0001380846-19-000025.txt : 20190717 0001380846-19-000025.hdr.sgml : 20190717 20190717164711 ACCESSION NUMBER: 0001380846-19-000025 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190717 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190717 DATE AS OF CHANGE: 20190717 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TriState Capital Holdings, Inc. CENTRAL INDEX KEY: 0001380846 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 204929029 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35913 FILM NUMBER: 19959523 BUSINESS ADDRESS: STREET 1: ONE OXFORD CENTRE STREET 2: 301 GRANT STREET, SUITE 2700 CITY: PITTSBURGH STATE: pa ZIP: 15219 BUSINESS PHONE: (412) 304-0304 MAIL ADDRESS: STREET 1: ONE OXFORD CENTRE STREET 2: 301 GRANT STREET, SUITE 2700 CITY: PITTSBURGH STATE: pa ZIP: 15219 FORMER COMPANY: FORMER CONFORMED NAME: TriState Capital Holdings Inc DATE OF NAME CHANGE: 20100617 FORMER COMPANY: FORMER CONFORMED NAME: Tristate CapitalHoldings Inc DATE OF NAME CHANGE: 20061113 8-K 1 tsc-06302019x8k.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________

FORM 8-K
_________

CURRENT REPORT
 
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 17, 2019
_________
TRISTATE CAPITAL HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
_________
Pennsylvania
 
001-35913
 
20-4929029
(State or other jurisdiction of incorporation or organization)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)
One Oxford Centre
301 Grant Street, Suite 2700
Pittsburgh, Pennsylvania 15219
(Address of principal executive offices)
(Zip Code)
(412) 304-0304
(Registrant’s telephone number, including area code)
_________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
_________

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, no par value
 
TSC
 
Nasdaq Global Select Market
Depositary Shares, Each Representing a 1/40th Interest in a Share of 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock
 
TSCAP
 
Nasdaq Global Select Market
Depositary Shares, Each Representing a 1/40th Interest in a Share of 6.375% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock
 
TSCBP
 
Nasdaq Global Select Market

Indicate by check mark whether the registrant is emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Exchange Act of 1934 (§ 240.12b-2 of this chapter).    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.     ¨

1


Item 2.02. Results of Operations and Financial Condition.
On July 17, 2019, TriState Capital Holdings, Inc. issued a press release which disclosed results of operations for the three and six months ended June 30, 2019. A copy of the press release is included as Exhibit 99 to this report.
The information in this report, including the exhibit attached hereto, is furnished solely pursuant to Item 2.02 of this Form 8-K and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.
Exhibit No.    Description


2


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.


TRISTATE CAPITAL HOLDINGS, INC.
 
 
By
/s/ James F. Getz
 
James F. Getz
 
Chairman, President and Chief Executive Officer


Date: July 17, 2019


3
 EX-99 2 tsc-release7x17x2019ex99.htm EXHIBIT 99 Exhibit
EXHIBIT 99

FOR IMMEDIATE RELEASE                            







TRISTATE CAPITAL REPORTS SECOND QUARTER 2019 EPS OF $0.47, RECORD ANNUAL LOAN AND DEPOSIT GROWTH, AND STRONG INVESTMENT PERFORMANCE BY ITS ASSET MANAGER

-- The company generated double-digit earnings, pre-tax income and revenue growth in the first six months of 2019 and anticipates strong momentum headed into the second half of the year --

PITTSBURGH, July 17, 2019 - TriState Capital Holdings, Inc. (Nasdaq: TSC) reported record annual growth in deposits and loans, record net interest income and further improvements in the company’s superior credit quality metrics in the second quarter of 2019, as well as strong investment performance at its asset management business.

The parent company of TriState Capital Bank and Chartwell Investment Partners reported diluted earnings per share (EPS) of $0.47 in the second quarter of 2019, compared to $0.48 in the second quarter of 2018 and $0.48 in the first quarter of 2019. Net income available to common shareholders was $13.5 million in the second quarter of 2019, compared to $13.8 million in the prior year period and $13.9 million in the first quarter of 2019.

Second quarter earnings in 2019 were reduced by $0.02 per share, or $471,000, due to an increase in quarterly perpetual preferred stock dividends following the company’s successful May 2019 capital raise, while second quarter 2018 EPS included an $0.08 benefit, primarily from an opportunistic tax credit investment.

“On the heels of an exceptional first quarter, we are very pleased with our second quarter results, the double-digit earnings, pre-tax income and revenue growth achieved in the first half of the year, and TriState Capital’s strong momentum headed into the second half of 2019,” Chairman and Chief Executive Officer James F. Getz said. “With more than $1 billion of organic balance sheet expansion over the last 12 months, TriState Capital grew deposits by 30%, loans by 24% and total assets by 31%. Our bank continues to demonstrate its ability to provide a premier banking experience with compelling credit and liquidity management offerings for high-net-worth individuals, investment advisors, financial services firms, middle-market commercial enterprises and other sophisticated clients. At Chartwell, strong investment performance in the first half of 2019 is expected to attract a growing number of retail and institutional investors to our asset management products.”

