Exhibit 99.1
| Release: | 4:05 P.M. April 21, 2022 |
| 212-365-6700 | |
| IR@MCBankNY.com |
Metropolitan Bank Holding Corp. Reports Quarterly Net Income
Revenues Increased 38.6% Year-Over-Year
Loans Increased 10.4% Quarter-Over-Quarter
Return on Average Tangible Common Equity1 of 14.0%
NEW YORK, April 21, 2022 – Metropolitan Bank Holding Corp. (the “Company”) (NYSE: MCB), the holding company for Metropolitan Commercial Bank (the “Bank”), reported net income of $19.0 million, or $1.69 per diluted common share, for the first quarter of 2022 compared to net income of $12.1 million, or $1.43 per diluted common share, for the first quarter of 2021.
The Company will conduct a conference call at 9:00 a.m. Eastern time on Friday, April 22, 2022, to discuss first quarter 2022 results. See “Conference Call” section below for further details.
Financial Highlights include:
| · | Total revenues of $54.1 million, up 38.6% from the prior year period and 4.2% from the prior linked quarter. |
| · | Banking-as-a-Service (“BaaS”) revenues of $5.7 million, up 68.4% from the prior year period and 6.9% from the prior linked quarter. |
| · | Net income of $19.0 million, up 57.0% from the prior year period and 0.7% from the prior linked quarter. |
| · | Diluted earnings per share of $1.69, up 18.2% from the prior year period. |
| · | Net interest margin of 2.71%, up 12 basis points from the prior linked quarter. |
| · | Loans totaled $4.1 billion, up 27.3% from March 31, 2021 and 10.4% from December 31, 2021. |
| · | Loan originations of $488.9 million for the first quarter of 2022 compared to $235.7 million for the prior year period and $411.0 million for the prior linked quarter. |
| · | Deposits were $5.9 billion, up 34.2% from March 31, 2021. |
| · | Non-interest-bearing demand deposits increased to $3.2 billion, up 46.5% from March 31, 2021. |
| · | Redeemed $25.0 million of 6.25% subordinated debt. |
| · | Book value per share was $50.88, up 23.9% from March 31, 2021, and tangible book value per share1 was $49.99, up 25.3% from March 31, 2021. |
| · | Return on average equity of 13.8% and return on average tangible common equity1 of 14.0%. |
| · | Efficiency ratio2 improved to 45.5% compared to 52.1% for the prior year period. |
1 Non-GAAP financial measure. See Reconciliation of Non-GAAP Measures on page 11.
2 Total non-interest expense divided by Total revenues.
1
Mark DeFazio, President and Chief Executive Officer, commented, “I am very pleased with our first quarter results, which reflect the sustained strength of our organic balance sheet growth and continued expansion of our Banking-as-a-Service business. The first quarter of 2022 was one of economic uncertainty as well as strategic deployment of liquidity by both MCB and our clients, and at a pace unlike anything we have seen in quite some time. For MCB, this has included substantial deployment of our liquidity into lending and securities, as well as repaying outstanding subordinated debt. For our clients, significant liquidity has moved into business investments and acquisitions. MCB will see immediate benefits from most of these initiatives, and will certainly benefit from our clients’ strategic investments for years to come.
“I am confident this momentum has a long runway, notwithstanding the economic uncertainty we are facing today. MCB has faced similar economic challenges over the past two decades, and we have always been prepared to address these disruptions while sustaining growth and profitability. Lastly, I am grateful for the support of our Board of Directors, clients and employees.”
Balance Sheet
The Company had total assets of $6.6 billion at March 31, 2022, an increase of $1.7 billion, or 34.5%, from March 31, 2021, and a decrease of $493.2 million, or 6.9% from December 31, 2021.
Total loans, net of deferred fees and unamortized costs, were $4.1 billion, an increase of $883.8 million, or 27.3%, from March 31, 2021, and an increase of $389.5 million, or 10.4% from December 31, 2021. Loan production was $488.9 million for the first quarter of 2022 compared to $235.7 million for the prior year period and $411.0 million for the prior linked quarter. The increase in total loans from March 31, 2021 was due primarily to an increase of $800.9 million in commercial real estate (“CRE”) loans (including owner-occupied) and $136.5 million in commercial and industrial (“C&I”) loans, partially offset by a $72.2 million decrease in multi-family loans. The increase in total loans from December 31, 2021 was due primarily to an increase of $293.7 million in CRE loans (including owner-occupied) and $69.1 million in C&I loans.
