Illinois | 001-35272 | 37-1233196 | ||||||||||||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1201 Network Centre Drive | ||
Effingham, Illinois 62401 | ||
(Address of Principal Executive Offices) (Zip Code) |
☐ | 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)) |
Title of each class | Trading symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | MSBI | The Nasdaq Market LLC | ||||||
Depositary Shares, each representing a 1/40th interest in a share of 7.75% fixed rate reset non-cumulative perpetual preferred stock, Series A, $2.00 par value | MSBIP | The Nasdaq Market LLC |
Exhibit No. | Description | ||||||||||
Press Release of Midland States Bancorp, Inc., dated April 27, 2023 |
|||||||||||
Slide Presentation of Midland States Bancorp, Inc. regarding first quarter 2023 financial results |
|||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Date: April 27, 2023 |
By: | /s/ Eric T. Lemke | ||||||
Eric T. Lemke | ||||||||
Chief Financial Officer |
As of | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Loan Portfolio | ||||||||||||||||||||
Commercial loans | $ | 937,920 | $ | 872,794 | $ | 825,554 | ||||||||||||||
Equipment finance loans | 632,205 | 616,751 | 528,572 | |||||||||||||||||
Equipment finance leases | 510,029 | 491,744 | 429,000 | |||||||||||||||||
Commercial FHA warehouse lines | 10,275 | 25,029 | 83,999 | |||||||||||||||||
Total commercial loans and leases | 2,090,429 | 2,006,318 | 1,867,125 | |||||||||||||||||
Commercial real estate | 2,448,158 | 2,433,159 | 2,114,041 | |||||||||||||||||
Construction and land development | 326,836 | 320,882 | 188,668 | |||||||||||||||||
Residential real estate | 369,910 | 366,094 | 329,331 | |||||||||||||||||
Consumer | 1,118,938 | 1,180,014 | 1,040,796 | |||||||||||||||||
Total loans | $ | 6,354,271 | $ | 6,306,467 | $ | 5,539,961 |
As of and for the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands, except per share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Asset Quality | ||||||||||||||||||||
Loans 30-89 days past due | $ | 30,895 | $ | 32,372 | $ | 29,044 | ||||||||||||||
Nonperforming loans | 50,713 | 49,423 | 52,900 | |||||||||||||||||
Nonperforming assets | 58,806 | 57,824 | 66,164 | |||||||||||||||||
Substandard loans | 99,819 | 101,044 | 120,837 | |||||||||||||||||
Net charge-offs | 2,119 | 538 | 2,256 | |||||||||||||||||
Loans 30-89 days past due to total loans | 0.49 | % | 0.51 | % | 0.52 | % | ||||||||||||||
Nonperforming loans to total loans | 0.80 | % | 0.78 | % | 0.95 | % | ||||||||||||||
Nonperforming assets to total assets | 0.74 | % | 0.74 | % | 0.90 | % | ||||||||||||||
Allowance for credit losses to total loans | 0.98 | % | 0.97 | % | 0.96 | % | ||||||||||||||
Allowance for credit losses to nonperforming loans | 122.39 | % | 123.53 | % | 100.07 | % | ||||||||||||||
Net charge-offs to average loans | 0.14 | % | 0.03 | % | 0.17 | % |
As of | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Deposit Portfolio | ||||||||||||||||||||
Noninterest-bearing demand | $ | 1,215,758 | $ | 1,362,158 | $ | 1,393,825 | ||||||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 2,502,827 | 2,494,073 | 2,350,225 | |||||||||||||||||
Money market | 1,263,813 | 1,184,101 | 964,352 | |||||||||||||||||
