Skip to main content

TriState Capital Reports Record Revenue, Pre-Tax Income and Earnings for the Second Quarter of 2018

TriState Capital Holdings, Inc. (NASDAQ: TSC) reported record pre-tax income and earnings resulting from increasing revenues and operating leverage in the three months ended June 30, 2018, as loans, deposits and assets under management (AUM) grew at double-digit rates in the second quarter.

The parent company of TriState Capital Bank and Chartwell Investment Partners grew second quarter 2018 diluted earnings per share (EPS) to $0.48, including a net benefit of $0.08 primarily from a tax credit investment. EPS grew by 65.5% from $0.29 in the second quarter of 2017 and by 33.3% from $0.36 in the first quarter of 2018. Pre-tax income grew to a record $15.6 million, increasing 36.0% from the prior year period and 16.9% from the linked quarter.

“The company’s second quarter results, including record pre-tax income, are the product of effective and timely execution of our growth strategy across our commercial banking, private banking, and investment management businesses,” Chairman and Chief Executive Officer James F. Getz said. “Importantly, all three of these business lines produced healthy organic growth, as TriState Capital Bank continued to expand loan and deposit balances at rates in excess of 20% and Chartwell delivered significant growth in assets under management. We fully expect our momentum to continue through the end of 2018 and beyond, as we believe TriState Capital has the strategy, distribution, products, talent and capital necessary to maintain a high level of performance for our clients and investors over the long term. We are doing well by helping our clients do well.”

Net income available to common stockholders was $13.8 million in the second quarter of 2018, increasing by 64.2% from $8.4 million in the prior year period and 33.0% from $10.4 million in the first quarter of 2018.

SECOND QUARTER 2018 HIGHLIGHTS

  • Total assets surpassed the $5 billion milestone, growing to $5.23 billion at period end, up 21.5% from one year prior and 6.7% during the quarter
  • Average loans grew to a record $4.38 billion, up 21.0% from the same period last year and 5.1% from the linked quarter
  • Average deposits grew to a record $4.10 billion, up 22.7% from the same period last year and 3.7% from the linked quarter
  • Chartwell AUM at period end of $9.55 billion grew by 19.4% compared to one year prior, or 6.0% organically, excluding AUM acquired in April 2018

REVENUE GROWTH

TriState Capital’s record total revenue of $41.3 million in the second quarter 2018 grew 23.2% from $33.5 million in the same period last year and 10.6% from $37.3 million in the first quarter of 2018.

Net interest income (NII) for the second quarter 2018 grew $6.8 million, or 30.7%, year-over-year to a record $28.8 million. Compared to the linked quarter, NII increased by $2.5 million, or 9.6%, from $26.3 million. Net interest margin grew to 2.38% in the second quarter of 2018, increasing by 15 basis points from the prior year quarter and 3 basis points from the linked quarter, resulting from loan yield expansion and lower-cost deposits gathered through TriState Capital’s liquidity and treasury management products and services.

Non-interest income totaled $12.5 million in the second quarter 2018, compared to $11.7 million in the second quarter of 2017 and $11.1 million in the linked quarter. TriState Capital’s non-interest income is largely made up of Chartwell investment management fees, which grew to $9.7 million in the second quarter of 2018, increasing 6.1% from $9.1 million in the second quarter of 2017 and 8.7% from $8.9 million in the first quarter of 2018. Other non-interest income was $2.8 million in the second quarter of 2018, compared to $2.3 million in the year-ago quarter and $2.2 million in the linked quarter, primarily reflecting borrower-facing interest rate swap activity.

OPERATING LEVERAGE

TriState Capital Bank’s efficiency ratio for the first half of 2018 improved to 52.38%, down 409 basis points from 56.47% in the comparable year-ago period, as investments made in talent and building scale continue to increasingly drive revenue growth while building incremental operating leverage.

Second quarter 2018 non-interest expense of $25.3 million included non-recurring expenses of approximately $0.01 per share incurred in connection with the previously disclosed May 2018 secondary public offering of TriState Capital common stock. Non-interest expense totaled $21.8 million in the year-ago period and $23.9 million in the first quarter of 2018.

