Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Midland States Bancorp Inc
Midland States Bancorp, Inc. Announces 2025 Third Quarter Results
Business
Oct 31 2025
26 min read

Midland States Bancorp, Inc. Announces 2025 Third Quarter Results

news images

EFFINGHAM, Ill., Oct. 30, 2025 (GLOBE NEWSWIRE) -- Midland States Bancorp, Inc. (Nasdaq: MSBI) (the “Company”) today reported net income available to common shareholders of $5.3 million, or

$0.24 per diluted share, for the third quarter of 2025, compared to net income available to common shareholders of $9.8 million, or $0.44 per diluted share, for the second quarter of 2025.

This also compares to net income of $18.2 million, or $0.83 per diluted share, for the third quarter of 2024.

2025 Third Quarter Results

  • Net income available to common shareholders of $5.3 million, or $0.24 per diluted share

  • Pre-provision net revenue of $31.3 million, or $1.43 per diluted share, compared to $32.2 million, or $1.48 per diluted share, for the second quarter of 2025

  • Net interest margin of 3.79%, compared to 3.56% in prior quarter; excluding interest recoveries, net interest margin was 3.69%

  • Nonperforming assets to total assets of 1.02%, compared to 1.15% in prior quarter

  • Total capital to risk-weighted assets of 14.29% and common equity tier 1 capital of 9.37%

  • Ceased equipment finance production effective September 30, 2025

Discussion of Outlook; President & Chief Executive Officer, Jeffrey G. Ludwig:

“Although we are disappointed in our financial results this quarter, we have made meaningful progress on several strategic initiatives. The financial results included $15 million of provision in our equipment finance portfolio reflecting an increase in our loss given default assumptions. Given our current outlook and the allowance held against this portfolio, we believe we are appropriately reserved for future credit losses.

“Reducing problem loans has been a priority this year and importantly, our nonperforming assets decreased to $70 million, or 1.02% of total assets. This represents a pronounced decline from 2.10% at December 31, 2024. Along with our previously discussed strategic decision to tighten underwriting standards in our specialty finance portfolio, we have made the decision to cease originations in equipment finance to further reduce our exposure to higher-risk asset classes.

“Our capital position also improved, with the common equity tier 1 capital ratio rising to 9.4% and remaining on track to reach our 10.0% target. On September 30, we completed the previously announced redemption of $50.75 million in subordinated notes, using existing liquidity.

“Revenue trends were positive, bolstered by the expansion of the net interest margin and continued strong contribution from our wealth management platform, which posted a record quarter with $8 million of revenue. We also saw solid deposit growth in our Community Bank.”

Key Points for Third Quarter and Outlook

Continuation of Credit Clean-up; Tightened Underwriting Standards

  • As a continuation of steps taken to address our credit quality issues, including the sales of non- core loan portfolios and tightened underwriting standards in our specialty finance portfolio, we ceased originations in the equipment finance portfolio effective September 30, 2025.

  • Nonperforming loans and loans 30-89 days past due decreased to $68.7 million and $26.0 million, respectively, at September 30, 2025. Substandard accruing loans rose principally due to two relationships.

  • Net charge-offs were $12.3 million for the quarter, including:

    • $5.0 million of net charge-offs in our equipment finance portfolio as we continue to see credit issues, primarily in the trucking industry

    • $1.7 million of fully reimbursed net charge-offs related to our third party lending program

    • $3.5 million of net charge-offs in our specialty finance portfolio

  • Provision for credit losses on loans was $20.5 million for the third quarter of 2025. The provision was principally due to an increase in our loss given default assumptions on the equipment finance portfolio due to continued loss trends in the portfolio.

  • Allowance for credit losses on loans was $100.9 million, or 2.07% of total loans.

The table below summarizes certain information regarding the Company’s loan portfolio asset quality as of September 30, 2025.

