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 Third Quarter Results


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

Summary

  • Net income of $23.5 million, or $1.04 diluted earnings per share
  • ROAA of 1.22%, ROAE of 13.34% and ROATCE of 20.24%
  • Total loans increased 27.8% annualized from prior quarter
  • Continued growth in noninterest-bearing and total deposits
  • Nonperforming assets declined 14.2% from end of prior quarter
  • Total capital ratio strengthened with the recent preferred stock offering

EFFINGHAM, Ill., Oct. 20, 2022 (GLOBE NEWSWIRE) -- Midland States Bancorp, Inc. (Nasdaq: MSBI) (the “Company”) today reported net income of $23.5 million, or $1.04 diluted earnings per share, for the third quarter of 2022. This compares to net income of $21.9 million, or $0.97 diluted earnings per share, for the second quarter of 2022. This also compares to net income of $19.5 million, or $0.86 diluted earnings per share, for the third quarter of 2021.

Jeffrey G. Ludwig, President and Chief Executive Officer of the Company, said, “We continue to see healthy economic conditions throughout our markets and strong loan demand. Our commercial banking teams are effectively capitalizing on the loan demand across all areas of our lending, resulting in well balanced loan production and 28% annualized growth in total loans during the third quarter. The strong loan growth helped us to generate further improvement in earnings and our level of returns.

“Following the capital raised through our preferred stock offering in the third quarter, we are well positioned to support continued balance sheet growth, although we expect our level of loan growth to moderate as higher interest rates and economic uncertainty have a greater impact on loan demand. Even with a lower level of loan growth, given our higher net interest margin and increased efficiencies, we believe we can continue to generate strong financial results for our shareholders, which will help us to further increase our capital ratios and support the continued growth of our franchise,” said Mr. Ludwig.

Net Interest Margin

Net interest margin for the third quarter of 2022 was 3.63%, a slight decline from 3.65% for the second quarter of 2022 as an increase in the cost of deposits more than offset the increase in the average yield on earning assets. The Company’s net interest margin benefits from accretion income on purchased loan portfolios, which contributed 3 basis points to net interest margin in both the second and third quarters of 2022.

Relative to the third quarter of 2021, net interest margin increased 29 basis points from 3.34%, primarily due to an increase in the average yield on earning assets. Accretion income on purchased loan portfolios contributed 7 basis points to net interest margin in the third quarter of 2021. Excluding the impact of accretion income, net interest margin increased 33 basis points from the third quarter of 2021.

Net Interest Income

Net interest income for the third quarter of 2022 was $64.0 million, an increase of 4.4% from $61.3 million for the second quarter of 2022, which was primarily due to higher average loan balances. Accretion income associated with purchased loan portfolios totaled $0.5 million for the third quarter of 2022, compared with $0.6 million for the second quarter of 2022.

Relative to the third quarter of 2021, net interest income increased $12.6 million, or 24.6%, due to higher average earning assets and an increase in net interest margin. Accretion income for the third quarter of 2021 was $1.0 million.

Noninterest Income

Noninterest income for the third quarter of 2022 was $15.8 million, an increase of 8.3% from $14.6 million for the second quarter of 2022. The increase in noninterest income was primarily attributable to impairment on commercial mortgage servicing rights of approximately $0.9 million that negatively impacted noninterest income in the second quarter of 2022.

Relative to the third quarter of 2021, noninterest income increased 4.5% from $15.1 million. The increase was primarily attributable to impairment on commercial mortgage servicing rights that negatively impacted noninterest income in the third quarter of 2021.

Wealth management revenue for the third quarter of 2022 was $6.2 million, an increase of 0.9% from $6.1 million in the second quarter of 2022. Compared to the third quarter of 2021, wealth management revenue decreased 13.6%, primarily due to a decline in assets under administration resulting from market performance.

Noninterest Expense

Noninterest expense for the third quarter of 2022 was $43.5 million, an increase of 5.2% from $41.3 million in the second quarter of 2022. The increase was attributable to small 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.