The company regularly evaluates opportunities to prudently manage income tax expense, including through high-quality tax credit investments that meet TriState Capital Bank’s underwriting criteria. Accordingly, TriState Capital’s effective tax rate was 6.2% in the second quarter of 2018, reflecting a tax credit investment that will reduce the company’s full-year 2018 tax liability. The company’s effective rate is currently expected to be approximately 14% for full-year 2018.

Net income available to common stockholders and EPS in the second quarter of 2018 reflect $762,000 payable for the company’s first quarterly cash dividend on its Series A Non-Cumulative Perpetual Preferred Stock, declared in April.

BALANCE SHEET GROWTH

TriState Capital continued the strong organic growth of both sides of its balance sheet, expanding the number and depth of its relationships with middle-market commercial customers, as well as the high-net-worth clients the bank serves through registered investment advisors and other financial intermediaries in its national referral network.

Average loans totaled a record $4.38 billion in the second quarter of 2018, growing 21.0% from $3.62 billion in the same period last year and 5.1% from $4.17 billion in the linked quarter.

Loans at June 30, 2018 totaled $4.55 billion, growing by $781.6 million, or 20.7%, from balances at June 30, 2017 and $250.2 million, or 5.8%, from March 31, 2018. Private banking loans totaled $2.49 billion at June 30, 2018, increasing by $520.0 million, or 26.4%, from one year prior and $146.1 million, or 6.2%, from the end of the linked quarter. Commercial loans totaled $2.06 billion at June 30, 2018, increasing by $261.6 million, or 14.5%, from the end of the year-ago quarter and $104.0 million, or 5.3%, from the end of the linked quarter.

Deposits at June 30, 2018 totaled $4.44 billion, growing by $911.3 million, or 25.8%, from June 30, 2017 and $342.2 million, or 8.3%, from March 31, 2018.

ASSET SENSITIVITY

TriState Capital continues to manage an asset-sensitive balance sheet. At June 30, 2018, 92% of the company’s loan portfolio was floating rate and 24% of deposits were fixed-rate certificates of deposit. This positioning provides significant flexibility to manage interest rate risk in changing markets.

The bank’s yield on total loans averaged 4.09% during the second quarter of 2018, compared to 3.35% in the same period last year and 3.80% in the linked quarter.

TriState Capital’s total cost of funds for all deposits and interest-bearing liabilities averaged 1.67% during the second quarter of 2018, compared to 1.08% in the same period last year and 1.43% in the linked quarter. The bank’s cost of total deposits averaged 1.63% during the second quarter of 2018, compared to 1.02% in the same period last year and 1.38% in the linked quarter.

INVESTMENT MANAGEMENT

For the quarter ended June 30, 2018, Chartwell grew total AUM to $9.55 billion, increasing 19.4% from $8.00 billion at June 30, 2017 and 14.5% from $8.34 billion at March 31, 2018.

Excluding $1.07 billion in client AUM acquired from Columbia Partners, L.L.C. on April 6, 2018, Chartwell’s new business and new flows from existing accounts of $372 million and market appreciation of $228 million more than offset outflows of $457 million in the second quarter of 2018.

Chartwell’s weighted average fee rate was 0.41% at June 30, 2018. Investment management fee revenue grew to $9.7 million in the second quarter of 2018, increasing 6.1% from $9.1 million in the second quarter of 2017 and 8.7% from $8.9 million in the first quarter of 2018. Approximately $516,000 of Chartwell’s second quarter revenue is attributed to client AUM acquired in April 2018.

ASSET QUALITY

TriState Capital maintained strong asset quality metrics in the second quarter of 2018, reflecting the company’s disciplined credit culture and the expansion of its private banking non-purpose margin loans secured by marketable securities. Private banking loans comprised 54.6% of the total loan portfolio at June 30, 2018, while commercial real estate loans and commercial and industrial loans comprised 29.1% and 16.3% of total loans, respectively.

Non-performing assets (NPAs) declined to $6.0 million, or 0.11% of total assets, at June 30, 2018, compared to $11.7 million, or 0.27%, at June 30, 2017 and $6.1 million, or 0.12%, at March 31, 2018.