Total cash and cash equivalents were $1.4 billion at March 31, 2022, an increase of $278.9 million, or 24.6%, from March 31, 2021, and a decrease of $945.4 million, or 40.1%, from December 31, 2021. The increase from March 31, 2021, reflected the strong growth in deposits as well as the cash received from the issuance of common stock during the third quarter of 2021. The decrease from December 31, 2021, reflected the $414.3 million deployment into loans and securities and the $492.6 million decrease of non-interest bearing demand deposits.
Total securities were $975.8 million, an increase of 101.3% from March 31, 2021, and 2.6% from December 31, 2021, due primarily to the deployment of excess liquidity.
Total deposits were $5.9 billion, an increase of $1.5 billion, or 34.2% from March 31, 2021, and a decrease of $496.2 million or 7.7% from December 31, 2021. The increase in deposits from March 31, 2021, was due to increases across most deposit verticals. The decrease in deposits from December 31, 2021, was primarily driven by the $492.6 million decrease of non-interest bearing demand deposits, which was largely a result of deposit outflows related to client corporate activity, including client related acquisitions in the amount of approximately $275.0 million. Non-interest-bearing demand deposits were 53.5% of total deposits at March 31, 2022, compared to 49.0% at March 31, 2021 and 57.0% at December 31, 2021.
During the first quarter of 2022, the Company redeemed $25.0 million of subordinated debt, plus accrued interest. The subordinated notes had a maturity date of March 15, 2027 and an interest rate of 6.25% per annum.
2
The Company and the Bank each met all the requirements to be considered “Well-Capitalized” under applicable regulatory guidelines. Total non-owner-occupied commercial real estate loans were 351.0% of total risk-based capital at March 31, 2022, compared to 426.5% and 343.4% at March 31, 2021 and December 31, 2021, respectively.
Income Statement
Financial Highlights
| Three months ended | ||||||||||||
| Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
| (dollars in thousands, except per share data) | 2022 | 2021 | 2021 | |||||||||
| Total revenues (1) | $ | 54,059 | $ | 51,867 | $ | 39,017 | ||||||
| Net income | 19,021 | 18,887 | 12,117 | |||||||||
| Diluted earnings per common share | 1.69 | 1.69 | 1.43 | |||||||||
| Return on average assets (2) | 1.11 | % | 1.10 | % | 1.05 | % | ||||||
| Return on average equity (2) | 13.8 | % | 13.6 | % | 14.2 | % | ||||||
| Return on average tangible common equity (2), (3) | 14.0 | % | 13.9 | % | 14.8 | % | ||||||
| (1) | Total revenues equal net interest income plus non-interest income. | |
| (2) | For periods less than a year, ratios are annualized. | |
| (3) | Non-GAAP financial measure. See Reconciliation of Non-GAAP Measures on page 11. |
Net Interest Income
Net interest income for the first quarter of 2022 was $46.6 million, an increase of $1.8 million from the prior linked quarter and $12.2 million from the prior year period. This was primarily due to an increase in the average balance of loans and securities. The average balance of loans increased $207.6 million and $714.5 million compared to the prior linked quarter and prior year period, respectively. The average balance of securities increased $221.5 million and $679.4 million compared to the prior linked quarter and prior year period, respectively. Interest income for the prior linked quarter included elevated loan fees. Interest expense for the first quarter of 2022 included $274,000 of unamortized debt issue costs related to the subordinated debt redemption.
Net Interest Margin
Net interest margin for the first quarter of 2022 was 2.71% compared to 2.59% and 3.00% for the prior linked quarter and prior year period, respectively. The 12 basis point increase in net interest margin from the prior linked quarter was driven largely by the shift toward higher yielding assets, partially offset by the recognition of unamortized debt issue costs related to the subordinated debt redemption in the first quarter of 2022. The 29 basis point decline from the prior year period was primarily due to the $868.7 million increase in the average balance of lower yielding overnight deposits.
Total cost of funds for the first quarter of 2022 was 28 basis points compared to 28 basis points and 35 basis points for the prior linked quarter and prior year period, respectively. The 7 basis point decline from the prior year period was driven by the shift toward non-interest bearing deposits as well as a decrease in the cost of interest-bearing deposits.