Savings | 636,832 | 661,932 | 710,955 | |||||||||||||||||
Time | 766,884 | 649,552 | 619,386 | |||||||||||||||||
Brokered time | 39,087 | 12,836 | 18,796 | |||||||||||||||||
Total deposits | $ | 6,425,201 | $ | 6,364,652 | $ | 6,057,539 |
For the Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets | Average Balance | Interest & Fees | Yield/Rate | Average Balance | Interest & Fees | Yield/Rate | Average Balance | Interest & Fees | Yield/Rate | |||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 85,123 | $ | 980 | 4.67 | % | $ | 220,938 | $ | 2,143 | 3.85 | % | $ | 384,231 | $ | 171 | 0.18 | % | ||||||||||||||||||||||||||||||||||||||
Investment securities | 809,848 | 5,995 | 3.00 | % | 736,579 | 4,824 | 2.62 | % | 894,634 | 4,962 | 2.22 | % | ||||||||||||||||||||||||||||||||||||||||||||
Loans | 6,320,402 | 87,997 | 5.65 | % | 6,240,277 | 82,810 | 5.26 | % | 5,274,051 | 57,280 | 4.40 | % | ||||||||||||||||||||||||||||||||||||||||||||
Loans held for sale | 1,506 | 16 | 4.41 | % | 3,883 | 47 | 4.86 | % | 31,256 | 220 | 2.86 | % | ||||||||||||||||||||||||||||||||||||||||||||
Nonmarketable equity securities | 47,819 | 795 | 6.75 | % | 43,618 | 677 | 6.16 | % | 36,378 | 484 | 5.40 | % | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | $ | 7,264,698 | $ | 95,783 | 5.35 | % | $ | 7,245,295 | $ | 90,501 | 4.96 | % | $ | 6,620,550 | $ | 63,117 | 3.87 | % | ||||||||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 5,053,941 | $ | 26,405 | 2.12 | % | $ | 5,053,158 | $ | 19,841 | 1.56 | % | $ | 4,507,642 | $ | 2,161 | 0.19 | % | ||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 38,655 | 25 | 0.26 | % | 47,391 | 31 | 0.26 | % | 70,043 | 23 | 0.14 | % | ||||||||||||||||||||||||||||||||||||||||||||
FHLB advances & other borrowings | 540,278 | 6,006 | 4.51 | % | 460,598 | 4,264 | 3.67 | % | 311,282 | 1,212 | 1.58 | % | ||||||||||||||||||||||||||||||||||||||||||||
Subordinated debt | 99,812 | 1,370 | 5.57 | % | 107,374 | 1,463 | 5.45 | % | 139,139 | 2,011 | 5.78 | % | ||||||||||||||||||||||||||||||||||||||||||||
Trust preferred debentures | 50,047 | 1,229 | 9.96 | % | 49,902 | 1,066 | 8.47 | % | 49,451 | 514 | 4.21 | % | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 5,782,733 | $ | 35,035 | 2.46 | % | $ | 5,718,423 | $ | 26,665 | 1.85 | % | $ | 5,077,557 | $ | 5,921 | 0.47 | % | ||||||||||||||||||||||||||||||||||||||
Net Interest Margin | $ | 60,748 | 3.39 | % | $ | 63,836 | 3.50 | % | $ | 57,196 | 3.50 | % | ||||||||||||||||||||||||||||||||||||||||||||
Cost of Deposits | 1.70 | % | 1.23 | % | 0.15 | % |
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Noninterest income | ||||||||||||||||||||
Wealth management revenue | $ | 6,411 | $ | 6,227 | $ | 7,139 | ||||||||||||||
Residential mortgage banking revenue | 405 | 316 | 599 | |||||||||||||||||
Service charges on deposit accounts | 2,568 | 2,511 | 2,068 | |||||||||||||||||
Interchange revenue | 3,412 | 3,478 | 3,280 | |||||||||||||||||
Loss on sales of investment securities, net | (648) | — | — | |||||||||||||||||
Gain on termination of hedged interest rate swaps | — | 17,531 | — | |||||||||||||||||
Impairment on commercial mortgage servicing rights | — | — | (394) | |||||||||||||||||
