http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#費用（不含利息支出） http://fasb.org/us-gaap/2024#非利息收入0001629019--12-312024Q3錯誤http://fasb.org/us-gaap/2024#貸款出售損益淨額http://fasb.org/us-gaap/2024#貸款出售損益淨額http://fasb.org/us-gaap/2024#貸款出售損益淨額http://fasb.org/us-gaap/2024#非利息收入其他http://fasb.org/us-gaap/2024#非利息收入其他http://fasb.org/us-gaap/2024#非利息收入其他http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://fasb.org/us-gaap/2024#其他負債http://fasb.org/us-gaap/2024#其他負債125000125000http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://fasb.org/us-gaap/2024#其他負債196181196181142500142500http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項http://www.merchantsbankofindiana.com/20240930#其他資產和應收款項02081800http://fasb.org/us-gaap/2024#貸款出售的利潤或損失淨額http://fasb.org/us-gaap/2024#非利息收入其他http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#非利息支出 http://fasb.org/us-gaap/2024#非利息收入http://fasb.org/us-gaap/2024#NoninterestExpense http://fasb.org/us-gaap/2024#NoninterestIncomehttp://www.merchantsbankofindiana.com/20240930#OtherAssetsAndReceivableshttp://fasb.org/us-gaap/2024#其他負債0.025http://fasb.org/us-gaap/2024#SecuredOvernightFinancingRateSofrMember0.0250.0250001629019美國通用會計準則：普通股會員2024-07-012024-09-300001629019美國通用會計準則：普通股會員2023-07-012023-09-300001629019美國通用會計準則：普通股會員2024-01-012024-09-300001629019美國通用會計準則：普通股會員2023-01-012023-09-300001629019保留盈餘成員2024-09-300001629019us-gaap：其他綜合收益累計金額成員2024-09-300001629019保留盈餘成員2024-06-300001629019us-gaap：其他綜合收益累計金額成員2024-06-300001629019保留盈餘成員2023-12-310001629019us-gaap：其他綜合收益累計金額成員2023-12-310001629019保留盈餘成員2023-09-300001629019us-gaap：其他綜合收益累計金額成員2023-09-300001629019保留盈餘成員2023-06-300001629019us-gaap：其他綜合收益累計金額成員2023-06-300001629019保留盈餘成員2022-12-310001629019us-gaap：其他綜合收益累計金額成員2022-12-310001629019mbin:優先股系列D 8.25%成員美國通用會計準則：優先股成員2024-09-300001629019mbin : 優先股系列C 6%成員美國通用會計準則：優先股成員2024-09-300001629019mbin：優先股系列B 6% 成員美國通用會計準則：優先股成員2024-09-300001629019美國通用會計準則：普通股會員2024-09-300001629019mbin：優先股系列D 8.25% 成員美國通用會計準則：優先股成員2024-06-300001629019mbin：優先股系列C 6% 成員美國通用會計準則：優先股成員2024-06-300001629019mbin：優先股系列B 6% 成員美國通用會計準則：優先股成員2024-06-300001629019美國通用會計準則：普通股會員2024-06-300001629019mbin:優先股系列D 8.25%會員美國通用會計準則：優先股成員2023-12-310001629019mbin : 優先股系列C 6% 會員美國通用會計準則：優先股成員2023-12-310001629019mbin : 優先股系列B 6% 會員美國通用會計準則：優先股成員2023-12-310001629019mbin:優先股 7 成員美國通用會計準則：優先股成員2023-12-310001629019美國通用會計準則：普通股會員2023-12-310001629019mbin:優先股系列D8.25%成員美國通用會計準則：優先股成員2023-09-300001629019mbin:優先股系列C 6%成員美國通用會計準則：優先股成員2023-09-300001629019mbin:優先股系列B 6%成員美國通用會計準則：優先股成員2023-09-300001629019mbin：優先股份7成員美國通用會計準則：優先股成員2023-09-300001629019美國通用會計準則：普通股會員2023-09-300001629019mbin：優先股系列D 8.25%成員美國通用會計準則：優先股成員2023-06-300001629019mbin：優先股系列C 6%成員美國通用會計準則：優先股成員2023-06-300001629019mbin：優先股系列B 6% 成員美國通用會計準則：優先股成員2023-06-300001629019mbin：優先股 7 成員美國通用會計準則：優先股成員2023-06-300001629019美國通用會計準則：普通股會員2023-06-300001629019mbin：優先股系列D 8.25% 成員美國通用會計準則：優先股成員2022-12-310001629019mbin：優先股系列C 6% 成員美國通用會計準則：優先股成員2022-12-310001629019mbin：優先股系列B 6%會員美國通用會計準則：優先股成員2022-12-310001629019mbin：優先股7會員美國通用會計準則：優先股成員2022-12-310001629019美國通用會計準則：普通股會員2022-12-310001629019mbin：公開發行會員2024-05-130001629019mbin：非執行董事會員2024-07-012024-09-300001629019mbin：2017年股權激勵計劃成員2024-07-012024-09-300001629019mbin：非執行董事成員2024-01-012024-09-300001629019mbin：2017年股權激勵計劃成員2024-01-012024-09-300001629019mbin：非執行董事成員2023-07-012023-09-300001629019mbin：2017年股權激勵計劃成員2023-07-012023-09-300001629019mbin：非執行董事成員2023-01-012023-09-300001629019mbin：2017年股權激勵計劃成員2023-01-012023-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt：單一家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019SRT: 單一家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt：單一家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019SRT：單一家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019SRT：單一家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019SRT：單一家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin : Measurement Input Earnings Rate On Escrows Member2024-09-300001629019srt:多家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt:多家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt:多家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt:多家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：中小企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin: 小型企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019mbin: 醫療保健融資會員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019mbin：醫療保健融資會員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019mbin：醫療保健融資會員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019mbin：醫療保健融資會員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt:多家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：在託管款項上測定輸入收益率會員2024-09-300001629019mbin：醫療保健融資成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt：加權平均會員mbin：存款監管帳戶收益率測量輸入成員2024-09-300001629019mbin：存款監管帳戶收益率測量輸入成員2024-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin: 小型企業協會貸款會員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin: 小型企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt：單一家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt：單一家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt: 單一家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt：單身家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt：單身家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt：單一家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt:多家庭成員srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin : Measurement Input Earnings Rate On Escrows Member2023-12-310001629019srt:多家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt:多家庭成員srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt:多家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt:多家庭成員最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員MBIN：中小企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員us-gaap: 測量輸入常數預付款利率成員2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt:多家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin: 在託管成員中測量輸入利率收益2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin: 小型企業協會貸款成員2024-09-300001629019srt: 單身家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員2024-09-300001629019srt:多家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員2024-09-300001629019mbin：醫療保健融資成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員mbin：小型企業協會貸款會員2023-12-310001629019srt：單一家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員2023-12-310001629019srt:多家庭成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元會計準則：服務合同成員2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2023-12-310001629019mbin：優先股7成員2024-09-300001629019mbin：優先股7成員mbin：公開發行成員2024-04-010001629019mbin：優先股7成員2023-12-310001629019mbin：優先股系列D 8.25%成員mbin：公開發行成員2022-09-270001629019mbin：優先股系列C 6%成員mbin：公開發行成員2021-03-230001629019mbin：優先股系列B 6%成員mbin：公開發行成員2019-08-190001629019mbin：優先股7成員mbin:公開發行會員2019-03-280001629019mbin:優先股系列D 8.25% 會員2024-07-012024-09-300001629019mbin:優先股系列C 6% 會員2024-07-012024-09-300001629019mbin:優先股系列B 6% 會員2024-07-012024-09-300001629019mbin:優先股 7 會員2024-07-012024-09-300001629019mbin:優先股系列D 8.25% 會員2023-07-012023-09-300001629019mbin:優先股系列C 6% 會員2023-07-012023-09-300001629019mbin:優先股系列B 6% 會員2023-07-012023-09-300001629019mbin:首選股票7成員2023-07-012023-09-300001629019mbin:首選股票D系列8.25%成員2023-01-012023-09-300001629019mbin:首選股票C系列6%成員2023-01-012023-09-300001629019mbin:首選股票B系列6%成員2023-01-012023-09-300001629019mbin:首選股票7成員2023-01-012023-09-300001629019mbin:首選股票B系列6%成員us-gaap:後續事件會員2024-10-012024-12-310001629019mbin:首選股票D系列8.25%成員美國通用會計準則：優先股成員2024-07-012024-09-300001629019mbin：優先股系列C 6%會員美國通用會計準則：優先股成員2024-07-012024-09-300001629019mbin：優先股系列B 6%會員美國通用會計準則：優先股成員2024-07-012024-09-300001629019mbin：優先股7會員美國通用會計準則：優先股成員2024-07-012024-09-300001629019mbin：優先股系列D 8.25%會員美國通用會計準則：優先股成員2024-01-012024-09-300001629019mbin：優先股系列C 6%成員美國通用會計準則：優先股成員2024-01-012024-09-300001629019mbin：優先股系列B 6%成員美國通用會計準則：優先股成員2024-01-012024-09-300001629019mbin：優先股7成員美國通用會計準則：優先股成員2024-01-012024-09-300001629019mbin：優先股系列D8.25%成員2024-01-012024-09-300001629019mbin:首選股票C系列6%成員2024-01-012024-09-300001629019mbin:首選股票B系列6%成員2024-01-012024-09-300001629019mbin:首選股票7成員2024-01-012024-09-300001629019mbin:首選股票D系列8.25%成員美國通用會計準則：優先股成員2023-07-012023-09-300001629019mbin:首選股票C系列6%成員美國通用會計準則：優先股成員2023-07-012023-09-300001629019mbin:首選股票B系列6%成員美國通用會計準則：優先股成員2023-07-012023-09-300001629019mbin:首選股票7會員美國通用會計準則：優先股成員2023-07-012023-09-300001629019mbin:首選股票D系列8.25%會員2023-01-012023-12-310001629019mbin:首選股票C系列6%會員2023-01-012023-12-310001629019mbin:首選股票B系列6%會員2023-01-012023-12-310001629019mbin:首選股票7會員2023-01-012023-12-310001629019mbin:首選股票D系列8.25%會員美國通用會計準則：優先股成員2023-01-012023-09-300001629019mbin：優先股系列C 6%會員美國通用會計準則：優先股成員2023-01-012023-09-300001629019mbin：優先股系列B 6%會員美國通用會計準則：優先股成員2023-01-012023-09-300001629019mbin：優先股7會員美國通用會計準則：優先股成員2023-01-012023-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員2024-09-300001629019us-gaap：其他綜合收益累計金額成員2024-07-012024-09-300001629019us-gaap：其他綜合收益累計金額成員2024-01-012024-09-300001629019us-gaap：其他綜合收益累計金額成員2023-07-012023-09-300001629019us-gaap：其他綜合收益累計金額成員2023-01-012023-09-300001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2024-09-300001629019美國會計準則：公允價值重複評估成員2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2023-12-310001629019美國會計準則：公允價值重複評估成員2023-12-310001629019srt：最低會員2024-09-300001629019最大成員2024-09-300001629019mbin: 首選股票B系列6%成員us-gaap:後續事件會員2024-10-010001629019mbin: 合資成員2024-09-300001629019mbin: 合資成員2023-12-310001629019美國通用會計準則：經營部門成員mbin: 多家庭抵押銀行成員2024-07-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 抵押貸款倉儲成員2024-07-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 銀行業務部門成員2024-07-012024-09-300001629019mbin: 公司調賬項目和結轉消減成員2024-07-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 多戶家庭抵押貸款銀行成員2024-01-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 抵押貸款倉儲成員2024-01-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 銀行業務部門成員2024-01-012024-09-300001629019mbin: 公司對賬項目和清零成員2024-01-012024-09-300001629019美國通用會計準則：經營部門成員mbin: 多家庭抵押銀行成員2023-07-012023-09-300001629019美國通用會計準則：經營部門成員mbin: 抵押貸款倉儲成員2023-07-012023-09-300001629019美國通用會計準則：經營部門成員mbin：銀行業務部門成員2023-07-012023-09-300001629019mbin：企業調節項目和消除成員2023-07-012023-09-300001629019美國通用會計準則：經營部門成員mbin：多家庭抵押銀行業務成員2023-01-012023-09-300001629019美國通用會計準則：經營部門成員mbin：抵押貸款倉儲成員2023-01-012023-09-300001629019美國通用會計準則：經營部門成員mbin：銀行業務部門成員2023-01-012023-09-300001629019mbin: 公司對賬項目和消除成員2023-01-012023-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元指數：公允價值估計公允價值披露會員2023-12-310001629019最大成員美國通用會計準則：財務備用信用證成員2024-01-012024-09-300001629019美國通用會計準則：財務備用信用證成員2024-09-300001629019美國通用會計準則：財務備用信用證成員2023-12-310001629019mbin: 多戶家庭融資成員mbin：借款銷售和Freddie Mac Q系列證券化會員2024-04-302024-04-300001629019商業不動產投資組合細分成員us-gaap：付款遞延會員2024-07-012024-09-300001629019商業不動產投資組合細分成員us-gaap：付款遞延會員2024-01-012024-09-300001629019mbin：多戶家庭融資會員us-gaap：付款遞延會員2024-07-012024-09-300001629019mbin：多戶家庭融資會員us-gaap：期限延長會員2024-07-012024-09-300001629019mbin: 醫療保健融資會員us-gaap：付款遞延會員2024-07-012024-09-300001629019us-gaap：付款遞延會員2024-07-012024-09-300001629019us-gaap：期限延長會員2024-07-012024-09-300001629019mbin: 多家庭融資會員us-gaap：付款遞延會員2024-01-012024-09-300001629019mbin: 多家庭融資會員us-gaap：期限延長會員2024-01-012024-09-300001629019mbin:醫療保健融資會員us-gaap：付款遞延會員2024-01-012024-09-300001629019mbin:醫療保健融資會員us-gaap：期限延長會員2024-01-012024-09-300001629019us-gaap：付款遞延會員2024-01-012024-09-300001629019us-gaap：期限延長會員2024-01-012024-09-300001629019商業不動產投資組合細分成員us-gaap：付款遞延會員2023-07-012023-09-300001629019us-gaap：付款遞延會員2023-07-012023-09-300001629019商業不動產投資組合細分成員us-gaap：付款遞延會員2023-01-012023-09-300001629019us-gaap：付款遞延會員2023-01-012023-09-300001629019美國通用會計準則：消費者投資組合部分成員2024-07-012024-09-300001629019mbin: 抵押貸款倉庫信貸組合分段會員2024-07-012024-09-300001629019mbin: 醫療保健融資會員2024-07-012024-09-300001629019mbin: 農業生產和房地產投資組合成員2024-07-012024-09-300001629019mbin: 抵押貸款倉庫信貸組合成員2024-01-012024-09-300001629019美國通用會計準則：消費者投資組合部分成員2023-07-012023-09-300001629019mbin: 多戶家庭融資成員2023-07-012023-09-300001629019mbin: 抵押貸款倉庫信貸組合成員2023-07-012023-09-300001629019mbin: 醫療保健融資成員2023-07-012023-09-300001629019mbin: 農業生產和房地產投資組合成員2023-07-012023-09-300001629019mbin: 抵押貸款倉庫信貸組合成員2023-01-012023-12-310001629019mbin：醫療保健融資成員2023-01-012023-12-310001629019mbin：農業生產和房地產投資組合部門成員2023-01-012023-12-310001629019mbin：抵押貸款倉儲信貸投資組合部門成員2023-01-012023-09-300001629019mbin：醫療保健融資成員2023-01-012023-09-300001629019mbin：農業生產和房地產投資組合部門成員2023-01-012023-09-300001629019美元指數：住宅投資組合部分成員us-gaap: 不良成員2024-09-300001629019美元指數：住宅投資組合部分成員us-gaap:PassMember2024-09-300001629019美元指數：住宅投資組合部分成員美元指數：房屋淨值貸款成員2024-09-300001629019美元指數：住宅投資組合部分成員us-gaap:FinancingReceivables30To59DaysPastDueMember2024-09-300001629019美元指數：住宅投資組合部分成員us-gaap:FinancialAssetPastDueMember2024-09-300001629019美元指數：住宅投資組合部分成員US-GAAP：未過期金融資產會員2024-09-300001629019美元指數：房地產成員美元指數：住宅投資組合部分成員2024-09-300001629019美元指數：房地產成員商業不動產投資組合細分成員2024-09-300001629019美元指數：房地產成員mbin：多戶家庭融資會員2024-09-300001629019美元指數：房地產成員mbin : Health Care Financing Member2024-09-300001629019美國通用會計準則：消費者投資組合部分成員us-gaap:PassMember2024-09-300001629019美國通用會計準則：消費者投資組合部分成員US-GAAP：未過期金融資產會員2024-09-300001629019商業不動產投資組合細分成員us-gaap: 不良成員2024-09-300001629019商業不動產投資組合細分成員us-gaap: 特別關注成員2024-09-300001629019商業不動產投資組合細分成員us-gaap:PassMember2024-09-300001629019商業不動產投資組合細分成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019商業不動產投資組合細分成員us-gaap:FinancingReceivables30To59DaysPastDueMember2024-09-300001629019商業不動產投資組合細分成員us-gaap:FinancialAssetPastDueMember2024-09-300001629019商業不動產投資組合細分成員US-GAAP：未過期金融資產會員2024-09-300001629019商業不動產投資組合細分成員mbin：非自住商業不動產會員2024-09-300001629019mbin：其他抵押資產會員商業不動產投資組合細分成員2024-09-300001629019mbin：其他抵押資產會員mbin: 多戶家庭融資會員2024-09-300001629019mbin: 多戶家庭融資會員us-gaap: 不良成員2024-09-300001629019mbin: 多戶家庭融資會員us-gaap:PassMember2024-09-300001629019mbin: 多戶家庭融資會員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019mbin: 多戶家庭融資會員us-gaap:FinancingReceivables30To59DaysPastDueMember2024-09-300001629019mbin：多戶家庭融資成員us-gaap:FinancialAssetPastDueMember2024-09-300001629019mbin：多戶家庭融資成員US-GAAP：未過期金融資產會員2024-09-300001629019mbin：抵押貸款倉儲信貸投資組合部門成員us-gaap:PassMember2024-09-300001629019mbin：抵押貸款倉儲信貸投資組合部門成員US-GAAP：未過期金融資產會員2024-09-300001629019mbin：醫療保健融資會員us-gaap: 不良成員2024-09-300001629019mbin：醫療保健融資會員us-gaap: 特別關注成員2024-09-300001629019mbin：醫療保健融資會員us-gaap:PassMember2024-09-300001629019mbin：醫療保健融資會員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019mbin：醫療保健融資成員us-gaap:FinancialAssetPastDueMember2024-09-300001629019mbin：醫療保健融資成員US-GAAP：未過期金融資產會員2024-09-300001629019mbin：農業生產和房地產投資組合部成員us-gaap:PassMember2024-09-300001629019mbin：農業生產和房地產投資組合部成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019mbin: 農業生產和房地產投資組合部門成員us-gaap:FinancingReceivables60To89DaysPastDueMember2024-09-300001629019mbin: 農業生產和房地產投資組合部門成員us-gaap:FinancialAssetPastDueMember2024-09-300001629019mbin: 農業生產和房地產投資組合部門成員US-GAAP：未過期金融資產會員2024-09-300001629019mbin: 應收賬款或設備成員商業不動產投資組合細分成員2024-09-300001629019us-gaap: 不良成員2024-09-300001629019us-gaap: 特別關注成員2024-09-300001629019美元指數：房地產成員2024-09-300001629019us-gaap:PassMember2024-09-300001629019us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019us-gaap:FinancingReceivables60To89DaysPastDueMember2024-09-300001629019us-gaap:FinancingReceivables30To59DaysPastDueMember2024-09-300001629019us-gaap:FinancialAssetPastDueMember2024-09-300001629019US-GAAP：未過期金融資產會員2024-09-300001629019mbin:其他抵押資產成員2024-09-300001629019mbin:應收賬款或設備成員2024-09-300001629019美元指數：住宅投資組合部分成員us-gaap: 不良成員2023-12-310001629019美元指數：住宅投資組合部分成員us-gaap: 特別關注成員2023-12-310001629019美元指數：住宅投資組合部分成員us-gaap:PassMember2023-12-310001629019美元指數：住宅投資組合部分成員美元指數：房屋淨值貸款成員2023-12-310001629019美元指數：住宅投資組合部分成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019美元指數：住宅投資組合部分成員us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019美元指數：住宅投資組合部分成員us-gaap:FinancialAssetPastDueMember2023-12-310001629019美元指數：住宅投資組合部分成員US-GAAP：未過期金融資產會員2023-12-310001629019美元指數：房地產成員美元指數：住宅投資組合部分成員2023-12-310001629019美元指數：房地產成員商業不動產投資組合細分成員2023-12-310001629019美元指數：房地產成員mbin：多戶家庭融資成員2023-12-310001629019美元指數：房地產成員mbin：醫療保健融資成員2023-12-310001629019美元指數：房地產成員mbin：農業生產和房地產投資組合分部成員2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap: 不良成員2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap: 特別關注成員2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap:PassMember2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019美國通用會計準則：消費者投資組合部分成員us-gaap:FinancialAssetPastDueMember2023-12-310001629019美國通用會計準則：消費者投資組合部分成員US-GAAP：未過期金融資產會員2023-12-310001629019商業不動產投資組合細分成員us-gaap: 不良成員2023-12-310001629019商業不動產投資組合細分成員us-gaap: 特別關注成員2023-12-310001629019商業不動產投資組合細分成員us-gaap:PassMember2023-12-310001629019商業不動產投資組合細分成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019商業不動產投資組合細分成員us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019商業不動產投資組合細分成員us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019商業不動產投資組合細分成員us-gaap:FinancialAssetPastDueMember2023-12-310001629019商業不動產投資組合細分成員US-GAAP：未過期金融資產會員2023-12-310001629019商業不動產投資組合細分成員mbin：非自住商業房地產會員2023-12-310001629019us-gaap:CollateralPledgedMember美國通用會計準則：消費者投資組合部分成員2023-12-310001629019mbin：其他抵押資產成員美元指數：住宅投資組合部分成員2023-12-310001629019mbin：其他抵押資產成員美國通用會計準則：消費者投資組合部分成員2023-12-310001629019mbin：其他抵押資產成員商業不動產投資組合細分成員2023-12-310001629019mbin：多戶房屋融資會員us-gaap: 不良成員2023-12-310001629019mbin：多戶房屋融資會員us-gaap: 特別關注成員2023-12-310001629019mbin：多戶房屋融資會員us-gaap:PassMember2023-12-310001629019mbin：多戶房屋融資會員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019mbin：多戶家庭融資成員us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019mbin：多戶家庭融資成員us-gaap:FinancialAssetPastDueMember2023-12-310001629019mbin：多戶家庭融資成員US-GAAP：未過期金融資產會員2023-12-310001629019mbin：按揭倉庫信貸投資組合部門成員us-gaap:PassMember2023-12-310001629019美元指數：抵押貸款倉儲信貸組合部門成員US-GAAP：未過期金融資產會員2023-12-310001629019美元指數：醫療保健融資成員us-gaap: 不良成員2023-12-310001629019美元指數：醫療保健融資成員us-gaap: 特別關注成員2023-12-310001629019美元指數：醫療保健融資成員us-gaap:PassMember2023-12-310001629019mbin: 醫療保健融資會員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019mbin: 醫療保健融資會員us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019mbin: 醫療保健融資會員us-gaap:FinancialAssetPastDueMember2023-12-310001629019mbin: 醫療保健融資會員US-GAAP：未過期金融資產會員2023-12-310001629019mbin: 農業生產和房地產投資組合成員us-gaap: 不良成員2023-12-310001629019mbin: 農業生產和房地產投資組合成員us-gaap:PassMember2023-12-310001629019mbin: 農業生產和房地產投資組合成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019mbin: 農業生產和房地產投資組合成員us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019mbin: 農業生產和房地產投資組合部成員us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019mbin: 農業生產和房地產投資組合部成員us-gaap:FinancialAssetPastDueMember2023-12-310001629019mbin: 農業生產和房地產投資組合部成員US-GAAP：未過期金融資產會員2023-12-310001629019mbin: 應收賬款或設備成員商業不動產投資組合細分成員2023-12-310001629019us-gaap: 不良成員2023-12-310001629019us-gaap: 特別關注成員2023-12-310001629019美元指數：房地產成員2023-12-310001629019us-gaap:PassMember2023-12-310001629019us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001629019us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001629019us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019us-gaap:FinancialAssetPastDueMember2023-12-310001629019US-GAAP：未過期金融資產會員2023-12-310001629019存疑會計政策成員2023-12-310001629019mbin：其他抵押資產會員2023-12-310001629019mbin：應收賬款或設備會員2023-12-310001629019mbin：多家庭融資會員2024-07-012024-09-300001629019美元指數：住宅投資組合部分成員2023-07-012023-09-300001629019美元指數：住宅投資組合部分成員2023-01-012023-12-310001629019美國通用會計準則：消費者投資組合部分成員2023-01-012023-12-310001629019mbin：多家庭融資會員2023-01-012023-12-310001629019美元指數：住宅投資組合部分成員2023-01-012023-09-300001629019美國通用會計準則：消費者投資組合部分成員2023-01-012023-09-300001629019mbin：多家庭融資會員2023-01-012023-09-300001629019美元指數：住宅投資組合部分成員2024-07-012024-09-300001629019商業不動產投資組合細分成員2024-07-012024-09-300001629019商業不動產投資組合細分成員2023-07-012023-09-300001629019商業不動產投資組合細分成員2023-01-012023-12-310001629019商業不動產投資組合細分成員2023-01-012023-09-300001629019美元指數：住宅投資組合部分成員2024-01-012024-09-300001629019美國通用會計準則：消費者投資組合部分成員2024-01-012024-09-300001629019商業不動產投資組合細分成員2024-01-012024-09-300001629019mbin：多戶家庭融資成員2024-01-012024-09-300001629019mbin：醫療融資成員2024-01-012024-09-300001629019mbin：農業生產和房地產投資組合部門成員2024-01-012024-09-3000016290192024-03-310001629019us-gaap:CollateralPledgedMember美元指數：住宅投資組合部分成員2024-09-300001629019us-gaap:CollateralPledgedMember商業不動產投資組合細分成員2024-09-300001629019us-gaap:CollateralPledgedMembermbin：多戶家庭融資成員2024-09-300001629019us-gaap:CollateralPledgedMembermbin：醫療保健融資成員2024-09-300001629019美國通用會計準則：消費者投資組合部分成員2024-09-300001629019us-gaap:CollateralPledgedMember2024-09-300001629019mbin：多戶家庭融資成員2024-09-300001629019mbin：抵押貸款庫存信用額度投資組合分部成員2024-09-300001629019mbin：醫療保健融資成員2024-09-300001629019mbin：農業生產和房地產投資組合分部成員2024-09-300001629019美元指數：住宅投資組合部分成員2024-06-300001629019美國通用會計準則：消費者投資組合部分成員2024-06-300001629019商業不動產投資組合細分成員2024-06-300001629019mbin：多家庭融資成員2024-06-300001629019mbin：按揭倉庫信貸組投資組合成員2024-06-300001629019mbin：醫療保健融資成員2024-06-300001629019mbin：農業生產和房地產投資組合成員2024-06-3000016290192024-06-300001629019us-gaap:CollateralPledgedMember美元指數：住宅投資組合部分成員2023-12-310001629019us-gaap:CollateralPledgedMember商業不動產投資組合細分成員2023-12-310001629019us-gaap:CollateralPledgedMembermbin：多戶家庭融資會員2023-12-310001629019us-gaap:CollateralPledgedMembermbin：醫療保健融資會員2023-12-310001629019us-gaap:CollateralPledgedMembermbin：農業生產與房地產投資組合分部會員2023-12-310001629019美國通用會計準則：消費者投資組合部分成員2023-12-310001629019us-gaap:CollateralPledgedMember2023-12-310001629019mbin：多戶家庭融資成員2023-12-310001629019mbin：抵押貸款倉庫信貸組合部門成員2023-12-310001629019mbin：醫療保健融資成員2023-12-310001629019mbin：農業生產和房地產投資組合部門成員2023-12-310001629019美元指數：住宅投資組合部分成員2023-09-300001629019美國通用會計準則：消費者投資組合部分成員2023-09-300001629019商業不動產投資組合細分成員2023-09-300001629019mbin：多戶家庭融資成員2023-09-300001629019mbin：住房抵押貸款額度組合部門成員2023-09-300001629019mbin：醫療保健融資成員2023-09-300001629019mbin：農業生產和房地產組合部門成員2023-09-300001629019美元指數：住宅投資組合部分成員2023-06-300001629019美國通用會計準則：消費者投資組合部分成員2023-06-300001629019商業不動產投資組合細分成員2023-06-300001629019mbin：多家庭融資成員2023-06-300001629019mbin：住房抵押貸款額度組合部門成員2023-06-300001629019mbin：醫療保健融資成員2023-06-300001629019mbin：農業生產和房地產投資組合部成員2023-06-3000016290192023-06-300001629019美元指數：住宅投資組合部分成員2022-12-310001629019美國通用會計準則：消費者投資組合部分成員2022-12-310001629019商業不動產投資組合細分成員2022-12-310001629019mbin：多家庭融資成員2022-12-310001629019mbin：抵押貸款倉庫信貸投資組合部成員2022-12-310001629019mbin：醫療保健融資成員2022-12-310001629019mbin: 農業生產和房地產投資組成部分成員2022-12-310001629019mbin: 多戶家庭融資成員mbin: 貸款出售和證券化成員2024-09-262024-09-260001629019美國通用會計準則：聯邦住房貸款銀行墊款成員2024-06-300001629019us-gaap：認沽選擇權成員2023-07-012023-09-300001629019us-gaap:PutOptionMember2023-01-012023-09-300001629019us-gaap:PutOptionMember2024-06-300001629019us-gaap:利率底限會員2024-06-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2024-06-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2023-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2023-06-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2022-12-310001629019us-gaap:可供出售證券會員2024-09-300001629019美國通用會計準則：資產會員2024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-06-300001629019us-gaap:可供出售證券會員2024-06-300001629019美國通用會計準則：資產會員2024-06-300001629019us-gaap:可供出售證券會員2023-12-310001629019美國通用會計準則：資產會員2023-12-310001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-09-300001629019美國通用會計準則：資產會員2023-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-06-300001629019美國通用會計準則：資產會員2023-06-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2022-12-310001629019美國通用會計準則：資產會員2022-12-310001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-07-012024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-01-012024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-07-012023-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-01-012023-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2024-07-012024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2024-01-012024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2023-07-012023-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2023-01-012023-09-300001629019員工股權計劃2020會員2024-01-012024-09-300001629019員工股權計劃2020會員2023-01-012023-09-300001629019員工股權計劃2020會員2024-07-012024-09-300001629019員工股權計劃2020會員2023-07-012023-09-300001629019US-GAAP:看跌期權會員2024-09-300001629019美元指數：利率互換成員2024-09-300001629019us-gaap:利率鎖定承諾成員2024-09-300001629019us-gaap:利率底限會員2024-09-300001629019us-gaap：遠期合同會員2024-09-300001629019us-gaap：信用風險合同成員2024-09-300001629019mbin：代客利率互換會員2024-09-300001629019us-gaap：認購期權會員2023-12-310001629019美元指數：利率互換成員2023-12-310001629019us-gaap:利率鎖定承諾成員2023-12-310001629019us-gaap:利率底限會員2023-12-310001629019us-gaap：遠期合同會員2023-12-310001629019mbin：代表客戶進行利率互換交易的成員2023-12-310001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2024-09-300001629019us-gaap：遠期合同會員us-gaap：衍生金融工具負債成員2024-09-300001629019mbin：代表客戶進行利率互換交易的成員us-gaap：衍生金融工具負債成員2024-09-300001629019us-gaap：衍生金融工具負債成員2024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap：衍生金融工具負債成員2023-12-310001629019us-gaap：遠期合同會員us-gaap：衍生金融工具負債成員2023-12-310001629019mbin: 代客利率掉期會員us-gaap：衍生金融工具負債成員2023-12-310001629019us-gaap：衍生金融工具負債成員2023-12-310001629019美國通用會計標準：看跌期權會員2024-07-012024-09-300001629019美元指數：利率互換成員2024-07-012024-09-300001629019us-gaap:利率鎖定承諾成員2024-07-012024-09-300001629019us-gaap:利率底限會員2024-07-012024-09-300001629019us-gaap：遠期合同會員2024-07-012024-09-300001629019美國通用會計原則：衍生品成員2024-07-012024-09-300001629019美國通用會計標準：看跌期權會員2024-01-012024-09-300001629019美元指數：利率互換成員2024-01-012024-09-300001629019us-gaap:利率鎖定承諾成員2024-01-012024-09-300001629019us-gaap:利率底限會員2024-01-012024-09-300001629019us-gaap：遠期合同會員2024-01-012024-09-300001629019美國通用會計原則：衍生品成員2024-01-012024-09-300001629019US-GAAP: 信用違約掉期成員2024-01-012024-09-300001629019美元指數：利率互換成員2023-07-012023-09-300001629019us-gaap:利率鎖定承諾成員2023-07-012023-09-300001629019us-gaap：遠期合同會員2023-07-012023-09-300001629019美國通用會計原則：衍生品成員2023-07-012023-09-300001629019美元指數：利率互換成員2023-01-012023-09-300001629019us-gaap:利率鎖定承諾成員2023-01-012023-09-300001629019us-gaap：遠期合同會員2023-01-012023-09-300001629019美國通用會計原則：衍生品成員2023-01-012023-09-300001629019us-gaap:PutOptionMember美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap:PutOptionMember美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2024-09-300001629019美元指數：利率互換成員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap：遠期合同會員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2024-09-300001629019mbin：代客利率掉期成員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap：認購期權成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap：認購期權成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019美元指數：利率互換成員美國會計準則：公允價值重複評估成員2024-09-300001629019美元指數：利率互換成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019us-gaap:利率鎖定承諾成員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員2024-09-300001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019us-gaap:利率底限會員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap:利率底限會員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019us-gaap：遠期合同會員美國會計準則：公允價值重複評估成員2024-09-300001629019us-gaap：遠期合同會員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019mbin：代表客戶進行利率互換會員美國會計準則：公允價值重複評估成員2024-09-300001629019mbin：代表客戶進行利率互換會員us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001629019美國通用會計準則：認沽期權成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2023-12-310001629019美國通用會計準則：認沽期權成員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2023-12-310001629019美元指數：利率互換成員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap：遠期合同會員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2023-12-310001629019mbin：代表客戶進行利率互換交易會員美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員2023-12-310001629019美元指數:看跌期權成員美國會計準則：公允價值重複評估成員2023-12-310001629019美元指數:看跌期權成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019美元指數：利率互換成員美國會計準則：公允價值重複評估成員2023-12-310001629019美元指數：利率互換成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019us-gaap:利率鎖定承諾成員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員2023-12-310001629019us-gaap:利率鎖定承諾成員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019us-gaap:利率底限會員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap:利率底限會員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019us-gaap：遠期合同會員美國會計準則：公允價值重複評估成員2023-12-310001629019us-gaap：遠期合同會員us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019mbin：客戶代表利率互換美國會計準則：公允價值重複評估成員2023-12-310001629019mbin：代表客戶進行利率互換us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019us-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001629019srt：加權平均會員us-gaap：認購期權會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:測量輸入信用利差成員2024-09-300001629019srt：加權平均會員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：計量輸入到期日會員2024-09-300001629019srt：加權平均會員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019srt：最低會員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:MeasurementInputMaturityMember2024-09-300001629019srt：最低會員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019最大成員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國通用會計準則：測量輸入到期成員2024-09-300001629019最大成員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2024-09-300001629019美國通用會計準則：認沽期權成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:測量輸入信用利差成員2024-09-300001629019srt：加權平均會員us-gaap:PutOptionMember美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:測量輸入信用利差成員2023-12-310001629019srt：加權平均會員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:MeasurementInputMaturityMember2023-12-310001629019srt：加權平均會員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019srt：最低會員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:MeasurementInputMaturityMember2023-12-310001629019srt：最低會員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019最大成員us-gaap:利率鎖定承諾成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國通用會計準則：測量輸入到期成員2023-12-310001629019最大成員us-gaap:利率底限會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap：MeasurementInputDiscountRateMember2023-12-310001629019美國通用會計準則：認沽期權成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:測量輸入信用利差成員2023-12-3100016290192023-01-012023-12-310001629019mbin：私人企業發行的多戶家庭成員抵押支持證券2024-09-300001629019mbin：私人企業發行的醫療抵押支持證券成員2024-09-300001629019mbin：私人企業發行的多戶家庭成員抵押支持證券2023-12-310001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:可供出售證券會員us-gaap:測量輸入信用利差成員2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:可供出售證券會員us-gaap:測量輸入信用利差成員2024-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:可供出售證券會員us-gaap:測量輸入信用利差成員2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員us-gaap:可供出售證券會員us-gaap:測量輸入信用利差成員2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員mbin：由私營企業住宅成員發行的抵押支持證券2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員us-gaap:UnsecuredDebtMember2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員美元指數：由美國政府贊助企業發行的抵押貸款支持證券，不適用公允價值選擇成員2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員美元指數：由美國政府贊助企業發行的抵押貸款支持證券，適用公允價值選擇成員2024-09-300001629019美元指數：公允價值輸入一級會員美國會計準則：公允價值重複評估成員US Treasury Notes Securities成員2024-09-300001629019美國會計準則：公允價值重複評估成員US Treasury Notes Securities成員2024-09-300001629019美國會計準則：公允價值重複評估成員美國政府機構債務證券成員2024-09-300001629019美國會計準則：公允價值重複評估成員由美國政府贊助的企業發行的抵押支持證券，不包括公允價值選擇成員2024-09-300001629019美國會計準則：公允價值重複評估成員美元指數：由美國政府贊助企業發行的按揭支持證券的公允價值選擇成員2024-09-300001629019美國會計準則：公允價值重複評估成員美元指數：由私營企業發行的抵押支持證券的住宅成員2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國會計準則：公允價值重複評估成員美元指數：由私營企業發行的抵押支持證券的住宅成員2023-12-310001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員美國政府機構債務證券成員2023-12-310001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員由美國政府贊助企業發行的抵押支持證券，不適用公允價值選擇成員2023-12-310001629019美國通用會計準則：公允價值輸入二級成員美國會計準則：公允價值重複評估成員由美國政府贊助企業發行的抵押支持證券，適用公允價值選擇成員2023-12-310001629019美元指數：公允價值輸入一級會員美國會計準則：公允價值重複評估成員US Treasury Notes Securities成員2023-12-310001629019美國會計準則：公允價值重複評估成員US Treasury Notes Securities成員2023-12-310001629019美國會計準則：公允價值重複評估成員us-gaap:USGovernmentAgenciesDebtSecuritiesMember2023-12-310001629019美國會計準則：公允價值重複評估成員mbin : Mortgage Backed Securities Issued By Us Government Sponsored Enterprises No Fair Value Option Member2023-12-310001629019美國會計準則：公允價值重複評估成員美元指數：由美國政府贊助企業發行的按揭支持證券的公允價值選擇成員2023-12-310001629019美國會計準則：公允價值重複評估成員美元指數：私人企業發行的按揭支持證券的住宅成員2023-12-310001629019美元指數：由美國政府贊助企業發行的按揭支持證券無公允價值選擇成員2024-09-300001629019美元指數:次級債務成員2024-09-300001629019美國通用會計準則：聯邦住房貸款銀行墊款成員2024-09-300001629019美元指數：美國金融交易所借款成員2024-09-300001629019美元指數:次級債務成員2023-12-310001629019美國通用會計準則：聯邦住房貸款銀行墊款成員2023-12-310001629019mbin：2028年5月到期的高級信貸連結票據會員2023-12-310001629019mbin：2028年5月到期的高級信貸連結票據會員2024-09-300001629019美國通用會計準則：聯邦住房貸款銀行墊款成員2024-01-012024-06-3000016290192022-12-310001629019美元指數：公允價值輸入一級會員美元指數：公允價值估計公允價值披露會員2024-09-300001629019美元指數：公允價值輸入一級會員美元指數：公允價值估計公允價值披露會員2023-12-310001629019美國政府支持企業發行的抵押支持證券會員2024-09-300001629019mbin: 美元指數政府贊助企業發行的按公允價值選擇成員債券2024-09-300001629019mbin: 由私營企業發行的按公允價值選擇成員的抵押貸款支持證券2024-09-300001629019美國政府支持企業發行的抵押支持證券會員2023-12-310001629019mbin: 美元指數政府贊助企業發行的按公允價值選擇成員債券2023-12-310001629019mbin: 由私營企業發行的按公允價值選擇成員的抵押貸款支持證券2023-12-310001629019us-gaap: 美元指數政府機構債務證券成員2023-12-310001629019US Treasury Notes Securities成員2024-09-300001629019美國政府機構債務證券成員2024-09-300001629019US Treasury Notes Securities成員2023-12-310001629019由美國政府贊助企業發行的抵押支持證券，沒有公允價值選擇成員2023-12-310001629019us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberFarmers Merchants Bank Of Illinois分行成員2024-01-260001629019美國通用會計準則：經營部門成員多家家庭抵押銀行成員2024-09-300001629019美國通用會計準則：經營部門成員mbin：抵押貸款倉儲成員2024-09-300001629019美國通用會計準則：經營部門成員mbin：銀行業務板塊成員2024-09-300001629019mbin：公司協調項目和清算成員2024-09-300001629019美國通用會計準則：經營部門成員mbin：多戶抵押貸款銀行業務成員2023-09-300001629019美國通用會計準則：經營部門成員mbin: 抵押貸款倉儲會員2023-09-300001629019美國通用會計準則：經營部門成員mbin: 銀行業務部會員2023-09-300001629019mbin: 公司協調項目和清算會員2023-09-3000016290192023-09-300001629019mbin: 未來合作項目的低收入住房稅收抵免有限責任實體會員2024-09-300001629019mbin: 低收入住房稅收抵免有限責任實體會員2024-09-300001629019mbin: 未來合作項目的低收入住房稅收抵免有限責任實體會員2023-12-310001629019mbin: 低收入住房稅收抵免有限責任實體會員2023-12-310001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：Remic Trust會員2023-12-310001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：Remic Trust會員2024-09-300001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：低收入房屋信貸投資會員2024-09-300001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：債務基金會員2024-09-300001629019美國通用會計準則：可變利益實體非主要受益者會員2024-09-300001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：低收入住房積分投資會員2023-12-310001629019美國通用會計準則：可變利益實體非主要受益者會員mbin：債務基金會員2023-12-310001629019美國通用會計準則：可變利益實體非主要受益者會員2023-12-310001629019mbin：非執行董事會員2024-01-012024-01-310001629019商業不動產投資組合細分成員2024-09-300001629019商業不動產投資組合細分成員2023-12-310001629019美元指數：住宅投資組合部分成員2024-09-300001629019美元指數：住宅投資組合部分成員2023-12-310001629019mbin: 首選股票7名成員mbin: 公開發行成員2019-03-282019-03-280001629019mbin: 公開發行成員2024-05-132024-05-130001629019mbin: 首選股票B系列6%成員us-gaap:後續事件會員2024-10-012024-10-010001629019mbin:優先股系列D8.25%成員2024-09-300001629019mbin : 優先股系列C 6%成員2024-09-300001629019mbin : 優先股系列B 6%成員2024-09-300001629019mbin:優先股系列D8.25%成員2023-12-310001629019mbin : 優先股系列C 6%成員2023-12-310001629019mbin : 優先股系列B 6%成員2023-12-310001629019US-GAAP: 信用違約掉期成員mbin : 多戶抵押貸款成員2024-03-012024-03-310001629019商業不動產投資組合細分成員mbin：非自住商業地產會員2024-01-012024-09-300001629019美國通用會計原則：D類優先股成員mbin：公開發行會員2022-09-302022-09-300001629019mbin：優先股7會員mbin：公開發行會員2019-04-122019-04-120001629019mbin：多戶家庭融資會員us-gaap: 特別關注成員2024-09-300001629019美元指數：住宅投資組合部分成員us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-09-300001629019mbin: 多戶家庭融資成員us-gaap:FinancingReceivables60To89DaysPastDueMember2024-09-300001629019mbin: 醫療保健融資成員us-gaap:FinancingReceivables30To59DaysPastDueMember2024-09-300001629019mbin: 多戶家庭融資成員us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001629019美國通用會計準則：聯邦住房貸款銀行墊款成員2024-08-262024-08-260001629019mbin：多戶家庭融資成員mbin：貸款出售和房利美Q系列證券化成員2024-04-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美元指數：公允價值估計公允價值披露會員2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美元指數：公允價值估計公允價值披露會員2024-09-300001629019美元指數：公允價值估計公允價值披露會員2024-09-300001629019美國通用會計準則：資產披露的報告金額公允價值成員2024-09-300001629019美國通用會計準則：公允價值輸入二級成員美元指數：公允價值估計公允價值披露會員2023-12-310001629019美元指數：公允價值估計公允價值披露會員2023-12-310001629019美國通用會計準則：資產披露的報告金額公允價值成員2023-12-310001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員mbin：抵押品依賴損壞貸款會員2024-09-300001629019srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員mbin：抵押品依賴受損貸款會員2024-09-300001629019最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員mbin：抵押品依賴受損貸款會員2024-09-300001629019srt：加權平均會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員抵押品相關的信用受損貸款成員2023-12-310001629019srt：最低會員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員抵押品相關的信用受損貸款成員2023-12-310001629019最大成員美國公認會計原則（US-GAAP）：公允價值輸入級別3成員抵押品相關的信用受損貸款成員2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國通用會計準則：非經常性會員的公允價值衡量2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員mbin:抵押品依賴性受損貸款會員2024-09-300001629019美國通用會計準則：非經常性會員的公允價值衡量2024-09-300001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員美國通用會計準則：非經常性會員的公允價值衡量2023-12-310001629019美國公認會計原則（US-GAAP）：公允價值輸入級別3成員mbin:抵押品依賴性受損貸款會員2023-12-310001629019美國通用會計準則：非經常性會員的公允價值衡量2023-12-3100016290192024-07-012024-09-3000016290192023-07-012023-09-300001629019mbin：多戶家庭融資成員mbin：貸款銷售和證券化成員2024-09-2600016290192024-03-012024-03-310001629019美國通用會計準則：資產會員2024-07-012024-09-300001629019美國通用會計準則：資產會員2024-01-012024-09-300001629019美國通用會計準則：資產會員2023-07-012023-09-300001629019美國通用會計準則：資產會員2023-01-012023-09-300001629019us-gaap:可供出售證券會員2024-07-012024-09-300001629019us-gaap:可供出售證券會員2024-01-012024-09-300001629019us-gaap:DiscontinuedOperationsDisposedOfBySaleMembermbin: 伊利諾伊農商銀行分支機構會員2024-01-012024-03-310001629019保留盈餘成員2024-07-012024-09-300001629019保留盈餘成員2024-01-012024-09-300001629019保留盈餘成員2023-07-012023-09-300001629019保留盈餘成員2023-01-012023-09-300001629019mbin: 芝商銀行信託部成員us-gaap:DiscontinuedOperationsDisposedOfBySaleMembermbin: 位於伊利諾伊州喬伊的伊利諾伊農商銀行分行成員2024-01-260001629019mbin: 龐蒂亞克銀行成員us-gaap:DiscontinuedOperationsDisposedOfBySaleMembermbin: 位於伊利諾伊州帕克斯頓、梅爾文和派珀市的伊利諾伊農商銀行分行成員2024-01-260001629019mbin: 代表客戶進行利率互換成員2024-07-012024-09-300001629019mbin: 代表客戶進行利率互換成員2024-01-012024-09-300001629019mbin: 代表客戶進行利率互換單位成員2023-07-012023-09-300001629019mbin：代表客戶進行利率互換會員2023-01-012023-09-300001629019mbin：龐托克銀行會員mbin：伊利諾伊州帕克斯頓、梅爾文和派帕城的農民商業銀行分支機構會員2024-01-012024-03-310001629019mbin:優先股系列D 8.25%會員mbin：公開發行會員2022-09-272022-09-270001629019mbin：優先股系列C 6%會員mbin：公開發行會員2021-03-232021-03-230001629019mbin：優先股系列B 6%會員mbin：公開發行會員2019-08-192019-08-190001629019srt：母公司成員2024-09-300001629019mbin：印第安納州商業銀行會員2024-09-300001629019srt：母公司會員2023-12-310001629019mbin：印第安納州商業銀行會員2023-12-310001629019mbin：喬伊州銀行會員2023-12-3100016290192023-01-012023-09-3000016290192024-09-3000016290192023-12-310001629019mbin：ScottA.Evans會員2024-09-300001629019mbin：ScottA.Evans會員2024-07-012024-09-300001629019美國通用會計原則：D類優先股成員2024-01-012024-09-300001629019us-gaap:SeriesCPreferredStockMember2024-01-012024-09-300001629019美國通用會計原則：B類優先股成員2024-01-012024-09-300001629019us-gaap:CommonClassAMember2024-01-012024-09-3000016290192024-11-0100016290192024-01-012024-09-30xbrli:sharesiso4217:USDxbrli：純形mbin:loanmbin:customeriso4217:USDxbrli:shares