3
Non-Interest Income
Non-interest income was $7.4 million for the first quarter of 2022, an increase of $370,000 and $2.8 million from the prior linked quarter and prior year period, respectively. The increases from the prior periods were driven primarily by increases in Global Payments Group (BaaS) revenue from underlying client transaction volumes. Global Payments Group revenue was $5.7 million for the first quarter of 2022, an increase of $364,000 and $2.3 million from the prior linked quarter and prior year period, respectively.
Non-Interest Expense
Non-interest expense was $24.6 million for the first quarter of 2022, an increase of $1.3 million and $4.3 million from the prior linked quarter and prior year period, respectively. Non-interest expense increased from the prior linked quarter primarily due to seasonally higher employer taxes and benefit costs. Non-interest expense increased from the prior year period primarily due to an increase in full-time employees, and general expense growth in line with revenue growth and volume expansion in the global payments business.
Income Tax Expense
The estimated effective tax rate for the first quarter of 2022 was 27.0% compared to 32.7% and 31.7% for the prior linked quarter and prior year period, respectively. The effective tax rate decreased from the prior linked quarter and prior year period due to discrete tax items during the period.
Asset Quality
Credit quality remains strong as non-performing loans to total loans decreased to 0.00% at March 31, 2022 from 0.28% and 0.17% at December 31, 2021 and March 31, 2021, respectively.
The Company recorded a provision of $3.4 million for the first quarter of 2022 compared to $501,000 and $950,000 for the prior linked quarter and prior year period, respectively. The increase in the provision was driven primarily by loan growth.
Conference Call
The Company will conduct a conference call at 9:00 a.m. Eastern time on Friday, April 22, 2022, to discuss first quarter 2022 results. To access the event by telephone, please dial 866-342-8591 (US), 203-518-9713 (INTL), and provide conference ID: MCBQ122 approximately 15 minutes prior to the start time (to allow time for registration).
The call will also be broadcast live over the Internet and accessible at MCB Quarterly Results Conference Call and in the Investor Relations section of the Company’s website at MCB News. To listen to the live webcast, please visit the site at least 15 minutes prior to the start time to register, download and install any necessary audio software.
For those unable to join for the live presentation, a replay of the webcast will also be available later that day accessible at MCB Quarterly Results Conference Call.
About Metropolitan Bank Holding Corp.
Metropolitan Bank Holding Corp. (NYSE: MCB) is the parent company of Metropolitan Commercial Bank (the “Bank”). The Bank is a New York City based commercial bank that provides a broad range of business, commercial and personal banking products and services to small, middle-market, corporate enterprises, municipalities, and affluent individuals. The Bank’s Global Payments Group is an established leader in BaaS (Banking-as-a-Service) to various domestic and international fintech, payments and money services businesses. The Bank operates banking centers in New York City and on Long Island in New York State, and is ranked as one of the 100 Fastest-Growing Companies by Fortune and one of the Top 50 Community Banks by S&P. The Bank is a New York State chartered commercial bank, a member of the Federal Reserve System and the Federal Deposit Insurance Corporation, and an equal housing lender. For more information, please visit MCBankNY.com.
4
Forward Looking Statement Disclaimer
This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include but are not limited to the Company’s future financial condition and capital ratios, results of operations and the Company’s outlook and business. Forward-looking statements are not historical facts. Such statements may be identified by the use of such words as “may,” “believe,” “expect,” “anticipate,” “plan,” “continue” or similar terminology. These statements relate to future events or our future financial performance and involve risks and uncertainties that may cause our actual results, levels of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we caution you not to place undue reliance on these forward-looking statements. Factors which may cause our forward-looking statements to be materially inaccurate include, but are not limited to an unexpected deterioration in our loan or securities portfolios, unexpected increases in our expenses, different than anticipated growth and our ability to manage our growth, unanticipated regulatory action or changes in regulations, unexpected changes in interest rates, inflation, an unanticipated decrease in deposits, an unanticipated loss of key personnel or existing customers, competition from other institutions resulting in unanticipated changes in our loan or deposit rates, unanticipated increases in FDIC costs, changes in regulations, legislation or tax or accounting rules, the current or anticipated impact of military conflict, terrorism or other geopolitical events and unanticipated adverse changes in our customers’ economic conditions or general economic conditions, as well as those discussed under the heading “Risk Factors” in our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.
Further, given its ongoing and dynamic nature, including the rate of vaccine acceptance and the development of new variants, it is difficult to predict the continued impact of the COVID-19 pandemic on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; if the economy worsens, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for loan losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; our cyber security risks may increase if a significant number of our employees are forced to work remotely; and FDIC premiums may increase if the agency experiences additional resolution costs. Forward-looking statements speak only as of the date of this release. We do not undertake any obligation to update or revise any forward-looking statement.