Company-owned life insurance | 876 | 796 | 1,019 | |||||||||||||||||
Other income | 2,755 | 2,980 | 1,902 | |||||||||||||||||
Total noninterest income | $ | 15,779 | $ | 33,839 | $ | 15,613 |
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Noninterest expense | ||||||||||||||||||||
Salaries and employee benefits | $ | 24,243 | $ | 22,901 | $ | 21,870 | ||||||||||||||
Occupancy and equipment | 4,443 | 3,748 | 3,755 | |||||||||||||||||
Data processing | 6,311 | 6,302 | 5,873 | |||||||||||||||||
Professional | 1,760 | 1,726 | 1,972 | |||||||||||||||||
Amortization of intangible assets | 1,291 | 1,333 | 1,398 | |||||||||||||||||
Other real estate owned | — | 3,779 | — | |||||||||||||||||
Loss on mortgage servicing rights held for sale | — | 3,250 | — | |||||||||||||||||
FDIC insurance | 1,329 | 703 | 830 | |||||||||||||||||
Other expense | 5,105 | 6,201 | 5,186 | |||||||||||||||||
Total noninterest expense | $ | 44,482 | $ | 49,943 | $ | 40,884 |
As of March 31, 2023 |
|||||||||||||||||
Midland States Bank | Midland States Bancorp, Inc. | Minimum Regulatory Requirements (2) |
|||||||||||||||
Total capital to risk-weighted assets | 11.59% | 12.46% | 10.50% | ||||||||||||||
Tier 1 capital to risk-weighted assets | 10.76% | 10.25% | 8.50% | ||||||||||||||
Tier 1 leverage ratio | 10.02% | 9.54% | 4.00% | ||||||||||||||
Common equity Tier 1 capital | 10.76% | 7.84% | 7.00% | ||||||||||||||
Tangible common equity to tangible assets (1) |
N/A | 6.24% | N/A |
MIDLAND STATES BANCORP, INC. | ||||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) | ||||||||||||||||||||
As of and for the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands, except per share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Earnings Summary | ||||||||||||||||||||
Net interest income | $ | 60,504 | $ | 63,550 | $ | 56,827 | ||||||||||||||
Provision for credit losses | 3,135 | 3,544 | 4,167 | |||||||||||||||||
Noninterest income | 15,779 | 33,839 | 15,613 | |||||||||||||||||
Noninterest expense | 44,482 | 49,943 | 40,884 | |||||||||||||||||
Income before income taxes | 28,666 | 43,902 | 27,389 | |||||||||||||||||
Income taxes | 6,894 | 11,030 | 6,640 | |||||||||||||||||
Net income | 21,772 | 32,872 | 20,749 | |||||||||||||||||
Preferred dividends | 2,228 | 3,169 | — | |||||||||||||||||
Net income available to common shareholders | $ | 19,544 | $ | 29,703 | $ | 20,749 | ||||||||||||||
Diluted earnings per common share | $ | 0.86 | $ | 1.30 | $ | 0.92 | ||||||||||||||
Weighted average common shares outstanding - diluted | 22,501,970 | 22,503,611 | 22,350,307 | |||||||||||||||||
Return on average assets | 1.12 | % | 1.66 | % | 1.16 | % | ||||||||||||||
Return on average shareholders' equity | 11.51 | % | 17.41 | % | 12.80 | % | ||||||||||||||
Return on average tangible common equity (1) |
16.70 | % | 25.89 | % | 17.84 | % | ||||||||||||||
Net interest margin | 3.39 | % | 3.50 | % | 3.50 | % | ||||||||||||||
Efficiency ratio (1) |
57.64 | % | 58.26 | % | 55.73 | % | ||||||||||||||
Adjusted Earnings Performance Summary (1) |
||||||||||||||||||||
Adjusted earnings available to common shareholders | $ | 20,017 | $ | 19,278 | $ | 20,815 | ||||||||||||||
Adjusted diluted earnings per common share | $ | 0.88 | $ | 0.85 | $ | 0.92 | ||||||||||||||