SECOND QUARTER 2019 HIGHLIGHTS
•
Net interest income (NII) grew to a record $31.3 million, increasing 8.7% from the prior year period and 3.1% from the linked quarter.
•
Average deposits grew to $5.34 billion, up 30.4% from the same period last year and 6.1% from the linked quarter.
•
Average loans grew to $5.46 billion, up 24.8% from the same period last year and 5.5% from the linked quarter.
•
Private banking loans surpassed the $3 billion milestone to grow to a record $3.19 billion at period end, increasing 28.2% from one year prior and 6.9% during the quarter.
•
Commercial loans grew to a record $2.48 billion at period end, increasing 19.9% from one year prior and 5.2% during the quarter.
•
Non-performing loans (NPLs) and adverse rated credits declined to 0.04% and 0.47% of total loans, respectively, at period end, while allowance for loan and lease losses (ALLL) increased to 640.29% of NPLs.
•
Non-interest expenses grew 9.0%, from the prior year period, and the bank efficiency ratio was 55.16%.
•
85% of Chartwell’s investment strategies surpassed their benchmarks for the trailing three years and 75% surpassed their benchmarks for the trailing five years.


1
EXHIBIT 99

TriState Capital’s record second quarter 2019 NII of $31.3 million increased 8.7% from $28.8 million in the year-ago quarter and 3.1% from $30.4 million in the linked first quarter of 2019, even as the company grew deposits at a faster rate than loans, lowering its loan to deposit ratio, and reduced balance sheet risk via the continued growth in private banking loans backed by marketable securities.

Non-interest income totaled $12.0 million in the second quarter 2019, compared to $12.5 million in the prior year quarter and $13.1 million in the linked quarter.

TriState Capital’s non-interest income, which represented 27.5% of total revenue in the second quarter of 2019, is largely made up of Chartwell investment management fees. Investment management fees were $9.3 million in the second quarter of 2019, compared to $9.7 million in the prior year quarter and $9.4 million in the linked quarter. Borrower-facing interest rate swap activity also generated $1.7 million in fees in the second quarter of 2019, compared to $1.9 million in the prior year quarter of 2018 and $1.8 million in the linked quarter.

NII and non-interest income, excluding gains and losses on the sale of debt securities, combined to generate total revenue of $43.2 million for the second quarter 2019, compared to $41.3 million in the year-ago period and $43.4 million in the linked quarter.

The company’s investments in talent and building operating scale continue to drive annual revenue and profit growth, client acquisition and product innovation, while achieving incremental operating leverage. TriState Capital Bank’s efficiency ratio for the second quarter of 2019 was 55.16%, compared to 50.49% in the second quarter of 2018 and 56.30% in the linked quarter.

Second quarter 2019 non-interest expense was $27.6 million, increasing 9.0% from $25.3 million in the year-ago period and 3.4% from $26.7 million in the first quarter of 2019. TriState Capital also continued to lower non-interest expense as a percentage of average assets to 1.71% in the second quarter of 2019, down from 2.00% in the second quarter of 2018 and 1.77% in the linked quarter.

Pre-tax income totaled $16.4 million in the second quarter of 2019, compared to $15.6 million in the second quarter of 2018 and $17.1 million in the linked quarter.

TriState Capital’s effective tax rate was 10.5% for the second quarter of 2019. The company’s effective tax rate is impacted by certain factors including the number, timing and size of tax credit investments, as well as the proportion of consolidated earnings attributed to investment management, which has a higher effective tax rate than the bank.

Net income available to common shareholders and EPS in the second quarter of 2019 reflected $1.2 million payable for the company’s quarterly cash dividends on Series A and Series B Non-Cumulative Perpetual Preferred Stock.

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

Average loans totaled a record $5.46 billion in the second quarter of 2019, growing 24.8% from $4.38 billion in the prior year period and 5.5% from $5.18 billion in the linked quarter. Loans at June 30, 2019 totaled $5.66 billion, growing $1.11 billion, or 24.4%, from June 30, 2018, and $328.2 million, or 6.2%, from March 31, 2019.

TriState Capital’s growing distribution capabilities helped drive new loan originations in its national private banking business for the second quarter of 2019, as the company fortifies its position as the nation’s leading provider of marketable securities-backed loans through independent investment advisory and other financial services firms. Private banking loans totaled $3.19 billion at June 30, 2019, increasing $700.5 million, or 28.2%, from one year prior and $206.7 million, or 6.9%, from the end of the linked quarter.


2
EXHIBIT 99

The company continued to grow relationships with middle-market enterprises in the second quarter of 2019 to drive originations of commercial and industrial (C&I) loans and commercial real estate (CRE) loans. Commercial loans totaled $2.48 billion at June 30, 2019, increasing $411.5 million, or 19.9%, from one year prior and $121.5 million, or 5.2%, from the end of the linked quarter.

C&I loans grew to $908.1 million at June 30, 2019, increasing $166.2 million, or 22.4%, from one year prior and $45.6 million, or 5.3%, from the end of the linked quarter. CRE loans grew to $1.57 billion at June 30, 2019, increasing $245.3 million, or 18.5%, from one year prior and $75.9 million, or 5.1%, from the end of the linked quarter. CRE loans represented 28% of total period-end loans, with healthy growth in the category outpaced by increases in private banking and C&I loans in the second quarter of 2019.

STRATEGIC DEPOSIT FRANCHISE EXPANSION
TriState Capital continues to support private banking and commercial loan growth with the strategic and organic expansion of its deposit franchise. The bank’s national deposit, treasury management and liquidity management offerings are increasing the number and depth of depositor relationships with financial services businesses, high-net-worth individuals, family offices, middle market companies, professional service firms, specialized payment and transaction processors, municipalities and non-profits.