Table of Contents

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

(Mark One)

​

​

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

​

For the quarterly period ended

September 30, 2024

​

OR

​

​

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

For the transition period from ____________ to _______________

Commission File No. 001-38258

​

​

​

​

MERCHANTS BANCORP

​

​

(Exact name of registrant as specified in its charter)

​

​

​

Indiana

    

20-5747400

(State or other jurisdiction of

​

(I.R.S. Employer

incorporation or organization)

​

Identification Number)

​

​

​

410 Monon Blvd. Carmel, Indiana

​

46032

(Address of principal

​

(Zip Code)

executive office)

​

​

​

(317) 569-7420

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes ☒   No ☐

​

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes  ☐ No

​

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐

Accelerated filer ☒

Non-accelerated filer ☐

Smaller reporting company ☐

​

​

​

Emerging growth company ☐

​

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.). Yes ☐    No ☒

Securities registered pursuant to Section 12(b) of the Act:

​

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, without par value

MBIN

NASDAQ

Depositary Shares, each representing a 1/40th interest in a share of Series B Preferred Stock, without par value

MBINO

NASDAQ

Depositary Shares, each representing a 1/40th interest in a share of Series C Preferred Stock, without par value

MBINN

NASDAQ

Depositary Shares, each representing a 1/40th interest in a share of Series D Preferred Stock, without par value

MBINM

NASDAQ

​

As of November 1, 2024, the latest practicable date, 45,764,023 shares of the registrant’s common stock, without par value, were issued and outstanding.

​

​

Table of Contents

Merchants Bancorp

Index to Quarterly Report on Form 10-Q

PART I – FINANCIAL INFORMATION

​

​

​

Item 1 Interim Financial Statements (Unaudited)

​

​

​

Condensed Consolidated Balance Sheets as of September 30, 2024 and December 31, 2023

3

​

​

Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2024 and 2023

4

​

​

Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2024 and 2023

5

​

​

Condensed Consolidated Statements of Shareholders’ Equity for the Three and Nine Months Ended September 30, 2024 and 2023

6

​

​

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2024 and 2023

7

​

​

Notes to Condensed Consolidated Financial Statements

8

​

​

Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations

51

​

​

Item 3 Quantitative and Qualitative Disclosures About Market Risk

75

​

​

Item 4 Controls and Procedures

76

​

​

PART II – OTHER INFORMATION

77

​

​

Item 1 Legal Proceedings

77

​

​

Item 1A Risk Factors

77

​

​

Item 2 Unregistered Sales of Equity Securities and Use of Proceeds

77

​

​

Item 3 Defaults Upon Senior Securities

77

​

​

Item 4 Mine Safety Disclosures

77

​

​

Item 5 Other Information

77

​

​

Item 6 Exhibits

78

​

​

SIGNATURES

79

​

​

2

Table of Contents

Part I – Financial Information

Item 1. Financial Statements

Merchants Bancorp

Condensed Consolidated Balance Sheets

September 30, 2024 (Unaudited) and December 31, 2023

(In thousands, except share data)

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

​

    

2024

    

2023*

Assets

 

​

  

 

​

  

Cash and due from banks

​

$

12,214

​

$

15,592

Interest-earning demand accounts

​

 

589,692

​

 

568,830

Cash and cash equivalents

​

 

601,906

​

 

584,422

Securities purchased under agreements to resell

​

 

3,279

​

 

3,349

Mortgage loans in process of securitization

​

 

430,966

​

 

110,599

Securities available for sale ($682,975 and $722,497 utilizing fair value option, respectively)

​

 

953,063

​

 

1,113,687

Securities held to maturity ($1,756,203 and $1,203,535 at fair value, respectively)

​

​

1,755,047

​

​

1,204,217

Federal Home Loan Bank (FHLB) stock and other equity securities

​

 

184,050

​

 

48,578

Loans held for sale (includes $91,084 and $86,663 at fair value, respectively)

​

 

3,808,234

​

 

3,144,756

Loans receivable, net of allowance for credit losses on loans of $84,549 and $71,752, respectively

​

 

10,261,890

​

 

10,127,801

Premises and equipment, net

​

 

53,161

​

 

42,342

Servicing rights

​

 

177,327

​

 

158,457

Interest receivable

​

 

86,612

​

 

91,346

Goodwill

​

 

8,014

​

 

15,845

Other assets and receivables

​

 

329,427

​

 

307,117

Total assets

​

$

18,652,976

​

$

16,952,516

Liabilities and Shareholders' Equity

​

 

​

​

 

​

Liabilities

​

 

  

​

 

  

Deposits

​

 

  

​

 

  

Noninterest-bearing

​

$

311,386

​

$

520,070

Interest-bearing

​

 

12,580,501

​

 

13,541,390

Total deposits

​

 

12,891,887

​

 

14,061,460

Borrowings

​

 

3,568,721

​

 

964,127

Deferred and current tax liabilities, net

​

 

19,530

​

 

19,923

Other liabilities

​

 

233,731

​

 

205,922

Total liabilities

​

 

16,713,869

​

 

15,251,432

Commitments and Contingencies

​

 

  

​

 

  

Shareholders' Equity

​

 

  

​

 

  

Common stock, without par value

​

 

  

​

 

  

Authorized - 75,000,000 shares

​

 

  

​

 

  

Issued and outstanding - 45,764,023 shares at September 30, 2024 and 43,242,928 shares at December 31, 2023

​

 

239,448

​

 

140,365

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

​

​

​

​

​

​

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

​

 

​

​

 

​

Authorized - no shares at September 30, 2024 and 3,500,000 shares at December 31, 2023

​

 

​

​

 

​

Issued and outstanding - no shares at September 30, 2024 and 2,081,800 shares at December 31, 2023

​

 

—

​

 

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

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

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

Retained earnings

​

 

1,250,176

​

 

1,063,599

Accumulated other comprehensive income (loss)

​

 

96

​

 

(2,488)

Total shareholders' equity

​

 

1,939,107

​

 

1,701,084

Total liabilities and shareholders' equity

​

$

18,652,976

​

$

16,952,516

​

*Derived from audited consolidated financial statements

​

See notes to condensed consolidated financial statements.

3

Table of Contents

Merchants Bancorp

Condensed Consolidated Statements of Income (Unaudited)

For the Three and Nine Months Ended September 30, 2024 and 2023

(In thousands, except share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 

​

September 30, 

​

    

2024

    

2023

    

2024

    

2023

Interest Income

 

​

  

 

​

  

 

​

  

​

​

​

Loans

​

$

290,259

​

$

266,561

​

$

846,678

​

$

684,743

Mortgage loans in process of securitization

​

 

4,062

​

 

2,583

​

 

8,826

​

 

7,358

Investment securities:

​

 

​

​

 

​

​

 

  

​

 

​

Available for sale

​

 

14,855

​

 

6,182

​

 

44,027

​

 

14,012

Held to maturity

​

​

22,081

​

​

17,427

​

​

62,402

​

​

50,492

FHLB stock and other equity securities (dividends)

​

 

3,128

​

 

572

​

 

5,249

​

 

1,470

Other

​

 

4,543

​

 

3,351

​

 

14,192

​

 

7,964

Total interest income

​

 

338,928

​

 

296,676

​

 

981,374

​

 

766,039

Interest Expense

​

 

  

​

 

  

​

 

  

​

 

  

Deposits

​

 

165,675

​

 

162,906

​

 

516,348

​

 

405,149

Borrowed funds

​

 

40,432

​

 

16,334

​

 

77,030

​

 

37,144

Total interest expense

​

 

206,107

​

 

179,240

​

 

593,378

​

 

442,293

Net Interest Income

​

 

132,821

​

 

117,436

​

 

387,996

​

 

323,746

Provision for credit losses

​

 

6,898

​

 

4,014

​

 

21,589

​

 

33,484

Net Interest Income After Provision for Credit Losses

​

 

125,923

​

 

113,422

​

 

366,407

​

 

290,262

Noninterest Income

​

 

  

​

 

  

​

 

  

​

 

  

Gain on sale of loans

​

 

16,731

​

 

10,758

​

 

37,255

​

 

28,841

Loan servicing fees, net

​

 

(1,509)

​

 

17,384

​

 

28,720

​

 

28,360

Mortgage warehouse fees

​

 

1,620

​

 

1,858

​

 

4,126

​

 

5,751

Loss on sale of investments available for sale (includes $0, $0, $(108) and $0, respectively, related to accumulated other comprehensive loss reclassifications)

​

 

—

​

 

—

​

 

(108)

​

 

—

Syndication and asset management fees

​

​

1,834

​

​

2,368

​

​

10,370

​

​

7,476

Other income

​

 

(1,934)

​

 

3,700

​

 

8,604

​

 

9,786

Total noninterest income

​

 

16,742

​

 

36,068

​

 

88,967

​

 

80,214

Noninterest Expense

​

 

  

​

 

  

​

 

  

​

 

  

Salaries and employee benefits

​

 

35,218

​

 

27,052

​

 

93,187

​

 

74,922

Loan expense

​

 

1,114

​

 

1,038

​

 

3,063

​

 

2,749

Occupancy and equipment

​

 

2,231

​

 

2,196

​

 

6,707

​

 

6,884

Professional fees

​

 

3,439

​

 

2,555

​

 

11,094

​

 

8,547

Deposit insurance expense

​

 

8,981

​

 

3,568

​

 

19,685

​

 

9,552

Technology expense

​

 

2,068

​

 

1,609

​

 

5,781

​

 

4,757

Other expense

​

 

8,267

​

 

4,912

​

 

21,093

​

 

14,611

Total noninterest expense

​

 

61,318

​

 

42,930

​

 

160,610

​

 

122,022

Income Before Income Taxes

​

 

81,347

​

 

106,560

​

 

294,764

​

 

248,454

Provision for income taxes (includes $0, $0, $26 and $0, respectively, of income tax benefit related to accumulated other comprehensive loss reclassifications)

​

 

20,074

​

 

25,056

​

 

70,044

​

 

46,693

Net Income

​

$

61,273

​

$

81,504

​

$

224,720

​

$

201,761

Dividends on preferred stock

​

​

(7,757)

​

​

(8,668)

​

​

(24,181)

​

​

(26,003)

Impact of preferred stock redemption

​

​

—

​

​

—

​

​

(1,823)

​

​

—

Net Income Available to Common Shareholders

​

​

53,516

​

​

72,836

​

​

198,716

​

​

175,758

Basic Earnings Per Share

​

$

1.17

​

$

1.68

​

$

4.46

​

$

4.07

Diluted Earnings Per Share

​

$

1.17

​

$

1.68

​

$

4.45

​

$

4.06

Weighted-Average Shares Outstanding

​

 

  

​

 

  

​

 

  

​

 

  

Basic

​

 

45,759,667

​

 

43,238,724

​

 

44,549,432

​

 

43,218,125

Diluted

​

 

45,910,052

​

 

43,351,208

​

 

44,696,107

​

 

43,317,343

​

​

​

​

See notes to condensed consolidated financial statements.

4

Table of Contents

Merchants Bancorp

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

For the Three and Nine Months Ended September 30, 2024 and 2023

(In thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 

​

September 30, 

​

    

2024

    

2023

    

2024

    

2023

Net Income

​

$

61,273

​

$

81,504

​

$

224,720

​

$

201,761

Other Comprehensive Income:

​

 

  

​

 

​

​

 

  

​

 

  

Net unrealized gain on investment securities available for sale, net of tax expense of $(191), $(714), $(784) and $(2,050), respectively

​

 

606

​

 

2,282

​

 

2,502

​

 

5,767

Add: Reclassification adjustment for losses included in net income, net of tax benefit of $0, $0, $26 and $0, respectively

​

 

—

​

 

—

​

 

82

​

 

—

Other comprehensive income for the period

​

 

606

​

 

2,282

​

 

2,584

​

 

5,767

Comprehensive Income

​

$

61,879

​

$

83,786

​

$

227,304

​

$

207,528

​

​

​

See notes to condensed consolidated financial statements.

​

5

Table of Contents

Merchants Bancorp

Condensed Consolidated Statement of Shareholders’ Equity (Unaudited)

For the Three and Nine Months Ended September 30, 2024 and 2023

(In thousands, except share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Nine Months Ended

​

​

September 30, 

​

​

September 30, 

​

    

2024

    

2023

​

    

2024

    

2023

​

​

Shares

​

​

Amount

​

Shares

​

​

Amount

​

​

Shares

​

​

Amount

​

Shares

​

​

Amount

Common Stock

 

​

​

​

  

 

​

​

​

  

​

 

​

​

​

  

​

​

​

​

​

Balance beginning of period

​

45,757,567

​

$

238,492

​

43,237,300

​

$

138,853

​

​

43,242,928

​

$

140,365

​

43,113,127

​

$

137,781

Distribution to employee stock ownership plan

​

-

​

​

-

​

-

​

​

-

​

​

23,414

​

​

997

​

33,293

​

​

810

Issuance of common stock, net of $5.5 million in offering expenses

​

-

​

​

-

​

-

​

​

-

​

​

2,400,000

​

​

97,655

​

-

​

​

-

Shares issued for stock compensation plans, net of taxes withheld to satisfy tax obligations

​

6,456

​

​

956

​

2,912

​

​

756

​

​

97,681

​

​

431

​

93,792

​

​

1,018

Balance end of period

​

45,764,023

​

​

239,448

​

43,240,212

​

​

139,609

​

​

45,764,023

​

​

239,448

​

43,240,212

​

​

139,609

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

7% Series A Preferred Stock

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning of period

​

-

​

​

-

​

2,081,800

​

​

50,221

​

​

2,081,800

​

​

50,221

​

2,081,800

​

​

50,221

Redemption of 7% Series A preferred stock

​

-

​

​

-

​

-

​

​

-

​

​

(2,081,800)

​

​

(50,221)

​

-

​

​

-

Balance end of period

​

-

​

​

-

​

2,081,800

​

​

50,221

​

​

-

​

​

-

​

2,081,800

​

​

50,221

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

6% Series B Preferred Stock

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning and end of period

​

125,000

​

​

120,844

​

125,000

​

​

120,844

​

​

125,000

​

​

120,844

​

125,000

​

​

120,844

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

6% Series C Preferred Stock

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning and end of period

​

196,181

​

​

191,084

​

196,181

​

​

191,084

​

​

196,181

​

​

191,084

​

196,181

​

​

191,084

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

8.25% Series D Preferred Stock

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning and end of period

​

142,500

​

​

137,459

​

142,500

​

​

137,459

​

​

142,500

​

​

137,459

​

142,500

​

​

137,459

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Retained Earnings

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning of period

​

​

​

​

1,200,778

​

​

​

​

928,875

​

​

​

​

​

1,063,599

​

​

​

​

832,871

Net income

​

​

​

​

61,273

​

​

​

​

81,504

​

​

​

​

​

224,720

​

​

​

​

201,761

Dividends on 7% Series A preferred stock, $1.75 per share, annually

​

​

​

​

-

​

​

​

​

(911)

​

​

​

​

​

(910)

​

​

​

​

(2,732)

Dividends on 6% Series B preferred stock, $60.00 per share, annually

​

​

​

​

(1,875)

​

​

​

​

(1,875)

​

​

​

​

​

(5,625)

​

​

​

​

(5,625)

Dividends on 6% Series C preferred stock, $60.00 per share, annually

​

​

​

​

(2,943)

​

​

​

​

(2,943)

​

​

​

​

​

(8,829)

​

​

​

​

(8,829)

Dividends on 8.25% Series D preferred stock, $82.50 per share, annually

​

​

​

​

(2,939)

​

​

​

​

(2,939)

​

​

​

​

​

(8,817)

​

​

​

​

(8,817)

Dividends on common stock, $0.36 per share, annually in 2024 and $0.32 per share, annually in 2023

​

​

​

​

(4,118)

​

​

​

​

(3,459)

​

​

​

​

​

(12,139)

​

​

​

​

(10,377)

Impact of 7% Series A preferred stock redemption

​

​

​

​

-

​

​

​

​

-

​

​

​

​

​

(1,823)

​

​

​

​

-

Balance end of period

​

​

​

​

1,250,176

​

​

​

​

998,252

​

​

​

​

​

1,250,176

​

​

​

​

998,252

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated Other Comprehensive Income (Loss)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance beginning of period

​

​

​

​

(510)

​

​

​

​

(7,036)

​

​

​

​

​

(2,488)

​

​

​

​

(10,521)

Other comprehensive income

​

​

​

​

606

​

​

​

​

2,282

​

​

​

​

​

2,584

​

​

​

​

5,767

Balance end of period

​

​

​

​

96

​

​

​

​

(4,754)

​

​

​

​

​

96

​

​

​

​

(4,754)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total shareholders' equity

​

​

​

$

1,939,107

​

​

​

$

1,632,715

​

​

​

​

$

1,939,107

​

​

​

$

1,632,715

​

​

​

See notes to condensed consolidated financial statements.