 

As of and for the Three Months Ended

(dollars in thousands)

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

September 30,
2024

Asset Quality

 

 

 

 

 

Loans 30-89 days past due

$

26,019

 

$

40,959

 

$

48,221

 

$

43,681

 

$

55,329

 

Nonperforming loans

 

68,703

 

 

80,112

 

 

145,690

 

 

150,907

 

 

114,556

 

Nonperforming assets

 

70,369

 

 

81,775

 

 

151,264

 

 

157,409

 

 

126,771

 

Substandard accruing loans

 

78,901

 

 

58,478

 

 

77,620

 

 

84,058

 

 

167,549

 

Net charge-offs

 

12,309

 

 

29,854

 

 

16,878

 

 

112,776

 

 

22,302

 

Loans 30-89 days past due to total loans

 

0.53

%

 

0.81

%

 

0.96

%

 

0.85

%

 

0.97

%

Nonperforming loans to total loans

 

1.41

%

 

1.59

%

 

2.90

%

 

2.92

%

 

2.00

%

Nonperforming assets to total assets

 

1.02

%

 

1.15

%

 

2.08

%

 

2.10

%

 

1.65

%

Allowance for credit losses to total loans

 

2.07

%

 

1.84

%

 

2.10

%

 

2.15

%

 

2.64

%

Allowance for credit losses to nonperforming loans

 

146.84

%

 

115.70

%

 

72.19

%

 

73.69

%

 

131.87

%

Net charge-offs to average loans

 

0.99

%

 

2.34

%

 

1.35

%

 

7.94

%

 

1.53

%

 

Solid Growth Trends in Community Bank & Wealth Management

  • Total loans at September 30, 2025 were $4.87 billion, a decrease of $167.7 million from June 30, 2025. Key changes in the loan portfolio were as follows:

    • Loans originated by our Community Bank decreased $39.2 million, or 1.2%, from June 30, 2025, due to several large payoffs and the reduction in nonperforming loans. Additionally, we exited relationships with several borrowers exhibiting weaker operating performance. We originated $129 million of new loans, versus $182 million in the second quarter, and new production stemmed from commercial clients that provide full banking relationships. Pipelines remain strong and we continued to add to our sales teams in the third quarter.

    • We continue to intentionally reduce our specialty finance loan portfolio, reflecting our tightened credit standards. Balances in this portfolio decreased $28.4 million during the quarter.

    • Similarly, equipment finance balances declined $73.8 million during the quarter.

    • Non-core loans decreased $26.3 million to $313.0 million from June 30, 2025.

  • Total deposits were $5.60 billion at September 30, 2025, a decrease of $342.1 million from June 30, 2025. The decrease in deposits reflects the following:

    • Servicing deposits and brokered deposits decreased $286.8 million and $81.5 million, respectively, from June 30, 2025. We expect this reduction of higher-cost deposits to positively impact our future net interest margin.

    • Community Bank deposits rose $69.9 million driven by increases in commercial deposits while retail and public funds deposits were down.

  • Wealth Management revenue totaled $8.0 million in the third quarter of 2025. Assets under administration were $4.36 billion at September 30, 2025, an increase from $4.18 billion at June 30, 2025. The Company added new sales positions in the third quarter of 2025 and continues to experience strong pipelines.

Net Interest Margin

  • Net interest margin was 3.79%, up 23 basis points compared to the second quarter of 2025, which included the impact of a $1.6 million interest recovery due to the payoff of a nonaccrual loan. Excluding this benefit, the net interest margin was 3.69%. Most of the expansion stemmed from a continued decline in the cost of funding, as rate cuts enacted by the Federal Reserve Bank in late 2024 continue to result in a lower cost of deposits for the Company, which fell to 2.12% in the third quarter of 2025. The partial quarter effect of the 25 basis point rate cut in September 2025 had a limited effect on the third quarter’s results, but should result in additional improvement in funding costs.

The following table presents the Company’s net interest margin for the third quarter of 2025 compared to the second quarter of 2025 and the third quarter of 2024.

 

For the Three Months Ended

(dollars in thousands)

September 30, 2025

June 30, 2025

September 30, 2024

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

$

78,567

$

849

4.29

%

$

67,326

$

716

4.27

%

$

75,255

$

1,031

5.45

%

Investment securities(1)

 

1,338,997

 

15,979

4.73

 

 

1,367,180

 

17,164

5.04

 

 

1,162,751

 

13,752

4.71

 

Loans(1)(2)

 

4,947,675

 

81,012

6.50

 

 

5,123,558

 

79,240

6.20

 

 

5,783,408

 

93,504

6.43

 

Loans held for sale

 

9,268

 

147

6.29

 

 

44,642

 

377

3.39

 

 

7,505

 

124

6.57

 

Nonmarketable equity
   securities

 

38,559

 

715

7.36

 

 

38,803

 

694

7.17

 