Adjusted return on average assets | 1.15 | % | 1.13 | % | 1.16 | % | ||||||||||||||
Adjusted return on average shareholders' equity | 11.76 | % | 11.89 | % | 12.84 | % | ||||||||||||||
Adjusted return on average tangible common equity | 17.11 | % | 16.80 | % | 17.89 | % | ||||||||||||||
Adjusted pre-tax, pre-provision earnings | $ | 32,449 | $ | 33,165 | $ | 32,041 | ||||||||||||||
Adjusted pre-tax, pre-provision return on average assets | 1.67 | % | 1.68 | % | 1.79 | % | ||||||||||||||
Wealth Management | ||||||||||||||||||||
Trust assets under administration | $ | 3,502,635 | $ | 3,505,372 | $ | 3,934,140 | ||||||||||||||
Market Data | ||||||||||||||||||||
Book value per share at period end | $ | 30.08 | $ | 29.17 | $ | 29.26 | ||||||||||||||
Tangible book value per share at period end (1) |
$ | 21.87 | $ | 20.94 | $ | 20.87 | ||||||||||||||
Tangible book value per share excluding accumulated other comprehensive income at period end (1) |
$ | 25.39 | $ | 24.72 | $ | 22.14 | ||||||||||||||
Market price at period end | $ | 21.42 | $ | 26.62 | $ | 28.86 | ||||||||||||||
Common shares outstanding at period end | 22,111,454 | 22,214,913 | 22,044,626 | |||||||||||||||||
Capital | ||||||||||||||||||||
Total capital to risk-weighted assets | 12.46 | % | 12.38 | % | 11.74 | % | ||||||||||||||
Tier 1 capital to risk-weighted assets | 10.25 | % | 10.21 | % | 8.82 | % | ||||||||||||||
Tier 1 common capital to risk-weighted assets | 7.84 | % | 7.77 | % | 7.80 | % | ||||||||||||||
Tier 1 leverage ratio | 9.54 | % | 9.43 | % | 7.96 | % | ||||||||||||||
Tangible common equity to tangible assets (1) |
6.24 | % | 6.06 | % | 6.43 | % |
MIDLAND STATES BANCORP, INC. | ||||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) | ||||||||||||||||||||
As of | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 138,310 | $ | 160,631 | $ | 332,264 | ||||||||||||||
Investment securities | 821,005 | 776,860 | 858,246 | |||||||||||||||||
Loans | 6,354,271 | 6,306,467 | 5,539,961 | |||||||||||||||||
Allowance for credit losses on loans | (62,067) | (61,051) | (52,938) | |||||||||||||||||
Total loans, net | 6,292,204 | 6,245,416 | 5,487,023 | |||||||||||||||||
Loans held for sale | 2,747 | 1,286 | 8,931 | |||||||||||||||||
Premises and equipment, net | 80,582 | 78,293 | 77,857 | |||||||||||||||||
Other real estate owned | 6,729 | 6,729 | 11,537 | |||||||||||||||||
Loan servicing rights, at lower of cost or fair value | 1,117 | 1,205 | 27,484 | |||||||||||||||||
Commercial FHA mortgage loan servicing rights held for sale | 20,745 | 20,745 | — | |||||||||||||||||
Goodwill | 161,904 | 161,904 | 161,904 | |||||||||||||||||
Other intangible assets, net | 19,575 | 20,866 | 22,976 | |||||||||||||||||
Company-owned life insurance | 151,319 | 150,443 | 148,060 | |||||||||||||||||
Other assets | 233,937 | 231,123 | 202,433 | |||||||||||||||||
Total assets | $ | 7,930,174 | $ | 7,855,501 | $ | 7,338,715 | ||||||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||||
Noninterest-bearing demand deposits | $ | 1,215,758 | $ | 1,362,158 | $ | 1,393,825 | ||||||||||||||
Interest-bearing deposits | 5,209,443 | 5,002,494 | 4,663,714 | |||||||||||||||||
Total deposits | 6,425,201 | 6,364,652 | 6,057,539 | |||||||||||||||||