6

Table of Contents

Merchants Bancorp

Condensed Consolidated Statements of Cash Flows (Unaudited)

Nine Months Ended September 30, 2024 and 2023

(In thousands)

​

​

​

​

​

​

​

​

​

​

Nine Months Ended

​

​

September 30, 

​

    

2024

    

2023

Operating activities:

 

​

  

 

​

  

Net income

​

$

224,720

​

$

201,761

Adjustments to reconcile net income to net cash used in operating activities:

​

 

​

​

 

​

Depreciation

​

 

2,254

​

 

2,119

Provision for credit losses

​

 

21,589

​

 

33,484

Loss on sale of securities

​

 

108

​

 

—

Gain on sale of loans

​

 

(37,255)

​

 

(28,841)

Proceeds from sales of loans

​

 

20,431,500

​

 

15,530,422

Loans and participations originated and purchased for sale

​

 

(21,133,175)

​

 

(16,455,580)

Proceeds from sale of low-income housing tax credits

​

​

53,043

​

​

23,081

Purchases of low-income housing tax credits for sale

​

​

(56,006)

​

​

(44,106)

Change in servicing rights for paydowns and fair value adjustments

​

 

(5,573)

​

 

(6,729)

Net change in:

​

 

​

​

 

​

Mortgage loans in process of securitization

​

 

(320,367)

​

 

(321,853)

Other assets and receivables

​

 

(16,512)

​

 

(13,383)

Other liabilities

​

 

7,647

​

 

(9,986)

Other

​

 

2,726

​

 

(3,123)

Net cash used in operating activities

​

 

(825,301)

​

 

(1,092,734)

Investing activities:

​

 

​

​

 

  

Net change in securities purchased under agreements to resell

​

 

70

​

 

79

Purchases of securities available for sale

​

 

(501,610)

​

 

(631,676)

Purchases of securities held to maturity

​

​

(155,268)

​

​

(9,786)

Purchases of equity securities

​

​

(30,000)

​

​

—

Proceeds from the sale of securities available for sale

​

 

9,983

​

 

1,516

Proceeds from calls, maturities and paydowns of securities available for sale

​

 

663,756

​

 

339,995

Proceeds from calls, maturities and paydowns of securities held to maturity

​

​

139,045

​

​

116,062

Purchases of loans

​

 

(84,963)

​

 

(329,014)

Net change in loans receivable

​

 

(646,304)

​

 

(1,829,247)

Proceeds from loans held for sale previously classified as loans receivable

​

 

70,431

​

 

21,960

Purchase of FHLB stock

​

 

(105,866)

​

 

(9,089)

Proceeds from sale of FHLB stock

​

 

394

​

 

—

Purchases of premises and equipment

​

 

(12,116)

​

 

(3,459)

Purchase of limited partnership interests

​

​

(13,009)

​

​

(71,001)

Proceeds from sale of limited partnership interests

​

​

—

​

​

52,984

Net cash paid on sale of branches

​

​

(170,594)

​

​

—

Other investing activities

​

 

5,288

​

​

1,591

Net cash used in investing activities

​

 

(830,763)

​

 

(2,349,085)

Financing activities:

​

 

  

​

 

​

Net change in deposits

​

 

(939,738)

​

 

2,935,993

Proceeds from borrowings

​

 

108,976,878

​

 

69,132,347

Repayment of borrowings

​

 

(106,356,226)

​

 

(68,615,360)

Proceeds from notes payable

​

 

6,878

​

 

60,000

Proceeds from issuance of common stock

​

 

97,655

​

 

—

Proceeds from credit linked notes

​

​

—

​

​

153,546

Payment of credit linked notes

​

 

(23,535)

​

 

(7,253)

Repurchase of preferred stock

​

 

(52,044)

​

 

—

Dividends

​

​

(36,320)

​

​

(36,380)

Net cash provided by financing activities

​

 

1,673,548

​

 

3,622,893

Net Change in Cash and Cash Equivalents

​

 

17,484

​

 

181,074

Cash and Cash Equivalents, Beginning of Period

​

 

584,422

​

 

226,164

Cash and Cash Equivalents, End of Period

​

$

601,906

​

$

407,238

Supplemental Cash Flows Information:

​

 

​

​

 

  

Interest paid

​

$

582,091

​

$

415,920

Income taxes paid, net of refunds

​

 

58,763

​

 

50,076

Change in ROU assets due to lease renegotiation

​

​

(1,063)

​

​

—

ROU assets obtained in exchange for new operating lease liabilities

​

​

789

​

​

—

Transfer of loans to other real estate owned

​

​

90

​

​

—

Liabilities accrued for additions of premises and equipment

​

​

2,436

​

​

—

Securities received in securitization of loans sold

​

​

534,538

​

​

—

Transfer of loans from loans held for sale to loans receivable

​

​

61,500

​

​

377,460

Transfer of loans from loans receivable to loans held for sale

​

​

604,969

​

​

21,960

​

See notes to condensed consolidated financial statements.

​

7

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Note 1:   Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of Merchants Bancorp, a registered bank holding company (the “Company”) and its wholly owned subsidiaries, Merchants Bank of Indiana (“Merchants Bank”), Farmers-Merchants Bank of Illinois (“FMBI”) (whose branches were sold to unaffiliated third parties and its remaining charter collapsed into Merchants Bank on January 26, 2024), and Merchants Asset Management, LLC (“MAM”). Merchants Bank’s primary operating subsidiaries include Merchants Capital Corp. (“MCC”), Merchants Capital Servicing, LLC (“MCS”), and Merchants Capital Investments, LLC (“MCI”). All direct and indirectly owned subsidiaries owned by Merchants Bancorp are collectively referred to as the “Company”.

The accompanying unaudited condensed consolidated balance sheet of the Company as of December 31, 2023, which has been derived from audited financial statements, and unaudited condensed consolidated financial statements of the Company as of September 30, 2024 and for the three and nine months ended September 30, 2024 and 2023, were prepared in accordance with the instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America. Accordingly, these unaudited condensed financial statements should be read in conjunction with the audited financial statements and notes thereto of the Company as of and for the year ended December 31, 2023 in its Annual Report on Form 10-K. Reference is made to the accounting policies of the Company described in the Notes to the Financial Statements contained in the Annual Report on Form 10-K.

In the opinion of management, all adjustments (consisting only of normal recurring adjustments) which are necessary for a fair presentation of the unaudited financial statements have been included to present fairly the financial position as of September 30, 2024 and the results of operations for the three and nine months ended September 30, 2024 and 2023, and cash flows for the nine months ended September 30, 2024 and 2023. All interim amounts have not been audited and the results of operations for the three and nine months ended September 30, 2024, herein are not necessarily indicative of the results of operations to be expected for the entire year.

Sale of Farmers-Merchants Bank of Illinois branches

​

On September 7, 2023, the Company entered into an agreement with Bank of Pontiac to sell its Farmers-Merchants Bank of Illinois branch locations in Paxton, Melvin, and Piper City, Illinois, and into an agreement with CBI Bank & Trust, to sell its Farmers-Merchants Bank of Illinois branch located in Joy, Illinois.

​

This transaction enhanced the Company’s ability to focus on its core business of single and multi-family mortgage lending and strategically aligned the branches with institutions that share a similar business model and allowed them to provide additional products to their customers.

​

On January 26, 2024, the transaction was completed after having met customary closing conditions, including regulatory approval.

​

In addition to the branches, Bank of Pontiac acquired approximately $164.8 million in deposits and $19.2 million in loans, and CBI Bank & Trust acquired approximately $65.1 million in deposits and $28.6 million in loans.

​

Total assets and liabilities of approximately $60.8 million and $230.6 million, respectively, were sold. A net gain of $715,000 was recognized from the transactions, which includes a $10.1 million deposit premium and the extinguishment of $7.8 million in goodwill and $0.5 million in intangibles during the first quarter of 2024.

Principles of Consolidation

The unaudited condensed consolidated financial statements as of and for the period ended September 30, 2024 and 2023 include results from the Company, and its wholly owned subsidiaries, Merchants Bank, FMBI (until its branches

8

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

were sold and its bank charter merged into Merchants Bank on January 26, 2024), and MAM. Also included are Merchants Bank’s primary operating subsidiaries, MCC, MCS, and MCI, as well as all direct and indirectly owned subsidiaries owned by Merchants Bancorp.

During 2022, Merchants Foundation, Inc., a nonprofit corporation, was incorporated and its results are consolidated with the Company’s consolidated financial statements in all periods presented.

In addition, when the Company makes an equity investment in or has a relationship with an entity for which it holds a variable interest, it is evaluated for consolidation requirements under Accounting Standards Update (“ASU”) Topic 810. Accordingly, the Company assesses the entities for potential consolidation as a variable interest entity (“VIE”) and would only consolidate those entities for which it is a primary beneficiary. A primary beneficiary is defined as the party that has both the power to direct the activities that most significantly impact the entity, and an interest that could be significant to the entity. To determine if an interest could be significant to the entity, both qualitative and quantitative factors regarding the nature, size and form of the Company’s involvement with the entity are evaluated. Alternatively, under the voting interest model, it would only consolidate those entities for which it has a controlling interest.

In May 2023, the Company acquired a variable interest in an investment for which it is the primary beneficiary of, and its results have been consolidated since the date of acquisition. Additionally, the Company has certain variable interest investments that it was deemed not to be a primary beneficiary of as of September 30, 2024 and December 31, 2023. These VIEs are not consolidated and the equity or proportional method of accounting has been applied. The Company will analyze whether the primary beneficiary designation has changed through triggering events on a prospective basis. Changes in facts and circumstances occurring since the previous primary beneficiary determination will be considered as part of this ongoing assessment. See Note 6: Variable Interest Entities (VIEs) for additional information about VIEs.

All significant intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses on loans and fair values of servicing rights and financial instruments.

Significant Accounting Policies

​

The significant accounting policies followed by the Company for interim financial reporting are consistent with the accounting policies followed for annual financial reporting. For additional information regarding significant accounting policies, see the Company’s 2023 Annual Report on Form 10–K.

​

Restricted Cash

​

Included in cash equivalents is an account restricted as collateral for the potential risk of loss on senior credit linked notes issued by the Company. The balance of the notes as of September 30, 2024 was $100.3 million. As of September 30, 2024 and December 31, 2023, there was $45.7 million and $36.4 million, respectively, in restricted cash held in a separate account included in the total of interest-earning demand accounts on the Balance Sheet. Also see Note 12: Borrowings.

​

9

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Reclassifications

​

Certain reclassifications may have been made to the 2023 financial statements to conform to the financial statement presentation as of and for the three and nine months ended September 30, 2024. These reclassifications had no effect on net income.

​

Note 2:   Investment Securities

The amortized cost and approximate fair values, together with gross unrealized gains and losses, of securities available for sale and held to maturity were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

​

​

​

​

Gross

​

Gross

​

​

​

​

Amortized

​

Unrealized

​

Unrealized

​

Fair

​

    

Cost

    

Gains

    

Losses

    

Value

​

​

(In thousands)

Securities available for sale:

 

​

  

 

​

  

 

​

  

 

​

  

Treasury notes

​

$

149,153

​

$

160

​

$

—

​

$

149,313

Federal agencies

​

 

115,000

​

 

7

​

 

40

​

 

114,967

Mortgage-backed - Government Agency ("Agency") (2) - multi-family

​

​

5,808

​

​

—

​

​

—

​

​

5,808

Mortgage-backed - Non-Agency residential - fair value option (1)

​

​

461,514

​

​

—

​

​

—

​

​

461,514

Mortgage-backed - Agency - residential - fair value option (1)

​

​

221,461

​

​

—

​

​

—

​

​

221,461

Total securities available for sale

​

$

952,936

​

$

167

​

$

40

​

$

953,063

Securities held to maturity:

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage-backed - Non-Agency - multi-family

​

$

660,126

​

$

—

​

$

129

​

$

659,997

Mortgage-backed - Non-Agency - residential

​

​

548,488

​

​

1,967

​

​

87

​

​

550,368

Mortgage-backed - Non-Agency - healthcare

​

​

534,538

​

​

—

​

​

—

​

​

534,538

Mortgage-backed - Agency - multi-family

​

​

11,895

​

​

—

​

​

595

​

​

11,300

Total securities held to maturity

​

$

1,755,047

​

$

1,967

​

$

811

​

$

1,756,203

​

​

​

​

​

​

​

​

​

​

​

​

​

FHLB and other equity securities (3)

​

$

184,050

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(1)Fair value option securities represent securities which the Company has elected to carry at fair value with changes in the fair value recognized in earnings as they occur.
(2)Agency includes government sponsored agencies, such as Federal National Mortgage Association (“Fannie Mae”), Federal Home Loan Mortgage Corporation (“Freddie Mac”), and Government National Mortgage Association (“Ginnie Mae”).

(3)

The Company reports the carrying value utilizing the measurement alternative election, reflecting any impairments or other adjustments if observable price changes occur for identical or similar investments of the same issuer.

10

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

​

​

​

​

Gross

​

Gross

​

​

​

​

Amortized

​

Unrealized

​

Unrealized

​

Fair

​

   

Cost

    

Gains

    

Losses

    

Value

​

​

(In thousands)

Securities available for sale:

 

​

  

 

​

  

 

​

  

 

​

  

Treasury notes

​

$

129,261

​

$

45

​

$

338

​

$

128,968

Federal agencies

​

 

250,731

​

 

—

​

 

2,976

​

 

247,755

Mortgage-backed - Government Agency ("Agency") (2) - multi-family

​

​

14,465

​

​

5

​

​

3

​

​

14,467

Mortgage-backed - Non-Agency residential - fair value option (1)

​

​

485,500

​

​

—

​

​

—

​

​

485,500

Mortgage-backed - Agency - residential - fair value option (1)

​

​

236,997

​

​

—

​

​

—

​

​

236,997

Total securities available for sale

​

$

1,116,954

​

$

50

​

$

3,317

​

$

1,113,687

Securities held to maturity:

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage-backed - Non-Agency - multi-family

​

$

719,662

​

$

—

​

$

415

​

$

719,247

Mortgage-backed - Non-Agency - residential

​

​

472,539

​

​

973

​

​

418

​

​

473,094

Mortgage-backed - Agency - multi-family

​

​

12,016

​

​

—

​

​

822

​

​

11,194

Total securities held to maturity

​

$

1,204,217

​

$

973

​

$

1,655

​

$

1,203,535

​

(1)

Fair value option securities represent securities which the Company has elected to carry at fair value with changes in the fair value recognized in earnings as they occur.

(2)

Agency includes government sponsored agencies, such as Fannie Mae, Freddie Mac, and Ginnie Mae.

Accrued interest on securities available for sale totaled $4.5 million at September 30, 2024 and $6.7 million at December 31, 2023, respectively, and is excluded from the estimate of credit losses.

Accrued interest on securities held to maturity totaled $6.3 million at September 30, 2024 and $5.8 million at December 31, 2023, respectively, and is excluded from the estimate of credit losses.

The amortized cost and fair value of securities available for sale at September 30, 2024 and December 31, 2023, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

December 31, 2023

​

​

Amortized

​

Fair

​

Amortized

​

Fair

​

    

Cost

    

Value

    

Cost

    

Value

Securities available for sale:

​

(In thousands)

Within one year

​

$

164,153

​

$

164,315

​

$

308,474

​

$

305,406

After one through five years

​

 

100,000

​

 

99,965

​

 

71,518

​

 

71,317

​

​

 

264,153

​

 

264,280

​

 

379,992

​

 

376,723

Mortgage-backed - Agency - multi-family

​

​

5,808

​

​

5,808

​

​

14,465

​

​

14,467

Mortgage-backed - Non-Agency residential - fair value option

​

​

461,514

​

​

461,514

​

​

485,500

​

​

485,500

Mortgage-backed - Agency - residential - fair value option

​

​

221,461

​

​

221,461

​

​

236,997

​

​

236,997

​

​

$

952,936

​

$

953,063

​

$

1,116,954

​

$

1,113,687

Securities held to maturity:

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage-backed - Non-Agency - multi-family

​

$

660,126

​

$

659,997

​

$

719,662

​

$

719,247

Mortgage-backed - Non-Agency - residential

​

​

548,488

​

​

550,368

​

​

472,539

​

​

473,094

Mortgage-backed - Non-Agency - healthcare

​

​

534,538

​

​

534,538

​

​

—

​

​

—

Mortgage-backed - Agency - multi-family

​

​

11,895

​

 

11,300

​

 

12,016

​

 

11,194

​

​

$

1,755,047

​

$

1,756,203

​

$

1,204,217

​

$

1,203,535

​

11

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

During the three months ended September 30, 2024, no securities available for sale were sold. During the nine months ended September 30, 2024, the Company received proceeds of $10.0 million and recognized a net loss of $108,000 from sales of securities available for sale. The $108,000 net loss consisted of $10,000 in gains and $118,000 of losses. During the three and nine months ended September 30, 2023, proceeds from sales of securities available for sale were $1.4 million and $1.5 million, respectively, and net gain was inconsequential.

​

The following tables show the Company’s gross unrealized losses and fair value of the Company’s investment securities with unrealized losses for which an allowance for credit losses (“ACL”) has not been recorded, aggregated by investment class and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

​

​

​

​

​

​

​

12 Months or

​

​

​

​

​

​

​

​

Less than 12 Months

​

 Longer

​

Total

​

​

​

​

​

Gross

​

​

​

​

Gross

​

​

​

​

Gross

​

​

Fair

​

Unrealized

​

Fair

​

Unrealized

​

Fair

​

Unrealized

​

    

Value

    

Losses

    

Value

    

Losses

    

Value

    

Losses

​

​

(In thousands)

Securities available for sale:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Federal agencies

​

$

74,960

​

$

40

​

$

—

​

$

—

​

$

74,960

​

$

40

​

​

$

74,960

​

$

40

​

$

—

​

$

—

​

$

74,960

​

$

40

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

​

​

​

​

​

​

​

12 Months or

​

​

​

​

​

​

​

​

Less than 12 Months

​

Longer

​

Total

​

    

​

​

    

Gross

    

​

​

    

Gross

    

​

​

    

Gross

​

​

Fair

​

Unrealized

​

Fair

​

Unrealized

​

Fair

​

Unrealized

​

​

Value

​

Losses

​

Value

​

Losses

​

Value

​

Losses

​

​

(In thousands)

Securities available for sale:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Treasury notes

​

$

3,052

​

$

6

​

$

32,080

​

$

332

​

$

35,132

​

$

338

Federal agencies

​

​

60,541

​

​

189

​

​

167,213

​

​

2,787

​

​

227,754

​

​

2,976

Mortgage-backed - Agency - multi-family

​

​

364

​

​

1

​

​

186

​

​

2

​

​

550

​

​

3

​

​

$

63,957

​

$

196

​

$

199,479

​

$

3,121

​

$

263,436

​

$

3,317

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for Credit Losses

​

For securities available for sale with an unrealized loss position, the Company evaluates the securities to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or noncredit related factors. Any impairment that is not credit-related is recognized in accumulated other comprehensive income (loss), net of tax. Credit-related impairment is recognized as an ACL for securities available for sale on the balance sheet, limited to the amount by which the amortized cost basis exceeds the fair value, with a corresponding adjustment to earnings. Accrued interest receivable is excluded from the estimate of credit losses. Both the ACL and the adjustment to net income may be reversed if conditions change. However, if the Company expects, or is required, to sell an impaired security available for sale before recovering its amortized cost basis, the entire impairment amount would be recognized in earnings with a corresponding adjustment to the security’s amortized cost basis. Because the security’s amortized cost basis is adjusted to fair value, there is no ACL in this situation.

​

In evaluating securities available for sale in unrealized loss positions for impairment and the criteria regarding its intent or requirement to sell such securities, the Company considers the extent to which fair value is less than amortized cost, whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuers’ financial condition, among other factors. Unrealized losses on the Company’s investment securities portfolio have not been recognized as an expense because the securities are of high credit quality, and the decline in fair values is attributable to changes in the prevailing interest rate environment since the purchase date. Fair value is expected to recover as securities reach maturity and/or the interest rate

12

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

environment returns to conditions similar to when these securities were purchased. There were no credit related factors underlying unrealized losses on available for sale debt securities at September 30, 2024 and December 31, 2023.

​

Securities held to maturity are primarily comprised of non-agency mortgage-backed senior securities secured by multi-family, single-family or healthcare properties, and agency mortgage-backed securities secured by multi-family properties. The agency securities held to maturity are Ginnie Mae mortgage-backed securities and backed by the full faith and credit of the U.S. government. Accordingly, no allowance for credit losses has been recorded for these securities. The non-agency securities were purchased under securitization arrangements where a credit loss component was purchased by third party investors. Additional qualitative factors are evaluated, including the timeliness of principal and interest payments under the contractual terms of the securities. Accordingly, no allowance for credit losses has been recorded for the non-agency securities.

​

Note 3:   Mortgage Loans in Process of Securitization

Mortgage loans in process of securitization are recorded at fair value with changes in fair value recorded in earnings. These include multi-family rental real estate loan originations to be sold as Ginnie Mae mortgage-backed securities and Fannie Mae and Freddie Mac participation certificates, all of which are pending settlement under firm investor commitments to purchase the securities, typically occurring within 30 days. The aggregate positive fair value adjustment recorded on mortgage loans in process of securitization was $0.9 million and $0.8 million as of September 30, 2024 and December 31, 2023, respectively.

​

Note 4:   Loans and Allowance for Credit Losses on Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for credit losses on loans (“ACL-Loans”), any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.

For loans at amortized cost, interest income is accrued based on the unpaid principal balance.

The Company has made a policy election to exclude accrued interest from the amortized cost basis of loans and reports accrued interest separately from the related loan balance in the consolidated unaudited condensed balance sheets. Accrued interest on loans totaled $54.6 million and $60.4 million at September 30, 2024 and December 31, 2023, respectively.

The Company also elected not to measure an allowance for credit losses for accrued interest receivables. The accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past-due status is based on contractual terms of the loan. Loans may be placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.

All interest accrued but not collected for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest collected on these loans is applied to the principal balance until the loan can be returned to an accrual status, which is no less than six months. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

For all loan portfolio segments, the Company charges off loans, or portions thereof, when available information confirms that specific loans are uncollectable based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations.

13

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

For loan modifications, interest income is recognized on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms.

The Company offers mortgage warehouse repurchase agreements to third parties to fund mortgage loans held for sale from closing until sale to an investor. Under a warehousing arrangement, the Company funds a mortgage loan as secured financing. The warehousing arrangement is secured by the underlying mortgages and a combination of deposits, personal guarantees, advance rates, and may be cross-collateralized with other loans. The Company typically holds the collateral until it is sent under a bailee arrangement instructing the investor to send proceeds to the Company. Typical investors are large financial institutions or government agencies. Interest earned from the time of funding to the time of sale is recognized as interest income as accrued. Warehouse fees are accrued as noninterest income.

Loan Portfolio Summary‌

Loans receivable at September 30, 2024 and December 31, 2023 include:

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

​

    

2024

    

2023

​

​

(In thousands)

​

​

​

​

​

​

​

Mortgage warehouse repurchase agreements

​

$

1,213,429

​

$

752,468

Residential real estate(1)

​

 

1,317,234

​

 

1,324,305

Multi-family financing

​

 

4,456,129

​

 

4,006,160

Healthcare financing

​

​

1,733,674

​

​

2,356,689

Commercial and commercial real estate(2)(3)

​

 

1,548,689

​

 

1,643,081

Agricultural production and real estate

​

 

71,391

​

 

103,150

Consumer and margin loans

​

 

5,893

​

 

13,700

​

​

 

10,346,439

​

 

10,199,553

Less:

​

 

  

​

 

  

ACL-Loans

​

 

84,549

​

 

71,752

​

​

​

​

​

​

​

Loans Receivable

​

$

10,261,890

​

$

10,127,801

​

(1)Includes $1.2 billion and $1.2 billion of All-in-One© first-lien home equity lines of credit at September 30, 2024 and December 31, 2023, respectively.

​

(2)Includes $0.9 billion and $1.1 billion of revolving lines of credit collateralized primarily by mortgage servicing rights as of September 30, 2024 and December 31, 2023, respectively.

​

(3)Includes only $19.3 million and $8.4 million of non-owner occupied commercial real estate as of September 30, 2024 and December 31, 2023, respectively.

​

Risk characteristics applicable to each segment of the loan portfolio are described as follows.

Mortgage Warehouse Repurchase Agreements (MTG WHRA): Under its warehouse program, the Company provides warehouse financing arrangements to approved mortgage companies for their origination and sale of residential mortgage and multi-family loans. Loans secured by mortgages placed on existing one-to-four family dwellings may be originated or purchased and placed through each mortgage warehouse facility.

As a secured repurchase agreement, collateral pledged to the Company secures each individual mortgage until the mortgage company sells the loan in the secondary market. A traditional secured warehouse facility typically carries a base interest rate of the Federal Reserve’s Secured Overnight Financing Rate (“SOFR”), or mortgage note rate, and a margin.

14

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Risk is evident if there is a change in the fair value of mortgage loans originated by mortgage companies in warehouse, the sale of which is the expected source of repayment under a warehouse facility. However, the warehouse customers are required to hedge the change in value of these loans to mitigate the risk, typically through forward sales contracts.

Residential Real Estate Loans (RES RE): Real estate loans are secured by owner-occupied one-to-four family residences. Repayment of residential real estate loans is primarily dependent on the personal income and credit rating of the borrowers. First-lien HELOC mortgages included in this segment typically carried a base rate of One-Year Constant Maturity Treasury (“CMT”), plus a margin.

Multi-Family Financing (MF FIN): The Company specializes in originating multi-family financing that can be market rate or affordable. The portfolio includes loans for construction, acquisition, refinance, or permanent financing. Loans are typically secured by real estate mortgages, assignment of Low-Income Housing Tax Credits (“LIHTC”), and/or equity interest in the underlying properties. All loans are assessed and reviewed at a minimum based on borrower strength/experience, historical property performance, market trends, projected financial performance with regards to intended strategy, and source of repayment. Independent third-party reports are used to ensure legal conformity and support valuations of the assets. Exit strategies and sources of repayment are provided through the secondary market via governmental programs, strategic refinances, LIHTC equity installments, and cashflow from the properties. Repayment of these loans depends on the successful operation of a business or property and the borrower’s cash flows. Credit risk in these loans may be impacted by the creditworthiness of a borrower, property values and the local economy in the related market area. These loans are well-collateralized and underwritten to agency guidelines. Loans included in this segment typically carry a base rate of 30-day SOFR that adjusts on a monthly basis, and a margin. The Company focuses on loan classes that are government backed or can be sold in the secondary market.

Healthcare Financing (HC FIN): The healthcare financing portfolio includes customized loan products for independent living, assisted living, memory care and skilled nursing projects. A variety of loan products are available to accommodate rehabilitation, acquisition, and refinancing of healthcare properties. Credit risk in these loans are primarily driven by local demographics and the expertise of the operators of the facilities. Repayment of these loans may include permanent loans, sales of developed property or an interim loan commitment from the Company until permanent agency-eligible financing is obtained, as well as successful operation of a business or property and the borrower’s cash flows. These loans are well-collateralized and underwritten to agency guidelines. Loans included in this segment typically carry a base rate of 30-day SOFR that adjusts on a monthly basis, and a margin. The Company focuses on loan classes that are government backed or can be sold in the secondary market.

Commercial Lending and Commercial Real Estate Loans (CML & CRE): The commercial lending and commercial real estate portfolio includes loans to commercial customers for use in financing working capital needs, equipment purchases and expansions, as well as loans to commercial customers to finance land and improvements. It also includes lines of credit collateralized by mortgage servicing rights that are assessed for fair value quarterly at the Company’s request. The loans in this category are repaid primarily from the cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of a borrower and the economic conditions that impact the cash flow stability from business operations. Small Business Administration (“SBA”) loans are included in this category. Only 1% of total commercial and commercial real estate loans are made up of non-owner occupied commercial real estate loans.

​

Agricultural Production and Real Estate Loans (AG & AGRE): Agricultural production loans are generally comprised of seasonal operating lines of credit to grain farmers to plant and harvest corn and soybeans and term loans to fund the purchase of equipment. The Company also offers long-term financing to purchase agricultural real estate. Specific underwriting standards have been established for agricultural-related loans including the establishment of projections for each operating year based on industry-developed estimates of farm input costs and expected commodity yields and prices. Operating lines are typically written for one year and secured by the crop and other farm assets as considered necessary. The Company is approved to sell agricultural loans in the secondary market through the Federal Agricultural Mortgage Corporation and uses this relationship to manage interest rate risk within the portfolio.

15

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Agricultural real estate loans included in this segment are typically structured with a one-year adjustable rate mortgage (“ARM”), three-year ARM or five-year ARM CMT and a margin. Agriculture production, livestock, and equipment loans are structured with variable rates that are indexed to prime or fixed for terms not exceeding five years.  

​

Consumer and Margin Loans (CON & MAR): Consumer loans are those loans secured by household assets. Margin loans are those loans secured by marketable securities. The term and maximum amount for these loans are determined by considering the purpose of the loan, the margin (advance percentage against value) in all collateral, the primary source of repayment, and the borrower’s other related cash flow.

ACL-Loans

The ACL-Loans is the Company’s estimate of current expected credit losses. Loans receivable is presented net of the allowance to reflect the principal balance expected to be collected over the contractual term of the loans. This life of loan allowance is established through a provision for credit losses included in net interest income after provision for credit losses as loans are recorded in the financial statements. The provision for a reporting period also reflects increases or decreases in the allowance related to changes in credit loss expectations. Actual credit losses are charged against the allowance when management believes the loan balance, or a portion thereof, is uncollectible. Subsequent recoveries, if any, are credited to the allowance.

The ACL-Loans is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans considering relevant available information from internal and external sources, including historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. The allowance also incorporates reasonable and supportable forecasts. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. The level of the ACL-Loans is believed to be adequate to absorb expected future losses in the loan portfolio as of the measurement date.

The ACL-Loans consists of individually evaluated loans and pooled loan components. The Company’s primary portfolio segmentation is by loans with similar risk characteristics. Loans risk graded substandard and worse are individually evaluated for expected credit losses. For individually evaluated loans that are collateral dependent, the Company may use the fair value of the collateral, less estimated costs to sell, as a practical expedient as of the reporting date to determine the carrying amount of an asset and the allowance for credit losses, as applicable. A loan is considered to be collateral dependent when repayment is expected to be provided substantially through the operation or the sale of the collateral when the borrower is experiencing financial difficulty as of the reporting date.

To calculate the ACL-Loans, the portfolio is segmented by loans with similar risk characteristics.

​

​

​

​

Loan Portfolio Segment

    

ACL-Loans Methodology

​

​

​

Mortgage warehouse repurchase agreements

​

Remaining Life Method

Residential real estate loans

​

Discounted Cash Flow

Multi-family financing

​

Discounted Cash Flow

Healthcare financing

​

Discounted Cash Flow

Commercial and commercial real estate

​

Discounted Cash Flow

Agricultural production and real estate

​

Remaining Life Method

Consumer and margin loans

​

Remaining Life Method

​

Loan characteristics used in determining the segmentation include the underlying collateral, type or purpose of the loan, and expected credit loss patterns. The initial estimation of expected credit losses for each segment is based on historical credit loss experience and management’s judgement. Given the Company’s modest historical credit loss experience, peer and industry data was incorporated into the measurement. Expected life of loan credit losses are quantified using discounted cash flows and remaining life methodologies.

16

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Model results are supplemented by qualitative adjustments for risk factors relevant in assessing the expected credit losses within the portfolio segments. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor.

The models utilized and the applicable qualitative adjustments require assumptions and management judgement that can be subjective in nature. The above measurement approach is also used to estimate the expected credit losses associated with unfunded loan commitments, which also incorporates expected utilization rates.

The following tables present, by loan portfolio segment, the activity in the ACL-Loans for the three and nine months ended September 30, 2024 and 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended September 30, 2024

​

 

MTG WHRA

 

RES RE

 

MF FIN

 

HC FIN

​

CML & CRE

 

AG & AGRE

 

CON & MAR

 

TOTAL

​

​

(In thousands)

ACL-Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

3,616

​

$

6,323

 

$

34,412

​

$

23,522

​

$

12,591

​

$

489

​

$

75

​

$

81,028

Provision for credit losses

​

 

(414)

​

 

129

 

​

12,745

​

​

(7,119)

​

 

209

​

 

13

​

 

11

​

 

5,574

Loans charged to the allowance

​

 

—

​

 

—

 

​

(1,933)

​

​

—

​

 

(127)

​

 

—

​

 

—

​

 

(2,060)

Recoveries of loans previously charged-off

​

 

—

​

 

2

 

​

—

​

​

—

​

 

5

​

 

—

​

 

—

​

 

7

Balance, end of period

​

$

3,202

​

$

6,454

​

$

45,224

​

$

16,403

​

$

12,678

​

$

502

​

$

86

​

$

84,549

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended September 30, 2023

​

 

MTG WHRA

 

RES RE

 

MF FIN

 

HC FIN

​

CML & CRE

 

AG & AGRE

 

CON & MAR

 

TOTAL

​

​

(In thousands)

ACL-Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

3,361

​

$

7,413

 

$

24,701

​

$

16,123

​

$

10,695

​

$

556

​

$

137

​

$

62,986

Provision for credit losses

​

 

(495)

​

 

207

 

​

1,121

​

​

1,876

​

 

1,123

​

 

34

​

 

2

​

 

3,868

Loans charged to the allowance

​

 

—

​

 

(21)

 

​

—

​

​

—

​

 

—

​

 

—

​

 

—

​

 

(21)

Recoveries of loans previously charged-off

​

 

—

​

 

—

 

​

—

​

​

—

​

 

31

​

 

—

​

 

—

​

 

31

Balance, end of period

​

$

2,866

​

$

7,599

​

$

25,822

​

$

17,999

​

$

11,849

​

$

590

​

$

139

​

$

66,864

​

The Company recorded a total provision for credit losses of $6.9 million for the three months ended September 30, 2024. The $6.9 million total provision for credit losses consisted of $5.6 million for the ACL-Loans as shown above, $2.1 million for the allowance for off-balance sheet credit exposures (“ACL-OBCE’s”), net of $0.7 million for the release of non-contingent reserves related to a loan securitization.

The Company recorded a total provision for credit losses of $4.0 million for the three months ended September 30, 2023. The $4.0 million total provision for credit losses consisted of $3.9 million for the ACL-Loans as shown above and $0.1 million for the ACL-OBCE’s.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Nine Months Ended September 30, 2024

​

  

MTG WHRA

  

RES RE

  

MF FIN

  

HC FIN

​

CML & CRE

  

AG & AGRE

  

CON & MAR

  

TOTAL

​

​

(In thousands)

ACL-Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

2,070

​

$

7,323

 

$

26,874

​

$

22,454

​

$

12,243

​

$

619

​

$

169

​

$

71,752

FMBI's ACL for loans sold

​

​

—

​

​

(55)

​

​

(186)

​

​

(2)

​

​

(92)

​

​

(246)

​

​

(12)

​

​

(593)

Provision for credit losses

​

 

1,132

​

​

(829)

​

​

23,818

​

​

(6,049)

​

​

1,674

​

​

129

​

​

(71)

​

​

19,804

Loans charged to the allowance

​

 

—

​

​

—

​

​

(5,282)

​

​

—

​

​

(1,155)

​

​

—

​

​

—

​

​

(6,437)

Recoveries of loans previously charged-off

​

 

—

​

​

15

​

​

—

​

​

—

​

​

8

​

​

—

​

​

—

​

 

23

Balance, end of period

​

$

3,202

​

$

6,454

​

$

45,224

​

$

16,403

​

$

12,678

​

$

502

​

$

86

​

$

84,549

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

17

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Nine Months Ended September 30, 2023

​

  

MTG WHRA

  

RES RE

  

MF FIN

  

HC FIN

​

CML & CRE

  

AG & AGRE

  

CON & MAR

  

TOTAL

​

​

(In thousands)

ACL-Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

1,249

​

$

7,029

​

$

16,781

​

$

9,882

​

$

8,326

​

$

565

​

$

182

​

$

44,014

Provision for credit losses

​

 

1,617

​

​

604

​

​

17,441

​

​

8,117

​

​

4,601

​

​

25

​

​

(42)

​

 

32,363

Loans charged to the allowance

​

 

—

​

​

(34)

​

​

(8,400)

​

​

—

​

​

(1,118)

​

​

—

​

​

(1)

​

 

(9,553)

Recoveries of loans previously charged-off

​

 

—

​

​

—

​

​

—

​

​

—

​

​

40

​

​

—

​

​

—

​

 

40

Balance, end of period

​

$

2,866

​

$

7,599

​

$

25,822

​

$

17,999

​

$

11,849

​

$

590

​

$

139

​

$

66,864

​

The Company recorded a total provision for credit losses of $21.6 million for the nine months ended September 30, 2024. The $21.6 million total provision for credit losses consisted of $19.2 million for the ACL-Loans, net of FMBI’s ACL, as shown above, $3.1 million for the ACL-OBCE’s, net of $0.7 million for the release of non-contingent reserves related to a loan securitization.