Average deposits totaled $5.34 billion in the second quarter of 2019, growing 30.4% from $4.10 billion in the same period last year and 6.1% from $5.04 billion in the linked quarter. Deposits at June 30, 2019 totaled $5.79 billion, growing $1.35 billion, or 30.3%, from June 30, 2018, and $449.3 million, or 8.4%, from March 31, 2019.

Treasury management deposit accounts totaled $979 million at June 30, 2019, growing $375 million, or 62%, in the first half of 2019, and $189 million, or 24%, from March 31, 2019.

The bank’s loan-to-deposit ratio at June 30, 2019 was 97.9%, its lowest level since the first quarter of 2014. Loans to deposits were 102.5% at June 30, 2018 and 100.0% at March 31, 2019.

INTEREST RATE MANAGEMENT
TriState Capital continues to maintain a balance sheet with significant flexibility to manage interest rate risk in changing markets.

The yield on total loans averaged 4.45% during the second quarter of 2019, compared to 4.09% in the prior year period and 4.49% in the linked quarter. Yields reflect the proportion of the portfolio dedicated to private banking non-purpose margin loans secured by marketable securities, an overall focus on variable rate pricing, asset quality, and operating leverage, and downward changes in 30-day LIBOR during the second quarter of 2019. At June 30, 2019, 93% of the company’s loan portfolio was floating rate and primarily indexed to 30-day LIBOR.

Total cost of funds for all deposits and interest-bearing liabilities averaged 2.42% during the second quarter of 2019, compared to 1.67% in the same period last year and 2.38% in the linked quarter. The total cost of deposits averaged 2.41% during the second quarter of 2019, compared to 1.63% in the same period last year and 2.36% in the linked quarter. At June 30, 2019, 26% of deposits were fixed-rate certificates of deposit.

TriState Capital reported a net interest margin of 2.03% for the second quarter of 2019, compared to 2.38% in the second quarter of 2018 and 2.10% in the first quarter of 2019.

INVESTMENT MANAGEMENT
Strong investment performance across Chartwell’s active equity and fixed income strategies contributed to assets under management (AUM) and fees in the second quarter of 2019. Chartwell AUM was $9.49 billion at June 30, 2019, $9.55 billion at June 30, 2018 and $9.73 billion at March 31, 2019.


3
EXHIBIT 99

Chartwell’s new business and new flows from existing accounts of $133 million and market appreciation of $237 million partially offset outflows of $617 million in the second quarter of 2019.

Chartwell’s weighted average fee rate was 0.39% at June 30, 2019. Investment management fee revenue was $9.3 million in the second quarter of 2019, compared to $9.7 million in the second quarter of 2018 and $9.4 million in the first quarter of 2019.

ASSET QUALITY
TriState Capital maintained strong asset quality metrics in the second quarter of 2019, 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 56.3% of the total loan portfolio at June 30, 2019, while CRE and C&I comprised 27.7% and 16.0% of total loans, respectively.

Non-performing assets (NPAs) were $5.2 million, or 0.08% of total assets, at June 30, 2019, compared to $6.0 million, or 0.11%, at June 30, 2018, and $10.5 million, or 0.16%, at March 31, 2019.

NPLs were $2.2 million, or 0.04% of total loans, at June 30, 2019, compared to $2.4 million, or 0.05%, at June 30, 2018, and $7.3 million, or 0.14%, at March 31, 2019.

Adverse-rated credits were $26.6 million, or 0.47% of total loans, at June 30, 2019, compared to $30.0 million, or 0.66%, at June 30, 2018, and $29.1 million, or 0.55%, at March 31, 2019.

Net recoveries were $16,000 in the second quarter of 2019, compared to $88,000 in the year-ago quarter and $1.9 million in the linked quarter. TriState Capital recorded a credit to provision of $712,000 in the second quarter of 2019, driven by the reversal of specific reserves on a non-performing loan that was repaid in full, partially offset by an increase in general reserves related to loan growth. The company recorded provision expense of $415,000 in the second quarter of 2018 and a credit to provision of $377,000 in the first quarter of 2019.

The company’s ALLL continued to reflect overall credit quality, as well as lower levels of provision required by the growing proportion of low-risk-profile private banking loans in the bank’s portfolio. ALLL represented 0.25% of total loans at June 30, 2019, compared to 0.34% at June 30, 2018 and 0.28% at March 31, 2019.

CAPITAL STRENGTH AND FLEXIBILITY
The company’s regulatory capital levels benefited from retained earnings, as well as its Series B perpetual preferred stock offering completed in the second quarter of 2019. As of June 30, 2019, TriState Capital Holdings reported regulatory capital ratios of 12.90% for total risk-based capital, 12.58% for tier 1 risk-based capital, 9.82% for common equity tier 1 risk-based capital, and 8.23% for tier 1 leverage.

During the six months ended June 30, 2019, the company repurchased a total of 35,000 shares of its common stock for approximately $744,000 at an average cost of $21.26 per share. Since the Board first authorized share buybacks in October 2014, the company has repurchased a total of 2,049,910 shares for approximately $31.3 million at an average cost of $15.25 per share. TriState Capital expects to have $11.5 million of repurchase authority available, including $10 million under a new buyback program authorized by the Board of Directors at its regular July 2019 meeting, which is subject to customary regulatory approval.

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 18 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/10132839 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

4
EXHIBIT 99

investor 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 25. 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 10132839.