Non-performing loans (NPLs) declined to $2.4 million, or 0.05% of total loans, at June 30, 2018, compared to $7.8 million, or 0.21%, at June 30, 2017 and $2.5 million, or 0.06%, March 31, 2018.

Adverse-rated credits were $30.0 million, or 0.66% of total loans, at June 30, 2018, compared to $33.8 million, or 0.90%, at June 30, 2017 and $29.0 million, or 0.67%, at March 31, 2018.

The company recorded net recoveries of $88,000 in the second quarter of 2018, compared to net charge-offs of $733,000, or 0.08% of average total loans, in the year-ago quarter and net recoveries of $206,000 in the linked quarter.

TriState Capital’s provision for loan loss expense was $415,000 in the second quarter of 2018, compared to $516,000 in the second quarter of 2017 and $195,000 for the first quarter of 2018.

The company’s allowance for loan losses (ALL) represented 0.34% of total loans at June 30, 2018, compared to 0.42% at June 30, 2017 and 0.34% at March 31, 2018, reflecting its declining NPLs as well as the lower levels of provision required by the low risk profile of the bank’s growing proportion of private banking loans in its portfolio.

CAPITAL STRENGTH AND FLEXIBILITY

As of June 30, 2018, TriState Capital Holdings reported regulatory capital ratios of 12.66% for total risk-based capital, 12.06% for tier 1 risk-based capital, 10.94% for common equity tier 1 risk-based capital, and 7.68% for tier 1 leverage.

In January 2018, TriState Capital’s Board of Directors approved share repurchases of up to $5 million, which may be made at the discretion of management from time to time and of which $2.5 million remains available. During the six months ended June 30, 2018, the company repurchased a total of 97,031 shares for approximately $2.5 million at an average cost of $25.37 per share.

CONFERENCE CALL

As previously announced, TriState Capital will hold a conference call tomorrow to review its financial results and operating performance.

The live conference call on July 19 will be held at 8:30 a.m. ET. Telephone participants may avoid any delays by pre-registering for the call using the link http://dpregister.com/10121950 to receive a special dial-in number and PIN. Telephone participants who are unable to pre-register should dial in at least 10 minutes prior to the call and request the “TriState Capital earnings call.” The call may be accessed by dialing 888-339-0757 from the United States, 855-669-9657 from Canada, or 412-902-4194 from other international locations.

A replay of the call will be available approximately one hour after the end of the conference through July 26. The replay may be accessed by dialing 877-344-7529 from the United States, 855-669-9658 from Canada, or 412-317-0088 from other international locations, and entering the conference number 10121950.

ABOUT TRISTATE CAPITAL

TriState Capital Holdings, Inc. (NASDAQ: TSC) is a bank holding company headquartered in Pittsburgh, Pa., providing commercial banking, private banking and investment management services to middle-market companies, institutional clients and high-net-worth individuals. Its TriState Capital Bank subsidiary had $5.1 billion in assets, as of June 30, 2018, and serves middle-market commercial customers through regional representative offices in Pittsburgh, Philadelphia, Cleveland, Edison, N.J., and New York City, as well as high-net-worth individuals nationwide through its national referral network of financial intermediaries. Its Chartwell Investment Partners subsidiary had $9.6 billion in assets under management, as of June 30, 2018, and serves as the advisor to The Berwyn Funds and Chartwell Mutual Funds. For more information, please visit http://investors.tristatecapitalbank.com.

FORWARD LOOKING STATEMENTS

This press release includes “forward-looking” statements related to TriState Capital that can generally be identified as describing TriState Capital’s future plans, objectives or goals. Such forward-looking statements are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those currently anticipated. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. For further information about the factors that could affect TriState Capital’s future results, please see the company’s most-recent annual and quarterly reports filed on Form 10-K and Form 10-Q.

NON-GAAP FINANCIAL DISCLOSURES

This news release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). Specifically, TriState Capital reviews and reports tangible common equity, tangible book value per common share, EBITDA, total revenue and efficiency ratio. Although TriState Capital believes non-GAAP financial measures provide a greater understanding of its business, these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP. Where non-GAAP disclosures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found within this news release and accompanying tables.