Short-term borrowings | 31,173 | 42,311 | 60,352 | |||||||||||||||||
FHLB advances and other borrowings | 482,000 | 460,000 | 310,171 | |||||||||||||||||
Subordinated debt | 99,849 | 99,772 | 139,184 | |||||||||||||||||
Trust preferred debentures | 50,135 | 49,975 | 49,524 | |||||||||||||||||
Other liabilities | 66,173 | 80,217 | 76,959 | |||||||||||||||||
Total liabilities | 7,154,531 | 7,096,927 | 6,693,729 | |||||||||||||||||
Total shareholders’ equity | 775,643 | 758,574 | 644,986 | |||||||||||||||||
Total liabilities and shareholders’ equity | $ | 7,930,174 | $ | 7,855,501 | $ | 7,338,715 |
MIDLAND STATES BANCORP, INC. | ||||||||||||||||||||
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued) | ||||||||||||||||||||
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(in thousands, except per share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Net interest income: | ||||||||||||||||||||
Interest income | $ | 95,539 | $ | 90,215 | $ | 62,748 | ||||||||||||||
Interest expense | 35,035 | 26,665 | 5,921 | |||||||||||||||||
Net interest income | 60,504 | 63,550 | 56,827 | |||||||||||||||||
Provision for credit losses: | ||||||||||||||||||||
Provision for credit losses on loans | 3,135 | 2,950 | 4,132 | |||||||||||||||||
Provision for credit losses on unfunded commitments | — | 594 | 256 | |||||||||||||||||
Provision for other credit losses | — | — | (221) | |||||||||||||||||
Total provision for credit losses | 3,135 | 3,544 | 4,167 | |||||||||||||||||
Net interest income after provision for credit losses | 57,369 | 60,006 | 52,660 | |||||||||||||||||
Noninterest income: | ||||||||||||||||||||
Wealth management revenue | 6,411 | 6,227 | 7,139 | |||||||||||||||||
Residential mortgage banking revenue | 405 | 316 | 599 | |||||||||||||||||
Service charges on deposit accounts | 2,568 | 2,511 | 2,068 | |||||||||||||||||
Interchange revenue | 3,412 | 3,478 | 3,280 | |||||||||||||||||
Loss on sales of investment securities, net | (648) | — | — | |||||||||||||||||
Gain on termination of hedged interest rate swaps | — | 17,531 | — | |||||||||||||||||
Impairment on commercial mortgage servicing rights | — | — | (394) | |||||||||||||||||
Company-owned life insurance | 876 | 796 | 1,019 | |||||||||||||||||
Other income | 2,755 | 2,980 | 1,902 | |||||||||||||||||
Total noninterest income | 15,779 | 33,839 | 15,613 | |||||||||||||||||
Noninterest expense: | ||||||||||||||||||||
Salaries and employee benefits | 24,243 | 22,901 | 21,870 | |||||||||||||||||
Occupancy and equipment | 4,443 | 3,748 | 3,755 | |||||||||||||||||
Data processing | 6,311 | 6,302 | 5,873 | |||||||||||||||||
Professional | 1,760 | 1,726 | 1,972 | |||||||||||||||||
Amortization of intangible assets | 1,291 | 1,333 | 1,398 | |||||||||||||||||
Other real estate owned | — | 3,779 | — | |||||||||||||||||
Loss on mortgage servicing rights held for sale | — | 3,250 | — | |||||||||||||||||
FDIC insurance | 1,329 | 703 | 830 | |||||||||||||||||
Other expense | 5,105 | 6,201 | 5,186 | |||||||||||||||||
Total noninterest expense | 44,482 | 49,943 | 40,884 | |||||||||||||||||
Income before income taxes | 28,666 | 43,902 | 27,389 | |||||||||||||||||
Income taxes | 6,894 | 11,030 | 6,640 | |||||||||||||||||