Relative to the third quarter of 2021, noninterest expense increased 5.3% from $41.3 million, primarily due to higher marketing, loan, and other expense.

Loan Portfolio

Total loans outstanding were $6.20 billion at September 30, 2022, compared with $5.80 billion at June 30, 2022, and $4.92 billion at September 30, 2021. The increase in total loans from June 30, 2022 was attributable to growth in all portfolios with the exception of the SBA PPP loan portfolio, which continues to decline as loans are forgiven.

Equipment finance balances increased $49.4 million from June 30, 2022 to $1.03 billion at September 30, 2022.

Compared to loan balances at September 30, 2021, growth in equipment finance balances, other commercial loans, commercial real estate loans, and consumer loans was partially offset by declines in commercial FHA warehouse lines and PPP loans.

Deposits

Total deposits were $6.40 billion at September 30, 2022, compared with $6.18 billion at June 30, 2022, and $5.60 billion at September 30, 2021. The increase in total deposits from the end of the prior quarter was primarily attributable to growth in noninterest-bearing and lower-cost interest-bearing deposits.

Asset Quality

Nonperforming loans totaled $46.9 million, or 0.76% of total loans, at September 30, 2022, compared with $56.9 million, or 0.98% of total loans, at June 30, 2022. The decrease in nonperforming loans was attributable to a combination of paydowns, note sale, and a charge off of a previously resolved loan relationship. At September 30, 2021, nonperforming loans totaled $54.6 million, or 1.11% of total loans.

Net charge-offs for the third quarter of 2022 were $3.2 million, or 0.21% of average loans on an annualized basis, compared to net charge-offs of $2.8 million, or 0.20% of average loans on an annualized basis, for the second quarter of 2022, and $3.0 million, or 0.25% of average loans on an annualized basis, for the third quarter of 2021.

The Company recorded a provision for credit losses on loans of $7.0 million for the third quarter of 2022, which was primarily related to the growth in total loans and negative economic forecasts.

The Company’s allowance for credit losses on loans was 0.95% of total loans and 125.1% of nonperforming loans at September 30, 2022, compared with 0.95% of total loans and 96.5% of nonperforming loans at June 30, 2022.

Capital

During the third quarter of 2022, the Company raised $115 million of capital through a preferred stock offering, which increased its total capital, tier 1 capital, and tier 1 leverage ratios. At September 30, 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:

Bank Level
Ratios as of
Sept. 30, 2022
Consolidated
Ratios as of
Sept. 30, 2022
Minimum
Regulatory
Requirements (2)
Total capital to risk-weighted assets
11.19%
12.79%
10.50%
Tier 1 capital to risk-weighted assets
10.43%
10.05%
8.50%
Tier 1 leverage ratio
9.75%
9.40%
4.00%
Common equity Tier 1 capital
10.43%
7.56%
7.00%
Tangible common equity to tangible assets (1)
NA
5.82%
NA

(1)   A non-GAAP financial measure. Refer to page 14 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 a $83.6 million decline in accumulated other comprehensive income (AOCI), which has negatively impacted tangible book value per share by $3.55, and the tangible common equity to tangible assets ratio by 103 basis points.

Stock Repurchase Program

During the third quarter of 2022, the Company did not repurchase any shares under its stock repurchase program. As of September 30, 2022, the Company had $18.6 million remaining under the current stock repurchase authorization.

Conference Call, Webcast and Slide Presentation

The Company will host a conference call and webcast at 7:30 a.m. Central Time on Friday, October 21, 2022, to discuss its financial results.