 

41,137

 

788

7.62

 

Total interest-earning
   assets

 

6,413,066

 

98,702

6.11

 

 

6,641,509

 

98,191

5.93

 

 

7,070,056

 

109,199

6.14

 

Noninterest-earning
   assets

 

498,875

 

 

 

 

 

513,801

 

 

 

 

 

653,279

 

 

 

 

Total assets

$

6,911,941

 

 

 

 

$

7,155,310

 

 

 

 

$

7,723,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing
   Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

$

4,644,455

$

30,219

2.58

%

$

4,845,609

$

32,290

2.67

%

$

5,132,640

$

41,970

3.25

%

Short-term borrowings

 

54,839

 

499

3.61

 

 

60,117

 

573

3.82

 

 

53,577

 

602

4.47

 

FHLB advances & other
   borrowings

 

386,772

 

4,044

4.15

 

 

363,505

 

3,766

4.16

 

 

428,739

 

4,743

4.40

 

Subordinated debt

 

77,210

 

1,393

7.16

 

 

77,757

 

1,394

7.19

 

 

89,120

 

1,228

5.48

 

Trust preferred
   debentures

 

51,602

 

1,221

9.39

 

 

51,439

 

1,206

9.40

 

 

50,990

 

1,341

10.46

 

Total interest-bearing
   liabilities

 

5,214,878

 

37,376

2.84

 

 

5,398,427

 

39,229

2.91

 

 

5,755,066

 

49,884

3.45

 

Noninterest-bearing
   deposits

 

1,020,196

 

 

 

 

 

1,075,945

 

 

 

 

 

1,075,712

 

 

 

 

Other noninterest-
   bearing liabilities

 

100,436

 

 

 

 

 

108,819

 

 

 

 

 

97,235

 

 

 

 

Shareholders' equity

 

576,431

 

 

 

 

 

572,119

 

 

 

 

 

795,322

 

 

 

 

Total liabilities and
   shareholder’s equity

$

6,911,941

 

 

 

 

$

7,155,310

 

 

 

 

$

7,723,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

$

61,326

3.79

%

 

 

$

58,962

3.56

%

 

 

$

59,315

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Deposits

 

 

 

 

2.12

%

 

 

 

 

2.19

%

 

 

 

 

2.69

%

 

(1) Interest income and average rates for tax-exempt loans and investment securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled $0.2 million, $0.3 million and $0.2 million for the three months ended September 30, 2025, June 30, 2025 and September 30, 2024, respectively.

(2) Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

Trends in Noninterest Income and Expense

  • Noninterest income was $20.0 million for the third quarter of 2025, compared to $23.5 million for the second quarter of 2025. Noninterest income for the third quarter of 2025 included a loss on credit enhancement income of $0.2 million compared to income of $3.8 million in the prior quarter. The higher second quarter credit enhancement income was attributable to reimbursements from our program sponsor in connection with charge-offs in our third-party loan origination and servicing program.

  • Noninterest expense was $49.8 million for the third quarter of 2025, which included $1.0 million of severance expense due to the decision to cease equipment finance originations, compared to $50.0 million of noninterest expense for the second quarter of 2025.

  • Income tax expense was $3.7 million for the third quarter of 2025, compared to $2.8 million for the second quarter of 2025 and $4.5 million for the third quarter of 2024. The resulting effective tax rates were 33.2%, 19.1% and 18.2%, respectively. Tax expense for the third quarter of 2025 included $1.3 million of additional provision related to the completion of our prior year returns.

Third Quarter 2025 Financial Highlights and Key Performance Indicators:

 

As of and for the Three Months Ended

 

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

September 30,
2024

Return on average assets

 

0.43

%

 

0.67

%

 

(7.66

)%

 

(1.59

)%

 

1.05

%

Pre-provision net revenue to average assets(1)

 

1.80

%

 

1.81

%

 

1.47

%

 

1.83

%

 

2.21

%

Net interest margin

 

3.79

%

 

3.56

%

 

3.49

%

 

3.34

%

 

3.34

%

Efficiency ratio(1)

 

61.25

%

 

60.60

%

 

64.29

%

 

62.31

%

 

53.61

%

Noninterest expense to average assets

 

2.86

%

 

2.80

%

 

11.02

%

 

3.04

%

 

2.56

%

Net charge-offs to average loans

 

0.99

%

 