The Company recorded a total provision for credit losses of $33.5 million for the nine months ended September 30, 2023. The $33.5 million total provision for credit losses consisted of $32.4 million for the ACL-Loans as shown above and $1.1 million for the ACL-OBCE’s.

The following table presents, by loan portfolio segment, the activity in the ACL-Loans, for the year-ended December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Year Ended December 31, 2023

​

 

MTG WHRA

 

RES RE

 

MF FIN

 

HC FIN

​

CML & CRE

 

AG & AGRE

 

CON & MAR

 

TOTAL

​

​

(In thousands)

ACL-Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

1,249

​

$

7,029

 

$

16,781

​

$

9,882

​

$

8,326

​

$

565

​

$

182

​

$

44,014

Provision for credit losses

​

 

821

​

 

328

 

​

18,493

​

​

12,572

​

 

5,232

​

 

54

​

 

(12)

​

 

37,488

Loans charged to the allowance

​

 

—

​

 

(34)

 

​

(8,400)

​

​

—

​

 

(1,356)

​

 

—

​

 

(1)

​

 

(9,791)

Recoveries of loans previously charged-off

​

 

—

​

 

—

 

​

—

​

​

—

​

 

41

​

 

—

​

 

—

​

 

41

Balance, end of period

​

$

2,070

​

$

7,323

​

$

26,874

​

$

22,454

​

$

12,243

​

$

619

​

$

169

​

$

71,752

​

​

The below table presents the amortized cost basis and ACL-Loans allocated for collateral dependent loans, which are individually evaluated to determine expected credit losses as of September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

    

Real Estate

    

Accounts Receivable / Equipment

    

Other

    

Total

    

ACL-Loans Allocation

​

​

(In thousands)

RES RE

​

$

5,807

​

$

—

​

$

—

​

$

5,807

​

$

32

MF FIN

​

​

188,090

​

​

—

​

​

693

​

​

188,783

​

​

12,689

HC FIN

​

 

79,907

​

 

—

​

 

—

​

 

79,907

​

 

5,793

CML & CRE

​

 

8,086

​

 

2,422

​

 

2,822

​

 

13,330

​

 

2,163

AG & AGRE

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total collateral dependent loans

​

$

281,890

​

$

2,422

​

$

3,515

​

$

287,827

​

$

20,677

​

​

18

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

There have been no significant changes to the types of collateral securing the Company’s collateral dependent loans compared to December 31, 2023.

​

​

​

​

​

​

​

December 31, 2023

​

 

Real Estate

 

Accounts Receivable / Equipment

 

Other

 

Total

 

ACL-Loans Allocation

​

​

(In thousands)

RES RE

​

$

1,557

​

$

—

 

$

3

​

$

1,560

​

$

21

MF FIN

​

 

46,575

​

 

—

 

​

—

​

 

46,575

​

 

521

HC FIN

​

​

73,909

​

​

—

​

​

—

​

​

73,909

​

​

6,289

CML & CRE

​

 

146

​

 

3,603

 

​

2,684

​

 

6,433

​

 

1,132

AG & AGRE

​

 

147

​

 

—

 

​

—

​

 

147

​

 

1

CON & MAR

​

​

—

​

​

—

​

​

3

​

​

3

​

​

—

Total collateral dependent loans

​

$

122,334

​

$

3,603

​

$

2,690

​

$

128,627

​

$

7,964

​

​

Internal Risk Categories

The Company evaluates the loan risk grading system definitions and ACL-Loans methodology on an ongoing basis. As of December 31, 2023, the Company created a newly defined special mention risk rating category to be consistent with industry practices. Loans with a Watch classification are now included in the Pass risk rating category as of December 31, 2023. This updated policy was approved by the Company’s Management Committee, to be effective as of December 31, 2023 on a prospective basis.

In adherence with policy, the Company uses the following internal risk grading categories and definitions for loans as of and subsequent to December 31, 2023:

Pass - Loans that are considered to be of acceptable credit quality, and not classified as Special Mention, Substandard or Doubtful. Also included are loans classified as Watch loans, which represent loans that remain sound and collectible but contain elevated risk that requires management’s attention.

Special Mention – Loans classified as Special Mention have potential weaknesses that deserve management’s attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special Mention loans are not adversely classified and do not warrant adverse classification. Loans with questions or concerns regarding collateral, adverse market conditions impacting future performance, and declining financial trends would be considered for Special Mention.

Substandard - Loans classified as Substandard are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. When a loan in the form of a line of credit is downgraded to Substandard, it is evaluated for impairment and future draws under the line of credit require the approval of an officer of Senior Credit Officer or above.

Doubtful - Loans classified as Doubtful have all the weaknesses inherent in those classified as Substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

19

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

The following tables present the credit risk profile of the Company’s loan portfolio based on internal risk rating category and origination year as of September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

    

2024

    

2023

    

2022

​

2021

    

2020

    

Prior

    

Revolving Loans

    

TOTAL

​

​

(In thousands)

MTG WHRA

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

1,213,429

​

$

1,213,429

Total

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

1,213,429

​

$

1,213,429

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

RES RE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

26,226

​

$

33,316

​

$

8,292

​

$

6,248

​

$

20,565

​

$

6,729

​

$

1,210,051

​

$

1,311,427

Special Mention

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Substandard

​

​

—

​

​

—

​

​

22

​

​

—

​

​

—

​

​

216

​

​

5,569

​

​

5,807

Total

​

$

26,226

​

$

33,316

​

$

8,314

​

$

6,248

​

$

20,565

​

$

6,945

​

$

1,215,620

​

$

1,317,234

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

MF FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

675,638

​

$

656,994

​

$

524,597

​

$

103,168

​

$

6,741

​

$

34,887

​

$

1,979,565

​

$

3,981,590

Special Mention

​

​

72,980

​

​

105,077

​

​

70,917

​

​

—

​

​

—

​

​

239

​

​

36,544

​

​

285,757

Substandard

​

​

38,546

​

​

57,621

​

​

73,094

​

​

2,553

​

​

—

​

​

—

​

​

16,968

​

​

188,782

Total

​

$

787,164

​

$

819,692

​

$

668,608

​

$

105,721

​

$

6,741

​

$

35,126

​

$

2,033,077

​

$

4,456,129

Charge-offs

​

$

—

​

$

870

​

$

4,412

​

$

—

​

$

—

​

$

—

​

$

—

​

$

5,282

HC FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

380,640

​

$

183,140

​

$

729,991

​

$

54,398

​

$

—

​

$

—

​

$

240,701

​

$

1,588,870

Special Mention

​

​

14,168

​

​

—

​

​

6,265

​

​

—

​

​

—

​

​

—

​

​

44,463

​

​

64,896

Substandard

​

​

14,349

​

​

25,600

​

​

3,200

​

​

28,458

​

​

—

​

​

—

​

​

8,301

​

​

79,908

Total

​

$

409,157

​

$

208,740

​

$

739,456

​

$

82,856

​

$

—

​

$

—

​

$

293,465

​

$

1,733,674

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

CML & CRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

48,065

​

$

46,498

​

$

111,338

​

$

57,605

​

$

17,582

​

$

19,800

​

$

1,233,717

​

$

1,534,605

Special Mention

​

​

—

​

​

—

​

​

60

​

​

444

​

​

—

​

​

—

​

​

250

​

​

754

Substandard

​

​

—

​

​

108

​

​

190

​

​

8,882

​

​

793

​

​

104

​

​

3,253

​

​

13,330

Total

​

$

48,065

​

$

46,606

​

$

111,588

​

$

66,931

​

$

18,375

​

$

19,904

​

$

1,237,220

​

$

1,548,689

Charge-offs

​

$

—

​

$

—

​

$

173

​

$

982

​

$

—

​

$

—

​

$

—

​

$

1,155

AG & AGRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

15,653

​

$

7,115

​

$

4,768

​

$

2,579

​

$

8,440

​

$

14,548

​

$

18,288

​

$

71,391

Total

​

$

15,653

​

$

7,115

​

$

4,768

​

$

2,579

​

$

8,440

​

$

14,548

​

$

18,288

​

$

71,391

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

CON & MAR

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

824

​

$

84

​

$

22

​

$

11

​

$

—

​

$

4,186

​

$

766

​

$

5,893

Total

​

$

824

​

$

84

​

$

22

​

$

11

​

$

—

​

$

4,186

​

$

766

​

$

5,893

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Pass

​

$

1,147,046

​

$

927,147

​

$

1,379,008

​

$

224,009

​

$

53,328

​

$

80,150

​

$

5,896,517

​

$

9,707,205

Total Special Mention

​

$

87,148

​

$

105,077

​

$

77,242

​

$

444

​

$

—

​

$

239

​

$

81,257

​

$

351,407

Total Substandard

​

$

52,895

​

$

83,329

​

$

76,506

​

$

39,893

​

$

793

​

$

320

​

$

34,091

​

$

287,827

Total Doubtful

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

Total Loans

​

$

1,287,089

​

$

1,115,553

​

$

1,532,756

​

$

264,346

​

$

54,121

​

$

80,709

​

$

6,011,865

​

$

10,346,439

Total Charge-offs

​

$

—

​

$

870

​

$

4,585

​

$

982

​

$

—

​

$

—

​

$

—

​

$

6,437

​

The table above does not include one multi-family loan, rated as Special Mention, totaling $56.5 million and classified as held for sale at September 30, 2024. The Company had two loans rated as Pass totaling $0.5 million convert from revolving to term loans during the nine months ended September 30, 2024.

​

​

20

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Revolving Loans

    

TOTAL

​

​

(In thousands)

MTG WHRA

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

752,468

​

$

752,468

Total

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

752,468

​

$

752,468

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

RES RE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

31,011

​

$

10,086

​

$

6,573

​

$

22,725

​

$

3,298

​

$

9,340

​

$

1,239,161

​

$

1,322,194

Special Mention

​

​

—

​

​

—

​

​

—

​

​

—

​

​

59

​

​

492

​

​

—

​

​

551

Substandard

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

288

​

​

1,272

​

​

1,560

Total

​

$

31,011

​

$

10,086

​

$

6,573

​

$

22,725

​

$

3,357

​

$

10,120

​

$

1,240,433

​

$

1,324,305

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

21

​

$

13

​

$

34

MF FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

1,094,698

​

$

762,448

​

$

208,343

​

$

77,340

​

$

29,764

​

$

8,455

​

$

1,646,445

​

$

3,827,493

Special Mention

​

​

94,973

​

​

3,189

​

​

8,400

​

​

—

​

​

—

​

​

1,477

​

​

24,052

​

​

132,091

Substandard

​

​

11,682

​

​

28,360

​

​

6,534

​

​

—

​

​

—

​

​

—

​

​

—

​

​

46,576

Total

​

$

1,201,353

​

$

793,997

​

$

223,277

​

$

77,340

​

$

29,764

​

$

9,932

​

$

1,670,497

​

$

4,006,160

Charge-offs

​

$

—

​

$

8,400

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

8,400

HC FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

752,591

​

$

996,273

​

$

110,197

​

$

—

​

$

14,563

​

$

—

​

$

351,110

​

$

2,224,734

Special Mention

​

​

35,869

​

​

9,520

​

​

—

​

​

—

​

​

—

​

​

—

​

​

12,658

​

​

58,047

Substandard

​

​

25,600

​

​

10,625

​

​

28,783

​

​

—

​

​

—

​

​

—

​

​

8,900

​

​

73,908

Total

​

$

814,060

​

$

1,016,418

​

$

138,980

​

$

—

​

$

14,563

​

$

—

​

$

372,668

​

$

2,356,689

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

CML & CRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

51,110

​

$

119,386

​

$

77,316

​

$

21,154

​

$

21,088

​

$

17,066

​

$

1,328,980

​

$

1,636,100

Special Mention

​

​

—

​

​

—

​

​

292

​

​

172

​

​

—

​

​

84

​

​

—

​

​

548

Substandard

​

​

—

​

​

70

​

​

1,701

​

​

878

​

​

62

​

​

—

​

​

3,672

​

​

6,383

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

50

​

​

—

​

​

50

Total

​

$

51,110

​

$

119,456

​

$

79,309

​

$

22,204

​

$

21,150

​

$

17,200

​

$

1,332,652

​

$

1,643,081

Charge-offs

​

$

—

​

$

496

​

$

274

​

$

586

​

$

—

​

$

—

​

$

—

​

$

1,356

AG & AGRE

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

16,850

​

$

9,825

​

$

6,490

​

$

14,267

​

$

5,237

​

$

16,606

​

$

33,728

​

$

103,003

Special Mention

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Substandard

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

147

​

​

—

​

​

147

Total

​

$

16,850

​

$

9,825

​

$

6,490

​

$

14,267

​

$

5,237

​

$

16,753

​

$

33,728

​

$

103,150

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

CON & MAR

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

748

​

$

4,329

​

$

247

​

$

115

​

$

27

​

$

4,339

​

$

3,862

​

$

13,667

Special Mention

​

​

—

​

​

—

​

​

—

​

​

15

​

​

15

​

​

—

​

​

—

​

​

30

Substandard

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

3

​

​

—

​

​

3

Total

​

$

748

​

$

4,329

​

$

247

​

$

130

​

$

42

​

$

4,342

​

$

3,862

​

$

13,700

Charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

1

​

$

—

​

$

1

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Pass

​

$

1,947,008

​

$

1,902,347

​

$

409,166

​

$

135,601

​

$

73,977

​

$

55,806

​

$

5,355,754

​

$

9,879,659

Total Special Mention

​

$

130,842

​

$

12,709

​

$

8,692

​

$

187

​

$

74

​

$

2,053

​

$

36,710

​

$

191,267

Total Substandard

​

$

37,282

​

$

39,055

​

$

37,018

​

$

878

​

$

62

​

$

438

​

$

13,844

​

$

128,577

Total Doubtful

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

50

​

$

—

​

$

50

Total Loans

​

$

2,115,132

​

$

1,954,111

​

$

454,876

​

$

136,666

​

$

74,113

​

$

58,347

​

$

5,406,308

​

$

10,199,553

Total Charge-offs

​

$

—

​

$

8,896

​

$

274

​

$

586

​

$

—

​

$

22

​

$

13

​

$

9,791

​

There were no material revolving loans converted to term loans for the year ended December 31, 2023.

​

21

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Delinquent Loans

The following tables present the Company’s loan portfolio aging analysis of the recorded investment in loans as of September 30, 2024 and December 31, 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

    

30-59 Days

    

60-89 Days

    

90+ Days

    

Total

    

​

​

    

Total

​

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Loans

​

​

(In thousands)

MTG WHRA

​

$

—

​

$

—

​

$

—

​

$

—

​

$

1,213,429

​

$

1,213,429

RES RE

​

 

2,302

​

​

—

​

 

1,941

​

 

4,243

​

 

1,312,991

​

 

1,317,234

MF FIN

​

 

27,988

​

​

29,444

​

 

128,996

​

 

186,428

​

 

4,269,701

​

 

4,456,129

HC FIN

​

​

—

​

​

—

​

​

62,359

​

​

62,359

​

​

1,671,315

​

​

1,733,674

CML & CRE

​

 

120

​

​

—

​

 

4,132

​

 

4,252

​

 

1,544,437

​

 

1,548,689

AG & AGRE

​

 

—

​

​

170

​

 

7

​

 

177

​

 

71,214

​

 

71,391

CON & MAR

​

 

—

​

​

—

​

 

—

​

 

—

​

 

5,893

​

 

5,893

​

​

$

30,410

​

$

29,614

​

$

197,435

​

$

257,459

​

$

10,088,980

​

$

10,346,439

​

The table above does not include one healthcare loan of $30.1 million, 30-59 days past due, three multi-family loans totaling $93.2 million, 60-89 days past due, and one residential real estate loan of $0.1 million, 90+ days past due, classified as held for sale at September 30, 2024.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

    

30-59 Days

    

60-89 Days

    

90+ Days

    

Total

    

​

​

    

Total

​

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Loans

​

​

(In thousands)

MTG WHRA

​

$

—

 

$

—

​

$

—

​

$

—

​

$

752,468

​

$

752,468

RES RE

​

 

4,557

 

​

—

​

 

2,379

​

 

6,936

​

 

1,317,369

​

 

1,324,305

MF FIN

​

 

38,218

 

​

11,055

​

 

39,609

​

 

88,882

​

 

3,917,278

​

 

4,006,160

HC FIN

​

​

—

​

​

47,275

​

​

35,999

​

​

83,274

​

​

2,273,415

​

​

2,356,689

CML & CRE

​

 

172

 

​

393

​

 

3,665

​

 

4,230

​

 

1,638,851

​

 

1,643,081

AG & AGRE

​

 

27

 

​

11

​

 

147

​

 

185

​

 

102,965

​

 

103,150

CON & MAR

​

 

1

 

​

3

​

 

18

​

 

22

​

 

13,678

​

 

13,700

​

​

$

42,975

​

$

58,737

​

$

81,817

​

$

183,529

​

$

10,016,024

​

$

10,199,553

​

The above table does not include one multi-family loan, 30-59 days past due, classified as held for sale at December 31, 2023, totaling $16.5 million.

Nonperforming Loans

Nonaccrual loans, including modified loans to borrowers experiencing financial difficulty that have not met the six-month minimum performance criterion, are reported as nonperforming loans. For all loan classes, it is the Company’s policy to have any modified loans which are on nonaccrual status prior to being modified, remain on nonaccrual status until six months of satisfactory borrower performance, at which time management would consider its return to accrual status. A loan is generally classified as nonaccrual when the Company believes that receipt of principal and interest is doubtful under the terms of the loan agreement. Generally, this is at 90 days or more past due. The amount of interest income recognized on nonaccrual financial assets during the three and nine months ended September 30, 2024 was $0.1 million and $1.0 million, respectively, which was collected when a loan was paid off, and was immaterial for the three and nine months ended September 30, 2023.

​

22

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

The following table presents the Company’s nonaccrual loans and loans past due 90 days or more and still accruing at September 30, 2024 and December 31, 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

​

​

2024

​

2023

​

​

​

​

​

Total Loans >

​

​

​

​

Total Loans >

​

​

​

​

​

90 Days &

​

​

​

​

90 Days &

​

    

Nonaccrual

    

Accruing

    

Nonaccrual

    

Accruing

​

​

(In thousands)

RES RE

​

$

5,294

​

$

—

​

$

1,486

​

$

894

MF FIN

​

 

128,996

​

 

—

​

 

39,608

​

 

—

HC FIN

​

​

72,472

​

​

—

​

​

28,783

​

​

7,216

CML & CRE

​

 

4,049

​

​

84

​

 

3,820

​

​

43

AG & AGRE

​

 

—

​

 

7

​

 

147

​

 

—

CON & MAR

​

 

—

​

 

—

​

 

3

​

 

15

​

​

$

210,811

​

$

91

​

$

73,847

​

$

8,168

​

The table above does not include one residential real estate loan, classified as held for sale, on nonaccrual at September 30, 2024, totaling $0.1 million.

​

The Company did not have any nonaccrual loans without an estimated ACL at September 30, 2024 or December 31, 2023. There were $19.2 million in specific reserves associated with nonaccrual loans totaling $97.2 million at September 30, 2024 and there were $5.4 million in specific reserves associated with nonaccrual loans totaling $20.7 million at December 31, 2023, excluding the reserves associated with FMBI, whose branches were sold in January 2024.

​

In addition to elevated reserves for credit losses on loans, the Company has been making additional efforts to minimize its credit risk through loan sale and securitization activities since 2019. In April 2023 and March 2024, the Company strategically entered into credit protection arrangements through a credit linked note and credit default swap, respectively, for $1.7 billion in loans to reduce our risk of losses with incremental coverage of approximately 14% on those covered loans. The balance of loans in those covered portfolios as of September 30, 2024 was $1.3 billion. For additional information see Note 8: Derivative Financial Instructions and the Company’s 2023 Annual Report on Form 10–K and Form 10-Q for March 31, 2024.

​

Modifications to Borrowers Experiencing Financial Difficulty

Occasionally, the Company modifies loans to borrowers in financial difficulty by providing principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reduction. In some cases, the Company provides multiple types of modifications on one loan. Typically, one type of modification, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another modification, such as principal forgiveness, may be granted, but is rare.

​

The following table presents the amortized cost basis of loans at September 30, 2024 that were both experiencing financial difficulty and modified during the three and nine months ended September 30, 2024, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as

​

​

​

​

​

​

​

​

​

23

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

compared to the amortized cost basis of each class of financing receivable is also presented below:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended September 30, 2024

​

​

For the Nine Months Ended September 30, 2024

​

​

  

Payment Delay

​

Term Extension

​

Total Class of Financing Receivable

​

% of Total Class of Financing Receivable

  

​

Payment Delay

​

Term Extension

​

Total Class of Financing Receivable

​

% of Total Class of Financing Receivable

  

​

​

(In thousands)

​

​

(In thousands)

MF FIN

​

$

4,346

​

$

13,400

​

$

17,746

​

​

N/M

%

​

$

38,545

​

$

55,853

​

$

94,398

​

​

N/M

%

HC FIN

​

 

10,114

​

​

—

​

​

10,114

​

​

N/M

%

​

 

10,114

​

​

4,235

​

​

14,349

​

​

N/M

%

Total

​

$

14,460

​

$

13,400

​

$

27,860

​

​

N/M

%

​

$

48,659

​

$

60,088

​

$

108,747

​

​

N/M

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended September 30, 2023

​

​

For the Nine Months Ended September 30, 2023

​

​

​

Payment Delay

​

Term Extension

​

Total Class of Financing Receivable

​

% of Total Class of Financing Receivable

  

​

Payment Delay

​

Term Extension

​

Total Class of Financing Receivable

​

% of Total Class of Financing Receivable

  

​

​

(In thousands)

​

​

(In thousands)

​

CML & CRE

​

$

3,778

​

$

—

​

$

3,778

​

​

N/M

%

​

$

3,778

​

$

—

​

$

3,778

​

​

N/M

%

Total

​

$

3,778

​

$

—

​

$

3,778

​

​

N/M

%

​

$

3,778

​

$

—

​

$

3,778

​

​

N/M

%

​

​

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty. Loans with risk classifications of pass and special mention were part of the pooled loan ACL analysis. Loans classified as substandard or worse were individually evaluated for impairment and specific reserves were established, if applicable. During the three and nine months ended September 30, 2024, no specific reserves were recorded on troubled loan modifications disclosed herein. The Company has committed to lend no additional amounts to the borrowers included in the table below.

​

​

​

​

​

​

​

​

For the Three Months Ended

​

For the Nine Months Ended

​

​

September 30, 2024

​

September 30, 2024

​

​

Term Extension

Loan Type

​

Financial Effect

​

Financial Effect

MF FIN

​

Added a weighted average 4 months to the life of loans.

​

Added a weighted average 22 months to the life of loans.

HC FIN

​

​

​

Added a weighted average 12 months to the life of loans.

​

​

​

​

​

​

​

Payment Delay

​

​

Financial Effect

​

Financial Effect

MF FIN

​

Forbearance average of 5 months.

​

Forbearance average of 7 months.

HC FIN

​

Forbearance average of 6 months.

​

Forbearance average of 6 months.

​

​

​

​

​

​

​

For the Three Months Ended

​

For the Nine Months Ended

​

​

September 30, 2023

​

September 30, 2023

​

​

Payment Delay

​

​

Financial Effect

​

Financial Effect

CML & CRE

​

Forbearance average of 12 months.

​

Forbearance average of 12 months.

​

​

​

​

​

​

24

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified in the last twelve months as of September 30, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

30 ‑ 89 Days

​

90+ Days

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

​

Past Due

​

Past Due

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

MF FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

$

63,602

​

$

—

​

$

30,796

​

HC FIN

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

14,349

​

​

—

​

​

—

​

Total

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

$

77,951

​

$

—

​

$

30,796

​

​

Multi-family loans totaling $30.8 million that had prior forbearance modifications defaulted during the three and nine months ended September 30, 2024.

​

Foreclosures

​

There were $1.9 million and zero in residential loans in process of foreclosure as of September 30, 2024 and December 31, 2023.

​

Significant Loan Sales

Freddie Mac Q Series Securitization – 2024 Activity

On April 30, 2024, the Company completed a $324.6 million securitization of 13 multi-family mortgage loans through a Freddie Mac-sponsored Q-Series transaction. The transfer of these loans was accounted for as a sale for financial reporting purposes, in accordance with ASC 860, and a $1.4 million gain on sale was recognized. The Company was retained as the mortgage sub-servicer for Freddie Mac on the entire $324.6 million pool of loans. Beyond sub-servicing the loans, the Company’s ongoing involvement in this transaction is limited to customary obligations of loan sales, including any material breach in representation. In connection with this transaction, a mortgage servicing right of $1.3 million was established.

Loan Sale and Securitization – 2024 Activity

On September 26, 2024, the Company completed a private securitization by which a $628.9 million portfolio of healthcare bridge loans were sold into a real estate mortgage investment conduit (“REMIC”) and ultimately sold to investors as securities. The Company purchased the senior security for a total of $534.5 million and classified it as a security held to maturity. An unaffiliated, third-party institutional investor purchased the remaining subordinate interests and maintains the first-loss position on 15.0% of the losses in the loan portfolio. This transaction provided the Company an avenue to enhance capital efficiency and minimize credit risk on the balance sheet.

As part of the securitization transaction, the Company will be both Master Servicer and Special Servicer of the loans. As Master Servicer and Special Servicer, the Company will have obligations to collect and remit payments of principal and interest, manage payments of taxes and insurance, and otherwise administer the underlying loans.

Beyond servicing the loans, the Company’s ongoing involvement in this transaction is limited to customary obligations of loan sales, including any material breach in representation.  In connection with the securitization, the Company received proceeds on loans, net of the acquired securities, of $94.0 million. No allowance for credit losses was recognized in connection with purchase of the security, in accordance with ASC 326. However, the $4.4 million allowance for credit losses associated with the loans sold was released through the provision for credit losses.

The transfer of these loans was accounted for as a sale for financial reporting purposes, in accordance with ASC 860, and a $0.6 million net loss on sale was recognized.

25

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Loans Purchased

​

The Company purchased $85.0 million and $329.0 million of loans during the nine months ended September 30, 2024 and 2023, respectively.

​

Loan Guarantees

​

The Company holds instruments, in the normal course of business with customers, that are considered financial guarantees. Standby letters of credit guarantees are issued in connection with agreements made by customers to counterparties. Standby letters of credit are contingent upon failure of the customer to perform the terms of the underlying contract. Credit risk associated with the standby letters of credit is essentially the same as that associated with extending loans to customers and is subject to normal credit policies. The term of these standby letters of credit range from less than one to nine years. These commitments are not recorded in the consolidated financial statements. The total for these guarantees at September 30, 2024 and December 31, 2023 was $167.7 million and $98.7 million, respectively.

​

Note 5:   Qualified Affordable Housing

The Company invests in low-income housing tax credit (“LIHTC”) limited liability entities. The purpose of these investments is to earn an adequate return of capital through the receipt of low income housing tax credits. These investments are included in other assets on the Consolidated Balance sheet, with any unfunded commitments included in other liabilities. The investments are amortized as a component of income tax expense.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

December 31, 2023

​

​

​

(In thousands)

Investment

Accounting Method

​

Investment

​

Unfunded Commitments

​

Investment

​

Unfunded Commitments

LIHTC

Proportional amortization

​

$

101,219

​

$

75,621

​

$

78,718

​

$

61,411

LIHTC (1)

Lower of cost or market

​

​

35,280

​

​

—

​

​

52,675

​

​

—

LIHTC subtotal

​

​

$

136,499

​

$

75,621

​

$

131,393

​

$

61,411

Joint Venture

Consolidated

​

​

11,022

​

​

—

​

​

11,000

​

​

—

Total

​

​

$

147,521

​

$

75,621

​

$

142,393

​

$

61,411

​

(1) LIHTC projects held for future syndication.

The following table summarizes the amortization expense and tax credits recognized for the Company’s low-income housing investments for the three and nine months ended September 30, 2024 and 2023. Amortization expense and tax credits are included in our income tax expense.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Month Period Ended

​

Nine Month Period Ended

​

​

​

September 30,

​

September 30,

​

​

​

2024

​

2023

​

2024

​

2023

​

​

​

(In thousands)

Amortization expense

​

​

$

3,406

​

$

1,770

​

$

8,551

​

$

4,413

Tax credits recognized

​

​

$

3,789

​

$

1,857

​

$

10,032

​

$

4,585

​

​

​

​

Note 6:   Variable Interest Entities (VIEs)

A VIE is a corporation, partnership, limited liability company, or any other legal structure used to conduct activities or hold assets generally that either:

​

26

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

●Does not have equity investors with voting rights that can directly or indirectly make decisions about the entity’s activities through those voting rights or similar rights; or

​

●Has equity investors that do not provide sufficient equity for the entity to finance its activities without additional subordinated financial support.

The Company has invested in single-family, multi-family, and healthcare debt financing entities, as well as low-income housing syndicated funds that are deemed to be VIEs. The Company also has deemed REMIC trusts as VIEs that were established in conjunction with multi-family and healthcare loan sales and securitization transactions. Accordingly, the entities were assessed for potential consolidation under the VIE model that requires primary beneficiaries to consolidate the entity’s results. A primary beneficiary is defined as the party that has both the power to direct the activities that most significantly impact the entity, and an interest that could be significant to the entity. To determine if an interest could be significant to the entity, both qualitative and quantitative factors regarding the nature, size and form of involvement with the entity are evaluated.

​

At September 30, 2024 the Company determined it was not the primary beneficiary for most of its VIEs, primarily because the Company did not have control or the obligation to absorb losses or the rights to receive benefits from the VIE that could potentially be significant to the VIE. Evaluation and assessment of VIEs for consolidation is performed on an ongoing basis by management. Any changes in facts and circumstances occurring since the previous primary beneficiary determination will be considered as part of this ongoing assessment.

​

The table below reflects the assets and liabilities of the VIEs as well as the maximum exposure to loss in connection with unconsolidated VIEs at September 30, 2024 and December 31, 2023. The Company’s maximum exposure to loss associated with its unconsolidated VIEs consists of the capital invested plus any unfunded equity commitments. These investments are recorded in other assets and other liabilities on the unaudited condensed consolidated balance sheet. Also included in the maximum loss exposure are bridge loans to VIEs that are included in loans receivable. Although the REMIC trusts are not recognized on the balance sheet, the maximum exposure to loss is the carrying value of the securities acquired as part of the securitization transactions.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Investments

​

Bridge loans

​

Securities

​

Maximum

​

Liabilities

Assets

    

in VIEs

    

to VIEs

​

of VIEs

​

Exposure to Loss

​

for VIEs

​

​

(In thousands)

September 30, 2024

​

 

  

​

 

​

​

​

​

​

​

​

​

 

  

Low-income housing tax credit investments

​

$

157,976

​

$

209,368

​

$

—

​

$

367,344

​

$

71,457

Debt funds

​

​

32,544

​

​

78,487

​

​

—

​

​

111,031

​

​

2,752

Off-balance-sheet REMIC trusts

​

​

—

​

​

24,777

​

​

1,743,152

​

​

1,767,929

​

​

—

Total Unconsolidated VIEs

​

$

190,520

​

$

312,632

​

$

1,743,152

​

$

2,246,304

​

$

74,209

December 31, 2023

​

 

  

​

 

​

​

 

​

​

 

  

​

 

  

Low-income housing tax credit investments

​

$

118,741

​

$

232,407

​

$

—

​

$

351,148

​

$

35,099

Debt funds

​

​

33,221

​

​

86,416

​

​

—

​

​

119,637

​

​

2,752

Off-balance-sheet REMIC trusts

​

​

—

​

​

—

​

​

1,192,201

​

​

1,192,201

​

​

—

Total Unconsolidated VIEs

​

$

151,962

​

$

318,823

​

$

1,192,201

​

$

1,662,986

​

$

37,851

​

​

​

Note 7:   Regulatory Matters

​

The Company, Merchants Bank and FMBI (prior to the January 26, 2024 sale of its branches and merger of its remaining charter into Merchants Bank) are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by federal and state banking regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Merchants Bank must meet specific capital guidelines that involve

27

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

quantitative measures of the Company’s and Merchants Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and Merchants Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, and other factors. Furthermore, the Company’s and Merchants Bank’s regulators could require adjustments to regulatory capital not reflected in these financial statements.

Quantitative measures established by regulation to ensure capital adequacy require the Company and Merchants Bank to maintain minimum amounts and ratios (set forth in the table below). Management believes, as of September 30, 2024 and December 31, 2023, that the Company and Merchants Bank met all capital adequacy requirements. For additional information regarding dividend restrictions, see the Company’s 2023 Annual Report on Form 10–K.

As of September 30, 2024 and December 31, 2023, the most recent notifications from the Board of Governors of the Federal Reserve System (“Federal Reserve”) categorized the Company as well capitalized and most recent notifications from the Federal Deposit Insurance Corporation (“FDIC”) categorized Merchants Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Company’s or Merchants Bank’s category.

FMBI was subject to these same requirements and guidelines prior to the sale of its branches and the merger of its remaining charter into Merchants Bank in January 2024. As of December 31, 2023, FMBI met all capital adequacy requirements (as set forth in the table below). The FDIC categorized FMBI as well capitalized at that time and there are no conditions or events since that notification that management believes would have changed that category.