TRISTATE CAPITAL HOLDINGS, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

As of and For the
Three Months Ended

As of and For the
Six Months Ended

June 30, March 31, June 30, June 30, June 30,
(Dollars in thousands) 2018 2018 2017 2018 2017
Period-end balance sheet data:
Cash and cash equivalents $ 164,367 $ 145,033 $ 119,715 $ 164,367 $ 119,715
Total investment securities 288,674 245,350 221,409 288,674 221,409
Loans held-for-investment 4,552,928 4,302,766 3,771,312 4,552,928 3,771,312
Allowance for loan losses (15,321 ) (14,818 ) (15,968 ) (15,321 ) (15,968 )
Loans held-for-investment, net 4,537,607 4,287,948 3,755,344 4,537,607 3,755,344
Goodwill and other intangibles, net 68,867 64,897 66,283 68,867 66,283
Other assets 174,421 163,525 145,084 174,421 145,084
Total assets $ 5,233,936 $ 4,906,753 $ 4,307,835 $ 5,233,936 $ 4,307,835
Deposits $ 4,441,202 $ 4,098,955 $ 3,529,868 $ 4,441,202 $ 3,529,868
Borrowings, net 264,814 304,764 363,612 264,814 363,612
Other liabilities 74,026 62,805 46,716 74,026 46,716
Total liabilities 4,780,042 4,466,524 3,940,196 4,780,042 3,940,196
Preferred stock 38,432 38,440 38,432
Common shareholders' equity 415,462 401,789 367,639 415,462 367,639
Total shareholders' equity 453,894 440,229 367,639 453,894 367,639
Total liabilities and shareholders' equity $ 5,233,936 $ 4,906,753 $ 4,307,835 $ 5,233,936 $ 4,307,835
Income statement data:
Interest income $ 47,784 $ 41,416 $ 32,115 $ 89,200 $ 60,852
Interest expense 18,993 15,154 10,082 34,147 17,903
Net interest income 28,791 26,262 22,033 55,053 42,949
Provision for loan losses 415 195 516 610 759
Net interest income after provision for loan losses 28,376 26,067 21,517 54,443 42,190
Non-interest income:
Investment management fees 9,686 8,908 9,130 18,594 18,470
Net gain (loss) on the sale and call of investment securities 1 5 241 6 239
Other non-interest income 2,815 2,176 2,341 4,991 4,412
Total non-interest income 12,502 11,089 11,712 23,591 23,121
Non-interest expense:
Intangible amortization expense 502 461 462 963 925
Other non-interest expense 24,816 23,389 21,322 48,205 42,017
Total non-interest expense 25,318 23,850 21,784 49,168 42,942
Income before tax 15,560 13,306 11,445 28,866 22,369
Income tax expense 968 2,905 3,024 3,873 6,456
Net income $ 14,592 $ 10,401 $ 8,421 $ 24,993 $ 15,913
Preferred stock dividends on Series A 762 762
Net income available to common shareholders $ 13,830 $ 10,401 $ 8,421 $ 24,231 $ 15,913