5
Consolidated Balance Sheet (unaudited)
| Mar. 31, | Dec. 31, | Sept. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
| (in thousands) | 2022 | 2021 | 2021 | 2021 | 2021 | |||||||||||||||
| Assets | ||||||||||||||||||||
| Cash and due from banks | $ | 32,483 | $ | 28,864 | $ | 32,660 | $ | 29,651 | $ | 9,432 | ||||||||||
| Overnight deposits | 1,381,475 | 2,330,486 | 1,824,820 | 1,689,614 | 1,125,589 | |||||||||||||||
| Total cash and cash equivalents | 1,413,958 | 2,359,350 | 1,857,480 | 1,719,265 | 1,135,021 | |||||||||||||||
| Investment securities available for sale | 505,728 | 566,624 | 603,168 | 543,769 | 479,988 | |||||||||||||||
| Investment securities held to maturity | 467,893 | 382,099 | 2,017 | 2,222 | 2,492 | |||||||||||||||
| Equity investment securities, at fair value | 2,173 | 2,273 | 2,289 | 2,291 | 2,281 | |||||||||||||||
| Total securities | 975,794 | 950,996 | 607,474 | 548,282 | 484,761 | |||||||||||||||
| Other investments | 15,989 | 11,998 | 11,998 | 11,989 | 11,638 | |||||||||||||||
| Loans, net of deferred fees and unamortized costs | 4,121,443 | 3,731,929 | 3,603,288 | 3,449,490 | 3,237,664 | |||||||||||||||
| Allowance for loan losses | (38,134 | ) | (34,729 | ) | (38,121 | ) | (37,377 | ) | (35,502 | ) | ||||||||||
| Net loans | 4,083,309 | 3,697,200 | 3,565,167 | 3,412,113 | 3,202,162 | |||||||||||||||
| Receivables from global payments business, net | 62,129 | 39,864 | 48,302 | 40,091 | 38,356 | |||||||||||||||
| Accrued interest receivable | 16,186 | 15,195 | 13,504 | 14,424 | 13,982 | |||||||||||||||
| Premises and equipment, net | 16,434 | 15,116 | 14,031 | 13,337 | 13,756 | |||||||||||||||
| Prepaid expenses and other assets | 29,626 | 16,906 | 13,565 | 17,959 | 13,392 | |||||||||||||||
| Goodwill | 9,733 | 9,733 | 9,733 | 9,733 | 9,733 | |||||||||||||||
| Total assets | $ | 6,623,158 | $ | 7,116,358 | $ | 6,141,254 | $ | 5,787,193 | $ | 4,922,801 | ||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||
| Deposits | ||||||||||||||||||||
| Non-interest-bearing demand deposits | $ | 3,176,048 | $ | 3,668,673 | $ | 2,803,823 | $ | 2,794,136 | $ | 2,167,899 | ||||||||||
| Interest-bearing deposits | 2,763,315 | 2,766,899 | 2,653,746 | 2,494,137 | 2,258,818 | |||||||||||||||
| Total deposits | 5,939,363 | 6,435,572 | 5,457,569 | 5,288,273 | 4,426,717 | |||||||||||||||
| Trust preferred securities | 20,620 | 20,620 | 20,620 | 20,620 | 20,620 | |||||||||||||||
| Subordinated debt, net of issuance cost | — | 24,712 | 24,698 | 24,684 | 24,670 | |||||||||||||||
| Secured borrowings | 32,322 | 32,461 | 35,559 | 36,449 | 36,475 | |||||||||||||||
| Accounts payable, accrued expenses and other liabilities | 50,216 | 36,411 | 38,129 | 30,598 | 42,737 | |||||||||||||||
| Accrued interest payable | 297 | 746 | 448 | 1,773 | 563 | |||||||||||||||
| Prepaid third-party debit cardholder balances | 24,092 | 8,847 | 21,577 | 21,201 | 22,802 | |||||||||||||||
| Total liabilities | 6,066,910 | 6,559,369 | 5,598,600 | 5,423,598 | 4,574,584 | |||||||||||||||
| Class B preferred stock | — | — | 3 | 3 | 3 | |||||||||||||||
| Common stock | 109 | 109 | 106 | 83 | 83 | |||||||||||||||
| Additional paid in capital | 383,327 | 382,999 | 382,922 | 219,098 | 217,384 | |||||||||||||||
| Retained earnings | 200,406 | 181,385 | 162,498 | 146,283 | 132,947 | |||||||||||||||
