Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / MSBI - Midland States Bancorp Inc. Announces 2022 Fourth Quarter Results


MSBI - Midland States Bancorp Inc. Announces 2022 Fourth Quarter Results

Summary

  • Net income available to common shareholders of $29.7 million , or $1.30 per diluted share
  • $17.5 million gain on the termination of forward starting interest rate swaps, $3.3 million loss on commercial mortgage servicing rights held for sale and $3.5 million impairment on other real estate owned
  • Total loans increased 7.0% annualized from prior quarter
  • Tangible book value per share increased 4.0% from end of prior quarter
  • Tangible common equity to tangible assets increased 24 basis points from end of prior quarter

EFFINGHAM, Ill., Jan. 26, 2023 (GLOBE NEWSWIRE) -- Midland States Bancorp, Inc. (Nasdaq: MSBI) (the “Company”) today reported net income available to common shareholders of $29.7 million, or $1.30 per diluted share, for the fourth quarter of 2022 compared to $23.5 million, or $1.04, respectively, for the third quarter of 2022. This also compares to net income available to common shareholders of $23.1 million, or $1.02 per diluted share, for the fourth quarter of 2021.

Jeffrey G. Ludwig, President and Chief Executive Officer of the Company, said, “Our fourth quarter performance completed a very successful year in which we generated a record level of earnings. For the full year, we generated return on assets of 1.31%, up from 1.18% in 2021, and return on tangible common equity of 20.8%, up from 17.9% in 2021. In the fourth quarter, our solid financial performance resulted in significant growth in both book value and tangible book value per share, as well as increases in most of our capital ratios.

“As we begin 2023, we are maintaining our conservative approach to new loan production and expect a relatively low level of loan growth until economic conditions improve. Even with a lower level of loan growth, we believe that we are well positioned to continue generating strong financial performance as we get additional leverage from the investments in talent and technology that we have made over the past few years. While we expect the macro environment to be challenging, particularly in the first half of the year, we believe that we will deliver strong results for our shareholders as we continue executing on our long-term strategies to enhance the value of the Midland franchise,” said Mr. Ludwig.

Net Interest Income and Net Interest Margin

Net interest income for the fourth quarter of 2022 was $63.6 million, a decrease of $0.5 million, or 0.7%, from $64.0 million for the third quarter of 2022, which was primarily due to increased deposit costs. Accretion income associated with purchased loan portfolios totaled $0.3 million for the fourth quarter of 2022, compared to $0.5 million for the third quarter of 2022.

Relative to the fourth quarter of 2021, net interest income increased 17.0%, from $54.3 million. The increase was primarily attributable to higher average balances of interest-earning assets, a more favorable asset mix, and higher yields on interest-earning assets. Paycheck Protection Program (“PPP”) loan fees recognized as loan interest income totaled $1.5 million during the fourth quarter of 2021. Accretion income associated with purchased loan portfolios for the fourth quarter of 2021 was $0.8 million.

Net interest margin for the fourth quarter of 2022 was 3.50%, compared to 3.63% for the third quarter of 2022 as an increase in the cost of deposits more than offset the increase in the average yield on earning assets. The contribution of PPP loan fees to net interest margin was 1 basis point during the third quarter of 2022, while the fourth quarter of 2022 had no PPP loan fee impact. Additionally, the contribution of acquired loan discount accretion to net interest margin was 2 basis points during the fourth quarter of 2022 and 3 basis points during the third quarter of 2022.

Relative to the fourth quarter of 2021, net interest margin increased from 3.25%. This increase was primarily attributable to higher yields on interest-earning assets and a more favorable mix of interest-earning assets. PPP loan fees recognized as loan interest income contributed 9 basis points to net interest margin and acquired loan discount accretion contributed 4 basis points to net interest margin during the fourth quarter of 2021.

Noninterest Income

Noninterest income for the fourth quarter of 2022 was $33.8 million and was positively impacted by a $17.5 million gain on the termination of forward starting interest rate swaps. Excluding this transaction, noninterest income for the fourth quarter of 2022 was $16.3 million compared to $15.8 million for the third quarter of 2022.