TRISTATE CAPITAL HOLDINGS, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

As of and For the
Three Months Ended
As of and For the
Six Months Ended
June 30, March 31, June 30, June 30, June 30,
(Dollars in thousands, except per share data) 2018 2018 2017 2018 2017
Per share and share data:
Earnings per common share:
Basic $ 0.50 $ 0.38 $ 0.31 $ 0.88 $ 0.58
Diluted $ 0.48 $ 0.36 $ 0.29 $ 0.84 $ 0.55
Book value per common share $ 14.35 $ 13.87 $ 12.83 $ 14.35 $ 12.83
Tangible book value per common share (1) $ 11.97 $ 11.63 $ 10.51 $ 11.97 $ 10.51
Common shares outstanding, at end of period 28,947,883 28,976,214 28,665,726 28,947,883 28,665,726
Weighted average common shares outstanding:
Basic 27,628,120 27,594,691 27,601,702 27,611,498 27,614,423
Diluted 28,848,969 28,711,106 28,785,625 28,786,188 28,752,917
Performance ratios:
Return on average assets (2) 1.09 % 0.89 % 0.81 % 0.99 % 0.79 %
Return on average common equity (2) 13.57 % 10.65 % 9.27 % 12.14 % 8.90 %
Net interest margin (2) (3) 2.38 % 2.35 % 2.23 % 2.36 % 2.23 %
Total revenue (1) $ 41,292 $ 37,346 $ 33,504 $ 78,638 $ 65,831
Bank efficiency ratio (1) 50.49 % 54.48 % 55.03 % 52.38 % 56.47 %
Non-interest expense to average assets (2) 2.00 % 2.03 % 2.10 % 2.02 % 2.12 %
Asset quality:
Non-performing loans $ 2,437 $ 2,477 $ 7,830 $ 2,437 $ 7,830
Non-performing assets $ 6,013 $ 6,053 $ 11,701 $ 6,013 $ 11,701
Other real estate owned $ 3,576 $ 3,576 $ 3,871 $ 3,576 $ 3,871
Non-performing assets to total assets 0.11 % 0.12 % 0.27 % 0.11 % 0.27 %
Non-performing loans to total loans 0.05 % 0.06 % 0.21 % 0.05 % 0.21 %
Allowance for loan losses to loans 0.34 % 0.34 % 0.42 % 0.34 % 0.42 %
Allowance for loan losses to non-performing loans 628.68 % 598.22 % 203.93 % 628.68 % 203.93 %
Net charge-offs (recoveries) $ (88 ) $ (206 ) $ 733 $ (294 ) $ 3,553
Net charge-offs (recoveries) to average total loans (2) (0.01 )% (0.02 )% 0.08 % (0.01 )% 0.20 %
Capital ratios:
Tier 1 leverage ratio 7.68 % 7.96 % 7.45 % 7.68 % 7.45 %
Common equity tier 1 risk-based capital ratio 10.94 % 11.09 % 11.21 % 10.94 % 11.21 %
Tier 1 risk-based capital ratio 12.06 % 12.25 % 11.21 % 12.06 % 11.21 %
Total risk-based capital ratio 12.66 % 12.84 % 12.14 % 12.66 % 12.14 %
Investment Management Segment:
Assets under management $ 9,554,000 $ 8,344,000 $ 8,003,000 $ 9,554,000 $ 8,003,000
EBITDA (1) $ 1,627 $ 1,515 $ 1,692 $ 3,143 $ 4,167
(1) These measures are not measures recognized under GAAP and are therefore considered to be non-GAAP financial measures. See “Non-GAAP Financial Measures” for a reconciliation of these measures to their most directly comparable GAAP measures.
(2) Ratios are annualized.

(3)

Net interest margin is calculated on a fully taxable equivalent basis.

TRISTATE CAPITAL HOLDINGS, INC.

AVERAGES AND YIELDS (UNAUDITED)