Net income | 21,772 | 32,872 | 20,749 | |||||||||||||||||
Preferred stock dividends | 2,228 | 3,169 | — | |||||||||||||||||
Net income available to common shareholders | $ | 19,544 | $ | 29,703 | $ | 20,749 | ||||||||||||||
Basic earnings per common share | $ | 0.86 | $ | 1.31 | $ | 0.92 | ||||||||||||||
Diluted earnings per common share | $ | 0.86 | $ | 1.30 | $ | 0.92 |
MIDLAND STATES BANCORP, INC. | ||||||||||||||||||||
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited) | ||||||||||||||||||||
Adjusted Earnings Reconciliation | ||||||||||||||||||||
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands, except per share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Income before income taxes - GAAP | $ | 28,666 | $ | 43,902 | $ | 27,389 | ||||||||||||||
Adjustments to noninterest income: | ||||||||||||||||||||
Loss on sales of investment securities, net | 648 | — | — | |||||||||||||||||
(Gain) on termination of hedged interest rate swaps | — | (17,531) | — | |||||||||||||||||
Total adjustments to noninterest income | 648 | (17,531) | — | |||||||||||||||||
Adjustments to noninterest expense: | ||||||||||||||||||||
(Loss) on mortgage servicing rights held for sale | — | (3,250) | — | |||||||||||||||||
Integration and acquisition expenses | — | — | (91) | |||||||||||||||||
Total adjustments to noninterest expense | — | (3,250) | (91) | |||||||||||||||||
Adjusted earnings pre tax | 29,314 | 29,621 | 27,480 | |||||||||||||||||
Adjusted earnings tax | 7,069 | 7,174 | 6,665 | |||||||||||||||||
Adjusted earnings - non-GAAP | 22,245 | 22,447 | 20,815 | |||||||||||||||||
Preferred stock dividends | 2,228 | 3,169 | — | |||||||||||||||||
Adjusted earnings available to common shareholders | $ | 20,017 | $ | 19,278 | $ | 20,815 | ||||||||||||||
Adjusted diluted earnings per common share | $ | 0.88 | $ | 0.85 | $ | 0.92 | ||||||||||||||
Adjusted return on average assets | 1.15 | % | 1.13 | % | 1.16 | % | ||||||||||||||
Adjusted return on average shareholders' equity | 11.76 | % | 11.89 | % | 12.84 | % | ||||||||||||||
Adjusted return on average tangible common equity | 17.11 | % | 16.80 | % | 17.89 | % | ||||||||||||||
Adjusted Pre-Tax, Pre-Provision Earnings Reconciliation | ||||||||||||||||||||
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Adjusted earnings pre tax - non-GAAP | $ | 29,314 | $ | 29,621 | $ | 27,480 | ||||||||||||||
Provision for credit losses | 3,135 | 3,544 | 4,167 | |||||||||||||||||
Impairment on commercial mortgage servicing rights | — | — | 394 | |||||||||||||||||
Adjusted pre-tax, pre-provision earnings - non-GAAP | $ | 32,449 | $ | 33,165 | $ | 32,041 | ||||||||||||||
Adjusted pre-tax, pre-provision return on average assets | 1.67 | % | 1.68 | % | 1.79 | % |
MIDLAND STATES BANCORP, INC. | ||||||||||||||||||||
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited) (continued) | ||||||||||||||||||||
Efficiency Ratio Reconciliation | ||||||||||||||||||||
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Noninterest expense - GAAP | $ | 44,482 | $ | 49,943 | $ | 40,884 | ||||||||||||||
Loss on mortgage servicing rights held for sale | — | (3,250) | — | |||||||||||||||||
Integration and acquisition expenses | — | — | (91) | |||||||||||||||||