The Company’s, Merchants Bank’s, and FMBI’s actual capital amounts and ratios are presented in the following tables.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Minimum

​

​

​

​

​

​

​

​

​

​

Amount to be Well

​

Minimum Amount

​

​

​

​

​

​

​

​

Capitalized with

​

To Be Well

​

​

​

Actual

​

Basel III Buffer(1)

​

Capitalized(1)

​

​

    

Amount

    

Ratio

    

Amount

    

Ratio

​

Amount

    

Ratio

    

​

​

(Dollars in thousands)

​

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total capital(1) (to risk-weighted assets)

 

​

  

 

  

 

​

​

​

​

​

​

  

 

  

 

Company

​

$

2,029,408

 

12.2

%  

$

1,750,457

 

10.5

%  

$

—

 

N/A

%  

Merchants Bank

​

​

1,998,836

 

12.0

%  

 

1,749,216

 

10.5

%  

 

1,665,920

 

10.0

​

Tier I capital(1) (to risk-weighted assets)

​

 

  

 

  

​

 

  

 

  

​

 

  

 

  

​

Company

​

 

1,930,145

 

11.6

%  

 

1,417,037

 

8.5

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

11.4

%  

 

1,416,032

 

8.5

%  

 

1,332,736

 

8.0

​

Common Equity Tier I capital(1) (to risk-weighted assets)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Company

​

 

1,480,759

 

8.9

%  

 

1,166,971

 

7.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

11.4

%  

 

1,166,144

 

7.0

%  

 

1,082,848

 

6.5

​

Tier I capital(1) (to average assets)

​

 

​

 

  

​

 

  

 

​

​

 

  

 

  

​

Company

​

 

1,930,145

 

10.5

%  

 

915,126

 

5.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

10.4

%  

 

912,610

 

5.0

%  

 

912,610

 

5.0

​

(1)As defined by regulatory agencies.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

28

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Minimum

​

​

​

​

​

​

​

​

​

​

Amount to be Well

​

Minimum Amount

​

​

​

​

​

​

​

​

Capitalized with

​

To Be Well

​

​

​

​

​

​

​

​

Basel III Buffer(1)

​

Capitalized(1)

​

​

    

Amount

    

Ratio

    

Amount

    

Ratio

​

Amount

​

Ratio

​

​

​

(Dollars in thousands)

​

December 31, 2023

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total capital(1) (to risk-weighted assets)

 

​

  

 

  

 

​

​

​

​

​

​

  

 

  

 

Company

​

$

1,772,195

 

11.6

%  

$

1,598,260

 

10.5

%  

$

—

 

N/A

%  

Merchants Bank

​

​

1,724,505

 

11.5

%  

 

1,577,434

 

10.5

%  

 

1,502,318

 

10.0

%  

FMBI

​

 

40,613

 

21.1

%  

 

20,209

 

10.5

%  

 

19,247

 

10.0

%  

Tier I capital(1) (to risk-weighted assets)

​

 

  

 

  

​

 

  

 

  

​

 

  

 

  

​

Company

​

 

1,686,202

 

11.1

%  

 

1,293,830

 

8.5

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.9

%  

 

1,276,970

 

8.5

%  

 

1,201,854

 

8.0

%  

FMBI

​

 

39,953

 

20.8

%  

 

16,360

 

8.5

%  

 

15,398

 

8.0

%  

Common Equity Tier I capital(1) (to risk-weighted assets)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Company

​

 

1,186,594

 

7.8

%  

 

1,065,507

 

7.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.9

%  

 

1,051,623

 

7.0

%  

 

976,507

 

6.5

%  

FMBI

​

 

39,953

 

20.8

%  

 

13,473

 

7.0

%  

 

12,511

 

6.5

%  

Tier I capital(1) (to average assets)

​

 

​

 

  

​

 

  

 

​

​

 

  

 

  

​

Company

​

 

1,686,202

 

10.1

%  

 

832,706

 

5.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.1

%  

 

815,191

 

5.0

%  

 

815,191

 

5.0

%  

FMBI

​

 

39,953

 

11.5

%  

 

17,391

 

5.0

%  

 

17,391

 

5.0

%  

(1)As defined by regulatory agencies.

​

​

Note 8: Derivative Financial Instruments

​

The Company uses non-hedging designated, derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities.

Internal Interest Rate Risk Management

The Company enters into forward contracts for the future delivery of mortgage loans to third party investors and enters into interest rate lock commitments with potential borrowers to fund specific mortgage loans that will be sold into the secondary market. The forward contracts are entered into in order to economically hedge the effect of changes in interest rates resulting from the Company’s commitment to fund the loans.

Interest rate swaps are also used by the Company to reduce the risk that significant increases in interest rates may have on the value of certain fixed rate loans held for sale and the respective loan payments received from borrowers.  All changes in the fair market value of these interest rate swaps and associated loans held for sale have been included in gain on sale of loans. Any difference between the fixed and floating interest rate components of these transactions have also been included in gain on sale.

​

The Company entered into a contract containing put options and interest rate floors on securities it acquired from a warehouse customer. These provide protection and prevent losses in value of certain securities available for sale. The Company also entered into interest rate floor contracts with two warehouse loan customers to minimize interest rate risk. All changes in the fair market value of these options and floors have been included in other noninterest income.

​

29

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

Credit Risk Management

​

In March 2024, the Company entered into a contract as the buyer of credit protection through the credit derivative market. A credit default swap was purchased to manage credit risk associated with specific multifamily mortgage loans. Under the terms of the contract, the Company will be compensated for certain credit-related losses on a pool of multifamily mortgage loans. The protection seller has posted aggregate collateral of $76.1 million related to their obligations under the contract. The collateral is not included in the Company’s unaudited condensed consolidated balance sheets. There was no gain or loss associated with the credit default swap valuation as of September 30, 2024. Any future changes in the fair market value of this instrument will be included in other noninterest expense.

​

All of these items are considered derivatives, but are not designated as accounting hedges, and are recorded at fair value, with changes in fair value reflected in noninterest expense on the unaudited condensed consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in other assets in the unaudited condensed consolidated balance sheets while derivative instruments with a negative fair value are reported in other liabilities in the unaudited condensed consolidated balance sheets.

The following table presents the notional amount and fair value of interest rate locks, forward contracts, interest rate swaps, put options, interest rate floors, and credit derivatives utilized by the Company at September 30, 2024 and December 31, 2023. This table excludes the fair market value adjustment on loans associated with these derivatives.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Notional

​

​

​

​

​

Fair Value

​

​

Amount

 

​

Balance Sheet Location

 

​

Asset

 

​

Liability

​

​

(In thousands)

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

$

37,586

​

​

Other assets/liabilities

​

$

141

​

$

51

Forward contracts

​

46,475

​

​

Other assets/liabilities

​

​

46

​

​

143

Interest rate swaps

​

57,466

​

​

Other assets/liabilities

​

​

1,779

​

​

—

Put options

​

703,853

​

​

Other assets

​

​

20,878

​

​

—

Interest rate floors

​

1,235,788

​

​

Other assets

​

 

1,431

​

​

—

Credit derivatives

​

75,474

​

​

Other liabilities

​

​

—

​

​

—

​

​

​

​

​

​

​

$

24,275

​

$

194

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Notional

​

​

​

​

​

Fair Value

​

​

Amount

 

​

Balance Sheet Location

 

​

Asset

 

​

Liability

​

​

(In thousands)

December 31, 2023

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

$

16,526

​

​

Other assets/liabilities

​

$

140

​

$

4

Forward contracts

​

25,500

​

​

Other assets/liabilities

​

​

4

​

​

391

Interest rate swaps

​

57,540

​

​

Other assets/liabilities

​

​

2,610

​

​

—

Put options

​

748,374

​

​

Other assets

​

​

25,877

​

​

—

Interest rate floors

​

748,374

​

​

Other assets

​

​

6,576

​

​

—

​

​

​

​

​

​

​

$

35,207

​

$

395

​

​

30

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

The following table summarizes the periodic changes in the fair value of the derivative financial instruments on the condensed consolidated statements of income for the three and nine months ended September 30, 2024 and 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 

​

September 30, 

​

    

2024

    

2023

    

2024

    

2023

​

​

(In thousands)

Derivative (loss) gain included in gain on sale of loans:

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

$

47

​

$

(123)

​

$

(46)

​

$

(102)

Forward contracts (includes pair-off settlements)

​

​

(1,161)

​

​

595

​

​

(782)

​

​

875

Interest rates swaps

​

​

(2,082)

​

​

2,501

​

​

(460)

​

​

2,762

Net (loss) gain

​

$

(3,196)

​

$

2,973

​

$

(1,288)

​

$

3,535

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivative loss included in other income:

​

​

​

​

​

​

​

​

​

​

​

​

Put options

​

$

(16,078)

​

$

—

​

$

(4,998)

​

$

—

Interest rate floors

​

​

(7,693)

​

​

—

​

 

(5,145)

​

​

—

Net loss

​

$

(23,771)

​

$

—

​

$

(10,143)

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivatives on Behalf of Customers

The Company offers derivative contracts to some customers in connection with their risk management needs. These derivatives include interest rate swap, cap, and floor arrangements. The Company manages the risk associated with these contracts by entering into an equal and offsetting back-to-back derivative with a third-party dealer. These derivatives generally work together as an offsetting economic interest rate hedge, but the Company does not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability would be recorded to current earnings during the period in which the changes occurred, typically resulting in no material net earnings impact.

The fair values of derivative assets and liabilities related to back-to-back derivatives on behalf of customers were recorded in the unaudited condensed consolidated balance sheets as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Notional

​

​

​

​

​

Fair Value

​

​

Amount

 

​

Balance Sheet Location

 

​

Asset

 

​

Liability

​

​

(In thousands)

September 30, 2024

$

723,966

​

​

Other assets/liabilities

​

$

677

​

$

677

December 31, 2023

$

607,169

​

​

Other assets/liabilities

​

$

12,426

​

$

12,426

​

The gross gains and losses on these derivative assets and liabilities were recorded in other noninterest income and other noninterest expense in the unaudited condensed consolidated statements of income as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 

​

September 30, 

​

    

2024

    

2023

    

2024

    

2023

​

​

(In thousands)

Gross swap gains

​

$

9,211

​

$

2,111

​

$

11,749

​

$

8,547

Gross swap losses

​

​

9,211

​

​

2,111

​

 

11,749

​

​

8,547

Net swap gains (losses)

​

$

—

​

$

—

​

$

—

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

The Company pledged $260,000 in collateral to secure its obligations under swap contracts at both September 30, 2024 and December 31, 2023.

31

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Note 9:   Disclosures about Fair Value of Assets and Liabilities

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:

Level 1    Quoted prices in active markets for identical assets or liabilities

Level 2    Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3    Unobservable inputs supported by little or no market activity and are significant to the fair value of the assets or liabilities

32

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Recurring Measurements

The following tables present the fair value measurements of assets and liabilities recognized in the accompanying unaudited condensed consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements Using

​

​

​

​

​

Quoted Prices in

​

Significant

​

 

​

​

​

​

​

​

Active Markets 

​

Other

​

Significant

​

​

​

​

​

for Identical

​

Observable

​

Unobservable 

​

​

Fair

​

Assets

​

Inputs

​

Inputs

Assets

    

Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

​

​

(In thousands)

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage loans in process of securitization

​

$

430,966

​

$

—

​

$

430,966

​

$

—

Securities available for sale:

​

 

  

​

 

  

​

 

  

​

 

  

Treasury notes

​

 

149,313

​

 

149,313

​

 

—

​

 

—

Federal agencies

​

 

114,967

​

 

—

​

 

114,967

​

 

—

Mortgage-backed - Agency

​

​

5,808

​

​

—

​

 

5,808

​

 

—

Mortgage-backed - Non-Agency residential - fair value option

​

​

461,514

​

​

—

​

 

—

​

 

461,514

Mortgage-backed - Agency - fair value option

​

 

221,461

​

 

—

​

 

221,461

​

 

—

Loans held for sale

​

 

91,084

​

 

—

​

 

91,084

​

 

—

Servicing rights

​

 

177,327

​

 

—

​

 

—

​

 

177,327

Derivative assets:

​

 

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

 

141

​

 

—

​

 

—

​

 

141

Forward contracts

​

​

46

​

 

—

​

 

46

​

 

—

Interest rate swaps

​

​

1,779

​

​

—

​

​

1,779

​

​

—

Interest rate swaps, caps and floors (back-to-back)

​

​

677

​

​

—

​

​

677

​

​

—

Put options

​

​

20,878

​

​

—

​

​

4,881

​

​

15,997

Interest rate floors

​

​

1,431

​

​

—

​

​

—

​

​

1,431

Derivative liabilities:

​

 

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

 

51

​

​

—

​

​

—

​

​

51

Forward contracts

​

 

143

​

​

—

​

​

143

​

​

—

Interest rate swaps, caps and floors (back-to-back)

​

 

677

​

​

—

​

​

677

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

 

  

​

​

​

​

​

​

​

​

​

Mortgage loans in process of securitization

​

$

110,599

​

$

—

​

$

110,599

​

$

—

Securities available for sale:

​

 

  

​

 

  

​

 

  

​

 

  

Treasury notes

​

 

128,968

​

 

128,968

​

 

—

​

 

—

Federal agencies

​

 

247,755

​

 

—

​

 

247,755

​

 

—

Mortgage-backed - Agency

​

​

14,467

​

​

—

​

 

14,467

​

 

—

Mortgage-backed - Non-Agency residential - fair value option

​

​

485,500

​

​

—

​

 

—

​

 

485,500

Mortgage-backed - Agency - fair value option

​

 

236,997

​

 

—

​

 

236,997

​

 

—

Loans held for sale

​

 

86,663

​

 

—

​

 

86,663

​

 

—

Servicing rights

​

 

158,457

​

 

—

​

 

—

​

 

158,457

Derivative assets:

​

 

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

 

140

​

 

—

​

 

—

​

 

140

Forward contracts

​

​

4

​

 

—

​

 

4

​

 

—

Interest rate swaps

​

​

2,610

​

​

—

​

​

2,610

​

​

—

Interest rate swaps, caps and floors (back-to-back)

​

​

12,426

​

​

—

​

​

12,426

​

​

—

Put options

​

​

25,877

​

​

—

​

​

7,223

​

​

18,654

Interest rate floors

​

​

6,576

​

​

—

​

​

—

​

​

6,576

Derivative liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

​

4

​

​

—

​

​

—

​

​

4

Forward contracts

​

​

391

​

​

—

​

​

391

​

​

—

Interest rate swaps, caps and floors (back-to-back)

​

​

12,426

​

​

—

​

​

12,426

​

​

—

​

33

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying unaudited condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the nine months ended September 30, 2024 and the year ended December 31, 2023. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

The Company values its assets and liabilities in the principal market where it sells the particular asset or transfers the liability with the greatest volume and level of activity. In the absence of an active market, the value is based on the most advantageous market for the asset or liability.

Mortgage Loans in Process of Securitization, Securities Available for Sale, and Securities with a Fair Value Option Election

Where quoted market prices are available in an active market, securities, such as U.S. Treasuries, are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy including federal agencies, mortgage-backed securities, municipal securities and Federal Housing Administration participation certificates. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.

Loans Held for Sale

Certain loans held for sale at fair value are saleable into the secondary mortgage markets and their fair values are estimated using observable quoted market or contracted prices, or market price equivalents, which would be used by other market participants. These saleable loans are considered Level 2.

Servicing Rights

Servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models having significant inputs of discount rate, prepayment speed, cost of servicing, interest rates, and default rate. Due to the nature of the valuation inputs, servicing rights are classified within Level 3 of the hierarchy.

The Chief Financial Officer’s (CFO) office contracts with an independent pricing specialist to generate fair value estimates on a quarterly basis. The CFO’s office challenges the reasonableness of the assumptions used and reviews the methodology to ensure the estimated fair value complies with accounting standards generally accepted in the United States.

Derivative Financial Instruments

Interest rate lock commitments - The Company estimates the fair value of interest rate lock commitments based on the value of the underlying mortgage loan, quoted mortgage-backed security prices, estimates of the fair value of the servicing rights, and an estimate of the probability that the mortgage loan will fund within the terms of the interest rate lock commitment, net of expenses. With respect to its interest rate lock commitments, management determined that a Level 3 classification was most appropriate based on the various significant unobservable inputs utilized in estimating the fair value of its interest rate lock commitments.

Forward sales commitments - The Company estimates the fair value of forward sales commitments based on market quotes of mortgage-backed security prices for securities similar to the ones used, which are considered Level 2.

34

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Interest rate swaps, caps, and floors (back-to-back) – The Company estimates the fair value of these derivatives made in relation to specific contracts with customers based on prices that are obtained from a third party that uses observable market inputs, thereby supporting a Level 2 classification.

Interest rate swaps – The Company estimates the fair value of certain interest rate swaps based on prices that are obtained from a third party that uses observable market inputs, thereby supporting a Level 2 classification.

Put options - The fair value of put options are linked to securities available for sale that are accounted for using the fair value option and are classified as either Level 2 or Level 3 on the hierarchy.  The put options are classified as Level 2 or Level 3 in the hierarchy, depending upon the magnitude of observable inputs in the valuation of the securities. These valuations are estimated by a third party.

Interest rate floors - The fair value of certain interest rate floors is linked to securities available for sale that are accounted for using the fair value option. Other interest rate floors are linked to loans with warehouse customers. The value of the interest rate floors is based on estimated discounted cash flows that are based on inputs that are not readily observable and, thus, are classified as Level 3 on the hierarchy. These valuations are estimated by a third party.

Credit Default Swap – The fair value of the credit default swap is linked to the value of its underlying mortgage loans. The Company estimates the fair value based on estimated discounted cash flows that are derived from inputs, including credit spreads that are not readily observable and, thus, are classified as Level 3 on the hierarchy. These valuations are estimated by a third party.

35

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Level 3 Reconciliation

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 

​

Nine Months Ended September 30, 

​

    

2024

    

2023

    

2024

    

2023

​

​

(In thousands)

Servicing rights

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

178,776

​

$

147,288

​

$

158,457

​

$

146,248

Additions

​

 

  

​

 

  

​

 

​

​

 

  

Originated servicing

​

 

7,370

​

 

4,867

​

 

13,297

​

 

9,164

Subtractions

​

 

  

​

 

  

​

 

  

​

 

  

Paydowns

​

 

(2,090)

​

 

(1,660)

​

 

(6,729)

​

 

(5,431)

Changes in fair value

​

 

(6,729)

​

 

11,646

​

 

12,302

​

 

12,160

Balance, end of period

​

$

177,327

​

$

162,141

​

$

177,327

​

$

162,141

​

​

​

​

​

​

​

​

​

​

​

​

​

Securities available for sale - Mortgage-backed - Non-Agency residential - fair value option

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

462,627

​

$

—

​

$

485,500

​

$

—

Paydowns

​

​

(9,773)

​

​

—

​

​

(26,643)

​

​

—

Changes in fair value

​

 

8,660

​

 

—

​

 

2,657

​

 

—

Balance, end of period

​

$

461,514

​

$

—

​

$

461,514

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivative assets - put options

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

24,657

​

$

—

​

$

18,654

​

$

—

Changes in fair value

​

 

(8,660)

​

 

—

​

 

(2,657)

​

 

—

Balance, end of period

​

$

15,997

​

$

—

​

$

15,997

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivative assets - interest rate floors

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

9,124

​

$

—

​

$

6,576

​

$

—

Changes in fair value

​

 

(7,693)

​

 

—

​

 

(5,145)

​

 

—

Balance, end of period

​

$

1,431

​

$

—

​

$

1,431

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivative assets - interest rate lock commitments

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

170

​

$

94

​

$

140

​

$

28

Changes in fair value

​

 

(29)

​

 

(50)

​

 

1

​

 

16

Balance, end of period

​

$

141

​

$

44

​

$

141

​

$

44

​

​

​

​

​

​

​

​

​

​

​

​

​

Derivative liabilities - interest rate lock commitments

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

127

​

$

68

​

$

4

​

$

23

Changes in fair value

​

 

(76)

​

 

73

​

 

47

​

 

118

Balance, end of period

​

$

51

​

$

141

​

$

51

​

$

141

​

36

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Nonrecurring Measurements

The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2024 and December 31, 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements Using

​

​

​

​

​

Quoted Prices in

​

Significant

​

Significant

​

​

​

​

​

Active Markets for

​

Other Observable

​

Unobservable 

​

​

Fair

​

Identical Assets

​

Inputs

​

Inputs

Assets

​

Value

​

(Level 1)

​

(Level 2)

​

(Level 3)

​

​

(In thousands)

September 30, 2024

​

 

  

​

 

  

​

 

  

​

 

  

Collateral dependent loans

​

$

76,053

​

$

—

​

$

—

​

$

76,053

Other real estate owned

​

​

896

​

​

—

​

​

—

​

​

896

December 31, 2023

​

 

  

​

 

  

​

 

  

​

 

  

Collateral dependent loans

​

$

47,026

​

$

—

​

$

—

​

$

47,026

​

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying unaudited condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Collateral Dependent Loans, Net of ACL-Loans

The estimated fair value of collateral dependent loans is based on the appraised fair value of the collateral, less estimated cost to sell. Collateral dependent loans are classified within Level 3 of the fair value hierarchy.

The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be classified as substandard, collateral-dependent and subsequently as deemed necessary by the Chief Credit Officer’s (“CCO)” office. Appraisals and evaluations are reviewed for accuracy and consistency by the CCO’s office. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the CCO’s office by comparison to historical results.

Other Real Estate Owned

The estimated fair value of other real estate owned is usually on the appraised fair value of the collateral or in certain circumstances on sales agreements, and in all cases net of estimated cost to sell. Other real estate owned is classified within Level 3 of the fair value hierarchy.

The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying other real estate owned are obtained when the loan is in the process of foreclosure and subsequently as deemed necessary by the Chief Credit Officer’s (“CCO)” office. Appraisals and evaluations are reviewed for accuracy and consistency by the CCO’s office. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the CCO’s office by comparison to historical results.

​

37

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Unobservable (Level 3) Inputs:

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements other than goodwill.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Valuation

​

​

​

​

​

Weighted

​

    

Fair Value

    

Technique

    

Unobservable Inputs

​

Range

    

Average

​

​

(Dollars in thousands)

At September 30, 2024:

 

​

  

 

  

​

​

​

​

 

​

Securities available for sale - Mortgage-backed - Non-Agency residential - fair value option

​

$

461,514

​

Discounted cash flow

​

Market credit spread

​

3%

​

3%

Collateral dependent loans

​

$

76,053

 

Market comparable properties

 

Marketability discount and costs to sell

​

0% - 74%

 

8%

Other real estate owned

​

$

896

​

Market comparable properties

 

Marketability discount and costs to sell

​

0%

​

0%

Servicing rights - Multi-family

​

$

136,423

 

Discounted cash flow

 

Discount rate

​

8% - 13%

 

9%

​

​

​

​

​

​

​

Constant prepayment rate

​

0% - 62%

 

7%

​

​

​

​

​

​

​

Earnings rate on escrows

​

3%

​

3%

Servicing rights - Single-family

​

$

32,074

 

Discounted cash flow

 

Discount rate

​

10% - 11%

​

10%

​

​

​

​

​

​

​

Constant prepayment rate

​

7% - 16%

​

8%

Servicing rights - Healthcare

​

$

4,297

 

Discounted cash flow

 

Discount rate

​

13%

 

13%

​

​

​

​

​

​

​

Constant prepayment rate

​

1% - 2%

 

1%

​

​

​

​

​

​

​

Earnings rate on escrows

​

3%

​

3%

Servicing rights - SBA

​

$

4,533

 

Discounted cash flow

 

Discount rate

​

16%

 

16%

​

​

​

​

​

​

​

Constant prepayment rate

​

3% - 22%

​

13%

Derivative assets:

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

$

141

 

Discounted cash flow

 

Loan closing rates

​

54% - 99%

 

78%

Put options

​

$

15,997

​

Intrinsic option value

​

Market credit spread

​

3%

​

3%

Interest rate floors

​

$

1,431

​

Discounted cash flow

​

Discount rate

​

0%-7%

​

7%

Derivative liabilities - interest rate lock commitments

​

$

51

 

Discounted cash flow

 

Loan closing rates

​

54% - 99%

 

78%

​

​

​

​

​

​

​

​

​

​

​

​

At December 31, 2023:

​

 

  

 

  

​

​

​

​

 

​

Securities available for sale - Mortgage-backed - Non-Agency residential - fair value option

​

$

485,500

​

Discounted cash flow

​

Market credit spread

​

2%

​

2%

Collateral dependent loans

​

$

47,026

 

Market comparable properties

 

Marketability discount and costs to sell

​

0% - 100%

 

2%

Servicing rights - Multi-family

​

$

122,218

 

Discounted cash flow

 

Discount rate

​

8% - 13%

 

9%

​

​

​

​

​

​

​

Constant prepayment rate

​

0% - 50%

 

7%

​

​

​

​

​

​

​

Earnings rate on escrows

​

4%

​

4%

Servicing rights - Single-family

​

$

30,959

 

Discounted cash flow

 

Discount rate

​

10% - 11%

​

10%

​

​

​

​

​

​

​

Constant prepayment rate

​

6% - 16%

​

7%

Servicing rights - SBA

​

$

5,280

 

Discounted cash flow

 

Discount rate

​

16%

​

16%

​

​

​

​

​

​

​

Constant prepayment rate

​

3% - 14%

​

9%

Derivative assets:

​

​

​

​

​

​

​

​

​

​

​

Interest rate lock commitments

​

$

140

 

Discounted cash flow

 

Loan closing rates

​

45% - 99%

 

78%

Put options

​

$

18,654

​

Intrinsic option value

​

Market credit spread

​

2%

​

2%

Interest rate floors

​

$

6,576

​

Discounted cash flow

​

Discount rate

​

6%-7%

​

7%

Derivative liabilities - interest rate lock commitments

​

$

4

 

Discounted cash flow

 

Loan closing rates

​

45% - 99%

 

78%

​

Sensitivity of Significant Unobservable Inputs

The following is a discussion of the sensitivity of significant unobservable inputs, the interrelationships between those inputs and other unobservable inputs used in recurring fair value measurement, and of how those inputs might magnify or mitigate the effect of changes in the unobservable inputs on the fair value measurement.

​

38

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Securities Available for Sale with a Fair Value Option Election, Loans, and Related Derivative Financial Instruments

The significant unobservable input used in the fair value measurement of certain securities available for sale and their related put options include market credit spreads that can be impacted by market conditions and drive a significant amount of a market participant’s valuation of the security and its related put option. The impact of changes to the unobservable inputs for the securities is mitigated by changes to the unobservable inputs for the put options, which are valued in opposite directions, so as to minimize the financial impact to the Company.

The significant unobservable input used in the fair value measurement of interest rate floor derivatives associated with certain securities available for sale and loans include the discount rate that can have a significant impact on the value of the derivative. Another variable that affects the floor value is the forward interest curve, which is observable, but changes with market conditions as interest rates and future interest rate expectations change.

Collateral Dependent Loans and Other Real Estate Owned

The significant unobservable inputs used in the fair value measurement of the Company’s collateral dependent loans and other real estate owned is based on liquidation amounts of the underlying collateral using the most recently available appraisals with adjustments made for a marketability discount and costs to sell.

Servicing Rights

The significant unobservable inputs used in the fair value measurement of the Company’s servicing rights are discount rates and constant prepayment rates. These two inputs can drive a significant amount of a market participant’s valuation of servicing rights. Significant increases (decreases) in the discount rate or assumed constant prepayment rates used to value servicing rights would decrease (increase) the value derived.

​

​

​

​

​

​

​

​

​

​

​

​

​

39

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Fair Value of Financial Instruments

The following table presents the carrying amount and estimated fair values of the Company’s financial instruments not carried at fair value and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2024 and December 31, 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements Using

​

​

​

​

​

​

​

​

Quoted Prices in

​

Significant

​

 

​

​

​

​

​

​

​

​

​

Active Markets 

​

Other

​

Significant

​

​

​

​

​

​

​

​

for Identical

​

Observable

​

Unobservable 

​

​

Carrying

​

Fair

​

Assets

​

Inputs

​

Inputs

Assets

    

Value

    

Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

​

​

(In thousands)

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial assets:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

601,906

​

$

601,906

​

$

601,906

​

$

—

​

$

—

Securities purchased under agreements to resell

​

 

3,279

​

 

3,279

​

 

—

​

 

3,279

​

 

—

Securities held to maturity

​

 

1,755,047

​

 

1,756,203

​

 

—

​

 

561,668

​

 

1,194,535

FHLB stock and other equity securities

​

 

184,050

​

 

184,050

​

 

—

​

 

154,050

​

 

30,000

Loans held for sale

​

 

3,717,150

​

 

3,717,150

​

 

—

​

 

3,717,150

​

 

—

Loans receivable, net

​

 

10,261,890

​

 

10,249,659

​

 

—

​

 

—

​

 

10,249,659

Interest receivable

​

 

86,612

​

 

86,612

​

 

—

​

 

86,612

​

 

—

Financial liabilities:

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

Deposits

​

 

12,891,887

​

 

12,902,870

​

 

8,731,301

​

 

4,171,569

​

 

—

Short-term subordinated debt

​

 

71,800

​

 

71,800

​

 

—

​

 

71,800

​

 

—

FHLB advances

​

 

3,372,044

​

 

3,371,664

​

 

—

​

 

3,371,664

​

 

—

Other borrowing

​

​

27,934

​

​

27,934

​

​

—

​

​

27,934

​

​

—

Credit linked notes

​

​

96,943

​

​

96,942

​

​

—

​

​

96,942

​

​

—

Interest payable

​

 

54,709

​

 

54,709

​

 

—

​

 

54,709

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Financial assets:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Cash and cash equivalents

​

$

584,422

​

$

584,422

​

$

584,422

​

$

—

​

$

—

Securities purchased under agreements to resell

​

 

3,349

​

 

3,349

​

 

—

​

 

3,349

​

 

—

Securities held to maturity

​

​

1,204,217

​

​

1,203,535

​

 

—

​

 

484,288

​

 

719,247

FHLB stock

​

 

48,578

​

 

48,578

​

 

—

​

 

48,578

​

 

—

Loans held for sale

​

 

3,058,093

​

 

3,058,093

​

 

—

​

 

3,058,093

​

 

—

Loans receivable, net

​

 

10,127,801

​

 

10,088,468

​

 

—

​

 

—

​

 

10,088,468

Interest receivable

​

 

91,346

​

 

91,346

​

 

—

​

 

91,346

​

 

—

Financial liabilities:

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

Deposits

​

 

14,061,460

​

 

14,062,457

​

 

8,894,058

​

 

5,168,399

​

 

—

Short-term subordinated debt

​

 

64,922

​

 

64,922

​

 

—

​

 

64,922

​

 

—

FHLB advances

​

 

771,392

​

 

771,029

​

 

—

​

 

771,029

​

 

—

Other borrowing

​

​

7,934

​

​

7,934

​

​

—

​

​

7,934

​

​

—

Credit linked notes

​

​

119,879

​

​

119,878

​

​

—

​

​

119,878

​

​

—

Interest payable

​

 

43,423

​

 

43,423

​

 

—

​

 

43,423

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

40

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Note 10:   Leases

The Company has operating leases for various locations with terms ranging from one month to seven years. Some operating leases include options to extend. The extensions were included in the right-of-use asset if the likelihood of extension was reasonably certain. The Company elected not to separate non-lease components from lease components for its operating leases.

The Company has operating lease right-of-use assets of $8.3 million and $10.1 million as of September 30, 2024 and December 31, 2023, respectively, and operating lease right-of-use liabilities of $9.3 million and $11.3 million as of September 30, 2024 and December 31, 2023, respectively.

Unaudited condensed consolidated balance sheet, income statement and cash flow detail regarding operating leases follows:

​

​

​

​

​

​

​

​

​

September 30, 2024

​

​

December 31, 2023

Balance Sheet

​

(In thousands)

Operating lease right-of-of use asset (in other assets)

$

8,280

​

$

10,060

Operating lease liability (in other liabilities)

​

9,303

​

​

11,251

​

​

​

​

​

​

Weighted average remaining lease term (years)

​

4.7

​

​

6.0

Weighted average discount rate

​

3.36%

​

​

2.89%

​

​

​

​

​

​

Maturities of lease liabilities:

​

​

​

​

​

One year or less

$

2,310

​

$

2,441

Year two

​

2,202

​

​

2,064

Year three

​

2,159

​

​

2,100

Year four

​

1,620

​

​

2,046

Year five

​

1,080

​

​

1,438

Thereafter

​

693

​

​

2,128

Total future minimum lease payments

​

10,064

​

​

12,217

Less: imputed interest

​

761

​

​

966

Total

$

9,303

​

$

11,251

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Three Months Ended

​

​

September 30, 2024

​

​

September 30, 2023

Income Statement

​

(In thousands)

Components of lease expense:

​

​

​

​

​

Operating lease cost (in occupancy and equipment expense)

$

652

​

$

591

​

​

​

​

​

​

​

​

Nine Months Ended

​

​

Nine Months Ended

​

​

September 30, 2024

​

​

September 30, 2023

Income Statement

​

(In thousands)

Components of lease expense:

​

​

​

​

​

Operating lease cost (in occupancy and equipment expense)

$

2,021

​

$

1,840

​

​

​

​

​

​

​

​

Nine Months Ended

​

​

Nine Months Ended

​

​

September 30, 2024

​

​

September 30, 2023

Cash Flow Statement

​

(In thousands)

Supplemental cash flow information:

​

​

​

​

​

Operating cash flows from operating leases

$

1,881

​

$

1,506

​

​

​

​

​

​

41

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

Note 11: Deposits

Deposits were comprised of the following at September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

September 30,

​

December 31,

​

    

2024

    

2023

​

​

(In thousands)

Noninterest-bearing deposits

​

​

​

​

​

​

Demand deposits

​

$

311,386

​

$

520,070

Total noninterest-bearing deposits

​

​

311,386

​

​

520,070

Interest-bearing deposits

​

​

​

​

​

​

Demand deposits

​

$

5,439,543

​

$

5,381,067

Savings deposits

​

 

2,980,372

​

 

2,992,921

Certificates of deposit

​

 

4,160,586

​

 

5,167,402

Total interest-bearing deposits

​

​

12,580,501

​

​

13,541,390

Total deposits

​

$

12,891,887

​

$

14,061,460

​

Maturities for certificates of deposit are as follows:

​

​

​

​

​

​

    

September 30, 2024

​

​

(In thousands)

Due within one year

​

$

4,056,971

Due in one year to two years

​

 

89,742

Due in two years to three years

​

 

13,873

Due in three years to four years

​

 

—

Due in four years to five years

​

​

—

Due in five years to six years

​

 

—

​

​

$

4,160,586

​

Brokered deposit amounts at September 30, 2024 and December 31, 2023, were as follows:

​

​

​

​

​

​

​

​

​

​

September 30,

​

December 31, 

​

    

2024

    

2023

​

​

(In thousands)

Brokered certificates of deposit

​

$

2,796,547

​

$

4,465,825

Brokered savings deposits

​

 

1,352

​

 

589

Brokered deposit on demand accounts

​

 

—

​

 

1,504,230

​

​

$

2,797,899

​

$

5,970,644

​

​

​

Note 12: Borrowings

​

Borrowings were comprised of the following at September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

​

    

2024

    

2023

​

​

(In thousands)

Short-term subordinated debt

​

$

71,800

​

$

64,922

FHLB advances

​

​

3,372,044

​

​

771,392

American Financial Exchange borrowing

​

​

20,000

​

​

—

Credit linked notes, net of debt discount

​

​

96,943

​

​

119,879

Other borrowings

​

 

7,934

​

 

7,934

Total borrowings

​

$

3,568,721

​

$

964,127

​

42

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

On August 26, 2024, the Company entered into a new variable rate debt agreement with the FHLB for an advance that has put and call options attached to it. The balance of the advance was $2.0 billion as of September 30, 2024, and matures on November 25, 2024. The variable interest rate is based on the Federal Funds effective rate, plus 15 basis points, which was 4.98% on September 30, 2024. The FHLB has a put option to cancel the agreement 60 days after the initial execution date and the Company has a call option to cancel the agreement at any time, with one day’s notice.