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 $6.8 billion in assets as of June 30, 2019, 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 $9.5 billion in assets under management as of June 30, 2019, and serves institutional clients and TriState Capital’s financial intermediary network. For more information, please visit http://investors.tristatecapitalbank.com.

FORWARD LOOKING STATEMENTS
This news release includes “forward-looking statements” in reliance on the safe-harbor for such statements provided by the Private Securities Litigation Reform Act of 1995. The words “achieve,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “maintain,” “opportunity,” “plan,” “potential,” “project,” “sustain,” “target,” “trend,” or similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “may,” and similar expressions, among others, generally identify forward-looking statements. Examples of forward-looking statements include, without limitation, statements relating to TriState Capital’s future plans, objectives or goals and are based on current expectations, plans or forecasts. Such forward-looking statements are subject to risks, uncertainties and changed circumstances that are difficult to predict and are often beyond TriState Capital’s ability to control. Actual results or outcomes could differ materially from those currently anticipated, discussed or projected by forward-looking statements. Such risks and uncertainties include, but are not limited to:
•
those related to difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the markets in which TriState Capital operates and in which its loans are concentrated, including the effects of an increase in unemployment levels, slowdowns in economic growth and changes in demand for products or services or the value of assets under management;
•
TriState Capital’s level of non-performing assets and the costs associated with resolving problem loans including litigation and other costs;
•
possible loan losses, impairment and the collectability of loans;
•
changes in market interest rates which may increase funding costs and/or reduce earning asset yields and thus reduce margin;
•
the impact of changes in interest rates on the credit quality and value of underlying securities collateral of the loan portfolio and the effect of such changes on the market value of TriState Capital’s investment securities portfolio;
•
federal and state regulation, supervision and examination, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the rules and regulations issued thereunder, and potential expenses associated with complying with regulations;
•
TriState Capital’s ability to comply with applicable capital and liquidity requirements (including the finalized Basel III capital standards), including our ability to generate liquidity internally or raise capital on favorable terms;
•
possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations;
•
any impairment of TriState Capital’s goodwill or other intangible assets;
•
conditions in the financial markets that may limit TriState Capital’s access to additional funding to meet its liquidity needs;
•
the success of TriState Capital’s growth plans, including the successful integration of past and future acquisitions;
•
TriState Capital’s ability to fully realize the cost savings and other benefits of its acquisitions, manage risks related to business disruption following those acquisitions, and customer disintermediation;
•
TriState Capital’s ability to develop and provide competitive products and services that appeal to its customers and target markets;

5
EXHIBIT 99

•
negative perceptions or publicity with respect to any products or services offered by TriState Capital;
•
fluctuations in the carrying value of Chartwell’s assets under management;
•
the relative and absolute investment performance of Chartwell’s investment products;
•
adverse judgments or other resolution of pending and future legal proceedings, and costs incurred in defending such proceedings;
•
system failures or breaches of TriState Capital’s network security;
•
TriState Capital’s ability to recruit and retain key employees;
•
Chartwell’s success in negotiating distribution arrangements and maintaining distribution channels for its products;
•
the failure by a key vendor to fulfill its obligations to TriState Capital;
•
the effects of problems encountered by other financial institutions that adversely affect TriState Capital or the banking industry generally;
•
the effects of weather and natural disasters such as floods, droughts, wind, tornadoes and hurricanes as well as effects from geopolitical instability and man-made disasters including terrorist attacks;
•
possible changes in the speed of loan prepayments by TriState Capital’s customers and loan origination or sales volumes;
•
regulatory limits on TriState Capital’s ability to receive dividends from its subsidiaries and pay dividends to its preferred shareholders; and
•
the effects of any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory and compliance risk resulting from developments related to any of the risks discussed above.

We caution readers not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made, and TriState Capital disclaims any duty to revise or update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of TriState Capital for any reason, except as specifically required by law. 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, and other documents the company files with the Securities and Exchange Commission from time to time.

NON-GAAP FINANCIAL DISCLOSURES
This news release and the accompanying tables contain 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 these 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.



MEDIA CONTACT
Jack Horner
267-932-8760, ext. 302
412-600-2295 (mobile)
jack@hornercom.com

INVESTOR RELATIONS CONTACT
Casteel Schoenborn
Jeff Schoenborn and Kate Croft
888-609-8351
TSC@csirfirm.com


6
EXHIBIT 99

TRISTATE CAPITAL HOLDINGS, INC.
BALANCE SHEET DATA (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)
2019
2019
2018
 
2019
2018
Cash and cash equivalents
$
458,269

$
243,911

$
164,367

 
$
458,269

$
164,367

Total investment securities
431,426

487,087

288,674

 
431,426

288,674

Loans and leases held-for-investment
5,664,934

5,336,725

4,552,928

 
5,664,934

4,552,928

Allowance for loan and lease losses
(14,016
)
(14,712
)
(15,321
)
 
(14,016
)
(15,321
)
Loans and leases held-for-investment, net
5,650,918

5,322,013

4,537,607

 
5,650,918

4,537,607

Goodwill and other intangibles, net
66,859

67,361

68,867

 
66,859

68,867

Other assets
238,531

223,638

174,421

 
238,531

174,421

Total assets
$
6,846,003

$
6,344,010

$
5,233,936

 
$
6,846,003

$
5,233,936

 
 
 
 
 
 