Noninterest income for the fourth quarter of 2021 was $22.5 million and was positively impacted by $3.9 million in unrealized income on equity investments, a $1.8 million gain on the termination of an FHLB interest rate swap, and a $1.0 million gain on company-owned life insurance. Impairment on commercial mortgage servicing rights negatively impacted noninterest income by $2.1 million in the fourth quarter of 2021. Excluding these transactions, noninterest income decreased from the fourth quarter of 2021 to the fourth quarter of 2022, primarily due to declines in wealth management and residential mortgage banking revenue.

Wealth management revenue was $6.2 million for both the third and fourth quarters of 2022. Compared to the fourth quarter of 2021, wealth management revenue decreased 13.2%, primarily due to a decline in assets under administration resulting from market performance.

Noninterest Expense

Noninterest expense for the fourth quarter of 2022 was $49.9 million, an increase of 14.8% from $43.5 million in the third quarter of 2022. The increase was primarily due to a $3.3 million loss on commercial mortgage servicing rights held for sale and OREO impairment charges of $3.5 million recognized in the fourth quarter of 2022.

Relative to the fourth quarter of 2021, noninterest expense increased 9.1% from $45.8 million. Noninterest expense for the fourth quarter of 2021 included $4.9 million FHLB advance prepayment fees and $0.2 million in integration and acquisition expenses. Excluding these adjustments, noninterest expense for the fourth quarter of 2022 increased $2.4 million, primarily due to a modest increase in staffing levels and increases across most expense items consistent with the growth of the Company including the full quarter impact of the branch purchase completed in June 2022.

Loan Portfolio

Total loans outstanding were $6.31 billion at December 31, 2022, compared with $6.20 billion at September 30, 2022, and $5.22 billion at December 31, 2021. The growth in total loans from September 30, 2022 was primarily attributable to higher balances of consumer and construction and land development loans.

Equipment finance balances increased from $1.03 billion at September 30, 2022 to $1.11 billion at December 31, 2022.

Compared to loan balances at December 31, 2021, the Company experienced growth in all loan portfolios with the exception of commercial FHA warehouse lines and PPP loans.

Deposits

Total deposits were $6.36 billion at December 31, 2022, compared with $6.40 billion at September 30, 2022, and $6.11 billion at December 31, 2021. The decrease in total deposits from the end of the prior quarter was primarily attributable to a decline in noninterest-bearing demand partially offset by a small increase in interest-bearing deposits.

Asset Quality

Nonperforming loans totaled $49.4 million, or 0.78% of total loans, at December 31, 2022 compared with $46.9 million, or 0.76% of total loans, at September 30, 2022. At December 31, 2021, nonperforming loans totaled $42.6 million, or 0.81% of total loans.

Net charge-offs for the fourth quarter of 2022 were $0.5 million, or 0.03% of average loans on an annualized basis, compared to net charge-offs of $3.2 million, or 0.21% of average loans on an annualized basis, for the third quarter of 2022, and $4.6 million, or 0.37% of average loans on an annualized basis, for the fourth quarter of 2021.

The Company recorded a provision for credit losses of $3.5 million for the fourth quarter of 2022. Provision for credit losses on loans totaled $3.0 million for the fourth quarter of 2022, which was primarily related to the growth in total loans and negative economic forecasts. Provision for credit losses on unfunded commitments of $0.6 million was also recorded during the quarter.

The Company’s allowance for credit losses on loans was 0.97% of total loans and 123.53% of nonperforming loans at December 31, 2022, compared with 0.95% of total loans and 125.08% of nonperforming loans at September 30, 2022.

Capital

At December 31, 2022, Midland States Bank and the Company exceeded all regulatory capital requirements under Basel III, and Midland States Bank met the qualifications to be a ‘‘well-capitalized’’ financial institution, as summarized in the following table:

As of December 31, 2022
Midland States
Bank
Midland States
Bancorp, Inc.
Minimum
Regulatory
Requirements
(2)
Total capital to risk-weighted assets
11.51%
12.38%
10.50%
Tier 1 capital to risk-weighted assets
10.71%
10.21%
8.50%
Tier 1 leverage ratio
9.90%
9.43%
4.00%
Common equity Tier 1 capital
10.71%
7.77%
7.00%
Tangible common equity to tangible assets (1)
N/A
6.06%
N/A

(1) A non-GAAP financial measure. Refer to page 15 for a reconciliation to the comparable GAAP financial measure.
(2) Includes the capital conservation buffer of 2.5%.