| Accumulated other comprehensive gain (loss), net of tax effect | (27,594 | ) | (7,504 | ) | (2,875 | ) | (1,872 | ) | (2,200 | ) | ||||||||||
| Total stockholders’ equity | 556,248 | 556,989 | 542,654 | 363,595 | 348,217 | |||||||||||||||
| Total liabilities and stockholders’ equity | $ | 6,623,158 | $ | 7,116,358 | $ | 6,141,254 | $ | 5,787,193 | $ | 4,922,801 | ||||||||||
6
Consolidated Statement of Income (unaudited)
| Three months ended | ||||||||||||
| Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
| (dollars in thousands, except per share data) | 2022 | 2021 | 2021 | |||||||||
| Total interest income | $ | 50,970 | $ | 49,110 | $ | 38,106 | ||||||
| Total interest expense | 4,338 | 4,300 | 3,684 | |||||||||
| Net interest income | 46,632 | 44,810 | 34,422 | |||||||||
| Provision for loan losses | 3,400 | 501 | 950 | |||||||||
| Net interest income after provision for loan losses | 43,232 | 44,309 | 33,472 | |||||||||
| Non-interest income | ||||||||||||
| Service charges on deposit accounts (1) | 1,370 | 1,313 | 972 | |||||||||
| Global Payments Group revenue (1) | 5,657 | 5,293 | 3,360 | |||||||||
| Other service charges and fees | 506 | 468 | 304 | |||||||||
| Unrealized gain (loss) on equity securities | (106 | ) | (17 | ) | (41 | ) | ||||||
| Total non-interest income | 7,427 | 7,057 | 4,595 | |||||||||
| Non-interest expense | ||||||||||||
| Compensation and benefits | 13,421 | 12,001 | 11,428 | |||||||||
| Bank premises and equipment | 2,116 | 1,992 | 2,024 | |||||||||
| Professional fees | 1,474 | 1,567 | 1,304 | |||||||||
| Technology costs | 1,399 | 1,736 | 927 | |||||||||
| Licensing fees | 2,294 | 2,265 | 2,074 | |||||||||
| Other expenses | 3,915 | 3,753 | 2,566 | |||||||||
| Total non-interest expense | 24,619 | 23,314 | 20,323 | |||||||||
| Net income before income tax expense | 26,040 | 28,052 | 17,744 | |||||||||
| Income tax expense | 7,019 | 9,165 | 5,627 | |||||||||
| Net income | $ | 19,021 | $ | 18,887 | $ | 12,117 | ||||||
| Earnings per common share: | ||||||||||||
| Average common shares outstanding - basic | 10,919,868 | 10,780,073 | 8,276,174 | |||||||||
| Average common shares outstanding - diluted | 11,223,294 | 11,084,262 | 8,417,319 | |||||||||
| Basic earnings | $ | 1.74 | 1.74 | $ | 1.46 | |||||||
| Diluted earnings | $ | 1.69 | 1.69 | $ | 1.43 | |||||||
| (1) | Certain prior period amounts have been reclassified for consistency with the current period presentation. |
7
Loan Production, Asset Quality & Regulatory Capital
| Mar. 31, | Dec. 31, | Sept. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2021 | 2021 | 2021 | |||||||||||||||
| LOAN PRODUCTION | $ | 488.9 | $ | 411.0 | $ | 312.9 | $ | 265.4 | $ | 235.7 | ||||||||||
| ASSET QUALITY | ||||||||||||||||||||
| Non-performing loans: | ||||||||||||||||||||
| Non-accrual loans: | ||||||||||||||||||||
| Commercial real estate | $ | — | $ | 9,984 | $ | 9,984 | $ | — | $ | — | ||||||||||
| Commercial and industrial | — | — | 3,145 | 3,337 | 3,337 | |||||||||||||||
| Consumer | 24 | 37 | 1,674 | 1,560 | 1,523 | |||||||||||||||
| Total non-accrual loans | 24 | 10,021 | 14,803 | 4,897 | 4,860 | |||||||||||||||
| Total non-performing loans | 24 | 10,286 | 15,376 | 5,491 | 5,464 | |||||||||||||||
| Non-accrual loans to total loans | — | % | 0.27 | % | 0.41 | % | 0.14 | % | 0.15 | % | ||||||||||
| Non-performing loans to total loans | — | % | 0.28 | % | 0.43 | % | 0.16 | % | 0.17 | % | ||||||||||