​

​

​

Note 13:   Earnings Per Share

Earnings per share were computed as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Month Periods Ended September 30, 

​

​

2024

​

2023

​

​

​

​

​

Weighted-

​

Per 

​

​

​

​

Weighted-

​

Per 

​

​

Net

​

Average

​

Share

​

Net

​

Average

​

Share

​

    

Income

    

Shares

    

Amount

    

Income

    

Shares

    

Amount

​

​

(In thousands, except share data)

Net income

​

$

61,273

 

  

 

​

  

​

$

81,504

 

  

 

​

  

Dividends on preferred stock

​

 

(7,757)

 

  

 

​

  

​

 

(8,668)

 

  

 

​

  

Net income available to common shareholders

​

$

53,516

 

  

 

​

  

​

$

72,836

 

  

 

​

  

Basic earnings per share

​

 

  

 

45,759,667

​

$

1.17

​

 

  

 

43,238,724

​

$

1.68

Effect of dilutive securities-restricted stock awards

​

 

  

 

150,385

​

 

  

​

 

  

 

112,484

​

 

  

Diluted earnings per share

​

 

  

 

45,910,052

​

$

1.17

​

 

  

 

43,351,208

​

$

1.68

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Month Periods Ended September 30, 

​

​

2024

​

2023

​

​

​

​

​

Weighted-

​

Per 

​

​

​

​

Weighted-

​

Per 

​

​

Net

​

Average

​

Share

​

Net

​

Average

​

Share

​

    

Income

    

Shares

    

Amount

    

Income

    

Shares

    

Amount

​

​

(In thousands, except share data)

Net income

​

$

224,720

 

  

 

​

  

​

$

201,761

 

  

 

​

  

Dividends on preferred stock

​

 

(24,181)

 

  

 

​

  

​

 

(26,003)

 

  

 

​

  

Preferred stock redemption

​

​

(1,823)

​

​

​

​

​

​

​

—

​

​

​

​

​

Net income available to common shareholders

​

$

198,716

 

  

 

​

  

​

$

175,758

 

  

 

​

  

Basic earnings per share

​

 

  

 

44,549,432

​

$

4.46

​

 

  

 

43,218,125

​

$

4.07

Effect of dilutive securities-restricted stock awards

​

 

  

 

146,675

​

 

  

​

 

  

 

99,218

​

 

  

Diluted earnings per share

​

 

  

 

44,696,107

​

$

4.45

​

 

  

 

43,317,343

​

$

4.06

​

​

​

​

Note 14:   Common Stock

Public Offerings of Common Stock:

On May 13, 2024, the Company issued 2,400,000 shares of the Company’s common stock, without par value, at a public offering price of $43.00 per share in an underwritten public offering. The aggregate gross offering proceeds for the shares issued by the Company was $103.2 million, and after deducting underwriting discounts, commissions, and offering expenses of $5.5 million paid to third parties, the Company received total net proceeds of $97.7 million.

​

​

​

​

Note 15:   Preferred Stock

Public Offerings of Preferred Stock:

Series A – On March 28, 2019, the Company issued 2,000,000 shares of 7.00% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, without par value, and with a liquidation preference of $25.00 per share (the “Series A Preferred Stock”). The aggregate gross offering proceeds for the shares issued by the Company was $50.0

43

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

million, and after deducting underwriting discounts and commissions and offering expenses of approximately $1.7 million paid to third parties, the Company received total net proceeds of $48.3 million. On April 12, 2019, the Company issued an additional 81,800 shares of Series A Preferred Stock to the underwriters related to their exercise of an option to purchase additional shares under the associated underwriting agreement, resulting in an additional $2.0 million in net proceeds, after deducting $41,000 in underwriting discounts.

The Company redeemed all outstanding shares of the Series A Preferred Stock on April 1, 2024 at a price equal to the liquidation preference of $25.00 per share, or $52 million, using cash on hand.

Series B – On August 19, 2019, the Company issued 5,000,000 depositary shares, each representing a 1/40th interest in a share of its 6.00% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock, without par value (the “Series B Preferred Stock”), and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share). The aggregate gross offering proceeds for the shares issued by the Company was $125.0 million, and after deducting underwriting discounts and commissions and offering expenses of approximately $4.2 million paid to third parties, the Company received total net proceeds of $120.8 million.

The Series B Preferred Stock have no voting rights with respect to matters that generally require the approval of common shareholders. Dividends on the Series B Preferred Stock, to the extent declared by the Company’s board, are payable quarterly. The Company may redeem the Series B Preferred Stock, in whole or in part, at its option, on any dividend payment date on or after October 1, 2024, subject to the approval of the appropriate federal banking agency, at the liquidation preference, plus any declared and unpaid dividends (without regard to any undeclared dividends) to, but excluding, the date of redemption.

On October 1, 2024, the dividends on the Series B Preferred stock started to accrue at a floating rate of 3-month SOFR plus 4.831% and will reset quarterly. The rate will be 9.42% for the fourth quarter 2024.

Series C – On March 23, 2021, the Company issued 6,000,000 depositary shares, each representing a 1/40th interest in a share of its 6.00% Fixed-to-Floating Rate Series C Non-Cumulative Perpetual Preferred Stock, without par value (the “Series C Preferred Stock”), and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share). The aggregate gross offering proceeds for the shares issued by the Company was $150.0 million, and after deducting underwriting discounts and commissions and offering expenses of approximately $5.1 million paid to third parties, the Company received total net proceeds of $144.9 million.

The Series C Preferred Stock have no voting rights with respect to matters that generally require the approval of common shareholders. Dividends on the Series C Preferred Stock, to the extent declared by the Company’s board, are payable quarterly. The Company may redeem the Series C Preferred Stock, in whole or in part, at its option, on any dividend payment date on or after April 1, 2026, subject to the approval of the appropriate federal banking agency, at the liquidation preference, plus any declared and unpaid dividends (without regard to any undeclared dividends) to, but excluding, the date of redemption.

Series D – On September 27, 2022, the Company issued 5,200,000 depositary shares, each representing a 1/40th interest in a share of its 8.25% Fixed Rate Reset Series D Non-Cumulative Perpetual Preferred Stock, without par value (the “Series D Preferred Stock”), and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share). The aggregate gross offering proceeds for the shares issued by the Company was $130.0 million, and after deducting underwriting discounts and commissions and offering expenses of approximately $4.6 million paid to third parties, the Company received total net proceeds of $125.4 million. On September 30, 2022, the Company issued an additional 500,000 depositary shares of Series D Preferred Stock to the underwriters related to their exercise of an option to purchase additional shares under the associated underwriting agreement, resulting in an additional $12.1 million in net proceeds, after deducting $0.4 million in underwriting discounts.

The Series D Preferred Stock have no voting rights with respect to matters that generally require the approval of common shareholders. Dividends on the Series D Preferred Stock, to the extent declared by the Company’s board, are

44

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

payable quarterly. The Company may redeem the Series D Preferred Stock, in whole or in part, at its option, on any dividend payment date on or after October 1, 2027, subject to the approval of the appropriate federal banking agency, at the liquidation preference, plus any declared and unpaid dividends (without regard to any undeclared dividends) to, but excluding, the date of redemption.

​

​

Note 16:   Share-Based Payment Plans

Equity-based incentive awards for Company officers are currently issued pursuant to the 2017 Equity Incentive Plan (the “2017 Incentive Plan”). During the three months ended September 30, 2024 and 2023, the Company issued 3,446 and 0 shares, respectively. During the nine months ended September 30, 2024 and 2023, the Company issued 88,658 and 84,335 shares, respectively.

During 2018, the Compensation Committee of the Board of Directors approved a plan for non-executive directors to receive a portion of their annual retainer fees in the form of shares of common stock. In November 2023, the Board of Directors amended the plan for nonexecutive directors to receive a portion of their annual fees, issued quarterly, in the form of restricted common stock equal to $70,000 per member, rounded up to the nearest whole share, to be effective as of January 1, 2024. Accordingly, there were 3,010 and 2,912 shares, issued to non-executive directors during the three months ended September 30, 2024 and 2023, respectively and there were 9,023 and 9,457 shares, issued to non-executive directors during the nine months ended September 30, 2024 and 2023, respectively.

​

The Company established an employee stock ownership plan (“ESOP”) effective as of January 1, 2020 to provide certain benefits for all employees who meet certain requirements. There was no contribution to the ESOP during the three months ended September 30, 2024 and 2023. Expenses recognized for the contribution to the ESOP totaled $270,000 and $249,000 for the three months ended September 30, 2024 and 2023, respectively and totaled $843,000 and $768,000 for the nine months ended September 30, 2024 and 2023, respectively. The Company contributed 23,414 shares and 33,293 shares to the ESOP for the nine months ended September 30, 2024 and 2023, respectively.

​

Note 17:   Segment Information

The Company’s business segments are defined as Multi-family Mortgage Banking, Mortgage Warehousing, and Banking. The reportable business segments are consistent with the internal reporting and evaluation of the principal lines of business of the Company. The Multi-family Mortgage Banking segment originates and services government sponsored mortgages for multi-family and healthcare facilities. It is also a fully integrated syndicator of low-income housing tax credit and debt funds. The Mortgage Warehousing segment funds agency eligible residential loans from the date of origination or purchase, until the date of sale in the secondary market, as well as commercial loans to non-depository financial institutions. The Banking segment provides a wide range of financial products and services to consumers and businesses, including retail banking, commercial lending, agricultural lending, retail and correspondent residential mortgage banking, and SBA lending. The Other segment includes general and administrative expenses that provide services to all segments; internal funds transfer pricing offsets resulting from allocations to/from the other segments, certain elimination entries and investments in qualified affordable housing limited partnerships or LLCs and certain debt funds. All operations are domestic.

45

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

The tables below present selected business segment financial information for the three and nine months ended September 30, 2024 and 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multi-family

​

​

​

​

​

​

​

​

​

​

    

 

​

​

Mortgage 

​

Mortgage

​

​

​

​

​

​

​

​

 

​

    

Banking

    

Warehousing

    

Banking

    

Other

    

Total

Three Months Ended September 30, 2024

​

(In thousands)

Interest income

​

$

1,159

​

$

103,770

​

$

229,586

​

$

4,413

 

$

338,928

Interest expense

​

 

20

​

 

70,727

​

 

136,158

​

 

(798)

 

 

206,107

Net interest income

​

 

1,139

​

 

33,043

​

 

93,428

​

 

5,211

 

 

132,821

Provision for credit losses

​

 

(741)

​

 

(709)

​

 

8,348

​

 

—

 

 

6,898

Net interest income after provision for credit losses

​

 

1,880

​

 

33,752

​

 

85,080

​

 

5,211

 

 

125,923

Noninterest income

​

 

35,439

​

 

(6,073)

​

 

(8,916)

​

 

(3,708)

 

 

16,742

Noninterest expense

​

 

25,747

​

 

6,591

​

 

16,964

​

 

12,016

 

 

61,318

Income (loss) before income taxes

​

 

11,572

​

 

21,088

​

 

59,200

​

 

(10,513)

 

 

81,347

Income taxes

​

 

3,504

​

 

5,148

​

 

14,217

​

 

(2,795)

 

 

20,074

Net income (loss)

​

$

8,068

​

$

15,940

​

$

44,983

​

$

(7,718)

 

$

61,273

Total assets

​

$

453,281

​

$

5,842,489

​

$

12,035,581

​

$

321,625

 

$

18,652,976

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multi-family

​

​

​

​

​

​

​

​

​

​

​

 

​

​

Mortgage 

​

Mortgage

​

​

​

​

​

​

​

​

 

​

    

Banking

    

Warehousing

    

Banking

    

Other

    

Total

Three Months Ended September 30, 2023

​

(In thousands)

Interest income

​

$

1,580

​

$

85,280

​

$

208,307

​

$

1,509

 

$

296,676

Interest expense

​

 

19

​

 

57,633

​

 

123,594

​

 

(2,006)

 

 

179,240

Net interest income

​

 

1,561

​

 

27,647

​

 

84,713

​

 

3,515

 

 

117,436

Provision for credit losses

​

 

—

​

 

(495)

​

 

4,509

​

 

—

 

 

4,014

Net interest income after provision for credit losses

​

 

1,561

​

 

28,142

​

 

80,204

​

 

3,515

 

 

113,422

Noninterest income

​

 

37,266

​

 

1,884

​

 

(536)

​

 

(2,546)

 

 

36,068

Noninterest expense

​

 

19,169

​

 

4,014

​

 

10,945

​

 

8,802

 

 

42,930

Income (loss) before income taxes

​

 

19,658

​

 

26,012

​

 

68,723

​

 

(7,833)

 

 

106,560

Income taxes

​

 

4,973

​

 

6,086

​

 

16,278

​

 

(2,281)

 

 

25,056

Net income (loss)

​

$

14,685

​

$

19,926

​

$

52,445

​

$

(5,552)

 

$

81,504

Total assets

​

$

392,754

​

$

4,757,817

​

$

11,135,651

​

$

209,014

 

$

16,495,236

​

​

​

46

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multi-family

​

​

​

​

​

​

​

​

​

​

    

 

​

​

Mortgage 

​

Mortgage

​

​

​

​

​

​

​

​

 

​

    

Banking

    

Warehousing

    

Banking

    

Other

    

Total

Nine Months Ended September 30, 2024

​

(In thousands)

Interest income

​

$

4,040

​

$

289,835

​

​

676,659

​

$

10,840

 

$

981,374

Interest expense

​

 

60

​

 

195,051

​

 

400,623

​

 

(2,356)

 

 

593,378

Net interest income

​

 

3,980

​

 

94,784

​

 

276,036

​

 

13,196

 

 

387,996

Provision for credit losses

​

 

(741)

​

 

1,226

​

 

21,104

​

 

—

 

 

21,589

Net interest income after provision for credit losses

​

 

4,721

​

 

93,558

​

 

254,932

​

 

13,196

 

 

366,407

Noninterest income

​

 

107,889

​

 

(1,010)

​

 

(7,293)

​

 

(10,619)

 

 

88,967

Noninterest expense

​

 

65,969

​

 

16,063

​

 

47,527

​

 

31,051

 

 

160,610

Income (loss) before income taxes

​

 

46,641

​

 

76,485

​

 

200,112

​

 

(28,474)

 

 

294,764

Income taxes

​

 

12,927

​

 

18,085

​

 

46,326

​

 

(7,294)

 

 

70,044

Net income (loss)

​

$

33,714

​

$

58,400

​

$

153,786

​

$

(21,180)

 

$

224,720

Total assets

​

$

453,281

​

$

5,842,489

​

$

12,035,581

​

$

321,625

 

$

18,652,976

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Multi-family

​

​

​

​

​

​

​

​

​

​

​

 

​

​

Mortgage 

​

Mortgage

​

​

​

​

​

​

​

​

 

​

    

Banking

    

Warehousing

    

Banking

    

Other

    

​

Total

Nine Months Ended September 30, 2023

​

(In thousands)

Interest income

​

$

3,934

​

$

191,865

​

$

566,439

​

$

3,801

 

$

766,039

Interest expense

​

 

32

​

 

128,411

​

 

319,431

​

 

(5,581)

 

 

442,293

Net interest income

​

 

3,902

​

 

63,454

​

 

247,008

​

 

9,382

 

 

323,746

Provision for credit losses

​

 

—

​

 

3,189

​

 

30,295

​

 

—

 

 

33,484

Net interest income after provision for credit losses

​

 

3,902

​

 

60,265

​

 

216,713

​

 

9,382

 

 

290,262

Noninterest income

​

 

84,188

​

 

5,789

​

 

(2,485)

​

 

(7,278)

 

 

80,214

Noninterest expense

​

 

53,762

​

 

10,386

​

 

33,233

​

 

24,641

 

 

122,022

Income (loss) before income taxes

​

 

34,328

​

 

55,668

​

 

180,995

​

 

(22,537)

 

 

248,454

Income taxes

​

 

6,435

​

 

8,505

​

 

36,593

​

 

(4,840)

 

 

46,693

Net income (loss)

​

$

27,893

​

$

47,163

​

$

144,402

​

$

(17,697)

 

$

201,761

Total assets

​

$

392,754

​

$

4,757,817

​

$

11,135,651

​

$

209,014

 

$

16,495,236

​

​

​

​

​

Note 18:   Recent Accounting Pronouncements

The Company continually monitors potential accounting pronouncement and SEC release changes. The following pronouncements and releases have been deemed to have the most applicability to the Company’s financial statements:

FASB ASU 2023-07 - Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures

​

In November 2023, the FASB issued an ASU update that will require public entities’ disclosures, on an annual and interim basis, to include additional details on reportable segments so financial statement users may better understand an entity’s overall performance and assist in assessing potential future cash flows. The new guidance will require public entities to present information regarding significant segment expenses that are regularly provided to the chief operating decision maker (CODM) as well as details regarding segment’s profit and loss.

​

The updates in ASU 2023-07 are effective for annual periods beginning after December 15, 2023 and interim periods for years beginning after December 15, 2024. An entity shall apply the ASU retrospectively to financial statements for periods beginning after the effective date. The Company is continuing to evaluate the impact of adopting

47

Table of Contents

Merchants Bancorp

Notes to Condensed Consolidated Financial Statements

(Unaudited)

​

this new guidance but does not expect it to have a material impact on the Company’s financial position or results of operations.

​

FASB ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures

​

In December 2023, the FASB issued an ASU update that will require public business entity’s disclosures to include a tabular tax rate reconciliation. The update will also require all public entities disclose income tax expense and taxes paid broken down by federal, state, and foreign with a disaggregation for jurisdictions that exceed 5% of income for taxes paid.

​

The updates in ASU 2023-09 are effective for annual periods beginning after December 15, 2024. An entity shall apply the ASU on a prospective basis to financial statements for annual periods beginning after the effective date. The Company is continuing to evaluate the impact of adopting this new guidance but does not expect it to have a material impact on the Company’s financial position or results of operations.

​

FASB ASU 2024-03 - Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses

​

In November 2024, the FASB issued an ASU update which is intended to provide more detailed information about specified categories of expenses (purchases of inventory, employee compensation, depreciation and amortization) included in certain expense captions presented on the face of our consolidated income statements.

​

The updates in ASU 2024-03 are effective for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. An entity shall apply the ASU on a prospective basis to financial statements for annual periods beginning after the effective date. The Company is continuing to evaluate the impact of adopting this new guidance.

​

Note 19:   Subsequent Events

None.

​

​

​

48

Table of Contents

Merchants Bancorp

Forward-Looking Statements

​

Certain statements in this Form 10-Q, including, but not limited to, statements within Management’s Discussion and Analysis of Financial Condition and Results of Operations, are “forward-looking statements” within the meaning of the rules and regulations of the Securities and Exchange Commission (“SEC”). These forward-looking statements reflect our current views with respect to, among other things, future events and our 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 our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution 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 we believe 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 our actual results to differ materially from those indicated in these forward-looking statements, including those factors identified in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2023 or “Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-Q or the following:

●business and economic conditions, particularly those affecting the financial services industry and our primary market areas;
●our ability to successfully manage our credit risk and the sufficiency of our allowance for loan loss;
●factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions;
●liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;
●compliance with governmental and regulatory requirements relating to banking, consumer protection, securities, and tax matters;
●our ability to maintain licenses required in connection with residential and multi-family mortgage origination, sale, and servicing operations;
●our ability to identify and address cyber-security risks, fraud, and systems errors;
●our ability to effectively execute our strategic plan and manage our growth;
●changes in our senior management team and our ability to attract, motivate, and retain qualified personnel;
●governmental monetary and fiscal policies, and changes in market interest rates;
●effects of competition from a wide variety of local, regional, national, and other providers of financial, investment and insurance services;
●the impact of any claims or legal actions to which we may be subject, including any effect on our reputation; and

49

Table of Contents

Merchants Bancorp

●changes in federal tax law or policy.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this Form 10-Q. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise.

​

​

50

Table of Contents

Merchants Bancorp

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s discussion and analysis of the financial condition at September 30, 2024 and results of operations for the three and nine months ended September 30, 2024 and 2023, is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto, appearing in Part I, Item 1 of this Form 10-Q.

The words “the Company,” “we,” “our” and “us” refer to Merchants Bancorp and its consolidated subsidiaries, unless we indicate otherwise.

​

Financial Highlights for the Three Months Ended September 30, 2024

​

●Net income of $61.3 million decreased $20.2 million, or 25%, compared to the three months ended September 30, 2023. The decrease was primarily driven by an increase in specific reserves on loans as part of the allowance for credit losses and unfavorable fair market value adjustments to derivatives and servicing rights.
●Diluted earnings per share of $1.17 decreased 30% compared to the three months ended September 30, 2023.
●Tangible book value per common share of $32.38 increased 25% compared to $25.82 at September 30, 2023.
●Total assets of $18.7 billion increased 2% compared to June 30, 2024, and increased 10% compared to December 31, 2023.
●Loans receivable, net of allowance for credit losses on loans, of $10.3 billion, decreased $671.3 million, or 6%, compared to June 30, 2024, and increased $134.1 million, or 1%, compared to December 31, 2023.
●In September 2024 the Company sold $629 million of healthcare bridge loans into a private securitization via a real estate mortgage investment conduit (REMIC). As part of the transaction, the Company purchased $535 million senior investment security that is classified as held to maturity and carries an 80% lower capital requirement than the bridge loans.
●As of September 30, 2024, approximately 94% of loans reprice within three months, which reduces the risk of market rate increases.
●Net interest margin was 2.99% and remain unchanged compared to the three months ended September 30, 2023.
●Efficiency ratio was 41.00% compared to 27.97% for the three months ended September 30, 2023.
●As of September 30, 2024, the Company had $5.1 billion in unused borrowing capacity with the Federal Home Loan Bank and the Federal Reserve Discount window, based on available collateral. The Company’s line of credit with the Federal Reserve Bank of Chicago, alone, could fund 120% of uninsured deposits.
●The Company’s most liquid assets are in unrestricted cash, short-term investments, including interest-earning demand deposits, mortgage loans in process of securitization, loans held for sale, and warehouse repurchase agreements included in loans receivable. Taken together, with unused borrowing capacity, these totaled $11.1 billion, or 59%, of the $18.7 billion in total assets as of September 30, 2024.

51

Table of Contents

Merchants Bancorp

●The volume of warehouse loans funded during the three months ended September 30, 2024 amounted to $13.1 billion, an increase of $2.4 billion, or 22%, compared to the three months ended September 30, 2023. This compared to the 21% industry increase in single-family residential loan volumes for the three months ended September 30, 2024 for the same period in 2023, according to an estimate of industry volume by the Mortgage Bankers Association.

Business Overview

​

We are a diversified bank holding company headquartered in Carmel, Indiana and registered under the Bank Holding Company Act of 1956, as amended. We currently operate in multiple business segments, including Multi-family Mortgage Banking that offers multi-family housing and healthcare facility financing and servicing, as well as syndicated low-income housing tax credit and debt funds; Mortgage Warehousing that offers mortgage warehouse financing, commercial loans, and deposit services; and Banking that offers portfolio lending for multi-family and healthcare facility loans, retail and correspondent residential mortgage banking, agricultural lending, Small Business Administration (“SBA”) lending, and traditional community banking.

​

Our business consists primarily of funding fixed rate, low risk, multi-family, residential and SBA loans meeting underwriting standards of government programs under an originate to sell model, and retaining adjustable rate loans as held for investment to reduce interest rate risk. The gain on sale of these loans and servicing fees contribute to noninterest income. The funding source is primarily from mortgage custodial, municipal, retail, commercial, and brokered deposits, and short-term borrowing. We believe that the combination of net interest income and noninterest income from the sale of low risk profile assets results in lower than industry charge-offs and a lower expense base which serves to maximize net income and higher than industry shareholder return.

​

Critical Accounting Policies and Estimates

The preparation of our consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. These estimates are based upon historical experience and on various other assumptions that management believes are reasonable under the current circumstances. These estimates form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates under different assumptions or conditions.

The estimates and judgments that management believes have the most effect on its reported financial position and results of operations are set forth within “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. There have been no significant changes in critical accounting policies or the assumptions and judgments utilized in applying these policies since those reported for the year ended December 31, 2023.

Financial Condition

As of September 30, 2024, we had approximately $18.7 billion in total assets, $12.9 billion in deposits and $1.9 billion in total shareholders’ equity. Total assets as of September 30, 2024 included approximately $10.3 billion of loans receivable, net of allowance for credit losses on loans (“ACL-Loans”) and $3.8 billion of loans held for sale. There were also $1.8 billion in securities classified as held to maturity, most of which were acquired through loan securitizations. Assets also included $953.1 million in securities available for sale, the majority of which were acquired from a warehouse customer through loan securitizations, and others are match funded or required to collateralize our credit-linked notes. Additionally, we had $601.9 million of cash and cash equivalents, $431.0 million of mortgage loans in process of securitization that represent pre-sold multi-family rental real estate loan originations in primarily Government National Mortgage Association (“Ginnie Mae”), Federal National Mortgage Association (“Fannie Mae”), and Federal Home Loan Mortgage Corporation (“Freddie Mac”) mortgage-backed securities pending settlements that typically occur within 30 days. Other assets at September 30, 2024 totaled $329.4 million, which primarily represents low-income

52

Table of Contents

Merchants Bancorp

housing tax credits. Servicing rights at September 30, 2024 totaled $177.3 million based on the fair value of the loan servicing, which are primarily Ginnie Mae multi-family servicing rights with 10-year call protection.

Comparison of Financial Condition at September 30, 2024 and December 31, 2023

Total Assets.   Total assets of $18.7 billion at September 30, 2024 increased $1.7 billion, or 10%, compared to $17.0 billion at December 31, 2023. The increase was due primarily to growth in loans held for sale and in the warehouse and multi-family loan portfolios. There was also an increase in securities held to maturity compared to December 31, 2023, primarily due to the purchase of a security representing healthcare loans sold into a securitization in the third quarter of 2024 that was offset by a decline in loans in the healthcare portfolio that were sold into the securitization.

Cash and Cash Equivalents.  Cash and cash equivalents of $601.9 million at September 30, 2024 increased $17.5 million, or 3%, compared to $584.4 million at December 31, 2023. Included in cash equivalents was $45.7 million in restricted cash associated with the March 2023 issuance of senior credit linked notes described in Note 1: Basis of Presentation and the Company’s 2023 Annual Report on Form 10–K.

Mortgage Loans in Process of Securitization.   Mortgage loans in process of securitization of $431.0 million at September 30, 2024 increased $320.4 million, or 290%, compared to $110.6 million at December 31, 2023. These represent loans that our banking subsidiary, Merchants Bank, has funded and are held pending settlement, primarily as Ginnie Mae, Fannie Mae, and Freddie Mac mortgage-backed securities with a firm investor commitment to purchase the securities. The 290% increase was primarily due to a higher origination volume of loans pending settlement date.

Securities Available for Sale.   Securities available for sale of $953.1 million at September 30, 2024 decreased $160.6 million, or 14%, compared to December 31, 2023. The decrease in securities available for sale was primarily due to $662.2 in calls, maturities, repayments, sales and other adjustments, partially offset by purchases of $501.6 million during the period.

Included in securities available for sale were $683.0 million of investments for which a fair value option was elected. Fair value option securities represent securities which the Company has elected to carry at fair value and are separately identified on the unaudited condensed consolidated balance sheets with changes in the fair value recognized in earnings as they occur. 

As of September 30, 2024, Accumulated Other Comprehensive Income (“AOCI”) of $0.1 million, related to securities available for sale, increased $2.6 million, or 104%, compared to accumulated losses of $2.5 million at December 31, 2023.

Securities Held to Maturity.   Securities held to maturity of $1.8 billion at September 30, 2024 increased $550.8 million, or 46%, compared to $1.2 billion at December 31, 2023. The increase was due to purchases of $689.8 million partially offset by remittances of loan payments underlying the securities during the period.

Loans Held for Sale.   Loans held for sale of $3.8 billion at September 30, 2024 increased $663.5 million, or 21%, compared to $3.1 billion at December 31, 2023. The increase in loans held for sale was due primarily to an increase in warehouse participations, as we experienced higher volume. Loans held for sale are comprised primarily of single-family residential real estate loan participations that meet Fannie Mae, Freddie Mac, or Ginnie Mae pool eligibility. It also includes a growing contribution of multi-family loans that are expected to be sold or securitized within the next year.

​

Loans Receivable, Net.   Loans receivable, net of ACL-Loans, of $10.3 billion at September 30, 2024, which are comprised of loans held for investment, increased $134.1 million, or 1%, compared to $10.1 billion at December 31, 2023. The increase in net loans was comprised primarily of:

53

Table of Contents

Merchants Bancorp

●an increase of $461.0 million, or 61%, in mortgage warehouse repurchase agreements, which totaled $1.2 billion at September 30, 2024, reflecting higher loan volume from increased sales efforts and market exits or reductions of competitors.
●an increase of $450.0 million, or 11%, in multi-family financing loans, which totaled $4.5 billion at September 30, 2024, reflecting higher origination volume for construction and other loans generated through multi-family segment that will remain on our balance sheet until they convert to permanent financing or are otherwise paid off over an average of one to three years.
●Partially offset by a decrease of $623.0 million, or 26%, in healthcare financing loans, which totaled $1.7 billion at September 30, 2024, primarily due to the sale of healthcare loans into a securitization.

As of September 30, 2024, approximately 94% of the total net loans reprice within three months, which reduces the risk of market rate increases.

Allowance for Credit Losses on Loans. The ACL-Loans of $84.5 million at September 30, 2024 increased $12.8 million, or 18%, compared to December 31, 2023, reflecting an $8.0 million increase in specific reserves, primarily related to two customers, and loan growth in both the warehouse and multi-family loan portfolios. Additional details provided in the ACL-Loans portion of the Comparison of Financial Condition at September 30, 2024 and December 31, 2023 and in Note 4: Loans and Allowance for Credit Losses on Loans.

​

Also influencing the overall level of the ACL-Loans is our differentiated strategy to primarily hold loans with shorter durations while maintaining agency underwriting standards that enable us to sell or refinance the majority of our loans under agency and government programs.

Goodwill.   Goodwill of $8.0 million at September 30, 2024 decreased $7.8 million, or 49%, compared to $15.8 million at December 31, 2023. The goodwill associated with FMBI was eliminated upon the sale of their branches to unaffiliated third parties on January 26, 2024.

Servicing Rights.   Servicing rights of $177.3 million at September 30, 2024 increased $18.9 million, or 12%, compared to December 31, 2023. During the nine months ended September 30, 2024, originated servicing of $13.3 million and a positive fair market value adjustment of $12.3 million were partially offset by paydowns of $6.7 million. The $12.3 million positive fair market value adjustment reflected a positive fair market value adjustment of $12.6 million for multi-family mortgages and a negative fair market value adjustment of $0.3 million for single-family mortgages and SBA loans during the nine months ended September 30, 2024.

Servicing rights are recognized in connection with sales of loans when we retain servicing of the sold loans. The servicing rights are recorded and carried at fair value. The fair value increase recorded during the nine months ended September 30, 2024 was driven by higher interest rates that impacted fair market value adjustments. The value of servicing rights generally increases in rising interest rate environments and declines in falling interest rate environments due to expected prepayments and earnings rates on escrow deposits.

Other Assets and Receivables. Other assets and receivables of $329.4 million at September 30, 2024 increased $22.3 million, or 7%, compared to December 31, 2023. The increase in other assets and receivables was primarily due to receivables associated with low-income housing tax credit investments.

Deposits.   Deposits of $12.9 billion at September 30, 2024 decreased $1.2 billion, or 8%, compared to $14.1 billion at December 31, 2023. The decrease was primarily due to a $1.0 billion decrease in certificates of deposit, a $150.2 million decrease in demand deposits and a decrease of $12.5 million in savings deposits. As of September 30, 2024, approximately 81% of the total deposits reprice within three months.

54

Table of Contents

Merchants Bancorp

Core deposits increased by $2 billion, or 25%, to $10.1 billion at September 30, 2024 compared to December 31, 2023. Core deposits represented 78% of total deposits at September 30, 2024 compared to 58% of total deposits at December 31, 2023.