Three Months Ended
June 30, 2018 March 31, 2018 June 30, 2017
(Dollars in thousands) Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Assets
Interest-earning deposits $ 186,009 $ 842 1.82 % $ 150,121 $ 579 1.56 % $ 118,916 $ 323 1.09 %
Federal funds sold 6,650 28 1.69 % 7,042 26 1.50 % 6,225 15 0.97 %
Debt securities available-for-sale 181,718 1,356 2.99 % 142,323 958 2.73 % 143,967 740 2.06 %
Debt securities held-to-maturity 72,166 678 3.77 % 58,953 595 4.09 % 61,359 639 4.18 %
Equity securities 8,620 64 2.98 % 8,627 66 3.10 % 8,504 68 3.21 %
FHLB stock 19,061 230 4.84 % 14,195 194 5.54 % 16,449 148 3.61 %
Total loans 4,378,514 44,614 4.09 % 4,165,180 39,027 3.80 % 3,619,251 30,242 3.35 %
Total interest-earning assets 4,852,738 47,812 3.95 % 4,546,441 41,445 3.70 % 3,974,671 32,175 3.25 %
Other assets 213,320 208,679 188,588
Total assets $ 5,066,058 $ 4,755,120 $ 4,163,259
Liabilities and Shareholders' Equity
Interest-bearing deposits:
Interest-bearing checking accounts $ 604,324 $ 2,576 1.71 % $ 464,247 $ 1,621 1.42 % $ 304,973 $ 759 1.00 %
Money market deposit accounts 2,319,320 9,722 1.68 % 2,281,606 8,113 1.44 % 1,914,429 5,150 1.08 %
Certificates of deposit 928,210 4,398 1.90 % 977,689 3,667 1.52 % 924,110 2,587 1.12 %
Borrowings:
FHLB borrowings 418,187 1,743 1.67 % 310,000 1,147 1.50 % 379,890 1,016 1.07 %
Line of credit borrowings % 5,373 52 3.92 % 1,527 16 4.20 %
Subordinated notes payable, net 34,781 554 6.39 % 34,731 554 6.47 % 34,579 554 6.43 %
Total interest-bearing liabilities 4,304,822 18,993 1.77 % 4,073,646 15,154 1.51 % 3,559,508 10,082 1.14 %
Noninterest-bearing deposits 245,412 228,257 194,957
Other liabilities 68,491 56,655 44,404
Shareholders' equity 447,333 396,562 364,390
Total liabilities and shareholders' equity $ 5,066,058 $ 4,755,120 $ 4,163,259
Net interest income (1) $ 28,819 $ 26,291 $ 22,093
Net interest spread 2.18 % 2.19 % 2.11 %
Net interest margin (1) 2.38 % 2.35 % 2.23 %
(1) Interest income and net interest margin are calculated on a fully taxable equivalent basis.

TRISTATE CAPITAL HOLDINGS, INC.

AVERAGES AND YIELDS (UNAUDITED)

Six Months Ended June 30,
2018 2017
(Dollars in thousands) Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Assets
Interest-earning deposits $ 168,164 $ 1,421 1.70 % $ 116,824 $ 561 0.97 %
Federal funds sold 6,845 54 1.59 % 6,325 25 0.80 %
Debt securities available-for-sale 162,129 2,314 2.88 % 151,778 1,518 2.02 %
Debt securities held-to-maturity 65,596 1,273 3.91 % 57,994 1,214 4.22 %
Equity securities 8,624 130 3.04 % 8,456 144 3.43 %
FHLB stock 16,641 424 5.14 % 14,424 250 3.50 %
Total loans 4,272,437 83,641 3.95 % 3,534,514 57,261 3.27 %
Total interest-earning assets 4,700,436 89,257 3.83 % 3,890,315 60,973 3.16 %
Other assets 211,012 186,982
Total assets $ 4,911,448 $ 4,077,297
Liabilities and Shareholders' Equity
Interest-bearing deposits:
Interest-bearing checking accounts $ 534,673 $ 4,198 1.58 % $ 261,579 $ 1,121 0.86 %
Money market deposit accounts 2,300,567 17,834 1.56 % 1,915,426 9,248 0.97 %
Certificates of deposit 952,813 8,065 1.71 % 929,482 4,840 1.05 %
Borrowings:
FHLB borrowings 364,392 2,890 1.60 % 325,359 1,570 0.97 %
Line of credit borrowings 2,672 52 3.92 % 768 16 4.20 %
Subordinated notes payable, net 34,756 1,108 6.43 % 34,553 1,108 6.47 %
Total interest-bearing liabilities 4,189,873 34,147 1.64 % 3,467,167 17,903 1.04 %
Noninterest-bearing deposits 236,882 206,416
Other liabilities 62,605 43,188
Shareholders' equity 422,088 360,526
Total liabilities and shareholders' equity $ 4,911,448 $ 4,077,297
Net interest income (1) $ 55,110 $ 43,070
Net interest spread 2.19 % 2.12 %
Net interest margin (1) 2.36 % 2.23 %

(1)

Interest income and net interest margin are calculated on a fully taxable equivalent basis.

TRISTATE CAPITAL HOLDINGS, INC.