Since the beginning of 2022, the impact of rising interest rates on the Company’s investment portfolio has resulted in an $89.0 million decline in accumulated other comprehensive income, which has negatively impacted tangible book value per share by $4.02, and the tangible common equity to tangible assets ratio by 117 basis points.

On August 24, 2022, the Company issued and sold 4,600,000 depositary shares, each representing a 1/40th ownership interest in a share of the Company's 7.75% fixed-rate reset non-cumulative perpetual preferred stock, Series A, par value $2.00 per share (the "Series A preferred stock"), with a liquidation preference of $25 per depositary share (equivalent to $1,000 per share of Series A Preferred Stock). The Series A preferred stock qualifies as Tier 1 capital for purposes of regulatory capital calculations. The gross proceeds were $115.0 million while net proceeds from the issuance of the Series A preferred stock, after deducting $4.5 million of offering costs, including the underwriting discount and other expenses, were $110.5 million. The Company declared and paid $3.2 million of preferred dividends during the fourth quarter of 2022.

Stock Repurchase Program

During the fourth quarter of 2022, the Company did not repurchase any shares under its stock repurchase program. On December 6, 2022, the Company’s board of directors authorized a new share repurchase program, pursuant to which the Company is authorized to repurchase up to $25.0 million of common stock through December 31, 2023. The previous repurchase plan terminated on December 31, 2022.

Conference Call, Webcast and Slide Presentation

The Company will host a conference call and webcast at 7:30 a.m. Central Time on Friday, January 27, 2023, to discuss its financial results.

Telephone Access: https://register.vevent.com/register/BIc01dcecf8df0417783e5b208a72ec906

A slide presentation relating to the fourth quarter 2022 financial results will be accessible prior to the scheduled conference call. This earnings release should be read together with the slide presentation. The slide presentation and webcast of the conference call can be accessed on the Webcasts and Presentations page of the Company’s investor relations website at investors.midlandsb.com under the “News and Events” tab.

About Midland States Bancorp, Inc.

Midland States Bancorp, Inc. is a community-based financial holding company headquartered in Effingham, Illinois, and is the sole shareholder of Midland States Bank. As of December 31, 2022, the Company had total assets of approximately $7.86 billion, and its Wealth Management Group had assets under administration of approximately $3.60 billion. The Company provides a full range of commercial and consumer banking products and services and business equipment financing, merchant credit card services, trust and investment management, insurance and financial planning services. For additional information, visit https://www.midlandsb.com/ or https://www.linkedin.com/company/midland-states-bank .

Non-GAAP Financial Measures

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP.

These non-GAAP financial measures include “Adjusted Earnings,” “Adjusted Earnings Available to Common Shareholders,” “Adjusted Diluted Earnings Per Common Share,” “Adjusted Return on Average Assets,” “Adjusted Return on Average Shareholders’ Equity,” “Adjusted Return on Average Tangible Common Equity,” “Adjusted Pre-Tax, Pre-Provision Earnings,” “Adjusted Pre-Tax, Pre-Provision Return on Average Assets,” “Efficiency Ratio,” “Tangible Common Equity to Tangible Assets,” “Tangible Book Value Per Share” and “Return on Average Tangible Common Equity.” The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s funding profile and profitability. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.

Forward-Looking Statements

Readers should note that in addition to the historical information contained herein, this press release includes "forward-looking statements" within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including but not limited to statements about the Company’s plans, objectives, future performance, goals and future earnings levels. These statements are subject to many risks and uncertainties, including changes in interest rates and other general economic, business and political conditions, the impact of inflation, the effects of the Coronavirus Disease 2019 pandemic and its potential effects on the economic environment; changes in the financial markets; changes in business plans as circumstances warrant; risks relating to acquisitions; developments and uncertainty related to the future use and availability of some reference rates, such as the London Inter-Bank Offered Rate, as well as other alternative reference rates, and the adoption of a substitute; changes to U.S. tax laws, regulations and guidance; and other risks detailed from time to time in filings made by the Company with the Securities and Exchange Commission. Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "will," "propose," "may," "plan," "seek," "expect," "intend," "estimate," "anticipate," "believe," "continue," or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