| Allowance for loan losses | 38,134 | 34,729 | 38,121 | 37,377 | 35,502 | |||||||||||||||
| Allowance for loan losses to total loans | 0.93 | % | 0.93 | % | 1.06 | % | 1.08 | % | 1.10 | % | ||||||||||
| Charge-offs | — | (3,909 | ) | (54 | ) | — | (855 | ) | ||||||||||||
| Recoveries | 5 | 17 | 308 | — | — | |||||||||||||||
| Net charge-offs/(recoveries) to average loans (annualized) | — | % | 0.42 | % | (0.03 | )% | — | % | 0.11 | % | ||||||||||
| REGULATORY CAPITAL | ||||||||||||||||||||
| Tier 1 Leverage: | ||||||||||||||||||||
| Metropolitan Bank Holding Corp. | 8.6 | % | 8.5 | % | 9.4 | % | 6.8 | % | 7.8 | % | ||||||||||
| Metropolitan Commercial Bank | 8.5 | % | 8.4 | % | 9.3 | % | 7.3 | % | 8.2 | % | ||||||||||
| Common Equity Tier 1 Risk-Based (CET1): | ||||||||||||||||||||
| Metropolitan Bank Holding Corp. | 13.3 | % | 14.1 | % | 14.1 | % | 9.7 | % | 9.9 | % | ||||||||||
| Metropolitan Commercial Bank | 13.6 | % | 14.4 | % | 14.6 | % | 11.1 | % | 11.3 | % | ||||||||||
| Tier 1 Risk-Based: | ||||||||||||||||||||
| Metropolitan Bank Holding Corp. | 13.7 | % | 14.6 | % | 14.8 | % | 10.5 | % | 10.7 | % | ||||||||||
| Metropolitan Commercial Bank | 13.6 | % | 14.4 | % | 14.6 | % | 11.1 | % | 11.3 | % | ||||||||||
| Total Risk-Based: | ||||||||||||||||||||
| Metropolitan Bank Holding Corp. | 14.6 | % | 16.1 | % | 16.5 | % | 12.2 | % | 12.4 | % | ||||||||||
| Metropolitan Commercial Bank | 14.5 | % | 15.2 | % | 15.6 | % | 12.2 | % | 12.4 | % | ||||||||||
8
Performance Measures
| Three Months Ended | ||||||||||||
| (dollars in thousands, except per share data) | Mar. 31, 2022 | Dec. 31, 2021 | Mar. 31, 2021 | |||||||||
| Net income available to common shareholders | 18,996 | 18,718 | 12,062 | |||||||||
| Per common share: | ||||||||||||
| Basic earnings | $ | 1.74 | $ | 1.74 | $ | 1.46 | ||||||
| Diluted earnings | $ | 1.69 | $ | 1.69 | $ | 1.43 | ||||||
| Common shares outstanding: | ||||||||||||
| Period end | 10,931,697 | 10,925,029 | 8,345,032 | |||||||||
| Average fully diluted | 11,223,294 | 11,084,262 | 8,417,319 | |||||||||
| Return on: (1) | ||||||||||||
| Average total assets | 1.11 | % | 1.10 | % | 1.05 | % | ||||||
| Average equity | 13.8 | % | 13.6 | % | 14.2 | % | ||||||
| Average tangible common equity (2) | 14.0 | % | 13.9 | % | 14.8 | % | ||||||
| Yield on average earning assets | 2.96 | % | 2.85 | % | 3.32 | % | ||||||
| Total cost of deposits | 0.23 | % | 0.25 | % | 0.31 | % | ||||||
| Net interest spread | 2.32 | % | 2.24 | % | 2.64 | % | ||||||
| Net interest margin | 2.71 | % | 2.59 | % | 3.00 | % | ||||||
| Net charge-offs as % of average loans (1) | — | % | 0.42 | % | 0.11 | % | ||||||
| Efficiency ratio | 45.5 | % | 44.9 | % | 52.1 | % | ||||||
| (1) | Ratios are annualized. |
| (2) | Non-GAAP financial measure. See Reconciliation of Non-GAAP Measures on page 11. |
9
Interest Margin Analysis
| Three Months Ended | ||||||||||||||||||||||||||||||||||||
| Mar. 31, 2022 | Dec. 31, 2021 | Mar. 31, 2021 | ||||||||||||||||||||||||||||||||||
| Average | Average | Average | ||||||||||||||||||||||||||||||||||
| Outstanding | Yield / | Outstanding | Yield / | Outstanding | Yield / | |||||||||||||||||||||||||||||||
| (dollars in thousands) | Balance | Interest | Rate (1) | Balance | Interest | Rate (1) | Balance | Interest | Rate (1) | |||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