 
Deposits
$
5,786,983

$
5,337,704

$
4,441,202

 
$
5,786,983

$
4,441,202

Borrowings, net
335,000

398,216

264,814

 
335,000

264,814

Other liabilities
135,039

111,533

74,026

 
135,039

74,026

Total liabilities
6,257,022

5,847,453

4,780,042

 
6,257,022

4,780,042

 
 
 
 
 
 
 
Preferred stock
116,142

38,468

38,432

 
116,142

38,432

Common shareholders’ equity
472,839

458,089

415,462

 
472,839

415,462

Total shareholders’ equity
588,981

496,557

453,894

 
588,981

453,894

 
 
 
 
 
 
 
Total liabilities and shareholders’ equity
$
6,846,003

$
6,344,010

$
5,233,936

 
$
6,846,003

$
5,233,936



7
EXHIBIT 99


TRISTATE CAPITAL HOLDINGS, INC.
INCOME STATEMENT DATA (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)
2019
2019
2018
 
2019
2018
Interest income:
 
 
 
 
 
 
Loans and leases
$
60,579

$
57,262

$
44,614

 
$
117,841

$
83,641

Investments
4,151

4,353

2,300

 
8,504

4,084

Interest-earning deposits
1,609

1,287

870

 
2,896

1,475

Total interest income
66,339

62,902

47,784

 
129,241

89,200

 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
Deposits
32,155

29,333

16,696

 
61,488

30,097

Borrowings
2,881

3,197

2,297

 
6,078

4,050

Total interest expense
35,036

32,530

18,993

 
67,566

34,147

Net interest income
31,303

30,372

28,791

 
61,675

55,053

Provision (credit) for loan and lease losses
(712
)
(377
)
415

 
(1,089
)
610

Net interest income after provision for loan and lease losses
32,015

30,749

28,376

 
62,764

54,443

Non-interest income:
 
 
 
 
 
 
Investment management fees
9,254

9,424

9,686

 
18,678

18,594

Service charges on deposits
78

136

140

 
214

274

Net gain on the sale and call of debt securities
112

28

1

 
140

6

Swap fees
1,692

1,803

1,937

 
3,495

3,185

Commitment and other loan fees
256

531

331

 
787

663

Other income
587

1,147

407

 
1,734

869

Total non-interest income
11,979

13,069

12,502

 
25,048

23,591

Non-interest expense:
 
 
 
 
 
 
Compensation and employee benefits
16,985

16,775

15,742

 
33,760

31,210

Premises and occupancy costs
1,834

1,270

1,264

 
3,104

2,554

Professional fees
1,406

995

1,554

 
2,401

2,649

FDIC insurance expense
1,047

1,421

1,134

 
2,468

2,280

General insurance expense
259

294

242

 
553

489

State capital shares tax
380

380

484

 
760

911

Travel and entertainment expense
1,040

835

1,006

 
1,875

1,652

Intangible amortization expense
502

502

502

 
1,004

963

Other operating expenses
4,132

4,200

3,390

 
8,332

6,460

Total non-interest expense
27,585

26,672

25,318

 
54,257

49,168

Income before tax
16,409

17,146

15,560

 
33,555

28,866

Income tax expense
1,718

2,582

968

 
4,300

3,873

Net income
$
14,691

$
14,564

$
14,592

 
$
29,255

$
24,993

Preferred stock dividends
1,150

679

762

 
1,829

762

Net income available to common shareholders
$
13,541

$
13,885

$
13,830

 
$
27,426

$
24,231



8
EXHIBIT 99

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)
2019
2019
2018
 
2019
2018
Per share and share data:
 
 
 
 
 
 
Earnings per common share:
 
 
 
 
 
 
Basic
$
0.49

$
0.50

$
0.50

 
$
0.98

$
0.88

Diluted
$
0.47

$
0.48

$
0.48

 
$
0.95

$
0.84

Book value per common share
$
16.12

$
15.61

$
14.35

 
$
16.12

$
14.35

Tangible book value per common share (1)
$
13.84

$
13.31

$
11.97

 
$
13.84

$
11.97

Common shares outstanding, at end of period
29,339,152

29,351,833

28,947,883

 
29,339,152

28,947,883

Weighted average common shares outstanding:
 
 
 
 
 
 
Basic
27,887,599

27,832,839

27,628,120

 
27,860,370

27,611,498

Diluted
28,790,673

28,703,636

28,848,969

 
28,747,718

28,786,188

 
 
 
 
 
 
 
Performance ratios:
 
 
 
 
 
 
Return on average assets (2)
0.84
%
0.92
 %
1.09
 %
 
0.88
 %
0.99
 %
Return on average common equity (2)
11.63
%
12.50
 %
13.57
 %
 
12.06
 %
12.14
 %
Net interest margin (2) (3)
2.03
%
2.10
 %
2.38
 %
 
2.06
 %
2.36
 %
Total revenue (1)
$
43,170

$
43,413

$
41,292

 
$
86,583

$
78,638

Bank efficiency ratio (1)
55.16
%
56.30
 %
50.49
 %
 
55.72
 %
52.38
 %
Non-interest expense to average assets (2)
1.71
%
1.77
 %
2.00
 %
 
1.74
 %
2.02
 %
 
 
 
 
 
 
 
Asset quality:
 
 
 
 
 