Telephone Access: https://register.vevent.com/register/BIe092c94fe0b7469db1a7031df0e48485

A slide presentation relating to the third 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 September 30, 2022, the Company had total assets of approximately $7.81 billion, and its Wealth Management Group had assets under administration of approximately $3.45 billion. Midland 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 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 COVID-19 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
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands, except per share data)
2022
2022
2022
2021
2021
Earnings Summary
Net interest income
$
64,024
$
61,334
$
56,827
$
54,301
$
51,396
Provision for credit losses
6,974
5,441
4,167
467
(184
)
Noninterest income
15,826
14,613
15,613
22,523
15,143
Noninterest expense
43,496
41,339
40,884
45,757
41,292
Income before income taxes
29,380
29,167
27,389
30,600
25,431
Income taxes
5,859
7,284
6,640
7,493
5,883
Net income
$
23,521
$
21,883
$
20,749
$
23,107
$
19,548
Diluted earnings per common share
$
1.04
$
0.97
$
0.92
$
1.02
$
0.86
Weighted average shares outstanding - diluted
22,390,438
22,360,819
22,350,307
22,350,771
22,577,880
Return on average assets
1.22
%
1.19
%
1.16
%
1.26
%
1.15
%
Return on average shareholders' equity
13.31
%
13.65
%
12.80
%
14.04
%
11.90
%
Return on average tangible common equity (1)
20.20
%
19.14
%
17.84
%
19.69
%
16.76
%
Net interest margin
3.63
%
3.65
%
3.50
%
3.25
%
3.34
%
Efficiency ratio (1)
54.26
%
53.10
%
55.73
%
52.61
%
58.78
%
Adjusted Earnings Performance Summary (1)
Adjusted earnings
$
23,568
$
22,191
$
20,815
$
25,416
$
19,616
Adjusted diluted earnings per common share
$
1.04
$
0.98
$
0.92
$
1.12
$
0.86
Adjusted return on average assets
1.22
%
1.21
%
1.16
%
1.39
%
1.15
%
Adjusted return on average shareholders' equity
13.34
%
13.84
%
12.84
%
15.44
%
11.94
%
Adjusted return on average tangible common equity
20.24
%
19.41
%
17.89
%
21.65
%
16.82
%
Adjusted pre-tax, pre-provision earnings
$
36,415
$
35,902
$
32,041
$
36,324
$
28,379
Adjusted pre-tax, pre-provision return on average assets
1.89
%
1.95
%
1.79
%
1.98
%
1.67
%
(1) Non-GAAP financial measures. Refer to pages 12 - 14 for a reconciliation to the comparable GAAP financial measures.


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
For the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(in thousands, except per share data)
2022
2022
2022
2021
2021
Net interest income:
Interest income
$
79,556
$
69,236
$
62,748
$
60,427
$
58,490
Interest expense
15,532
7,902
5,921
6,126
7,094
Net interest income
64,024
61,334
56,827
54,301
51,396
Provision for credit losses:
Provision for credit losses on loans
6,974
4,741
4,132
Provision for credit losses on unfunded commitments
700
256
388
Provision for other credit losses
(221
)
79
(184
)
Total provision for credit losses
6,974
5,441
4,167
467
(184
)
Net interest income after provision for credit losses
57,050
55,893
52,660
53,834
51,580
Noninterest income:
Wealth management revenue
6,199
6,143
7,139
7,176
7,175
Residential mortgage banking revenue
210
384
599
1,103
1,287
Service charges on deposit accounts
2,597
2,304
2,068
2,338
2,268
Interchange revenue
3,531
3,590
3,280
3,677
3,651
(Loss) gain on sales of investment securities, net
(129
)
(101
)
160
Gain on termination of hedged interest swap
1,845
Impairment on commercial mortgage servicing rights
(869
)
(394
)
(2,072
)
(3,037
)
Company-owned life insurance
929
840
1,019
1,904
869
Other income
2,489
2,322
1,902
6,552
2,770
Total noninterest income
15,826
14,613
15,613
22,523
15,143
Noninterest expense:
Salaries and employee benefits
22,889
22,645
21,870
22,109
22,175
Occupancy and equipment
3,850
3,489
3,755
3,429
3,701
Data processing
6,093
6,082
5,873
5,819
6,495
Professional
1,693
1,516
1,972
1,499
1,738
Amortization of intangible assets
1,361
1,318
1,398
1,425
1,445
Loss on mortgage servicing rights held for sale
79
FHLB advances prepayment fees
4,859
Other expense
7,610
6,289
6,016
6,617
5,659
Total noninterest expense
43,496
41,339
40,884
45,757
41,292
Income before income taxes
29,380
29,167
27,389
30,600
25,431
Income taxes
5,859
7,284
6,640
7,493
5,883
Net income
$
23,521
$
21,883
$
20,749
$
23,107
$
19,548
Basic earnings per common share
$
1.04
$
0.97
$
0.92
$
1.03
$
0.86
Diluted earnings per common share
$
1.04
$
0.97
$
0.92
$
1.02
$
0.86