| Loans (2) | $ | 3,901,976 | $ | 46,536 | 4.78 | % | $ | 3,694,362 | $ | 45,724 | 4.81 | % | $ | 3,187,450 | $ | 36,840 | 4.67 | % | ||||||||||||||||||
| Available-for-sale securities | 565,301 | 1,648 | 1.17 | 599,175 | 1,656 | 1.11 | 330,451 | 752 | 0.91 | |||||||||||||||||||||||||||
| Held-to-maturity securities | 447,165 | 1,738 | 1.55 | 191,795 | 716 | 1.49 | 2,623 | 11 | 1.71 | |||||||||||||||||||||||||||
| Equity investments | 2,328 | 6 | 1.03 | 2,322 | 6 | 0.96 | 2,302 | 8 | 1.39 | |||||||||||||||||||||||||||
| Overnight deposits | 1,969,366 | 915 | 0.19 | 2,215,042 | 857 | 0.15 | 1,100,690 | 344 | 0.13 | |||||||||||||||||||||||||||
| Other interest-earning assets | 13,328 | 127 | 3.80 | 11,998 | 151 | 4.98 | 11,610 | 151 | 5.27 | |||||||||||||||||||||||||||
| Total interest-earning assets | 6,899,464 | 50,970 | 2.96 | 6,714,694 | 49,110 | 2.85 | 4,635,126 | 38,106 | 3.32 | |||||||||||||||||||||||||||
| Non-interest-earning assets | 57,241 | 105,083 | 69,894 | |||||||||||||||||||||||||||||||||
| Allowance for loan losses | (36,130 | ) | (38,464 | ) | (35,969 | ) | ||||||||||||||||||||||||||||||
| Total assets | $ | 6,920,575 | $ | 6,781,313 | $ | 4,669,051 | ||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Money market and savings accounts | $ | 2,639,572 | 3,463 | 0.53 | $ | 2,691,693 | 3,614 | 0.53 | $ | 2,058,611 | 2,907 | 0.57 | ||||||||||||||||||||||||
| Certificates of deposit | 75,881 | 162 | 0.86 | 80,197 | 176 | 0.87 | 86,902 | 264 | 1.23 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 2,715,453 | 3,625 | 0.54 | 2,771,890 | 3,790 | 0.54 | 2,145,513 | 3,171 | 0.60 | |||||||||||||||||||||||||||
| Borrowed funds | 40,340 | 713 | 7.07 | 45,324 | 510 | 4.49 | 45,282 | 513 | 4.53 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 2,755,793 | 4,338 | 0.64 | 2,817,214 | 4,300 | 0.61 | 2,190,795 | 3,684 | 0.68 | |||||||||||||||||||||||||||
| Non-interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
| Non-interest-bearing deposits | 3,574,835 | 3,337,477 | 2,067,539 | |||||||||||||||||||||||||||||||||
| Other non-interest-bearing liabilities | 28,927 | 74,496 | 63,932 | |||||||||||||||||||||||||||||||||
| Total liabilities | 6,359,555 | 6,229,187 | 4,322,266 | |||||||||||||||||||||||||||||||||
| Stockholders' equity | 561,020 | 552,126 | 346,785 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 6,920,575 | $ | 6,781,313 | $ | 4,669,051 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 46,632 | $ | 44,810 | $ | 34,422 | ||||||||||||||||||||||||||||||
| Net interest rate spread (3) | 2.32 | % | 2.24 | % | 2.64 | % | ||||||||||||||||||||||||||||||
| Net interest margin (4) | 2.71 | % | 2.59 | % | 3.00 | % | ||||||||||||||||||||||||||||||
| Total cost of deposits (5) | 0.23 | % | 0.25 | % | 0.31 | % | ||||||||||||||||||||||||||||||
| Total cost of funds (6) | 0.28 | % | 0.28 | % | 0.35 | % | ||||||||||||||||||||||||||||||
| (1) | Annualized. | |
| (2) | Amount includes deferred loan fees and non-performing loans. | |
| (3) | Determined by subtracting the annualized average cost of total interest-bearing liabilities from the annualized average yield on total interest-earning assets. | |
| (4) | Determined by dividing annualized net interest income by total average interest-earning assets. | |
| (5) | Determined by dividing annualized interest expense on deposits by total average interest-bearing and non-interest bearing deposits. | |