 
Non-performing loans
$
2,189

$
7,329

$
2,437

 
$
2,189

$
2,437

Non-performing assets
$
5,213

$
10,453

$
6,013

 
$
5,213

$
6,013

Other real estate owned
$
3,024

$
3,124

$
3,576

 
$
3,024

$
3,576

Non-performing assets to total assets
0.08
%
0.16
 %
0.11
 %
 
0.08
 %
0.11
 %
Non-performing loans to total loans
0.04
%
0.14
 %
0.05
 %
 
0.04
 %
0.05
 %
Allowance for loan and lease losses to loans
0.25
%
0.28
 %
0.34
 %
 
0.25
 %
0.34
 %
Allowance for loan and lease losses to non-performing loans
640.29
%
200.74
 %
628.68
 %
 
640.29
 %
628.68
 %
Net recoveries
$
(16
)
$
(1,881
)
$
(88
)
 
$
(1,897
)
$
(294
)
Net recoveries to average total loans (2)
—
%
(0.15
)%
(0.01
)%
 
(0.07
)%
(0.01
)%
 
 
 
 
 
 
 
Capital ratios:
 
 
 
 
 
 
Tier 1 leverage ratio
8.23
%
7.13
 %
7.68
 %
 
8.23
 %
7.68
 %
Common equity tier 1 risk-based capital ratio
9.82
%
9.98
 %
10.94
 %
 
9.82
 %
10.94
 %
Tier 1 risk-based capital ratio
12.58
%
10.92
 %
12.06
 %
 
12.58
 %
12.06
 %
Total risk-based capital ratio
12.90
%
11.26
 %
12.66
 %
 
12.90
 %
12.66
 %
 
 
 
 
 
 
 
Investment Management Segment:
 
 
 
 
 
 
Assets under management
$
9,485,000

$
9,732,000

$
9,554,000

 
$
9,485,000

$
9,554,000

EBITDA (1)
$
1,557

$
2,621

$
1,627

 
$
4,178

$
3,143


(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.

9
EXHIBIT 99

TRISTATE CAPITAL HOLDINGS, INC.
AVERAGES AND YIELDS (UNAUDITED)
 
Three Months Ended
 
June 30, 2019
 
March 31, 2019
 
June 30, 2018
(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
$
255,697

$
1,542

2.42
%
 
$
202,474

$
1,256

2.52
%
 
$
186,009

$
842

1.82
%
Federal funds sold
11,218

67

2.40
%
 
8,595

31

1.46
%
 
6,650

28

1.69
%
Debt securities available-for-sale
249,281

2,053

3.30
%
 
236,235

1,986

3.41
%
 
181,718

1,356

2.99
%
Debt securities held-to-maturity
181,495

1,712

3.78
%
 
211,833

2,018

3.86
%
 
72,166

678

3.77
%
Equity securities
7,701

28

1.46
%
 
12,755

72

2.29
%
 
8,620

64

2.98
%
FHLB stock
20,235

385

7.63
%
 
20,498

305

6.03
%
 
19,061

230

4.84
%
Total loans and leases
5,462,489

60,579

4.45
%
 
5,177,844

57,262

4.49
%
 
4,378,514

44,614

4.09
%
Total interest-earning assets
6,188,116

66,366

4.30
%
 
5,870,234

62,930

4.35
%
 
4,852,738

47,812

3.95
%
Other assets
266,905

 
 
 
242,553

 
 
 
213,320

 
 
Total assets
$
6,455,021

 
 
 
$
6,112,787

 
 
 
$
5,066,058

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
868,721

$
4,965

2.29
%
 
$
792,690

$
4,542

2.32
%
 
$
604,324

$
2,576

1.71
%
Money market deposit accounts
2,855,795

18,200

2.56
%
 
2,682,390

16,540

2.50
%
 
2,319,320

9,722

1.68
%
Certificates of deposit
1,361,372

8,990

2.65
%
 
1,300,296

8,251

2.57
%
 
928,210

4,398

1.90
%
Borrowings:
 
 
 
 
 
 
 
 
 
 
 
FHLB borrowings
430,770

2,334

2.17
%
 
459,333

2,585

2.28
%
 
418,187

1,743

1.67
%
Line of credit borrowings
857

10

4.68
%
 
4,139

58

5.68
%
 
—

—

—
%
Subordinated notes payable, net
34,984

537

6.16
%
 
34,933

554

6.43
%
 
34,781

554

6.39
%
Total interest-bearing liabilities
5,552,499

35,036

2.53
%
 
5,273,781

32,530

2.50
%
 
4,304,822

18,993

1.77
%
Noninterest-bearing deposits
256,404

 
 
 
261,682

 
 
 
245,412

 
 
Other liabilities
113,031

 
 
 
88,485

 
 
 
68,491

 
 
Shareholders’ equity
533,087

 
 
 
488,839

 
 
 
447,333

 
 
Total liabilities and shareholders’ equity
$
6,455,021

 
 
 
$
6,112,787

 
 
 
$
5,066,058

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (1)
 
$
31,330

 
 
 
$
30,400

 
 
 
$
28,819

 
Net interest spread
 
 
1.77
%
 
 
 
1.85
%
 
 
 
2.18
%
Net interest margin (1)
 
 
2.03
%
 
 
 
2.10
%
 
 
 
2.38
%

(1) 
Interest income and net interest margin are calculated on a fully taxable equivalent basis.


