TriState Capital Holdings, Inc. (TSC) [Rocket]

In millions, except per share items	Mar-31-22	Dec-31-21	Sep-30-21	Jun-30-21	Mar-31-21	Dec-31-20	Sep-30-20	Sep-05-20
	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q	8-K
Interest income:
Interest income on loans	61.2	59.2	55.1	51.7	49.2	48.3	46.3	46.3
Interest income on investments	6.2	4.7	4.5	3.7	2.6	2.5	3.7
	67.6	64.0	59.7	55.6	52.0	51.0	50.2	50.2
Interest expense:
Interest on deposits	10.7	10.2	10.5	10.1	10.8	12.1	13.9
Interest on borrowings								2.9
	38.7	36.0	36.6	35.4	37.4	42.0	47.4	16.7
Net interest income	53.6	51.1	46.7	42.9	38.7	36.1	33.5	33.5
Provision for loan losses	0.6			0.1	0.2		7.4
Net interest income after provision for loan losses	53.0	51.1	46.7	42.8	38.4	36.1	26.0	33.5
Other non-interest income	15.1	15.9	14.2	14.8	13.7	14.0	16.9	16.9
Total non-interest income	15.1	15.9	14.2	14.8	13.7	14.0	16.9	16.9
Non-interest expenses	95.3	103.4	89.5	79.9	71.4	82.1	73.4	31.4
Pre-tax income	27.0	23.8	22.9	23.2	20.8	12.7	11.5	11.5
Income taxes	5.3	0.7	2.9	4.5	4.6	0.1	2.2	2.2
Tax rate	19.7%	3.0%	12.6%	19.2%	22.1%	0.4%	18.9%	18.9%
Net income	18.5	19.9	16.9	15.7	13.1	10.6	7.4	7.4
Net margin	27.2%	29.6%	27.8%	27.2%	25.2%	16.0%	17.2%	14.5%

Basic EPS	$0.58	$0.64	$0.54	$0.50	$0.42	$0.38	$0.26
Diluted EPS	$0.56	$0.61	$0.53	$0.49	$0.41	$0.37	$0.26

Shares outstanding (basic)	31.7	31.3	31.4	31.3	31.2	28.3	28.3
Shares outstanding (diluted)	32.8	32.5	32.1	32.1	32.2	28.7	28.7

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.