We have decreased our use of brokered deposits by $3.2 million, or 53%, to $2.8 billion at September 30, 2024 compared to $6.0 billion at December 31, 2023. Brokered deposits represented 22% of total deposits at September 30, 2024 compared to 42% of total deposits at December 31, 2023. The shift away from brokered deposits was primarily due to more cost-effective funding options that utilized our collateralized borrowing capacity. As of September 30, 2024, brokered certificates of deposit had a weighted average remaining duration of 56 days.

●Brokered certificates of deposit accounts of $2.8 billion at September 30, 2024 decreased by $1.7 billion, or 37%, compared to December 31, 2023.
●Brokered demand deposit accounts decreased by $1.5 billion, or 100%, compared to December 31, 2023.

Compared to December 31, 2023, interest-bearing deposits decreased $960.9 million, or 7%, to $12.6 billion at September 30, 2024, and noninterest-bearing deposits decreased $208.7 million, or 40%, to $311.4 million at September 30, 2024.

Uninsured deposits represented approximately 20% of total deposits. Since 2018, the Company has offered its customers an opportunity to insure balances in excess of $250,000 through our insured cash sweep program that extends FDIC protection up to $100 million. The balance of deposits in this program was $1.5 billion as of September 30, 2024 compared to $1.6 billion as of December 30, 2023 and $1.8 billion as of September 30, 2023. The Company’s line of credit with the Federal Reserve Bank of Chicago could fund 120% of uninsured deposits.

Borrowings.   Borrowings increased $2.6 billion, or 270%, to $3.6 billion at September 30, 2024, compared to $964.1 million at December 31, 2023. The increase was primarily due to $2.6 billion in additional FHLB advances. The higher level of collateralized borrowing was primarily due to it being a more cost effective funding option than utilizing brokered deposits. The Company primarily utilizes borrowing facilities from the FHLB, the Federal Reserve’s discount window, and AFX. See Note 12: Borrowings for further information.

The Company continues to have significant borrowing capacity based on available collateral. As of September 30, 2024, unused lines of credit totaled $5.1 billion, compared to $6.0 billion at December 31, 2023.

Total Shareholders’ Equity.   Total shareholders’ equity of $1.9 billion at September 30, 2024, increased $238.0 million, or 14%, compared to $1.7 billion as of December 31, 2023. The $238.0 million increase resulted primarily from net income of $224.7 million and net proceeds of $97.7 million from a common stock offering, which was partially offset by redemption of 7% Series A Preferred Stock for $52.0 million and dividends paid on common and preferred shares of $36.3 million during the period.

Asset Quality

Although there has been an increase in adversely classified loans, asset values remain strong overall and loans are well-collateralized. Loans are underwritten to strict agency guidelines. We have continued to strengthen our various levels of credit and risk management.

Total nonperforming loans (nonaccrual and greater than 90 days late but still accruing) were $210.9 million, or 2.04%, of total loans at September 30, 2024, compared to $82.0 million, or 0.80%, of total loans at December 31, 2023 and $60.2 million, or 0.60%, at September 30, 2023. The increase in non-performing loans compared to both periods was driven by multi-family and healthcare customers with delinquent payments on variable rate loans that have required higher payments largely due to elevated interest rates. The increase was also attributable to the financial deterioration of

55

Table of Contents

Merchants Bancorp

a few sponsors. Credit quality is expected to improve with the recent reduction in interest rates. After six months of consecutive loan performance, the loans are placed back on accrual status.

As a percentage of nonperforming loans, the ACL-Loans was 40% at September 30, 2024 compared to 87% at December 31, 2023 and 111% at September 30, 2023. The decrease in percentage compared to both periods was due to an increase in nonperforming loans, all of which have been individually evaluated for impairment.

Total loans greater than 30 days past due were $257.5 million at September 30, 2024, $183.5 million at December 31, 2023, and $125.4 million at September 30, 2023. The increase in non-performing loans compared to both periods was primarily driven by multi-family customers with delinquent payments on variable rate loans that have required higher payments due to interest rates remaining at elevated levels.

Loans classified as Special Mention totaled $351.4 million at September 30, 2024, compared to $191.3 million at December 31, 2023. The increase was primarily due to the increase in interest rates for our borrowers and the related levels of net operating income on certain properties in the multi-family and healthcare financing loan portfolios.

Loans classified as Substandard totaled $287.8 million at September 30, 2024, compared to $128.6 million at December 31, 2023. The increase was primarily due to the increase in interest rates for our borrowers and the related levels of net operating income on certain properties in the multi-family financing loan portfolio. All substandard loans as of September 30, 2024 have been evaluated for impairment and these loans have specific reserves of $19.2 million.

During the three months ended September 30, 2024 there were $2.1 million of charge-offs and $7,000 of recoveries, compared to $21,000 of charge-offs and $31,000 recoveries for the three months ended September 30, 2023.

For the nine months ended September 30, 2024, there were $6.4 million of charge-offs and $23,000 of recoveries, compared to $9.6 million of charge-offs and $40,000 of recoveries for the nine months ended September 30, 2023.

The $84.5 million allowance for credit losses on loans as of September 30, 2024, compared to the net charge-offs of $6.7 million over the last twelve months ended September 30, 2024, could absorb 13 years of losses if recent loss levels continued into the future.

In addition to the elevated ACL-loans, the Company has been making efforts to minimize its credit risk through loan sale and securitization activities since 2019. In April 2023 and March 2024, the Company strategically entered into credit protection arrangements through a credit linked note and credit default swap, respectively, for $1.7 billion in loans to reduce our risk of losses with incremental coverage of approximately 14% on those covered loans. The balance of loans in those covered portfolios as of September 30, 2024 was $1.3 billion.

Comparison of Operating Results for the Three Months Ended September 30, 2024 and 2023

General. Net income of $61.3 million for the three months ended September 30, 2024 decreased by $20.2 million, or 25%, compared with $81.5 million for the three months ended September 30, 2023. The decrease reflected

​

●a $15.4 million, or 13%, increase in net interest income,
●a $6.0 million, or 56%, increase in gain on sale of loans,
●a $5.0 million, or 20%, decrease in provision for income taxes,
●an $18.9 million, or 109%, decrease in loan servicing fees, primarily due to negative fair market value adjustments to derivatives and servicing rights,
●an $18.4 million, or 43%, increase in noninterest expense, primarily driven by salaries and employee benefits that reflected higher commissions on higher production volume, and increases in deposit insurance expenses, and ongoing premium expense associated with the credit default swap,

56

Table of Contents

Merchants Bancorp

●a $5.6 million decrease in other income, reflecting negative fair market value adjustments to derivatives, and
●a $2.9 million, or 72%, increase in the provision for credit losses primarily related to increased specific reserves.

Net Interest Income.    Net interest income of $132.8 million for the three months ended September 30, 2024 increased $15.4 million, or 13%, compared with $117.4 million for the three months ended September 30, 2023. The 13% increase reflected an increase in average balances on loans and loans held for sale, which were partially offset by higher average balances on borrowings. The interest rate spread of 2.43% for the three months ended September 30, 2024 decreased 1 basis points compared to 2.44% for the three months ended September 30, 2023.

Our net interest margin of 2.99% for the three months ended September 30, 2024 remain unchanged compared to the three months ended September 30, 2023. The margin was negatively impacted by approximately 6 basis points in the third quarter of 2024 from the net reversal of $2.9 million in accrued interest income associated with the movement of loans into nonaccrual status.

​

Interest Income.   Interest income of $338.9 million for the three months ended September 30, 2024 increased 14%, compared with $296.7 million for the three months ended September 30, 2023. This increase primarily reflecting an increase in average balances of loans and loans held for sale, as well as increased average yields and balances on securities available for sale.

Interest income of $290.3 million for the three months ended September 30, 2024 for loans and loans held for sale increased $23.7 million, or 9%, compared to $266.6 million for the three months ended September 30, 2023. The average balance of loans, including loans held for sale, during the three months ended September 30, 2024 increased $1.2 billion, or 9%, to $14.6 billion compared to $13.4 billion for the three months ended September 30, 2023. The average yield on loans increased 2 basis points, to 7.91% for the three months ended September 30, 2024, compared to 7.89% for the three months ended September 30, 2023. The increase in average balances of loans and loans held for sale was primarily due to increases in the loans held for sale, warehouse and multi-family loan portfolios.

Interest income of $14.9 million for the three months ended September 30, 2024 on securities available for sale increased $8.7 million, or 140%, compared to $6.2 million for the three months ended September 30, 2023. The average balance of securities available for sale of $1.0 billion increased $354.6 million, or 54%, compared to $656.6 million for the three months ended September 30, 2023. The average yield increased 210 basis points, to 5.84% for the three months ended September 30, 2024, compared to 3.74% for the three months ended September 30, 2023. The increase in average balances of securities available for sale was primarily associated with the acquisition of certain securities from a warehouse customer in December 2023 that provide protective put options and interest rate floor derivatives to prevent losses in value.

Interest income of $22.1 million for the three months ended September 30, 2024 for securities held to maturity increased $4.7 million, or 27%, compared to $17.4 million for the three months ended September 30, 2023. The average balance of securities held to maturity, during the three months ended September 30, 2024 increased $248.4 million, or 24%, to $1.3 billion compared to $1.0 billion for the three months ended September 30, 2023. The average yield on securities held to maturity increased 17 basis points, to 6.82% for the three months ended September 30, 2024, compared to 6.65% for the three months ended September 30, 2023. The increase in average balance of securities held to maturity was primarily related to securities held to maturity acquired as part of loan securitizations.

Interest income of $7.7 million for the three months ended September 30, 2024 on interest-earning deposits, and other interest or dividends increased $3.7 million, or 96%, compared to the three months ended September 30, 2023. The average balance of interest-earning deposits and other of $484.7 million increased $225.1 million, or 87%, compared to $259.6 million for the three months ended September 30, 2023. The average yield increased 31 basis points, to 6.30% for the three months ended September 30, 2024, compared to 5.99% for the three months ended September 30, 2023.

57

Table of Contents

Merchants Bancorp

Interest Expense.   Total interest expense of $206.1 million for the three months ended September 30, 2024 increased $26.9 million, or 15%, compared to $179.2 million for the three months ended September 30, 2023. The increase reflected higher average balances on borrowings and interest-bearing checking accounts, partially offset by lower average rates on borrowings and lower average balances on certificates of deposit. Also included in borrowings, our warehouse structured financing agreements provided for additional interest payments for a portion of earnings generated.

Interest expense of $40.4 million for the three months ended September 30, 2024 on borrowings increased $24.1 million, or 148%, compared to $16.3 million for the three months ended September 30, 2023. The increase reflected an increase of $1.8 billion, or 254%, in the average balance of borrowings, to $2.5 billion compared to the three months ended September 30, 2023, partially offset by a decrease of 271 basis points in the average rate of borrowings, to 6.39% compared to 9.10% for the three months ended September 30, 2023. The higher level of collateralized borrowing was primarily due to it being a more cost-effective funding option than utilizing brokered deposits.

Interest expense on deposits increased $2.8 million, or 2%, to $165.7 million for the three months ended September 30, 2024 compared to $162.9 million for the three months ended September 30, 2023. The increase was primarily due to higher average balances on interest-bearing checking accounts partially offset by lower average balances on certificates of deposit.

Interest expense of $62.6 million for the three months ended September 30, 2024 on interest-bearing checking accounts increased $4.0 million, or 7%, compared to $58.6 million for the three months ended September 30, 2023. The average balance of interest-bearing checking accounts of $5.3 billion for the three months ended September 30, 2024 increased $415.2 million, or 9%, compared to $4.9 billion for the three months ended September 30, 2023. The average yield of interest-bearing checking accounts was 4.70% for the three months ended September 30, 2024, which was a 6 basis point decrease compared to 4.76% for three months ended September 30, 2023.

Interest expense of $69.2 million for the three months ended September 30, 2024 on certificates of deposit decreased $1.5 million, or 2%, compared to $70.7 million for the three months ended September 30, 2023. The average balance of certificates of deposit of $5.0 billion for the three months ended September 30, 2024 decreased $223.4 million, or 4%, compared to the three months ended September 30, 2023. The average rate on certificates of deposit was 5.47% for the three months ended September 30, 2024, which was a 13 basis point increase compared to 5.34% for three months ended September 30, 2023.

58

Table of Contents

Merchants Bancorp

The following table presents, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis. Nonaccrual loans are included in loans and loans held for sale.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 

 

​

​

2024

​

2023

 

​

​

    

​

​

Interest

​

    

​

    

​

​

Interest

​

​

 

​

​

Average

​

Income/

​

Yield/

​

Average

​

Income/

​

Yield/

 

​

    

Balance

    

Expense

    

Rate 

    

Balance

    

Expense

    

Rate 

 

​

​

(Dollars in thousands)

​

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning deposits, and other interest or dividends

​

$

484,712

​

$

7,671

 

6.30

%  

$

259,630

​

$

3,923

 

5.99

%

Securities available for sale

​

 

1,011,146

​

 

14,855

 

5.84

%  

 

656,561

​

 

6,182

 

3.74

%

Securities held to maturity

​

​

1,288,466

​

​

22,081

​

6.82

%  

​

1,040,070

​

 

17,427

 

6.65

%  

Mortgage loans in process of securitization

​

 

308,362

​

 

4,062

 

5.24

%  

 

208,767

​

 

2,583

 

4.91

%

Loans and loans held for sale

​

 

14,603,750

​

 

290,259

 

7.91

%  

 

13,399,854

​

 

266,561

 

7.89

%

Total interest-earning assets

​

 

17,696,436

​

 

338,928

 

7.62

%  

 

15,564,882

​

 

296,676

 

7.56

%

Allowance for credit losses on loans

​

 

(81,178)

​

 

  

 

  

​

 

(63,449)

​

 

  

 

  

​

Noninterest-earning assets

​

 

696,135

​

 

  

 

  

​

 

529,582

​

 

  

 

  

​

Total assets

​

$

18,311,393

​

 

  

 

  

​

$

16,031,015

​

 

  

 

  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities/Equity:

​

 

  

​

 

  

 

  

​

 

  

​

 

  

 

  

​

Interest-bearing checking

​

$

5,297,908

​

$

62,603

 

4.70

%  

$

4,882,727

​

$

58,642

 

4.76

%

Savings deposits

​

 

145,305

​

 

17

 

0.05

%  

 

241,861

​

 

340

 

0.56

%

Money market deposits

​

 

2,816,906

​

 

33,858

 

4.78

%  

 

2,798,325

​

 

33,235

 

4.71

%

Certificates of deposit

​

 

5,032,159

​

 

69,197

 

5.47

%  

 

5,255,573

​

 

70,689

 

5.34

%

Total interest-bearing deposits

​

 

13,292,278

​

 

165,675

 

4.96

%  

 

13,178,486

​

 

162,906

 

4.90

%

Borrowings

​

 

2,518,405

​

 

40,432

 

6.39

%  

 

711,948

​

 

16,334

 

9.10

%

Total interest-bearing liabilities

​

 

15,810,683

​

 

206,107

 

5.19

%  

 

13,890,434

​

 

179,240

 

5.12

%

Noninterest-bearing deposits

​

 

327,930

​

 

  

 

  

​

 

333,155

​

 

  

 

  

​

Noninterest-bearing liabilities

​

 

231,754

​

 

  

 

  

​

 

199,647

​

 

  

 

  

​

Total liabilities

​

 

16,370,367

​

 

  

 

  

​

 

14,423,236

​

 

  

 

  

​

Equity

​

 

1,941,026

​

 

  

 

  

​

 

1,607,779

​

 

  

 

  

​

Total liabilities and equity

​

$

18,311,393

​

 

  

 

  

​

$

16,031,015

​

 

  

 

  

​

Net interest income

​

 

  

​

$

132,821

 

  

​

 

  

​

$

117,436

 

  

​

Interest rate spread

​

 

  

​

 

  

 

2.43

%  

 

  

​

 

  

 

2.44

%

Net interest-earning assets

​

$

1,885,753

​

 

  

 

  

​

$

1,674,448

​

 

  

 

​

​

Net interest margin

​

 

  

​

 

  

 

2.99

%  

 

  

​

 

  

 

2.99

%

Average interest-earning assets to average interest-bearing liabilities

​

 

  

​

 

  

 

111.93

%  

 

  

​

 

  

 

112.05

%

​

Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in weighted average interest rates. The following table sets forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Yields have been calculated on a pre-tax basis.

59

Table of Contents

Merchants Bancorp

The following table summarizes the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates:

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

compared to September 30, 2023

​

​

Increase (Decrease)

​

​

​

​

Due to

​

​

​

    

Volume

    

Rate

    

Total

​

​

(In thousands)

Interest income:

 

​

  

 

​

  

 

​

  

Interest-earning deposits, and other interest or dividends

​

$

3,401

​

$

347

​

$

3,748

Securities available for sale

​

 

3,339

​

 

5,334

​

 

8,673

Securities held to maturity

​

​

4,162

​

​

492

​

​

4,654

Mortgage loans in process of securitization

​

 

1,232

​

 

247

​

 

1,479

Loans and loans held for sale

​

 

23,949

​

 

(251)

​

 

23,698

Total interest income

​

 

36,083

​

 

6,169

​

 

42,252

Interest expense:

​

 

  

​

 

  

​

 

  

Deposits

​

 

  

​

 

  

​

 

  

Interest-bearing checking

​

 

4,986

​

 

(1,025)

​

 

3,961

Savings deposits

​

 

(136)

​

 

(187)

​

 

(323)

Money market deposits

​

 

221

​

 

402

​

 

623

Certificates of deposit

​

 

(3,005)

​

 

1,513

​

 

(1,492)

Total Deposits

​

 

2,066

​

 

703

​

 

2,769

Borrowings

​

 

41,445

​

 

(17,347)

​

 

24,098

Total interest expense

​

 

43,511

​

 

(16,644)

​

 

26,867

Net interest income

​

$

(7,428)

​

$

22,813

​

$

15,385

​

Provision for Credit Losses.   We recorded a total provision for credit losses of $6.9 million for the three months ended September 30, 2024, an increase of $2.9 million, or 72%, compared to the three months ended September 30, 2023. The 72% increase reflected higher specific reserves on a relatively small number of borrowers.

The provision for the three months ended September 30, 2024 reflected $8.0 million for specific reserves, primarily related to two customers, and $1.9 million related to charge-offs in excess of reserves, partially offset by a reduction of $3.8 million due to lower loan balances associated with the corresponding healthcare loan securitization.

The $6.9 million provision for credit losses consisted of $5.6 million for the ACL-Loans, $2.1 million for the ACL-OBCE’s, net of $0.7 million for the release of non-contingent reserves related to a loan securitization. The ACL-Loans was $84.5 million, or 0.82%, of total loans, at September 30, 2024, compared to $71.8 million, or 0.70%, of total loans, at December 31, 2023, and $66.9 million, or 0.67%, at September 30, 2023.

Noninterest Income.   Noninterest income of $16.7 million for the three months ended September 30, 2024 decreased $19.3 million, or 54%, compared to $36.1 million for the three months ended September 30, 2023. The decrease was primarily due to a $18.9 million, or 109%, decrease in net loan servicing fees and a $5.6 million, or 152%, decrease in other income, partially offset by a $6.0 million, or 56%, increase in gain on sale of loans.

Loan servicing fees included a $6.7 million negative fair market value adjustment to servicing rights for the three months ended September 30, 2024, compared to a $11.6 million positive adjustment to fair value of servicing rights for the three months ended September 30, 2023. The value of servicing rights generally increases in rising interest rate environments and declines in falling interest rate environments due to expected prepayments and earning rates on escrow deposits.

Other income included a $7.7 million negative fair market value adjustment to interest rate floor derivatives on loans that didn’t occur in the prior comparative period.

60

Table of Contents

Merchants Bancorp

A summary of the gain on sale of loans for the three months ended September 30, 2024 and 2023 is below:

​

​

​

​

​

​

​

​

For the Three Months Ended September 30,

​

​

2024

​

​

2023

​

​

(In thousands)

Loan Type

​

​

​

​

​

Multi-family and healthcare

$

15,302

​

$

8,616

Single-family

​

690

​

​

951

SBA

​

739

​

​

1,191

Total

$

16,731

​

$

10,758

​

Noninterest Expense.   Noninterest expense of $61.3 million for the three months ended September 30, 2024 increased $18.4 million, or 43%, compared to $42.9 million for the three months ended September 30, 2023. The increase was primarily due to increases in salaries and employee benefits that reflected higher commissions on higher production volume, as well as a $5.4 million, or 152%, increase in deposit insurance expenses. The higher noninterest expense also reflected a $3.4 million increase in other expenses primarily associated with ongoing premium expense for the credit default swap that was executed in March 2024.

​

The efficiency ratio was at 41.00% for the three months ended September 30, 2024, compared with 27.97% for the three months ended September 30, 2023.

​

Income Taxes.   Income tax expense of $20.1 million for the three months ended September 30, 2024 decreased $5.0 million, or 20%, compared to the three months ended September 30, 2023. The decrease was primarily due to a 24% decrease in pretax income period to period. The effective tax rate was 24.7% for the three months ended September 30, 2024 and 23.5% for the three months ended September 30, 2023.

​

Comparison of Operating Results for the Nine Months Ended September 30, 2024 and 2023

General.   Net income of $224.7 million for the nine months ended September 30, 2024 increased $23.0 million, or 11%, compared to the nine months ended September 30, 2023. The increase was primarily due to a $64.3 million increase in net interest income, an $11.9 million decrease in the provision for credit losses, and an $8.8 million increase in noninterest income, partially offset by a $38.6 million increase in noninterest expense and a $23.4 million increase in the provision for income taxes.

Net Interest Income.    Net interest income of $388.0 million for the nine months ended September 30, 2024 increased $64.3 million, or 20%, compared to $323.7 million for the nine months ended September 30, 2023. The increase reflected both higher average balances and average yields on loans and loans held for sale, securities available for sale, and securities held to maturity, partially offset by an increase in interest expense from both higher average balances and rates on certificates of deposit accounts, interest-bearing checking, and higher average balances on borrowings. The interest rate spread of 2.48% for the nine months ended September 30, 2024 decreased 4 basis points compared to 2.52% for the nine months ended September 30, 2023.

Our net interest margin decreased 3 basis points, to 3.04% for the nine months ended September 30, 2024 from 3.07% for the nine months ended September 30, 2023. The margin was negatively impacted by approximately 4 basis points from the net reversal of $5.7 million in accrued interest income associated with the movement of loans into nonaccrual status.

Interest Income.   Interest income of $981.4 million for the nine months ended September 30, 2024 increased $215.3 million, or 28%, compared to the nine months ended September 30, 2023. This increase was primarily attributable to an increase in average balances and higher yields of loans and loans held for sale, securities available for sale, securities held to maturity, and interest earning deposits and other interest or dividends.

61

Table of Contents

Merchants Bancorp

Interest income of $846.7 million for the nine months ended September 30, 2024 on loans and loans held for sale increased $161.9 million, or 24%, compared to the nine months ended September 30, 2023. The average balance of loans, including loans held for sale, during the nine months ended September 30, 2024 increased $2.2 billion, or 18%, to $14.2 billion compared to $12.0 billion for the nine months ended September 30, 2023, and the average yield on loans increased 36 basis points, to 7.99% for the nine months ended September 30, 2024, compared to 7.63% for the nine months ended September 30, 2023.

Interest income of $44.0 million for the nine months ended September 30, 2024 on securities available for sale increased $30.0 million, or 214%, compared to the nine months ended September 30, 2023. The average balance of securities available for sale increased $452.6 million, or 76%, to $1.0 billion for the nine months ended September 30, 2024 compared to $592.5 million for the nine months ended September 30, 2023, and the average yield increased 247 basis points, to 5.63% for the nine months ended September 30, 2024, compared to 3.16% for the nine months ended September 30, 2023.

Interest income of $62.4 million for the nine months ended September 30, 2024 on securities held to maturity increased $11.9 million, or 24%, compared to $50.5 million for the nine months ended September 30, 2023. The average balance of securities held to maturity, during the nine months ended September 30, 2024 increased $132.9 million, or 12%, to $1.2 billion compared to the nine months ended September 30, 2023. The average yield on securities held to maturity increased 62 basis points, to 6.86% for the nine months ended September 30, 2024 ended, compared to 6.24% for the nine months ended September 30, 2023.

Interest income of $19.4 million for the nine months ended September 30, 2024 on interest-earning deposits and other interest or dividends increased $10.0 million, or 106%, compared to the nine months ended September 30, 2023. The average balance of interest-earning deposits and other increased $191.8 million, or 83%, to $423.3 million for the nine months ended September 30, 2024, from $231.5 million for the nine months ended September 30, 2023, and the average yield increased 68 basis points, to 6.13% for the nine months ended September 30, 2024, compared to 5.45% for the nine months ended September 30, 2023.

Interest Expense.   Total interest expense of $593.4 million for the nine months ended September 30, 2024 increased $151.1 million, or 34%, compared to $442.3 million for the nine months ended September 30, 2023. The higher interest expense reflected increases in both deposits and borrowings, with a shift towards higher collateralized borrowings that has become a more cost-effective option that utilizing brokered deposits.

Interest expense on deposits increased $111.2 million, or 27%, to $516.3 million for the nine months ended September 30, 2024, compared to $405.1 million for the nine months ended September 30, 2023. The increase was primarily due to higher average balances and higher rates for certificate of deposit accounts and interest-bearing checking accounts, as well as higher rates on money market accounts.

Interest expense of $234.0 million for the nine months ended September 30, 2024 for certificates of deposits increased $69.7 million, or 42%, compared to $164.3 million for the nine months ended September 30, 2023. The average balance of certificates of deposit accounts was $5.8 billion for the nine months ended September 30, 2024, an increase of $1.3 billion, or 29%, compared to the nine months ended September 30, 2023. The average rate on certificates of deposit accounts was 5.43% for the nine months ended September 30, 2024, which was a 49 basis point increase compared to 4.94% for the nine months ended September 30, 2023.

Interest expense of $181.4 million for the nine months ended September 30, 2024 for interest-bearing checking accounts increased $33.8 million, or 23%, compared to $147.6 million for the nine months ended September 30, 2023. The average balance of interest-bearing checking accounts of $5.1 billion for the nine months ended September 30, 2024 increased $684.6 million, or 15%, compared to $4.4 billion for the nine months ended September 30, 2023. The average rate on interest-bearing checking accounts was 4.75% for the nine months ended September 30, 2024, which was a 28 basis point increase compared to 4.47% for the nine months ended September 30, 2023.

62

Table of Contents

Merchants Bancorp

Interest expense of $100.7 million for the nine months ended September 30, 2024 for money market accounts increased $8.3 million, or 9%, compared to $92.4 million for the nine months ended September 30, 2023. The average balance of money market accounts of $2.8 billion for the nine months ended September 30, 2024 increased $9.0 million compared to the nine months ended September 30, 2023. The average rate on money market accounts was 4.79% for the nine months ended September 30, 2024, which was a 38 basis point increase compared to 4.41% for the nine months ended September 30, 2023.

Interest expense of $77.0 million for the nine months ended September 30, 2024 for borrowings increased $39.9 million, or 107%, compared to $37.1 million for the nine months ended September 30, 2023. The increase was primarily due to a $830.0 million, or 139%, increase in average balances, partially offset by a decrease of 112 basis points in the average rate of borrowings, to 7.21% compared to 8.33% for the nine months ended September 30, 2023. Also included in borrowings, is our warehouse structured financing agreements that provide for additional interest payments for a portion of the earnings generated. As a result, the cost of borrowings increased from a base rate of 6.89% and 8.12%, to an effective rate of 7.21% and 8.33% for the nine months ended September 30, 2024 and 2023, respectively.

​

63

Table of Contents

Merchants Bancorp

The following table presents, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis. Nonaccrual loans are included in loans and loans held for sale.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 

 

​

​

2024

​

2023

 

​

​

​

​

​

Interest 

​

​

​

​

​

​

Interest 

​

​

 

​

​

Average

​

Income/

​

Yield/

​

Average

​

Income/

​

Yield/

 

​

    

Balance

    

Expense

    

Rate 

    

Balance

    

Expense

    

Rate 

 

​

​

(Dollars in thousands)

​

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning deposits, and other interest or dividends

​

$

423,327

​

$

19,441

 

6.13

%  

$

231,549

​

$

9,434

 

5.45

%  

Securities available for sale

​

 

1,045,092

​

 

44,027

 

5.63

%  

 

592,460

​

 

14,012

 

3.16

%  

Securities held to maturity

​

​

1,215,357

​

​

62,402

​

6.86

%  

​

1,082,502

​

 

50,492

 

6.24

%  

Mortgage loans in process of securitization

​

 

227,283

​

 

8,826

 

5.19

%  

 

216,245

​

 

7,358

 

4.55

%  

Loans and loans held for sale

​

 

14,150,287

​

 

846,678

 

7.99

%  

 

11,998,301

​

 

684,743

 

7.63

%  

Total interest-earning assets

​

 

17,061,346

​

 

981,374

 

7.68

%  

 

14,121,057

​

 

766,039

 

7.25

%  

Allowance for credit losses on loans

​

 

(76,410)

​

 

  

 

  

​

 

(54,417)

​

 

  

 

  

​

Noninterest-earning assets

​

 

657,068

​

 

  

 

  

​

 

474,883

​

 

  

 

  

​

Total assets

​

$

17,642,004

​

 

  

 

  

​

$

14,541,523

​

 

  

 

  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities/Equity:

​

 

  

​

 

  

 

  

​

 

  

​

 

  

 

  

​

Interest-bearing checking

​

$

5,101,859

​

$

181,419

 

4.75

%  

$

4,417,224

​

$

147,585

 

4.47

%  

Savings deposits

​

 

164,074

​

 

255

 

0.21

%  

 

238,404

​

 

905

 

0.51

%  

Money market deposits

​

 

2,807,575

​

 

100,708

 

4.79

%  

 

2,798,622

​

 

92,364

 

4.41

%  

Certificates of deposit

​

 

5,751,613

​

 

233,966

 

5.43

%  

 

4,443,014

​

 

164,295

 

4.94

%  

Total interest-bearing deposits

​

 

13,825,121

​

 

516,348

 

4.99

%  

 

11,897,264

​

 

405,149

 

4.55

%  

Borrowings

​

 

1,426,146

​

 

77,030

 

7.21

%  

 

596,174

​

 

37,144

 

8.33

%  

Total interest-bearing liabilities

​

 

15,251,267

​

 

593,378

 

5.20

%  

 

12,493,438

​

 

442,293

 

4.73

%  

Noninterest-bearing deposits

​

 

330,440

​

 

  

 

  

​

 

328,143

​

 

  

 

  

​

Noninterest-bearing liabilities

​

 

222,115

​

 

  

 

  

​

 

169,746

​

 

  

 

  

​

Total liabilities

​

 

15,803,822

​

 

  

 

  

​

 

12,991,327

​

 

  

 

  

​

Equity

​

 

1,838,182

​

 

  

 

  

​

 

1,550,196

​

 

  

 

  

​

Total liabilities and equity

​

$

17,642,004

​

 

  

 

  

​

$

14,541,523

​

 

  

 

  

​

Net interest income

​

 

  

​

$

387,996

 

  

​

 

  

​

$

323,746

 

  

​

Interest rate spread

​

 

  

​

 

  

 

2.48

%

 

  

​

 

  

 

2.52

%

Net interest-earning assets

​

$

1,810,079

​

 

  

 

  

​

$

1,627,619

​

 

  

 

​

​

Net interest margin

​

 

  

​

 

  

 

3.04

%

 

  

​

 

  

 

3.07

%

Average interest-earning assets to average interest-bearing liabilities

​

 

  

​

 

  

 

111.87

%

 

  

​

 

  

 

113.03

%

​

Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in weighted average interest rates. The following table sets forth the effects of changing rates and volumes on our net interest income during the periods shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (changes in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Yields have been calculated on a pre-tax basis.

64

Table of Contents

Merchants Bancorp

The following table summarizes the increases and decreases in interest income and interest expense resulting from changes in average balances (volume) and changes in average interest rates:

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

compared to September 30, 2023

​

​

Increase (Decrease)

​

​

​

​

Due to

​

​

​

    

Volume

    

Rate

    

Total

​

​

(In thousands)

Interest income:

 

​

  

 

​

  

 

​

  

Interest-earning deposits, and other interest or dividends

​

$

7,814

​

$

2,193

​

$

10,007

Securities available for sale

​

 

10,705

​

 

19,310

​

 

30,015

Securities held to maturity

​

​

6,197

​

​

5,713

​

 

11,910

Mortgage loans in process of securitization

​

 

376

​

 

1,092

​

 

1,468

Loans and loans held for sale

​

 

122,814

​

 

39,121

​

 

161,935

Total interest income

​

 

147,906

​

 

67,429

​

 

215,335

Interest expense:

​

 

  

​

 

  

​

 

  

Deposits

​

 

  

​

 

  

​

 

  

Interest-bearing checking

​

 

22,875

​

 

10,959

​

 

33,834

Savings deposits

​

 

(282)

​

 

(368)

​

 

(650)

Money market deposits

​

 

295

​

 

8,049

​

 

8,344

Certificates of deposit

​

 

48,390

​

 

21,281

​

 

69,671

Total Deposits

​

 

71,278

​

 

39,921

​

 

111,199

Borrowings

​

 

51,711

​

 

(11,825)

​

 

39,886

Total interest expense

​

 

122,989

​

 

28,096

​

 

151,085

Net interest income

​

$

24,917

​

$

39,333

​

$

64,250

​

Provision for Credit Losses.   We recorded a provision for credit losses of $21.6 million for the nine months ended September 30, 2024, a decrease of $11.9 million, or 36%, compared to $33.5 million for the nine months ended September 30, 2023. The decrease was primarily due to lower loan charge-offs and fewer relative changes to qualitative factors.

Noninterest Income.   Noninterest income of $89.0 million for the nine months ended September 30, 2024 increased $8.8 million, or 11%, compared to $80.2 million for the nine months ended September 30, 2023. The increase was primarily due to a $8.4 million, or 29%, increase in gain on sale of loans and a $2.9 million, or 39%, increase in syndication and asset management fees compared to the nine months ended September 30, 2023.