10
EXHIBIT 99

TRISTATE CAPITAL HOLDINGS, INC.
AVERAGES AND YIELDS (UNAUDITED)
 
Six Months Ended June 30,
 
2019
 
2018
(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
$
229,232

$
2,798

2.46
%
 
$
168,164

$
1,421

1.70
%
Federal funds sold
9,914

98

1.99
%
 
6,845

54

1.59
%
Debt securities available-for-sale
242,794

4,040

3.36
%
 
162,129

2,314

2.88
%
Debt securities held-to-maturity
196,580

3,730

3.83
%
 
65,596

1,273

3.91
%
Equity securities
10,214

99

1.95
%
 
8,624

130

3.04
%
FHLB stock
20,366

690

6.83
%
 
16,641

424

5.14
%
Total loans and leases
5,320,953

117,841

4.47
%
 
4,272,437

83,641

3.95
%
Total interest-earning assets
6,030,053

129,296

4.32
%
 
4,700,436

89,257

3.83
%
Other assets
254,796

 
 
 
211,012

 
 
Total assets
$
6,284,849

 
 
 
$
4,911,448

 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
830,915

$
9,508

2.31
%
 
$
534,673

$
4,198

1.58
%
Money market deposit accounts
2,769,572

34,739

2.53
%
 
2,300,567

17,834

1.56
%
Certificates of deposit
1,331,003

17,241

2.61
%
 
952,813

8,065

1.71
%
Borrowings:
 
 
 
 
 
 
 
FHLB borrowings
444,973

4,920

2.23
%
 
364,392

2,890

1.60
%
Line of credit borrowings
2,489

68

5.51
%
 
2,672

52

3.92
%
Subordinated notes payable, net
34,958

1,090

6.29
%
 
34,756

1,108

6.43
%
Total interest-bearing liabilities
5,413,910

67,566

2.52
%
 
4,189,873

34,147

1.64
%
Noninterest-bearing deposits
259,028

 
 
 
236,882

 
 
Other liabilities
100,826

 
 
 
62,605

 
 
Shareholders’ equity
511,085

 
 
 
422,088

 
 
Total liabilities and shareholders’ equity
$
6,284,849

 
 
 
$
4,911,448

 
 
 
 
 
 
 
 
 
 
Net interest income (1)
 
$
61,730

 
 
 
$
55,110

 
Net interest spread
 
 
1.80
%
 
 
 
2.19
%
Net interest margin (1)
 
 
2.06
%
 
 
 
2.36
%

(1) 
Interest income and net interest margin are calculated on a fully taxable equivalent basis.


TRISTATE CAPITAL HOLDINGS, INC.
LOAN AND LEASE COMPOSITION (UNAUDITED)
 
June 30, 2019
 
March 31, 2019
 
June 30, 2018
(Dollars in thousands)
Loan
Balance
Percent of
Total Loans
 
Loan
Balance
Percent of
Total Loans
 
Loan
Balance
Percent of
Total Loans
Private banking loans
$
3,188,668

56.3
%
 
$
2,981,973

55.9
%
 
$
2,488,162

54.6
%
Middle-market banking loans:
 
 
 
 
 
 
 
 
Commercial and industrial
908,054

16.0
%
 
862,405

16.1
%
 
741,901

16.3
%
Commercial real estate
1,568,212

27.7
%
 
1,492,347

28.0
%
 
1,322,865

29.1
%
Total middle-market banking loans
2,476,266

43.7
%
 
2,354,752

44.1
%
 
2,064,766

45.4
%
Loans and leases held-for-investment
$
5,664,934

100.0
%
 
$
5,336,725

100.0
%
 
$
4,552,928

100.0
%

11
EXHIBIT 99



TRISTATE CAPITAL HOLDINGS, INC.
STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)
 
Three Months Ended June 30, 2019
 
Three Months Ended June 30, 2018
(Dollars in thousands)
Bank
Investment
Management
Parent
and Other
Consolidated
 
Bank
Investment
Management
Parent
and Other
Consolidated
Income statement data:
 
 
 
Interest income
$
66,311

$
—

$
28

$
66,339

 
$
47,720

$
—

$
64

$
47,784

Interest expense
34,517

—

519

35,036

 
18,440

—

553

18,993

Net interest income (loss)
31,794

—

(491
)
31,303

 
29,280

—

(489
)
28,791

Provision (credit) for loan and lease losses
(712
)
—

—

(712
)
 
415

—

—

415

Net interest income (loss) after provision for loan and lease losses
32,506

—

(491
)
32,015

 
28,865

—

(489
)
28,376

Non-interest income:
 
 
 
 
 
 
 
 
 
Investment management fees
—

9,364

(110
)
9,254

 
—

9,743

(57
)
9,686

Net gain on the sale and call of debt securities
112

—

—

112

 
1

—

—

1

Other non-interest income
2,478

4

131

2,613

 
2,849

1

(35
)
2,815

Total non-interest income
2,590

9,368

21

11,979

 
2,850

9,744

(92
)
12,502

Non-interest expense:
 
 
 
 
 
 
 
 
 
Intangible amortization expense
—

502

—

502

 
—

502

—

502

Other non-interest expense
18,903

7,930

250

27,083

 
16,223

8,242

351

24,816

Total non-interest expense
18,903

8,432

250

27,585

 
16,223

8,744

351

25,318

Income (loss) before tax
16,193

936

(720
)
16,409

 
15,492

1,000

(932
)
15,560

Income tax expense (benefit)
1,658

264

(204
)
1,718

 
955

277

(264
)
968

Net income (loss)
$
14,535

$
672

$
(516
)
$
14,691

 
$
14,537

$
723

$
(668
)
$
14,592


12
EXHIBIT 99

 
Six Months Ended June 30, 2019
 
Six Months Ended June 30, 2018
(Dollars in thousands)
Bank
Investment
Management
Parent
and Other
Consolidated
 