Adjusted noninterest expense | $ | 44,482 | $ | 46,693 | $ | 40,793 | ||||||||||||||
Net interest income - GAAP | $ | 60,504 | $ | 63,550 | $ | 56,827 | ||||||||||||||
Effect of tax-exempt income | 244 | 286 | 369 | |||||||||||||||||
Adjusted net interest income | 60,748 | 63,836 | 57,196 | |||||||||||||||||
Noninterest income - GAAP | 15,779 | 33,839 | 15,613 | |||||||||||||||||
Impairment on commercial mortgage servicing rights | — | — | 394 | |||||||||||||||||
Loss on sales of investment securities, net | 648 | — | — | |||||||||||||||||
(Gain) on termination of hedged interest rate swaps | — | (17,531) | — | |||||||||||||||||
Adjusted noninterest income | 16,427 | 16,308 | 16,007 | |||||||||||||||||
Adjusted total revenue | $ | 77,175 | $ | 80,144 | $ | 73,203 | ||||||||||||||
Efficiency ratio | 57.64 | % | 58.26 | % | 55.73 | % | ||||||||||||||
Return on Average Tangible Common Equity (ROATCE) | ||||||||||||||||||||
For the Quarter Ended | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands) | 2023 | 2022 | 2022 | |||||||||||||||||
Net income | $ | 21,772 | $ | 32,872 | $ | 20,749 | ||||||||||||||
Average total shareholders' equity—GAAP | $ | 767,186 | $ | 749,183 | $ | 657,327 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Preferred Stock | (110,548) | (110,548) | — | |||||||||||||||||
Goodwill | (161,904) | (161,904) | (161,904) | |||||||||||||||||
Other intangible assets, net | (20,184) | (22,859) | (23,638) | |||||||||||||||||
Average tangible common equity | $ | 474,550 | $ | 453,872 | $ | 471,785 | ||||||||||||||
ROATCE | 16.70 | % | 25.89 | % | 17.84 | % |
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 | ||||||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||||||
(dollars in thousands, except per share data) | 2023 | 2022 | 2022 | |||||||||||||||||
Shareholders' Equity to Tangible Common Equity | ||||||||||||||||||||
Total shareholders' equity—GAAP | $ | 775,643 | $ | 758,574 | $ | 644,986 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Preferred Stock | (110,548) | (110,548) | — | |||||||||||||||||
Goodwill | (161,904) | (161,904) | (161,904) | |||||||||||||||||
Other intangible assets, net | (19,575) | (20,866) | (22,976) | |||||||||||||||||
Tangible common equity | $ | 483,616 | $ | 465,256 | $ | 460,106 | ||||||||||||||
Less: Accumulated other comprehensive income (AOCI) | (77,797) | (83,797) | (28,035) | |||||||||||||||||
Tangible common equity excluding AOCI | 561,413 | 549,053 | 488,141 | |||||||||||||||||
Total Assets to Tangible Assets: | ||||||||||||||||||||
Total assets—GAAP | $ | 7,930,174 | $ | 7,855,501 | $ | 7,338,715 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | (161,904) | (161,904) | (161,904) | |||||||||||||||||
Other intangible assets, net | (19,575) | (20,866) | (22,976) | |||||||||||||||||
Tangible assets | $ | 7,748,695 | $ | 7,672,731 | $ | 7,153,835 | ||||||||||||||
Common Shares Outstanding | 22,111,454 | 22,214,913 | 22,044,626 | |||||||||||||||||
Tangible Common Equity to Tangible Assets | 6.24 | % | 6.06 | % | 6.43 | % | ||||||||||||||
Tangible Book Value Per Share | $ | 21.87 | $ | 20.94 | $ | 20.87 | ||||||||||||||
Tangible Book Value Per Share excluding AOCI | $ | 25.39 | $ | 24.72 | $ | 22.14 |