CONTACTS:
Jeffrey G. Ludwig, President and CEO, at jludwig@midlandsb.com or (217) 342-7321
Eric T. Lemke, Chief Financial Officer, at elemke@midlandsb.com or (217) 342-7321
Douglas J. Tucker, SVP and Corporate Counsel, at dtucker@midlandsb.com or (217) 342-7321


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited)
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands, except per share data)
2022
2022
2022
2022
2021
Earnings Summary
Net interest income
$
63,550
$
64,024
$
61,334
$
56,827
$
54,301
Provision for credit losses
3,544
6,974
5,441
4,167
467
Noninterest income
33,839
15,826
14,613
15,613
22,523
Noninterest expense
49,943
43,496
41,339
40,884
45,757
Income before income taxes
43,902
29,380
29,167
27,389
30,600
Income taxes
11,030
5,859
7,284
6,640
7,493
Net income
32,872
23,521
21,883
20,749
23,107
Preferred dividends
3,169
Net income available to common shareholders
$
29,703
$
23,521
$
21,883
$
20,749
$
23,107
Diluted earnings per common share
$
1.30
$
1.04
$
0.97
$
0.92
$
1.02
Weighted average common shares outstanding - diluted
22,503,611
22,390,438
22,360,819
22,350,307
22,350,771
Return on average assets
1.66
%
1.22
%
1.19
%
1.16
%
1.26
%
Return on average shareholders' equity
17.41
%
13.31
%
13.65
%
12.80
%
14.04
%
Return on average tangible common equity (1)
25.89
%
20.20
%
19.14
%
17.84
%
19.69
%
Net interest margin
3.50
%
3.63
%
3.65
%
3.50
%
3.25
%
Efficiency ratio (1)
58.26
%
54.26
%
53.10
%
55.73
%
52.61
%
Adjusted Earnings Performance Summary (1)
Adjusted earnings available to common shareholders
$
19,278
$
23,568
$
22,191
$
20,815
$
25,416
Adjusted diluted earnings per common share
$
0.85
$
1.04
$
0.98
$
0.92
$
1.12
Adjusted return on average assets
1.13
%
1.22
%
1.21
%
1.16
%
1.39
%
Adjusted return on average shareholders' equity
11.89
%
13.34
%
13.84
%
12.84
%
15.44
%
Adjusted return on average tangible common equity
16.80
%
20.24
%
19.41
%
17.89
%
21.65
%
Adjusted pre-tax, pre-provision earnings
$
33,165
$
36,415
$
35,902
$
32,041
$
36,324
Adjusted pre-tax, pre-provision return on average assets
1.68
%
1.89
%
1.95
%
1.79
%
1.98
%

(1) Non-GAAP financial measures. Refer to pages 13 - 15 for a reconciliation to the comparable GAAP financial measures.

MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(in thousands, except per share data)
2022
2022
2022
2022
2021
Net interest income:
Interest income
$
90,215
$
79,556
$
69,236
$
62,748
$
60,427
Interest expense
26,665
15,532
7,902
5,921
6,126
Net interest income
63,550
64,024
61,334
56,827
54,301
Provision for credit losses:
Provision for credit losses on loans
2,950
6,974
4,741
4,132
Provision for credit losses on unfunded commitments
594
700
256
388
Provision for other credit losses
(221
)
79
Total provision for credit losses
3,544
6,974
5,441
4,167
467
Net interest income after provision for credit losses
60,006
57,050
55,893
52,660
53,834
Noninterest income:
Wealth management revenue
6,227
6,199
6,143
7,139
7,176
Residential mortgage banking revenue
316
210
384
599
1,103
Service charges on deposit accounts
2,511
2,597
2,304
2,068
2,338
Interchange revenue
3,478
3,531
3,590
3,280
3,677
(Loss) gain on sales of investment securities, net
(129
)
(101
)
Gain on termination of hedged interest rate swaps
17,531
1,845
Impairment on commercial mortgage servicing rights
(869
)
(394
)
(2,072
)
Company-owned life insurance
796
929
840
1,019
1,904
Other income
2,980
2,489
2,322
1,902
6,552
Total noninterest income
33,839
15,826
14,613
15,613
22,523
Noninterest expense:
Salaries and employee benefits
22,901
22,889
22,645
21,870
22,109
Occupancy and equipment
3,748
3,850
3,489
3,755
3,429
Data processing
6,302
6,093
6,082
5,873
5,819
Professional
1,726
1,693
1,516
1,972
1,499
Amortization of intangible assets
1,333
1,361
1,318
1,398
1,425
Other real estate owned
3,779
582
309
518
243
Loss on mortgage servicing rights held for sale
3,250
FHLB advances prepayment fees
4,859
Other expense
6,904
7,028
5,980
5,498
6,374
Total noninterest expense
49,943
43,496
41,339
40,884
45,757
Income before income taxes
43,902
29,380
29,167
27,389
30,600
Income taxes
11,030
5,859
7,284
6,640
7,493
Net income
32,872
23,521
21,883
20,749
23,107
Preferred stock dividends
3,169
Net income available to common shareholders
$
29,703
$
23,521
$
21,883
$
20,749
$
23,107
Basic earnings per common share
$
1.31
$
1.04
$
0.97
$
0.92
$
1.03
Diluted earnings per common share
$
1.30
$
1.04
$
0.97
$
0.92
$
1.02


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of
December 31,
September 30,
June 30,
March 31,
December 31,
(in thousands)
2022
2022
2022
2022
2021
Assets
Cash and cash equivalents
$
150,321
$
313,188
$
270,117
$
332,264
$
680,371
Investment securities
776,860
690,504
769,278
858,246
916,132
Loans
6,306,467
6,198,451
5,795,544
5,539,961
5,224,801
Allowance for credit losses on loans
(61,051
)
(58,639
)
(54,898
)
(52,938
)
(51,062
)
Total loans, net
6,245,416
6,139,812
5,740,646
5,487,023
5,173,739
Loans held for sale
1,286
4,338
5,298
8,931
32,045
Premises and equipment, net
78,293
77,519
77,668
77,857
79,220
Other real estate owned
6,729
11,141
11,131
11,537
12,059
Loan servicing rights, at lower of cost or fair value
1,205
1,297
25,879
27,484
28,865
Commercial FHA mortgage loan servicing rights held for sale
20,745
23,995
Goodwill
161,904
161,904
161,904
161,904
161,904
Other intangible assets, net
20,866
22,198
23,559
22,976
24,374
Company-owned life insurance
150,443
149,648
148,900
148,060
148,378
Other assets
241,433
226,333
201,432
202,433
186,718
Total assets
$
7,855,501
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805
Liabilities and Shareholders' Equity
Noninterest-bearing demand deposits
$
1,935,773
$
2,025,237
$
1,972,261
$
1,965,032
$
2,245,701
Interest-bearing deposits
4,428,879
4,370,015
4,212,177
4,092,507
3,864,947
Total deposits
6,364,652
6,395,252
6,184,438
6,057,539
6,110,648
Short-term borrowings
42,311
58,518
67,689
60,352
76,803
FHLB advances and other borrowings
460,000
360,000
285,000
310,171
310,171
Subordinated debt
99,772
139,370
139,277
139,184
139,091
Trust preferred debentures
49,975
49,824
49,674
49,524
49,374
Other liabilities
80,217
79,634
73,546
76,959
93,881
Total liabilities
7,096,927
7,082,598
6,799,624
6,693,729
6,779,968
Total shareholders’ equity
758,574
739,279
636,188
644,986
663,837
Total liabilities and shareholders’ equity
$
7,855,501
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of
December 31,
September 30,
June 30,
March 31,
December 31,
(in thousands)
2022
2022
2022
2022
2021
Loan Portfolio
Equipment finance loans
$
616,751
$
577,323
$
546,267
$
528,572
$
521,973
Equipment finance leases
491,744
457,611
439,202
429,000
423,280
Commercial FHA warehouse lines
25,029
51,309
23,872
83,999
91,927
SBA PPP loans
1,916
2,810
6,409
22,862
52,477
Other commercial loans
870,878
904,841
814,710
802,692
783,811
Total commercial loans and leases
2,006,318
1,993,894
1,830,460
1,867,125
1,873,468
Commercial real estate
2,433,159
2,466,303
2,335,655
2,114,041
1,816,828
Construction and land development
320,882
225,549
203,955
188,668
193,749
Residential real estate
366,094
356,225
340,103
329,331
338,151
Consumer
1,180,014
1,156,480
1,085,371
1,040,796
1,002,605
Total loans
$
6,306,467
$
6,198,451
$
5,795,544
$
5,539,961
$
5,224,801
Deposit Portfolio
Noninterest-bearing demand
$
1,935,773
$
2,025,237
$
1,972,261
$
1,965,032
$
2,245,701
Interest-bearing:
Checking
1,920,458
1,905,439
1,808,885
1,779,018
1,663,021
Money market
1,184,101
1,125,333
1,027,547
964,352
869,067
Savings
661,932
704,245
740,364
710,955
679,115
Time
649,552
620,960
620,363
619,386
630,583
Brokered time
12,836
14,038
15,018
18,796
23,161
Total deposits
$
6,364,652
$
6,395,252
$
6,184,438
$
6,057,539
$
6,110,648