LOAN COMPOSITION (UNAUDITED)

June 30, 2018 March 31, 2018 June 30, 2017
(Dollars in thousands) Loan
Balance
Percent of
Total Loans
Loan
Balance
Percent of
Total Loans
Loan
Balance
Percent of
Total Loans
Private banking loans $ 2,488,162 54.6 % $ 2,342,024 54.4 % $ 1,968,139 52.2 %
Middle-market banking loans:
Commercial and industrial 741,901 16.3 % 683,417 15.9 % 639,808 17.0 %
Commercial real estate 1,322,865 29.1 % 1,277,325 29.7 % 1,163,365 30.8 %
Total middle-market banking loans 2,064,766 45.4 % 1,960,742 45.6 % 1,803,173 47.8 %
Loans held-for-investment $ 4,552,928 100.0 % $ 4,302,766 100.0 % $ 3,771,312 100.0 %

TRISTATE CAPITAL HOLDINGS, INC.

STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)

Three Months Ended June 30, 2018 Three Months Ended June 30, 2017
(Dollars in thousands) Bank Investment
Management
Parent
and Other
Consolidated Bank Investment
Management
Parent
and Other
Consolidated
Income statement data:
Interest income $ 47,720 $ $ 64 $ 47,784 $ 32,047 $ $ 68 $ 32,115
Interest expense 18,440 553 18,993 9,515 567 10,082
Net interest income (loss) 29,280 (489 ) 28,791 22,532 (499 ) 22,033
Provision for loan losses 415 415 516 516
Net interest income (loss) after provision for loan losses 28,865 (489 ) 28,376 22,016 (499 ) 21,517
Non-interest income:
Investment management fees 9,743 (57 ) 9,686 9,182 (52 ) 9,130
Net gain on the sale and call of debt securities 1 1 241 241
Other non-interest income 2,849 1 (35 ) 2,815 2,341 2,341
Total non-interest income 2,850 9,744 (92 ) 12,502 2,582 9,182 (52 ) 11,712
Non-interest expense:
Intangible amortization expense 502 502 462 462
Other non-interest expense 16,223 8,242 351 24,816 13,688 7,612 22 21,322
Total non-interest expense 16,223 8,744 351 25,318 13,688 8,074 22 21,784
Income (loss) before tax 15,492 1,000 (932 ) 15,560 10,910 1,108 (573 ) 11,445
Income tax expense (benefit) 955 277 (264 ) 968 2,819 425 (220 ) 3,024
Net income (loss) $ 14,537 $ 723 $ (668 ) $ 14,592 $ 8,091 $ 683 $ (353 ) $ 8,421

TRISTATE CAPITAL HOLDINGS, INC.

STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)

Six Months Ended June 30, 2018 Six Months Ended June 30, 2017
(Dollars in thousands) Bank Investment
Management
Parent
and Other
Consolidated Bank Investment
Management
Parent
and Other
Consolidated
Income statement data: (unaudited) (unaudited)
Interest income $ 89,071 $ $ 129 $ 89,200 $ 60,708 $ $ 144 $ 60,852
Interest expense 32,990 1,157 34,147 16,785 1,118 17,903
Net interest income (loss) 56,081 (1,028 ) 55,053 43,923 (974 ) 42,949
Provision for loan losses 610 610 759 759
Net interest income (loss) after provision for loan losses 55,471 (1,028 ) 54,443 43,164 (974 ) 42,190
Non-interest income:
Investment management fees 18,707 (113 ) 18,594 18,578 (108 ) 18,470
Net gain on the sale and call of debt securities 6 6 239 239
Other non-interest income 5,026 1 (36 ) 4,991 4,411 1 4,412
Total non-interest income 5,032 18,708 (149 ) 23,591 4,650 18,579 (108 ) 23,121
Non-interest expense:
Intangible amortization expense 963 963 925 925
Other non-interest expense 32,010 15,815 380 48,205 27,293 14,651 73 42,017
Total non-interest expense 32,010 16,778 380 49,168 27,293 15,576 73 42,942
Income (loss) before tax 28,493 1,930 (1,557 ) 28,866 20,521 3,003 (1,155 ) 22,369
Income tax expense (benefit) 3,809 504 (440 ) 3,873 5,747 1,152 (443 ) 6,456
Net income (loss) $ 24,684 $ 1,426 $ (1,117 ) $ 24,993 $ 14,774 $ 1,851 $ (712 ) $ 15,913

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES

The information set forth above contains certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are “tangible common equity,” “tangible book value per common share,” “EBITDA,” “adjusted EBITDA,” “total revenue,” and “efficiency ratio.” Although we believe these non-GAAP financial measures provide a greater understanding of our business, these measures are not necessarily comparable to similar measures that may be presented by other companies.