A summary of the gain on sale of loans for the nine months ended September 30, 2024 and 2023 is below:

​

​

​

​

​

​

​

​

For the Nine Months Ended September 30,

​

​

2024

​

​

2023

​

​

(In thousands)

Loan Type

​

​

​

​

​

Multi-family and healthcare

$

32,808

​

$

23,897

Single-family

​

1,494

​

​

1,430

SBA

​

2,953

​

​

3,514

Total

$

37,255

​

$

28,841

​

The $2.9 million increase in syndication and asset management fees increased as we continue to experience growth in this line of business.

Noninterest income also included a $0.4 million increase in loan servicing fees due to higher positive adjustments to fair value of servicing rights. Included in loan servicing fees was a $12.3 million positive adjustment to the fair value of

65

Table of Contents

Merchants Bancorp

servicing rights for the nine months ended September 30, 2024, compared to a positive adjustment of $12.2 million for the nine months ended September 30, 2023.

Noninterest Expense.   Noninterest expense of $160.6 million for the nine months ended September 30, 2024 increased $38.6 million, or 32%, compared to $122.0 million for the nine months ended September 30, 2023. The increase was primarily due to an $18.3 million, or 24%, increase in salaries and employee benefits reflecting higher commissions associated with loan growth, as well as a $10.1 million, or 106%, increase in deposit insurance. Other expenses increased $6.5 million, or 44%, primarily due to ongoing premium expense on the credit default swap that was executed in March 2024.

The efficiency ratio was at 33.67% for the nine months ended September 30, 2024, compared with 30.21% for the nine months ended September 30, 2023.

Income Taxes.   Provision for income taxes of $70.0 million for the nine months ended September 30, 2024 increased $23.4 million, or 50%, compared to the nine months ended September 30, 2023. The increase reflected a 19% higher pre-tax income during the nine months ended September 30, 2024, as well as a $13.0 million tax benefit recorded in the second quarter of 2023 related to tax refunds and changes to state tax apportionment calculations. The effective tax rate was 23.8% for the nine months ended September 30, 2024 and 18.8% for the nine months ended September 30, 2023.

Our Segments

We operate in three primary segments: Multi-family Mortgage Banking, Mortgage Warehousing, and Banking. The reportable segments are consistent with the internal reporting and evaluation of the principal lines of business of the Company.  The Multi-family Mortgage Banking segment originates and services government sponsored mortgages for multi-family and healthcare facilities through Merchants Capital. Merchants Capital is also a fully integrated syndicator of low-income housing tax credit and debt funds.  As one of the top ranked agency affordable lenders in the nation, our licenses with Fannie Mae, Freddie Mac, and FHA, coupled with our bank financing products, provide sponsors with custom beginning-to-end financing solutions that adapt to an ever-changing market. We are also one of the largest Ginnie Mae servicers in the country based on aggregate loan principal value. As of September 30, 2024 the Company’s total servicing portfolio had an unpaid principal balance of $28.2 billion, primarily managed in the Multi-Family Mortgage Banking segment. Included in this amount was an unpaid principal balance of loans serviced for others of $17.0 billion, an unpaid principal balance of loans sub-serviced for others of $2.6 billion, and other servicing balances of $0.8 billion at September 30, 2024. These loans are not included in the accompanying balance sheets. The Company also manages $7.8 billion of loans for customers that have loans on the balance sheet at September 30, 2024. The servicing portfolio primarily consists of Ginnie Mae, Fannie Mae, and Freddie Mac loans and is a significant source of our noninterest income and deposits.

Our Mortgage Warehousing segment funds agency eligible loans for non-depository financial institutions from the date of origination or purchase until the date of sale to an investor, which typically takes less than 30 days and is a significant source of our net interest income, loans, and deposits. Mortgage Warehousing has grown to fund over $33.2 billion in 2022, $33.0 billion in 2023, and $32.0 billion for the nine months ended September 30, 2024. Mortgage Warehousing also provides commercial loans and collects deposits related to the mortgage escrow accounts of its customers.

The Banking segment includes retail banking, commercial lending, agricultural lending, retail and correspondent residential mortgage banking, and SBA lending. Banking operates primarily in Indiana, except for correspondent mortgage banking which, like Multi-family Mortgage Banking and Mortgage Warehousing, is a national business. The Banking segment has a well-diversified customer and borrower base and has experienced significant growth over the past three years.

66

Table of Contents

Merchants Bancorp

Our segments diversify the net income of Merchants Bank and provide synergies across the segments. Strategic opportunities come from MCC and MCS, where loans are funded by the Banking segment and the Banking segment provides Ginnie Mae custodial services to MCC and MCS. Low-income tax credit syndication and debt fund offerings complement the lending activities of new and existing multi-family mortgage customers. The securities available for sale and held to maturity funded by MCC custodial deposits or purchases of securitized loans originated by MCC are pledged to the FHLB to provide advance capacity during periods of high residential loan volume for Mortgage Warehousing. Mortgage Warehousing provides leads to Correspondent Residential Lending in the Banking segment. Retail and commercial customers provide cross selling opportunities within the banking segment. Merchants Mortgage is a risk mitigant to Mortgage Warehousing because it provides us with a ready platform to sell or refinance the underlying collateral to secure repayment. These and other synergies form a part of our strategic plan.

The Other segment presented below, in Note 17: Segment Information, and elsewhere in this report includes general and administrative expenses for provision of services to all segments, internal funds transfer pricing offsets resulting from allocations to or from the other segments, certain elimination entries, and investments in low-income housing tax credit limited partnerships or Limited Liability Companies.

For the three months ended September 30, 2024 and 2023, we had total net income of $61.3 million and $81.5 million, respectively. For the nine months ended September 30, 2024 and 2023, we had total net income of $224.7 million and $201.8 million, respectively. Net income and assets for our segments for the respective periods was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended

​

For the Nine Months Ended

​

​

Assets at

​

​

September 30, 

​

September 30, 

​

​

September 30,

​

    

2024

    

2023

    

2024

    

2023

​

​

2024

​

​

(In thousands)

Multi-family Mortgage Banking

​

$

8,068

​

$

14,685

​

$

33,714

​

$

27,893

​

$

453,281

Mortgage Warehousing

​

 

15,940

​

 

19,926

​

 

58,400

​

 

47,163

​

 

5,842,489

Banking

​

 

44,983

​

 

52,445

​

 

153,786

​

 

144,402

​

 

12,035,581

Other

​

 

(7,718)

​

 

(5,552)

​

 

(21,180)

​

 

(17,697)

​

 

321,625

Total

​

$

61,273

​

$

81,504

​

$

224,720

​

$

201,761

​

$

18,652,976

​

Multi-family Mortgage Banking.    

Comparison of results for the three months ended September 30, 2024 and 2023:

The Multi-family Mortgage Banking segment reported net income of $8.1 million for the three months ended September 30, 2024, a decrease of $6.6 million, or 45%, compared to $14.7 million for the three months ended September 30, 2023. The decrease in net income was primarily due to a decrease in loan servicing fees related to negative fair market value adjustments, as well as increased salaries and employee benefits reflecting higher commissions on higher production volume, partially offset by increased gain on sale of loans.

Results included a $5.1 million negative fair market value adjustment to servicing rights for the three months ended September 30, 2024 compared to a $10.4 million positive fair market value adjustment for the three months ended September 30, 2023. Excluding fair market value adjustments to servicing rights, loan servicing fees increased compared to the three months ended September 30, 2023.

The volume of loans originated and acquired for sale in the secondary market increased by $341.5 million, or 81%, to $763.7 million, for the three months ended September 30, 2024, compared to the three months ended September 30, 2023.

​

67

Table of Contents

Merchants Bancorp

Comparison of results for the nine months ended September 30, 2024 and 2023:

The Multi-family Mortgage Banking segment reported net income of $33.7 million for the nine months ended September 30, 2024, an increase of $5.8 million, or 21%, from the $27.9 million of net income reported for the nine months ended September 30, 2023. The increase in net income was primarily due to a $13.3 million increase in gain on sale of loans from higher production volume, a $6.0 million increase in loan servicing fees, as well as a $2.8 million increase in syndication and asset management fees as we continue to see growth in our Low-Income Housing Tax Credits (“LIHTC”) syndication of business. These increases to net income were partially offset by a $12.2 million increase in noninterest expenses, primarily due to increased salaries and employee benefits related to higher commissions on higher production volume, and increased income tax expense primarily associated with a tax benefit recorded in the second quarter of 2023 related to tax refunds and changes in state tax apportionment calculations.

Loan servicing fees for the nine months ended September 30, 2024 included a positive fair market value adjustment of $12.6 million on servicing rights, compared to a positive fair market value adjustment of $10.4 million for the nine months ended September 30, 2023.

The volume of loans originated and acquired for sale in the secondary market increased by $150.7 million, or 13%, to $1.4 billion, for the nine months ended September 30, 2024, compared to $1.2 billion. for the nine months ended September 30, 2023.

Mortgage Warehousing.  

Comparison of results for the three months ended September 30, 2024 and 2023:

The Mortgage Warehousing segment reported net income of $15.9 million for the three months ended September 30, 2024, a decrease of $4.0 million, or 20%, compared to $19.9 million for the three months ended September 30, 2023. The decrease in net income reflected negative fair value adjustments on derivatives that were partially offset by higher net interest income associated with increased volumes.

There was a 22% increase in warehouse loan volume of $13.1 billion compared to $10.8 billion for the three months ended September 30, 2023, which compared to an industry volume increase of 21% according to the Mortgage Bankers Association.

Comparison of results for the nine months ended September 30, 2024 and 2023:

The Mortgage Warehousing segment reported net income for the nine months ended September 30, 2024 of $58.4 million, an increase of $11.2 million, or 24%, compared to $47.2 million for the nine months ended September 30, 2023. The increase in net income reflected higher net interest income as volumes increased, which was partially offset by a negative fair value adjustment on derivatives.

There was a 30% increase in warehouse loan volume of $32.0 billion compared to $24.6 billion for the nine months ended September 30, 2023, which compared to an industry volume increase of 17% according to the Mortgage Bankers Association. The increase compared to the industry reflected higher loan volume from increased sales efforts and market exits or reductions of competitors.

Banking.   

Comparison of results for the three months ended September 30, 2024 and 2023:

The Banking segment reported net income of $45.0 million for the three months ended September 30, 2024, a decrease of $7.5 million, or 14%, compared to the three months ended September 30, 2023. The decrease was primarily

68

Table of Contents

Merchants Bancorp

due to a lower gain on sale of loans and loan servicing fees, as well as an increase in noninterest expense, partially offset by an increase in net interest income.

Noninterest income for the three months ended September 30, 2024 included a negative fair market value adjustment of $1.6 million on servicing rights, compared to a positive fair market value adjustment of $1.2 million for the three months ended September 30, 2023.

Comparison of results for the nine months ended September 30, 2024 and 2023:

The Banking segment reported net income of $153.8 million for the nine months ended September 30, 2024, an increase of $9.4 million, or 6%, compared to $144.4 million for the nine months ended September 30, 2023. The increase in net income was primarily due to higher net interest income and lower provision for loan losses, which was partially offset by a higher provision for income taxes and higher noninterest expense that reflected increased deposit insurance premiums and ongoing premium expenses on the credit default swap executed in March 2024. Lower gain on sale of loans also partially offset the increases to net income.

Noninterest income for the nine months ended September 30, 2024 included a negative fair market value adjustment of $0.3 million on servicing rights, compared to a positive fair market value adjustment of $1.8 million for the nine months ended September 30, 2023.

Liquidity and Capital Resources

Liquidity.

Our primary sources of funds are business and consumer deposits, escrow and custodial deposits, brokered deposits, borrowings, principal and interest payments on loans, interest on investment securities, and proceeds from sale of loans. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, economic conditions, and competition.

At September 30, 2024, based on collateral, we had $5.1 billion in available unused borrowing capacity with the FHLB and the Federal Reserve discount window. This compared to $6.0 billion at December 31, 2023. While the amounts available fluctuate daily, we also had available capacity lines through our membership in the AFX. This liquidity enhances the ability to effectively manage interest expense and asset levels in the future.

The Company’s most liquid assets are in cash, short-term investments, including interest-earning demand deposits, mortgage loans in process of securitization, loans held for sale, and warehouse lines of credit included in loans receivable. Taken together with its unused borrowing capacity of $5.1 billion described above, these totaled $11.1 billion, or 59%, of its $18.7 billion total assets at September 30, 2024. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.

Our liquid assets and borrowing capacity significantly exceed our uninsured deposits. Uninsured deposits represent approximately 20% of total deposits. Our line of credit with Federal Reserve Bank of Chicago, alone, could fund 120% of uninsured deposits. Since 2018, the Company has offered its customers an opportunity to insure balances in excess of $250,000 through our insured cash sweep program that extends FDIC protection up to $100 million. The balance of deposits in this program was $1.5 billion and $1.6 billion as of September 30, 2024 and December 31, 2023, respectively.

The Company’s investment portfolio has minimal levels of unrealized losses and management does not anticipate a need to sell securities for liquidity purposes at a loss. As of September 30, 2024, Accumulated Other Comprehensive Income (“AOCI”) of $0.1 million, related to securities available for sale, increased $2.6 million, or 104%, compared to accumulated losses of $2.5 million as of December 31, 2023.

69

Table of Contents

Merchants Bancorp

Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash used in operating activities was ($825.3) million and $(1.1) billion for the nine months ended September 30, 2024 and 2023, respectively. Net cash used in investing activities, which consists primarily of net change in loans receivable and purchases, sales and maturities of investment securities and loans, was $(830.8) million and $(2.3) billion for the nine months ended September 30, 2024 and 2023, respectively. Net cash provided by financing activities, which is comprised primarily of net change in borrowings and deposits was $1.7 billion and $3.6 billion for the nine months ended September 30, 2024 and 2023, respectively.

Certificates of deposit that are scheduled to mature in less than one year from September 30, 2024 totaled $4.1 billion, or 98%, of total certificates of deposit. Management expects that a substantial portion of the maturing certificates of deposit will be renewed. However, if a substantial portion of these deposits is not retained, we may decide to utilize FHLB advances, the Federal Reserve discount window, brokered deposits, or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.

Off-Balance Sheet Arrangements.

In the normal course of operations, we engage in a variety of financial transactions that, in accordance with U.S. generally accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments, lines of credit and standby letters of credit.

At September 30, 2024, we had $4.1 billion in outstanding commitments to extend credit that are subject to credit risk and $3.5 billion outstanding commitments subject to certain performance criteria and cancellation by the Company, including loans pending closing, unfunded construction draws, and unfunded lines of warehouse credit. We anticipate that we will have sufficient funds available to meet our current loan origination commitments. Additionally, the Company’s business model is designed to continuously sell a significant portion of its loans, which provides flexibility in managing its liquidity.

Capital Resources.

The access to and cost of funding new business initiatives, the ability to engage in expanded business activities, the ability to pay dividends, the level of deposit insurance costs and the level and nature of regulatory oversight depend, in part, on our capital position. The Company filed a shelf registration statement on Form S-3 with the SEC on August 8, 2022, which was declared effective on August 17, 2022, under which we can issue up to $500 million aggregate offering amount of registered securities to finance our growth objectives. As previously demonstrated, the Company also has the ability to utilize securitization transactions to free up capital as needed.

​

The assessment of capital adequacy depends on a number of factors, including asset quality, liquidity, earnings performance, changing competitive conditions and economic forces. We seek to maintain a strong capital base to support our growth and expansion activities, to provide stability to our current operations and to promote public confidence in our Company.

​

Shareholders’ Equity. Shareholders’ equity was $1.9 billion as of September 30, 2024, compared to $1.7 billion as of December 31, 2023. The $238.0 million or 14%, increase resulted primarily from net income of $224.7 million and net proceeds of $97.7 million from a common stock offering, which was partially offset by redemption of 7% Series A Preferred Stock for $52.0 million and dividends paid on common and preferred shares of $36.3 million during the period.

7% Series A Preferred Stock. In March 2019 the Company issued 2,000,000 shares of 7.00% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, without par value, and with a liquidation preference of $25.00 per share (“Series A Preferred Stock”). The Company received net proceeds of $48.3 million after underwriting discounts, commissions and direct offering expenses. In April 2019, the Company issued an additional 81,800 shares of Series A

70

Table of Contents

Merchants Bancorp

Preferred Stock to the underwriters related to their exercise of an option to purchase additional shares under the associated underwriting agreement, resulting in an addition $2.0 million in net proceeds, after underwriting discounts.

The Company redeemed all outstanding shares of the Series A Preferred Stock on April 1, 2024 for $52 million at a price equal to the liquidation preference of $25.00 per share, using cash on hand.

6% Series B Preferred Stock. In August 2019 the Company issued 5,000,000 depositary shares, each representing a 1/40th interest in a share of its 6.00% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock, without par value, and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share)(“Series B Preferred Stock”). After deducting underwriting discounts, commissions, and direct offering expenses, the Company received total net proceeds of $120.8 million.

Dividends on the Series B Preferred Stock, to the extent declared by the Company’s board, are payable quarterly at an annual rate of $60.00 per share (equivalent to $1.50 per depositary share) through September 30, 2024. After such date, quarterly dividends were to accrue and be payable at a floating rate equal to three-month LIBOR plus a spread of 456.9 basis points per year. However, the terms of the Series B Preferred Stock permit us to replace three-month LIBOR if we determine that LIBOR has been discontinued or is no longer viewed as an acceptable benchmark for similar securities. With the cessation of published three-month LIBOR rates as of June 30, 2023, the Company has determined that three-month LIBOR has been discontinued and is no longer an acceptable benchmark. The Company has replaced three-month LIBOR with Federal Reserve’s three month Secured Overnight Financing Rate (“SOFR”). The Company believes that three-month SOFR represents the most comparable replacement benchmark, is an industry-accepted substitute, and is consistent with expectations of investors in securities similar to the Series B Preferred Stock. In addition to replacing three-month LIBOR with three-month SOFR, the terms of the Series B Preferred Stock permit us to adjust the spread to ensure that the payable floating rate remains comparable. Therefore, if the Series B Preferred Stock remains outstanding on or after October 1, 2024, in addition to using three-month SOFR as the benchmark, the Company will increase the spread by 26.2 basis points, which is consistent with industry practice and the recommendation of the Federal Reserve’s Alternative Reference Rates Committee, resulting in the Company paying a floating rate of three-month SOFR plus a spread of 483.1 basis points during the floating rate period. The Company may also redeem the Series B Preferred Stock at its option, subject to regulatory approval, on or after October 1, 2024.

On October 1, 2024, the dividends on the Series B Preferred stock started to accrue at a floating rate of 3-month SOFR plus 4.831% and will reset quarterly. The rate will be 9.42% for the fourth quarter 2024.

6% Series C Preferred Stock. On March 23, 2021, the Company issued 6,000,000 depositary shares, each representing a 1/40th interest in a share of its 6.00% Fixed Rate Series C Non-Cumulative Perpetual Preferred Stock, without par value (the “Series C Preferred Stock”), and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share). The aggregate gross offering proceeds for the shares issued by the Company was $150.0 million, and after deducting underwriting discounts and commissions and offering expenses of approximately $5.1 million paid to third parties, the Company received total net proceeds of $144.9 million.

On May 6, 2021, our 8% preferred shareholders participated in a private offering to replace their redeemed 8% preferred shares with the Company’s 6% Series C preferred stock. Accordingly, 46,181 shares (1,847,233 depositary shares) of the Company’s 6% Series C preferred stock were issued at a price of $25 per depositary share. The total capital raised from the private offering was $46.2 million, net of $23,000 in expenses.

Dividends on the Series C Preferred Stock, to the extent declared by the Company’s board, are payable quarterly. The Company may redeem the Series C Preferred Stock, in whole or in part, at our option, on any dividend payment date on or after April 1, 2026, subject to the approval of the appropriate federal banking agency, at the liquidation preference, plus any declared and unpaid dividends (without regard to any undeclared dividends) to, but excluding, the date of redemption.

71

Table of Contents

Merchants Bancorp

8.25% Series D Preferred Stock. On September 27, 2022, the Company issued 5,200,000 depositary shares, each representing a 1/40th interest in a share of its 8.25% Fixed Rate Reset Series D Non-Cumulative Perpetual Preferred Stock, without par value (the “Series D Preferred Stock”), and with a liquidation preference of $1,000.00 per share (equivalent to $25.00 per depositary share). The aggregate gross offering proceeds for the shares issued by the Company was $130.0 million, and after deducting underwriting discounts and commissions and offering expenses of approximately $4.6 million paid to third parties, the Company received total net proceeds of $125.4 million. On September 30, 2022, the Company issued an additional 500,000 shares of Series D Preferred Stock to the underwriters related to their exercise of an option to purchase additional shares under the associated underwriting agreement, resulting in an additional $12.1 million in net proceeds, after deducting $0.4 million in underwriting discounts.

Dividends on the Series D Preferred Stock, to the extent declared by the Company’s board, are payable quarterly. The Company may redeem the Series D Preferred Stock, in whole or in part, at our option, on any dividend payment date on or after October 1, 2027, subject to the approval of the appropriate federal banking agency, at the liquidation preference, plus any declared and unpaid dividends (without regard to any undeclared dividends) to, but excluding, the date of redemption. If the Series D Preferred Stock remains outstanding on October 1, 2027, its dividend rate would reset to the 5-year Treasury rate, plus 4.34% and would remain at that level for an additional 5 years.

Common Shares/Dividends. As of September 30, 2024, the Company had 45,764,023 common shares issued and outstanding. The Board expects to declare a quarterly dividend of $0.09 per share in each quarter of 2024.

On May 13, 2024, the Company issued 2.4 million shares of the Company’s common stock, without par value, at a public offering price of $43.00 per share in an underwritten public offering. The aggregate gross offering proceeds for the shares issued by the Company was $103.2 million, and after deducting underwriting discounts, commissions, and offering expenses of $5.5 million paid to third parties, the Company received total net proceeds of $97.7 million.

Capital Adequacy.

The following tables present the Company’s capital ratios at September 30, 2024 and December 31, 2023:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Minimum

​

​

​

​

​

​

​

​

​

​

Amount to be Well

​

Minimum Amount

​

​

​

​

​

​

​

​

Capitalized with

​

To Be Well

​

​

​

Actual

​

Basel III Buffer(1)

​

Capitalized(1)

​

​

    

Amount

    

Ratio

    

Amount

    

Ratio

​

Amount

    

Ratio

    

​

​

(Dollars in thousands)

​

September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total capital(1) (to risk-weighted assets)

 

​

  

 

  

 

​

​

​

​

​

​

  

 

  

 

Company

​

$

2,029,408

 

12.2

%  

$

1,750,457

 

10.5

%  

$

—

 

N/A

%  

Merchants Bank

​

​

1,998,836

 

12.0

%  

 

1,749,216

 

10.5

%  

 

1,665,920

 

10.0

​

Tier I capital(1) (to risk-weighted assets)

​

 

  

 

  

​

 

  

 

  

​

 

  

 

  

​

Company

​

 

1,930,145

 

11.6

%  

 

1,417,037

 

8.5

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

11.4

%  

 

1,416,032

 

8.5

%  

 

1,332,736

 

8.0

​

Common Equity Tier I capital(1) (to risk-weighted assets)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Company

​

 

1,480,759

 

8.9

%  

 

1,166,971

 

7.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

11.4

%  

 

1,166,144

 

7.0

%  

 

1,082,848

 

6.5

​

Tier I capital(1) (to average assets)

​

 

​

 

  

​

 

  

 

​

​

 

  

 

  

​

Company

​

 

1,930,145

 

10.5

%  

 

915,126

 

5.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,897,668

 

10.4

%  

 

912,610

 

5.0

%  

 

912,610

 

5.0

​

(1)As defined by regulatory agencies.

​

​

​

​

​

72

Table of Contents

Merchants Bancorp

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Minimum

​

​

​

​

​

​

​

​

​

​

Amount to be Well

​

Minimum Amount

​

​

​

​

​

​

​

​

Capitalized with

​

To Be Well

​

​

​

​

​

​

​

​

Basel III Buffer(1)

​

Capitalized(1)

​

​

    

Amount

    

Ratio

    

Amount

    

Ratio

​

Amount

​

Ratio

​

​

​

(Dollars in thousands)

​

December 31, 2023

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total capital(1) (to risk-weighted assets)

 

​

  

 

  

 

​

​

​

​

​

​

  

 

  

 

Company

​

$

1,772,195

 

11.6

%  

$

1,598,260

 

10.5

%  

$

—

 

N/A

%  

Merchants Bank

​

​

1,724,505

 

11.5

%  

 

1,577,434

 

10.5

%  

 

1,502,318

 

10.0

%  

FMBI

​

 

40,613

 

21.1

%  

 

20,209

 

10.5

%  

 

19,247

 

10.0

%  

Tier I capital(1) (to risk-weighted assets)

​

 

  

 

  

​

 

  

 

  

​

 

  

 

  

​

Company

​

 

1,686,202

 

11.1

%  

 

1,293,830

 

8.5

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.9

%  

 

1,276,970

 

8.5

%  

 

1,201,854

 

8.0

%  

FMBI

​

 

39,953

 

20.8

%  

 

16,360

 

8.5

%  

 

15,398

 

8.0

%  

Common Equity Tier I capital(1) (to risk-weighted assets)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Company

​

 

1,186,594

 

7.8

%  

 

1,065,507

 

7.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.9

%  

 

1,051,623

 

7.0

%  

 

976,507

 

6.5

%  

FMBI

​

 

39,953

 

20.8

%  

 

13,473

 

7.0

%  

 

12,511

 

6.5

%  

Tier I capital(1) (to average assets)

​

 

​

 

  

​

 

  

 

​

​

 

  

 

  

​

Company

​

 

1,686,202

 

10.1

%  

 

832,706

 

5.0

%  

 

—

 

N/A

%  

Merchants Bank

​

​

1,639,171

 

10.1

%  

 

815,191

 

5.0

%  

 

815,191

 

5.0

%  

FMBI

​

 

39,953

 

11.5

%  

 

17,391

 

5.0

%  

 

17,391

 

5.0

%  

(1)As defined by regulatory agencies.

​

Quantitative measures established by regulation to ensure capital adequacy require the Company and Merchants Bank to maintain minimum amounts and ratios (set forth in the table above). Management believes, as of September 30, 2024 and December 31, 2023, that the Company and Merchants Bank met all capital adequacy requirements to which they were subject. For additional information regarding dividend restrictions, see the Company’s 2023 Annual Report on Form 10–K.

As of September 30, 2024 and December 31, 2023, the most recent notifications from the Federal Reserve categorized the Company as well capitalized and most recent notifications from the FDIC categorized Merchants Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Company’s or Merchants Bank’s category.

FMBI was subject to these measures prior to the sale of its branches and the merger of its remaining charter into Merchants Bank in January 2024. As of December 31, 2023, FMBI met all capital adequacy requirements (as set forth in the table above). The FDIC categorized FMBI as well capitalized at that time and there are no conditions or events since that notification that management believes would have changed that category.

Quantitative and Qualitative Disclosures About Market Risk

Market Risk. Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We have identified two primary sources of market risk: interest rate risk and price risk related to market demand.

73

Table of Contents

Merchants Bancorp

Interest Rate Risk

Overview. Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (reprice risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries or SOFR.

​

Our business consists primarily of funding fixed rate, low risk, multi-family, residential and SBA loans meeting underwriting standards of government programs under an originate to sell model, and retaining adjustable rate loans as held for investment to reduce interest rate risk.

​

Our Asset-Liability Committee, or ALCO, is a management committee that manages our interest rate risk within policy limits established by our board of directors. In general, we seek to minimize the impact of changing interest rates on net interest income and the economic values of assets and liabilities. Our ALCO meets quarterly, at a minimum, to monitor the level of interest rate risk sensitivity to ensure compliance with the board of directors’ approved risk limits. Additionally, the Risk Committee meets quarterly, in conjunction with Board meetings, to assess risks associated with interest rate sensitivity.

​

Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.

An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on our interest-earning assets would reprice upward more quickly than rates paid on our interest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on our interest-bearing liabilities would reprice upward more quickly than rates earned on our interest-earning assets, thus compressing our net interest margin.

Income Simulation and Economic Value Analysis. Interest rate risk measurement is calculated and reported to the ALCO at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.

We use two approaches to model interest rate risk: Net Interest Income at Risk (NII at Risk) and Economic Value of Equity (“EVE”). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivatives and excludes non-interest income. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.

We report NII at Risk to isolate the change in income related solely to interest-earning assets and interest-bearing liabilities. The NII at Risk results reflect the analysis used quarterly by management. It models gradual -200, -100, +100

74

Table of Contents

Merchants Bancorp

and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next one-year period.

The following table presents NII at Risk for Merchants Bank as of September 30, 2024 and December 31, 2023.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net Interest Income Sensitivity

 

​

Twelve Months Forward

 

​

- 200

    

- 100

    

+ 100

    

+ 200

 

​

(Dollars in thousands)

 

September 30, 2024:

​

  

 

​

  

 

​

  

 

​

  

​

Dollar change

$

(104,845)

​

$

(53,080)

​

$

38,044

​

$

75,823

​

Percent change

 

(19.6)

%  

 

(9.9)

%  

 

7.1

%  

 

14.2

%

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023:

 

  

​

 

  

​

 

  

​

 

  

​

Dollar change

$

(73,311)

​

$

(36,576)

​

$

29,601

​

$

57,294

​

Percent change

 

(15.0)

%  

 

(7.5)

%  

 

6.0

%  

 

11.7

%

​

Our interest rate risk management policy limits the change in our net interest income to 20% for a +/- 100 basis point move in interest rates, and 30% for a +/- 200 basis point move in rates. At September 30, 2024 we are within policy limits set by our board of directors for the -200, -100, +100, and +200 basis point scenarios.

The EVE results for Merchants Bank included in the following table reflect the analysis used quarterly by management. It models immediate -200, -100, +100 and +200 basis point parallel shifts in market interest rates.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Economic Value of Equity

 

​

Sensitivity (Shock)

 

​

Immediate Change in Rates

 

​

- 200

    

- 100

    

+ 100

    

+ 200

 

​

(Dollars in thousands)

 

September 30, 2024:

​

  

 

​

  

 

​

  

 

​

  

​

Dollar change

$

(9,224)

​

$

4,464

​

$

(584)

​

$

(1,929)

​

Percent change

 

(0.5)

%  

 

0.2

%  

 

(0.0)

%  

 

(0.1)

%

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023:

 

  

​

 

  

​

 

  

​

 

  

​

Dollar change

$

180,864

​

$

92,793

​

$

(34,800)

​

$

(79,455)

​

Percent change

 

10.8

%  

 

5.5

%  

 

(2.1)

%  

 

(4.7)

%

​

Our interest rate risk management policy limits the change in our EVE to 15% for a +/- 100 basis point move in interest rates, and 20% for a +/- 200 basis point move in rates. We are within policy limits set by our board of directors for the -200, -100, +100 and +200 basis point scenarios. The EVE reported at September 30, 2024 projects that as interest rates increase (decrease) immediately, the economic value of equity position will be expected to decrease (increase). When interest rates rise, fixed rate assets generally lose economic value; the longer the duration, the greater the value lost. The opposite is true when interest rates fall.

ITEM 3        Quantitative and Qualitative Disclosures About Market Risk

The information required under this item is included as part of “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-Q under the headings “Liquidity and Capital Resources” and “Interest Rate Risk.”

​

75

Table of Contents

Merchants Bancorp

ITEM 4        Controls and Procedures

(a)        Evaluation of disclosure controls and procedures.

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Form 10-Q. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, 2024, the Company’s disclosure controls and procedures were effective.

(b)        Changes in internal control.

There have been no changes in the Company's internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

​

76

Table of Contents

Merchants Bancorp

Part II

Other Information

ITEM 1.       Legal Proceedings

None.

ITEM 1A.    Risk Factors

There have been no material changes from the risk factors previously disclosed in the “Risk Factors” section included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

​

ITEM 2.       Unregistered Sales of Equity Securities and Use of Proceeds

None.

​

ITEM 3.       Defaults Upon Senior Securities

None.

ITEM 4.       Mine Safety Disclosures

Not applicable.

ITEM 5.       Other Information

Rule 10b5-1 Trading Plans

During the three months ended September 30, 2024, Scott A. Evans, a director and the Richmond Market President and Chief Operating Officer of Merchants Bank, adopted a stock trading plan on August 7, 2024 intended to satisfy the affirmative defense of Rule 10b5-1(c), pursuant to which he may sell up to 25,000 shares of our common stock prior to March 13, 2025.

​

77

Table of Contents

​

ITEM 6.       Exhibits

Exhibit

    

Number

Description

 

3.1

​

Second Amended and Restated Articles of Incorporation of Merchants Bancorp. (incorporated by reference to Exhibit 3.1 of Form 8-K, filed on May 24, 2022).

​

​

​

3.2

​

Articles of Amendment to the Second Amended and Restated Articles of Incorporation dated September 27, 2022 designating the 8.25% Fixed Rate Reset Series D Non-Cumulative Perpetual Preferred Stock (incorporated by reference to Exhibit 3.2 of Form 8-A filed on September 27, 2022).

​

​

​

3.3

​

Second Amended and Restated By-Laws of Merchants Bancorp (incorporated by reference to Exhibit 3.1 of Form 8-K, filed on November 20, 2017).

​

​

31.1

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

​

​

​

31.2

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

​

​

​

32

Written Statement of Chief Executive Officer and Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

​

​

101.INS

XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

​

​

​

101.SCH

XBRL Taxonomy Extension Schema Document

​

​

​

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document

​

​

​

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document

​

​

​

101.LAB

XBRL Taxonomy Extension Label Linkbase Document

​

​

​

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document

​

​

​

104

​

Cover Page Interactive Data File – The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

​

​

​

78

Table of Contents

Merchants Bancorp

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

​

​

​

​

​

    

​

Merchants Bancorp

​

​

​

​

​

Date:

November 8, 2024

​

By:

/s/ Michael F. Petrie

Michael F. Petrie

Chairman & Chief Executive Officer

​

​

Date:

November 8, 2024

By:

/s/ Sean A. Sievers

Sean A. Sievers

Chief Financial Officer

(Principal Financial & Accounting Officer)

​

​

​

​

​

79