Bank
Investment
Management
Parent
and Other
Consolidated
Income statement data:
 
 
 
Interest income
$
129,142

$
—

$
99

$
129,241

 
$
89,071

$
—

$
129

$
89,200

Interest expense
66,436

—

1,130

67,566

 
32,990

—

1,157

34,147

Net interest income (loss)
62,706

—

(1,031
)
61,675

 
56,081

—

(1,028
)
55,053

Provision (credit) for loan and lease losses
(1,089
)
—

—

(1,089
)
 
610

—

—

610

Net interest income (loss) after provision for loan and lease losses
63,795

—

(1,031
)
62,764

 
55,471

—

(1,028
)
54,443

Non-interest income:
 
 
 
 
 
 
 
 
 
Investment management fees
—

18,896

(218
)
18,678

 
—

18,707

(113
)
18,594

Net gain on the sale and call of debt securities
140

—

—

140

 
6

—

—

6

Other non-interest income
5,355

25

850

6,230

 
5,026

1

(36
)
4,991

Total non-interest income
5,495

18,921

632

25,048

 
5,032

18,708

(149
)
23,591

Non-interest expense:
 
 
 
 
 
 
 
 
 
Intangible amortization expense
—

1,004

—

1,004

 
—

963

—

963

Other non-interest expense
37,923

14,987

343

53,253

 
32,010

15,815

380

48,205

Total non-interest expense
37,923

15,991

343

54,257

 
32,010

16,778

380

49,168

Income (loss) before tax
31,367

2,930

(742
)
33,555

 
28,493

1,930

(1,557
)
28,866

Income tax expense (benefit)
3,683

827

(210
)
4,300

 
3,809

504

(440
)
3,873

Net income (loss)
$
27,684

$
2,103

$
(532
)
$
29,255

 
$
24,684

$
1,426

$
(1,117
)
$
24,993



13
EXHIBIT 99

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,” “total revenue” and “efficiency ratio.” Although we believe these non-GAAP financial measures provide management and our investors with a more detailed understanding of our performance, these measures are not necessarily comparable to similar measures that may be presented by other companies. The non-GAAP financial measures presented herein are calculated as follows:

“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 so that they can better understand and assess changes from period to period in common shareholders’ equity exclusive of changes in intangible assets associated with prior acquisitions. Intangible assets are created when we buy businesses that 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 associated with prior acquisitions.

“EBITDA” is defined as net income before interest expense, income tax expense, depreciation expense and intangible amortization expense. We use 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 by excluding certain non-cash items and the volatility that is associated with certain 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 core operating revenue by removing the volatility that is associated with certain items that are unrelated to our core business.

“Efficiency ratio” is defined as total non-interest expense divided by our total revenue. We believe this measure allows management and investors to better assess our operating expenses in relation to our core operating revenue, particularly at the Bank.




TRISTATE CAPITAL HOLDINGS, INC.
NON-GAAP FINANCIAL MEASURES (UNAUDITED)
 
June 30,
March 31,
June 30,
(Dollars in thousands, except per share data)
2019
2019
2018
Tangible book value per common share:
 
 
 
Common shareholders’ equity
$
472,839

$
458,089

$
415,462

Less: goodwill and intangible assets
66,859

67,361

68,867

Tangible common equity
$
405,980

$
390,728

$
346,595

Common shares outstanding
29,339,152

29,351,833

28,947,883

Tangible book value per common share
$
13.84

$
13.31

$
11.97




14
EXHIBIT 99

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)
2019
2019
2018
 
2019
2018
Investment Management EBITDA:
 
 
 
 
 
 
Net income
$
672

$
1,431

$
723

 
$
2,103

$
1,426

Interest expense
—

—

—

 
—

—

Income taxes expense
264

563

277

 
827

504

Depreciation expense
119

125

125

 
244

250

Intangible amortization expense
502

502

502

 
1,004

963

EBITDA
$
1,557

$
2,621

$
1,627

 
$
4,178

$
3,143



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)
2019
2019
2018
 
2019
2018
Total revenue:
 
 
 
 
 
 
Net interest income
$
31,303

$
30,372

$
28,791

 
$
61,675

$
55,053

Total non-interest income
11,979

13,069

12,502

 
25,048

23,591

Less: net gain on the sale and call of debt securities
112

28

1

 
140

6

Total revenue
$
43,170

$
43,413

$
41,292

 
$
86,583

$
78,638



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)
2019
2019
2018
 
2019
2018
Bank total revenue:
 
 
 
 
 
 
Net interest income
$
31,794

$
30,911

$
29,280

 
$
62,706

$
56,081

Total non-interest income
2,590

2,905

2,850

 
5,495

5,032

Less: net gain on the sale and call of debt securities
112

28

1

 
140

6

Bank total revenue
$
34,272

$
33,788

$
32,129

 
$
68,061

$
61,107

 
 
 
 
 
 
 
Bank efficiency ratio:
 
 
 
 
 
 
Total non-interest expense (numerator)
$
18,903

$
19,021

$
16,223

 
$
37,923

$
32,010

Bank total revenue (denominator)
$
34,272

$
33,788

$
32,129

 
$
68,061

$
61,107

Bank efficiency ratio
55.16
%
56.30
%
50.49
%
 
55.72
%
52.38
%

15