“Tangible common equity” is defined as common shareholders’ equity reduced by intangible assets, including goodwill. We believe this measure is important to management and investors to better understand and assess changes from period to period in common shareholders’ equity exclusive of changes in intangible assets. Intangible assets are created when we buy businesses which add relationships and revenue to our Company. Intangible assets have the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

“Tangible book value per common share” is defined as common shareholders’ equity reduced by intangible assets, including goodwill, divided by common shares outstanding. We believe this measure is important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets.

“EBITDA” and “Adjusted EBITDA” are defined as net income before interest expense, income taxes, depreciation and amortization expenses, adjusted for acquisition related items. We use adjusted EBITDA particularly to assess the strength of our investment management business. We believe this measure is important because it allows management and investors to better assess our investment management performance in relation to our core operating earnings, excluding certain non-cash items and the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.

“Total revenue” is defined as net interest income and non-interest income, excluding gains and losses on the sale and call of debt securities. We believe adjustments made to our operating revenue allow management and investors to better assess our operating revenue by removing the volatility that is associated with certain items that are unrelated to our core business.

“Efficiency ratio” is defined as non-interest expense, excluding acquisition related items and intangible amortization expense, where applicable, divided by our total revenue. We believe this measure, particularly at the Bank, allows management and investors to better assess our operating expenses in relation to our core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

June 30, March 31, June 30,
(Dollars in thousands, except per share data) 2018 2018 2017
Tangible book value per common share:
Common shareholders' equity $ 415,462 $ 401,789 $ 367,639
Less: intangible assets 68,867 64,897 66,283
Tangible common equity $ 346,595 $ 336,892 $ 301,356
Common shares outstanding 28,947,883 28,976,214 28,665,726
Tangible book value per common share $ 11.97 $ 11.63 $ 10.51

INVESTMENT MANAGEMENT SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
(Dollars in thousands) 2018 2018 2017 2018 2017
Investment Management EBITDA:
Net income $ 723 $ 702 $ 683 $ 1,426 $ 1,851
Interest expense
Income taxes expense 277 227 425 504 1,152
Depreciation expense 125 125 122 250 239
Intangible amortization expense 502 461 462 963 925
EBITDA $ 1,627 $ 1,515 $ 1,692 3,143 4,167

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
(Dollars in thousands) 2018 2018 2017 2018 2017
Total revenue:
Net interest income $ 28,791 $ 26,262 $ 22,033 $ 55,053 $ 42,949
Total non-interest income 12,502 11,089 11,712 23,591 23,121
Less: net gain on the sale and call of investment securities 1 5 241 6 239
Total revenue $ 41,292 $ 37,346 $ 33,504 78,638 65,831

BANK SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
(Dollars in thousands) 2018 2018 2017 2018 2017
Bank total revenue:
Net interest income $ 29,280 $ 26,801 $ 22,532 $ 56,081 $ 43,923
Total non-interest income 2,850 2,181 2,582 5,032 4,650
Less: net gain on the sale and call of investment securities 1 5 241 6 239
Bank total revenue $ 32,129 $ 28,977 $ 24,873 61,107 48,334
Bank efficiency ratio:
Total non-interest expense (numerator) $ 16,223 $ 15,786 $ 13,688 $ 32,010 $ 27,293
Total revenue (denominator) $ 32,129 $ 28,977 $ 24,873 $ 61,107 $ 48,334
Bank efficiency ratio 50.49 % 54.48 % 55.03 % 52.38 % 56.47 %

Contacts:

TriState Capital Holdings, Inc.
MEDIA CONTACT
Jack Horner
267-932-8760, ext. 302
412-600-2295 (mobile)
jack@hornercom.com
or
INVESTOR RELATIONS CONTACT
Casteel Schoenborn
Jeff Schoenborn and Kate Croft
888-609-8351
TSC@csirfirm.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.