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of
September 30,
June 30,
March 31,
December 31,
September 30,
(in thousands)
2022
2022
2022
2021
2021
Assets
Cash and cash equivalents
$
313,188
$
270,117
$
332,264
$
680,371
$
662,643
Investment securities
690,504
769,278
858,246
916,132
900,319
Loans
6,198,451
5,795,544
5,539,961
5,224,801
4,915,554
Allowance for credit losses on loans
(58,639
)
(54,898
)
(52,938
)
(51,062
)
(55,675
)
Total loans, net
6,139,812
5,740,646
5,487,023
5,173,739
4,859,879
Loans held for sale
4,338
5,298
8,931
32,045
26,621
Premises and equipment, net
77,519
77,668
77,857
79,220
79,701
Other real estate owned
11,141
11,131
11,537
12,059
11,931
Loan servicing rights, at lower of cost or fair value
1,297
25,879
27,484
28,865
30,916
Commercial FHA mortgage loan servicing rights held for sale
23,995
Goodwill
161,904
161,904
161,904
161,904
161,904
Other intangible assets, net
22,198
23,559
22,976
24,374
26,065
Company-owned life insurance
149,648
148,900
148,060
148,378
149,146
Other assets
226,333
201,432
202,433
186,718
184,834
Total assets
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805
$
7,093,959
Liabilities and Shareholders' Equity
Noninterest-bearing demand deposits
$
2,025,237
$
1,972,261
$
1,965,032
$
2,245,701
$
1,672,901
Interest-bearing deposits
4,370,015
4,212,177
4,092,507
3,864,947
3,928,475
Total deposits
6,395,252
6,184,438
6,057,539
6,110,648
5,601,376
Short-term borrowings
58,518
67,689
60,352
76,803
66,666
FHLB advances and other borrowings
360,000
285,000
310,171
310,171
440,171
Subordinated debt
139,370
139,277
139,184
139,091
138,998
Trust preferred debentures
49,824
49,674
49,524
49,374
49,235
Other liabilities
79,634
73,546
76,959
93,881
139,669
Total liabilities
7,082,598
6,799,624
6,693,729
6,779,968
6,436,115
Total shareholders’ equity
739,279
636,188
644,986
663,837
657,844
Total liabilities and shareholders’ equity
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805
$
7,093,959


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of
September 30,
June 30,
March 31,
December 31,
September 30,
(in thousands)
2022
2022
2022
2021
2021
Loan Portfolio
Equipment finance loans
$
577,323
$
546,267
$
528,572
$
521,973
$
486,623
Equipment finance leases
457,611
439,202
429,000
423,280
412,430
Commercial FHA warehouse lines
51,309
23,872
83,999
91,927
180,248
SBA PPP loans
2,810
6,409
22,862
52,477
82,410
Other commercial loans
904,840
814,710
802,692
783,811
718,054
Total commercial loans and leases
1,993,893
1,830,460
1,867,125
1,873,468
1,879,765
Commercial real estate
2,466,303
2,335,655
2,114,041
1,816,828
1,562,013
Construction and land development
225,550
203,955
188,668
193,749
200,792
Residential real estate
356,225
340,103
329,331
338,151
344,414
Consumer
1,156,480
1,085,371
1,040,796
1,002,605
928,570
Total loans
$
6,198,451
$
5,795,544
$
5,539,961
$
5,224,801
$
4,915,554
Deposit Portfolio
Noninterest-bearing demand
$
2,025,237
$
1,972,261
$
1,965,032
$
2,245,701
$
1,672,901
Interest-bearing:
Checking
1,905,439
1,808,885
1,779,018
1,663,021
1,697,326
Money market
1,125,333
1,027,547
964,352
869,067
852,836
Savings
704,245
740,364
710,955
679,115
665,710
Time
620,960
620,363
619,386
630,583
688,693
Brokered time
14,038
15,018
18,796
23,161
23,910
Total deposits
$
6,395,252
$
6,184,438
$
6,057,539
$
6,110,648
$
5,601,376