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands)
2022
2022
2022
2022
2021
Average Balance Sheets
Cash and cash equivalents
$
220,938
$
195,657
$
226,517
$
384,231
$
685,655
Investment securities
736,579
749,022
818,927
894,634
915,707
Loans
6,240,277
6,040,358
5,677,791
5,274,051
4,995,794
Loans held for sale
3,883
6,044
9,865
31,256
34,272
Nonmarketable equity securities
43,618
37,765
36,338
36,378
39,203
Total interest-earning assets
7,245,295
7,028,846
6,769,438
6,620,550
6,670,631
Non-earning assets
609,866
618,138
615,348
631,187
605,060
Total assets
$
7,855,161
$
7,646,984
$
7,384,786
$
7,251,737
$
7,275,691
Interest-bearing deposits
$
4,452,801
$
4,325,098
$
4,152,764
$
3,953,249
$
3,913,475
Short-term borrowings
47,391
58,271
59,301
70,044
66,677
FHLB advances and other borrowings
460,598
340,163
307,611
311,282
319,954
Subordinated debt
107,374
139,324
139,232
139,139
139,046
Trust preferred debentures
49,902
49,751
49,602
49,451
49,307
Total interest-bearing liabilities
5,118,066
4,912,607
4,708,510
4,523,165
4,488,459
Noninterest-bearing deposits
1,936,977
1,969,873
1,967,263
1,989,413
2,049,802
Other noninterest-bearing liabilities
50,935
63,638
66,009
81,832
84,538
Shareholders' equity
749,183
700,866
643,004
657,327
652,892
Total liabilities and shareholders' equity
$
7,855,161
$
7,646,984
$
7,384,786
$
7,251,737
$
7,275,691
Yields
Earning Assets
Cash and cash equivalents
3.85
%
2.28
%
0.83
%
0.18
%
0.16
%
Investment securities
2.62
%
2.44
%
2.41
%
2.22
%
2.12
%
Loans
5.26
%
4.83
%
4.49
%
4.40
%
4.36
%
Loans held for sale
4.86
%
3.87
%
3.15
%
2.86
%
3.53
%
Nonmarketable equity securities
6.16
%
5.78
%
5.38
%
5.40
%
5.07
%
Total interest-earning assets
4.96
%
4.51
%
4.12
%
3.87
%
3.62
%
Interest-Bearing Liabilities
Interest-bearing deposits
1.77
%
0.94
%
0.37
%
0.22
%
0.22
%
Short-term borrowings
0.26
%
0.19
%
0.15
%
0.14
%
0.12
%
FHLB advances and other borrowings
3.67
%
2.83
%
1.87
%
1.58
%
1.75
%
Subordinated debt
5.45
%
5.77
%
5.78
%
5.78
%
5.78
%
Trust preferred debentures
8.47
%
6.54
%
5.05
%
4.21
%
3.90
%
Total interest-bearing liabilities
2.07
%
1.25
%
0.67
%
0.53
%
0.54
%
Cost of Deposits
1.23
%
0.65
%
0.25
%
0.15
%
0.15
%
Net Interest Margin
3.50
%
3.63
%
3.65
%
3.50
%
3.25
%