| (6) | Determined by dividing annualized interest expense by the sum of total average interest-bearing liabilities and total average non-interest-bearing deposits. |
10
Reconciliation of Non-GAAP Measures
In addition to the results presented in accordance with Generally Accepted Accounting Principles (“GAAP”), this earnings release includes certain non-GAAP financial measures. Management believes these non-GAAP financial measures provide meaningful information to investors in understanding the Company’s operating performance and trends. These non-GAAP measures have inherent limitations and are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for an analysis of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Reconciliations of non-GAAP/adjusted financial measures disclosed in this earnings release to the comparable GAAP measures are provided in the following table:
| Quarterly Data | ||||||||||||||||||||
| Mar. 31, | Dec. 31, | Sept. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
| (dollars in thousands, except per share data) | 2022 | 2021 | 2021 | 2021 | 2021 | |||||||||||||||
| Average assets | $ | 6,920,575 | $ | 6,781,313 | $ | 5,916,548 | $ | 5,504,686 | $ | 4,669,051 | ||||||||||
| Less: average intangible assets | 9,733 | 9,733 | 9,733 | 9,733 | 9,733 | |||||||||||||||
| Average tangible assets | $ | 6,910,842 | $ | 6,771,580 | $ | 5,906,815 | $ | 5,494,953 | $ | 4,659,318 | ||||||||||
| Average equity | $ | 561,020 | $ | 552,126 | $ | 394,787 | $ | 357,097 | $ | 346,785 | ||||||||||
| Less: Average preferred equity | — | 1,834 | 5,502 | 5,502 | 5,502 | |||||||||||||||
| Average common equity | $ | 561,020 | $ | 550,292 | $ | 389,285 | $ | 351,595 | $ | 341,283 | ||||||||||
| Less: average intangible assets | 9,733 | 9,733 | 9,733 | 9,733 | 9,733 | |||||||||||||||
| Average tangible common equity | $ | 551,287 | $ | 540,559 | $ | 379,552 | $ | 341,862 | $ | 331,550 | ||||||||||
| Return on average tangible common equity (1), (2) | 14.0 | % | 13.9 | % | 16.9 | % | 15.7 | % | 14.8 | % | ||||||||||
| Total assets | $ | 6,623,158 | $ | 7,116,358 | $ | 6,141,254 | $ | 5,787,193 | $ | 4,922,801 | ||||||||||
| Less: intangible assets | 9,733 | 9,733 | 9,733 | 9,733 | 9,733 | |||||||||||||||
| Tangible assets | $ | 6,613,425 | $ | 7,106,625 | $ | 6,131,521 | $ | 5,777,460 | $ | 4,913,068 | ||||||||||
| Total equity | $ | 556,248 | $ | 556,989 | $ | 542,654 | $ | 363,595 | $ | 348,217 | ||||||||||
| Less: preferred equity | — | — | 5,502 | 5,502 | 5,502 | |||||||||||||||
| Common equity | $ | 556,248 | $ | 556,989 | $ | 537,152 | $ | 358,093 | $ | 342,715 | ||||||||||
| Less: intangible assets | 9,733 | 9,733 | 9,733 | 9,733 | 9,733 | |||||||||||||||
| Tangible common equity (book value) | $ | 546,515 | $ | 547,256 | $ | 527,419 | $ | 348,360 | $ | 332,982 | ||||||||||
| Common shares outstanding | 10,931,697 | 10,925,029 | 10,644,193 | 8,344,193 | 8,345,032 | |||||||||||||||
| Book value per share (GAAP) | $ | 50.88 | $ | 50.98 | $ | 50.46 | $ | 42.92 | $ | 41.07 | ||||||||||
| Tangible book value per share (non-GAAP) (3) | $ | 49.99 | $ | 50.09 | $ | 49.55 | $ | 41.75 | $ | 39.90 | ||||||||||
(1) Ratios are annualized.
(2) Net income divided by average tangible common equity.
(3) Tangible book value divided by common shares outstanding at period-end.
Explanatory Note
Some amounts presented within this document may not recalculate due to rounding.
11