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
For the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands)
2022
2022
2022
2021
2021
Average Balance Sheets
Cash and cash equivalents
$
195,657
$
226,517
$
384,231
$
685,655
$
525,848
Investment securities
749,022
818,927
894,634
915,707
773,372
Loans
6,040,358
5,677,791
5,274,051
4,995,794
4,800,063
Loans held for sale
6,044
9,865
31,256
34,272
15,204
Nonmarketable equity securities
37,765
36,338
36,378
39,203
43,873
Total interest-earning assets
7,028,846
6,769,438
6,620,550
6,670,631
6,158,360
Non-earning assets
618,138
615,348
631,187
605,060
597,153
Total assets
$
7,646,984
$
7,384,786
$
7,251,737
$
7,275,691
$
6,755,513
Interest-bearing deposits
$
4,325,098
$
4,152,764
$
3,953,249
$
3,913,475
$
3,895,970
Short-term borrowings
58,271
59,301
70,044
66,677
68,103
FHLB advances and other borrowings
340,163
307,611
311,282
319,954
440,171
Subordinated debt
139,324
139,232
139,139
139,046
138,954
Trust preferred debentures
49,751
49,602
49,451
49,307
49,167
Total interest-bearing liabilities
4,912,607
4,708,510
4,523,165
4,488,459
4,592,365
Noninterest-bearing deposits
1,969,873
1,967,263
1,989,413
2,049,802
1,434,193
Other noninterest-bearing liabilities
63,638
66,009
81,832
84,538
77,204
Shareholders' equity
700,866
643,004
657,327
652,892
651,751
Total liabilities and shareholders' equity
$
7,646,984
$
7,384,786
$
7,251,737
$
7,275,691
$
6,755,513
Yields
Earning Assets
Cash and cash equivalents
2.28
%
0.83
%
0.18
%
0.16
%
0.16
%
Investment securities
2.44
%
2.41
%
2.22
%
2.12
%
2.34
%
Loans
4.83
%
4.49
%
4.40
%
4.36
%
4.42
%
Loans held for sale
3.87
%
3.15
%
2.86
%
3.53
%
2.79
%
Nonmarketable equity securities
5.78
%
5.38
%
5.40
%
5.07
%
5.05
%
Total interest-earning assets
4.51
%
4.12
%
3.87
%
3.62
%
3.79
%
Interest-Bearing Liabilities
Interest-bearing deposits
0.94
%
0.37
%
0.22
%
0.22
%
0.26
%
Short-term borrowings
0.19
%
0.15
%
0.14
%
0.12
%
0.12
%
FHLB advances and other borrowings
2.83
%
1.87
%
1.58
%
1.75
%
1.80
%
Subordinated debt
5.77
%
5.78
%
5.78
%
5.78
%
5.79
%
Trust preferred debentures
6.54
%
5.05
%
4.21
%
3.90
%
3.92
%
Total interest-bearing liabilities
1.25
%
0.67
%
0.53
%
0.54
%
0.61
%
Cost of Deposits
0.65
%
0.25
%
0.15
%
0.15
%
0.19
%
Net Interest Margin
3.63
%
3.65
%
3.50
%
3.25
%
3.34
%