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of and for the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands, except per share data)
2022
2022
2022
2022
2021
Asset Quality
Loans 30-89 days past due
$
32,372
$
28,275
$
16,212
$
29,044
$
17,514
Nonperforming loans
49,423
46,882
56,883
52,900
42,580
Nonperforming assets
57,824
59,524
69,344
66,164
57,068
Net charge-offs
538
3,233
2,781
2,256
4,613
Loans 30-89 days past due to total loans
0.51
%
0.46
%
0.28
%
0.52
%
0.34
%
Nonperforming loans to total loans
0.78
%
0.76
%
0.98
%
0.95
%
0.81
%
Nonperforming assets to total assets
0.74
%
0.76
%
0.93
%
0.90
%
0.77
%
Allowance for credit losses to total loans
0.97
%
0.95
%
0.95
%
0.96
%
0.98
%
Allowance for credit losses to nonperforming loans
123.53
%
125.08
%
96.51
%
100.07
%
119.92
%
Net charge-offs to average loans
0.03
%
0.21
%
0.20
%
0.17
%
0.37
%
Wealth Management
Trust assets under administration
$
3,505,372
$
3,355,019
$
3,503,227
$
3,934,140
$
4,100,179
Market Data
Book value per share at period end
$
29.17
$
28.48
$
28.84
$
29.26
$
30.11
Tangible book value per share at period end (1)
$
20.94
$
20.14
$
20.43
$
20.87
$
21.66
Market price at period end
$
26.62
$
23.57
$
24.04
$
28.86
$
24.79
Common shares outstanding at period end
22,214,913
22,074,740
22,060,255
22,044,626
22,050,537
Capital
Total capital to risk-weighted assets
12.38
%
12.79
%
11.44
%
11.74
%
12.19
%
Tier 1 capital to risk-weighted assets
10.21
%
10.05
%
8.63
%
8.82
%
9.16
%
Tier 1 common capital to risk-weighted assets
7.77
%
7.56
%
7.66
%
7.80
%
8.08
%
Tier 1 leverage ratio
9.43
%
9.40
%
7.98
%
7.96
%
7.75
%
Tangible common equity to tangible assets (1)
6.06
%
5.82
%
6.22
%
6.43
%
6.58
%

(1) Non-GAAP financial measures. Refer to pages 13 - 15 for a reconciliation to the comparable GAAP financial measures.

MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited)
Adjusted Earnings Reconciliation
For The Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands, except per share data)
2022
2022
2022
2022
2021
Income before income taxes - GAAP
$
43,902
$
29,380
$
29,167
$
27,389
$
30,600
Adjustments to noninterest income:
Loss on sales of investment securities, net
129
101
(Gain) on termination of hedged interest rate swaps
(17,531
)
(1,845
)
Total adjustments to noninterest income
(17,531
)
129
101
(1,845
)
Adjustments to noninterest expense:
(Loss) on mortgage servicing rights held for sale
(3,250
)
FHLB advances prepayment fees
(4,859
)
Integration and acquisition expenses
68
(324
)
(91
)
(171
)
Total adjustments to noninterest expense
(3,250
)
68
(324
)
(91
)
(5,030
)
Adjusted earnings pre tax
29,621
29,441
29,592
27,480
33,785
Adjusted earnings tax
7,174
5,873
7,401
6,665
8,369
Adjusted earnings - non-GAAP
22,447
23,568
22,191
20,815
25,416
Preferred stock dividends
3,169
Adjusted earnings available to common shareholders
$
19,278
$
23,568
$
22,191
$
20,815
$
25,416
Adjusted diluted earnings per common share
$
0.85
$
1.04
$
0.98
$
0.92
$
1.12
Adjusted return on average assets
1.13
%
1.22
%
1.21
%
1.16
%
1.39
%
Adjusted return on average shareholders' equity
11.89
%
13.34
%
13.84
%
12.84
%
15.44
%
Adjusted return on average tangible common equity
16.80
%
20.24
%
19.41
%
17.89
%
21.65
%
Adjusted Pre-Tax, Pre-Provision Earnings Reconciliation
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands)
2022
2022
2022
2022
2021
Adjusted earnings pre tax - non-GAAP
$
29,621
$
29,441
$
29,592
$
27,480
$
33,785
Provision for credit losses
3,544
6,974
5,441
4,167
467
Impairment on commercial mortgage servicing rights
869
394
2,072
Adjusted pre-tax, pre-provision earnings - non-GAAP
$
33,165
$
36,415
$
35,902
$
32,041
$
36,324
Adjusted pre-tax, pre-provision return on average assets
1.68
%
1.89
%
1.95
%
1.79
%
1.98
%


MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited) (continued)
Efficiency Ratio Reconciliation
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
2022
2022
2022
2022
2021
(dollars in thousands)
Noninterest expense - GAAP
$
49,943
$
43,496
$
41,339
$
40,884
$
45,757
Loss on mortgage servicing rights held for sale
(3,250
)
FHLB advances prepayment fees
(4,859
)
Integration and acquisition expenses
68
(324
)
(91
)
(171
)
Adjusted noninterest expense
$
46,693
$
43,564
$
41,015
$
40,793
$
40,727
Net interest income - GAAP
$
63,550
$
64,024
$
61,334
$
56,827
$
54,301
Effect of tax-exempt income
286
307
321
369
372
Adjusted net interest income
63,836
64,331
61,655
57,196
54,673
Noninterest income - GAAP
33,839
15,826
14,613
15,613
22,523
Impairment on commercial mortgage servicing rights
869
394
2,072
Loss on sales of investment securities, net
129
101
(Gain) on termination of hedged interest rate swaps
(17,531
)
(1,845
)
Adjusted noninterest income
16,308
15,955
15,583
16,007
22,750
Adjusted total revenue
$
80,144
$
80,286
$
77,238
$
73,203
$
77,423
Efficiency ratio
58.26
%
54.26
%
53.10
%
55.73
%
52.61
%


MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited) (continued)
Tangible Common Equity to Tangible Assets Ratio and Tangible Book Value Per Share
As of
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands, except per share data)
2022
2022
2022
2022
2021
Shareholders' Equity to Tangible Common Equity
Total shareholders' equity—GAAP
$
758,574
$
739,279
$
636,188
$
644,986
$
663,837
Adjustments:
Preferred Stock
(110,548
)
(110,548
)
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(20,866
)
(22,198
)
(23,559
)
(22,976
)
(24,374
)
Tangible common equity
$
465,256
$
444,629
$
450,725
$
460,106
$
477,558
Total Assets to Tangible Assets:
Total assets—GAAP
$
7,855,501
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805
Adjustments:
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(20,866
)
(22,198
)
(23,559
)
(22,976
)
(24,374
)
Tangible assets
$
7,672,731
$
7,637,775
$
7,250,349
$
7,153,835
$
7,257,527
Common Shares Outstanding
22,214,913
22,074,740
22,060,255
22,044,626
22,050,537
Tangible Common Equity to Tangible Assets
6.06
%
5.82
%
6.22
%
6.43
%
6.58
%
Tangible Book Value Per Share
$
20.94
$
20.14
$
20.43
$
20.87
$
21.66
Return on Average Tangible Common Equity (ROATCE)
For the Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(dollars in thousands)
2022
2022
2022
2022
2021
Net income
$
32,872
$
23,521
$
21,883
$
20,749
$
23,107
Average total shareholders' equity—GAAP
$
749,183
$
700,866
$
643,004
$
657,327
$
652,892
Adjustments:
Preferred Stock
(110,548
)
(54,072
)
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(22,859
)
(22,589
)
(22,570
)
(23,638
)
(25,311
)
Average tangible common equity
$
453,872
$
462,301
$
458,530
$
471,785
$
465,677
ROATCE
25.89
%
20.20
%
19.14
%
17.84
%
19.69
%

Stock Information

Company Name: Midland States Bancorp Inc.
Stock Symbol: MSBI
Market: NASDAQ
Website: midlandsb.com

Menu

MSBI MSBI Quote MSBI Short MSBI News MSBI Articles MSBI Message Board
Get MSBI Alerts

News, Short Squeeze, Breakout and More Instantly...