1,298

675

Deposit insurance expense

2,747

1,024

930

1,149

1,077

Technology expense

2,623

1,544

1,171

985

702

Other expense

8,381

6,098

3,856

3,380

2,523

Total noninterest expense

63,313

50,900

34,644

26,720

20,922

Income Before Income Taxes

102,134

84,027

77,161

54,795

47,181

Provision for income taxes (includes $0 and $32, respectively, related to income tax expense for reclassification items)

24,805

21,153

22,477

21,668

18,798

Net Income

77,329

62,874

54,684

33,127

28,383

Dividends on preferred stock

9,216

3,330

3,330

2,002

0

Net Income Allocated to Common Shareholders

68,113

59,544

51,354

31,125

28,383

Basic Earnings Per Share (in dollar per share)

2.37

2.08

2.28

1.47

1.35

Diluted Earnings Per Share (in dollar per share)

2.37

2.07

2.28

1.47

1.35

Weighted-Average Shares Outstanding Basic (in Shares)

28,705

28,692

22,551

21,111

21,075

Weighted-Average Shares Outstanding Diluted (in Shares)

28,745

28,724

22,568

21,113

21,075

Dividends Per Share

-

-

-

-

0.20