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
As of and for the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands, except per share data)
2022
2022
2022
2021
2021
Asset Quality
Loans 30-89 days past due
$
28,275
$
16,212
$
29,044
$
17,514
$
16,772
Nonperforming loans
46,882
56,883
52,900
42,580
54,620
Nonperforming assets
59,524
69,344
66,164
57,068
69,261
Net charge-offs
3,233
2,781
2,256
4,613
2,989
Loans 30-89 days past due to total loans
0.46
%
0.28
%
0.52
%
0.34
%
0.34
%
Nonperforming loans to total loans
0.76
%
0.98
%
0.95
%
0.81
%
1.11
%
Nonperforming assets to total assets
0.76
%
0.93
%
0.90
%
0.77
%
0.98
%
Allowance for credit losses to total loans
0.95
%
0.95
%
0.96
%
0.98
%
1.13
%
Allowance for credit losses to nonperforming loans
125.08
%
96.51
%
100.07
%
119.92
%
101.93
%
Net charge-offs to average loans
0.21
%
0.20
%
0.17
%
0.37
%
0.25
%
Wealth Management
Trust assets under administration
$
3,445,244
$
3,597,944
$
4,044,138
$
4,217,412
$
4,058,168
Market Data
Book value per share at period end
$
28.48
$
28.84
$
29.26
$
30.11
$
29.64
Tangible book value per share at period end (1)
$
20.14
$
20.43
$
20.87
$
21.66
$
21.17
Market price at period end
$
23.57
$
24.04
$
28.86
$
24.79
$
24.73
Common shares outstanding at period end
22,074,740
22,060,255
22,044,626
22,050,537
22,193,141
Capital
Total capital to risk-weighted assets
12.79
%
11.44
%
11.74
%
12.19
%
13.10
%
Tier 1 capital to risk-weighted assets
10.05
%
8.63
%
8.82
%
9.16
%
9.73
%
Tier 1 common capital to risk-weighted assets
7.56
%
7.66
%
7.80
%
8.08
%
8.55
%
Tier 1 leverage ratio
9.40
%
7.98
%
7.96
%
7.75
%
8.16
%
Tangible common equity to tangible assets (1)
5.82
%
6.22
%
6.43
%
6.58
%
6.80
%
(1) Non-GAAP financial measures. Refer to pages 12 - 14 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
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands, except per share data)
2022
2022
2022
2021
2021
Income before income taxes - GAAP
$
29,380
$
29,167
$
27,389
$
30,600
$
25,431
Adjustments to noninterest income:
Loss (gain) on sales of investment securities, net
129
101
(160
)
(Gain) on termination of hedged interest rate swap
(1,845
)
Total adjustments to noninterest income
129
101
(1,845
)
(160
)
Adjustments to noninterest expense:
(Loss) on mortgage servicing rights held for sale
(79
)
FHLB advances prepayment fees
(4,859
)
Integration and acquisition expenses
68
(324
)
(91
)
(171
)
(176
)
Total adjustments to noninterest expense
68
(324
)
(91
)
(5,030
)
(255
)
Adjusted earnings pre tax
29,441
29,592
27,480
33,785
25,526
Adjusted earnings tax
5,873
7,401
6,665
8,369
5,910
Adjusted earnings - non-GAAP
$
23,568
$
22,191
$
20,815
$
25,416
$
19,616
Adjusted diluted earnings per common share
$
1.04
$
0.98
$
0.92
$
1.12
$
0.86
Adjusted return on average assets
1.22
%
1.21
%
1.16
%
1.39
%
1.15
%
Adjusted return on average shareholders' equity
13.34
%
13.84
%
12.84
%
15.44
%
11.94
%
Adjusted return on average tangible common equity
20.24
%
19.41
%
17.89
%
21.65
%
16.82
%
Adjusted Pre-Tax, Pre-Provision Earnings Reconciliation
For the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands)
2022
2022
2022
2021
2021
Adjusted earnings pre tax - non-GAAP
$
29,441
$
29,592
$
27,480
$
33,785
$
25,526
Provision for credit losses
6,974
5,441
4,167
467
(184
)
Impairment on commercial mortgage servicing rights
869
394
2,072
3,037
Adjusted pre-tax, pre-provision earnings - non-GAAP
$
36,415
$
35,902
$
32,041
$
36,324
$
28,379
Adjusted pre-tax, pre-provision return on average assets
1.89
%
1.95
%
1.79
%
1.98
%
1.67
%


MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited) (continued)
Efficiency Ratio Reconciliation
For the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands)
2022
2022
2022
2021
2021
Noninterest expense - GAAP
$
43,496
$
41,339
$
40,884
$
45,757
$
41,292
Loss on mortgage servicing rights held for sale
(79
)
FHLB advances prepayment fees
(4,859
)
Integration and acquisition expenses
68
(324
)
(91
)
(171
)
(176
)
Adjusted noninterest expense
$
43,564
$
41,015
$
40,793
$
40,727
$
41,037
Net interest income - GAAP
$
64,024
$
61,334
$
56,827
$
54,301
$
51,396
Effect of tax-exempt income
307
321
369
372
402
Adjusted net interest income
64,331
61,655
57,196
54,673
51,798
Noninterest income - GAAP
15,826
14,613
15,613
22,523
15,143
Impairment on commercial mortgage servicing rights
869
394
2,072
3,037
Loss (gain) on sales of investment securities, net
129
101
(160
)
(Gain) on termination of hedged interest rate swap
(1,845
)
Adjusted noninterest income
15,955
15,583
16,007
22,750
18,020
Adjusted total revenue
$
80,286
$
77,238
$
73,203
$
77,423
$
69,818
Efficiency ratio
54.26
%
53.10
%
55.73
%
52.61
%
58.78
%


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
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands, except per share data)
2022
2022
2022
2021
2021
Shareholders' Equity to Tangible Common Equity
Total shareholders' equity—GAAP
$
739,279
$
636,188
$
644,986
$
663,837
$
657,844
Adjustments:
Preferred Stock
(110,548
)
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(22,198
)
(23,559
)
(22,976
)
(24,374
)
(26,065
)
Tangible common equity
$
444,629
$
450,725
$
460,106
$
477,558
$
469,875
Total Assets to Tangible Assets:
Total assets—GAAP
$
7,821,877
$
7,435,812
$
7,338,715
$
7,443,805
$
7,093,959
Adjustments:
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(22,198
)
(23,559
)
(22,976
)
(24,374
)
(26,065
)
Tangible assets
$
7,637,775
$
7,250,349
$
7,153,835
$
7,257,527
$
6,905,990
Common Shares Outstanding
22,074,740
22,060,255
22,044,626
22,050,537
22,193,141
Tangible Common Equity to Tangible Assets
5.82
%
6.22
%
6.43
%
6.58
%
6.80
%
Tangible Book Value Per Share
$
20.14
$
20.43
$
20.87
$
21.66
$
21.17
Return on Average Tangible Common Equity (ROATCE)
For the Quarter Ended
September 30,
June 30,
March 31,
December 31,
September 30,
(dollars in thousands)
2022
2022
2022
2021
2021
Net income
$
23,521
$
21,883
$
20,749
$
23,107
$
19,548
Average total shareholders' equity—GAAP
$
700,866
$
643,004
$
657,327
$
652,892
$
651,751
Adjustments:
Preferred Stock
(54,072
)
Goodwill
(161,904
)
(161,904
)
(161,904
)
(161,904
)
(161,904
)
Other intangible assets, net
(22,859
)
(22,570
)
(23,638
)
(25,311
)
(27,132
)
Average tangible common equity
$
462,031
$
458,530
$
471,785
$
465,677
$
462,715
ROATCE
20.20
%
19.14
%
17.84
%
19.69
%
16.76
%



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...