2.34

%

 

1.35

%

 

7.94

%

 

1.53

%

Tangible book value per share at period end(1)

$

21.16

 

$

20.68

 

$

20.54

 

$

19.83

 

$

22.70

 

Diluted earnings (loss) per common share

$

0.24

 

$

0.44

 

$

(6.58

)

$

(1.52

)

$

0.83

 

Common shares outstanding at period end

 

21,543,557

 

 

21,515,138

 

 

21,503,036

 

 

21,494,485

 

 

21,393,905

 

Trust assets under administration

$

4,363,756

 

$

4,181,180

 

$

4,101,414

 

$

4,153,080

 

$

4,268,539

 

 

(1) Non-GAAP financial measures. Refer to page 10 for a reconciliation to the comparable GAAP financial measures.

Capital

On September 30, 2025, we redeemed our $50.75 million in subordinated notes. The Company and Midland States Bank 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 September 30, 2025

Midland States Bank

Midland States
Bancorp, Inc.

Minimum Regulatory Requirements(2)

Total capital to risk-weighted assets

13.34%

14.29%

10.50%

Tier 1 capital to risk-weighted assets

12.08%

12.54%

8.50%

Common equity Tier 1 capital to risk-weighted assets

12.08%

9.37%

7.00%

Tier 1 leverage ratio

9.57%

9.93%

4.00%

Tangible common equity to tangible assets(1)

N/A

6.61%

N/A

 

(1) A non-GAAP financial measure. Refer to page 10 for a reconciliation to the comparable GAAP financial measure.
(2) Includes the capital conservation buffer of 2.5%, as applicable.

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, 2025, the Company had total assets of approximately $6.91 billion, and its Wealth Management Group had assets under administration of approximately $4.36 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 “Pre-provision net revenue,” “Pre-provision net revenue per diluted share,” “Pre-provision net revenue to average assets,” “Adjusted earnings (loss),” “Adjusted earnings (loss) available to common shareholders,” “Adjusted diluted earnings (loss) per common share,” “Efficiency ratio,” “Tangible common equity to tangible assets,” and “Tangible book value per share.” 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, the measures in this press release 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, including currently anticipated levels of noninterest income and operating expenses. 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 federal trade policy, inflation, increased deposit volatility and potential regulatory developments; changes in the financial markets; changes in business plans as circumstances warrant; 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," ‘outlook,” “trends,” 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

MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited)

 

 

 

As of

 

September 30,

June 30,

March 31,

December 31,

September 30,

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2024

 

Assets

 

 

 

 

 

Cash and cash equivalents

$

166,147

 

$

176,587

 

$

102,006

 

$

114,766

 

$

121,873

 

Investment securities

 

1,383,121

 

 

1,354,652

 

 

1,368,405

 

 

1,212,366

 

 

1,216,795

 

Loans

 

4,867,587

 

 

5,035,295

 

 

5,018,053

 

 

5,167,574

 

 

5,728,237

 

Allowance for credit losses on loans

 

(100,886

)

 

(92,690

)

 

(105,176

)

 

(111,204

)

 

(151,067

)

Total loans, net

 

4,766,701

 

 

4,942,605

 

 

4,912,877

 

 

5,056,370

 

 

5,577,170

 

Loans held for sale

 

7,535

 

 

37,299

 

 

287,821

 

 

344,947

 

 

8,001

 

Premises and equipment, net

 

86,005

 

 

86,240

 

 

86,719

 

 

85,710

 

 

84,672

 

Other real estate owned

 

393

 

 

393

 

 

4,183

 

 

4,941

 

 

8,646

 

Loan servicing rights, at lower of cost or fair value

 

16,165

 

 

16,720

 

 

17,278

 

 

17,842

 

 

18,400

 

Goodwill

 

7,927

 

 

7,927

 

 

7,927

 

 

161,904

 

 

161,904

 

Other intangible assets, net

 

9,619

 

 

10,362

 

 

11,189

 

 

12,100

 

 

13,052

 

Company-owned life insurance

 

216,494

 

 

214,392

 

 

212,336

 

 

211,168

 

 

209,193

 

Credit enhancement asset

 

5,765

 

 

5,800

 

 

5,615

 

 

16,804

 

 

20,633

 

Other assets

 

245,643

 

 

254,901

 

 

268,448

 

 

267,891

 

 

263,850

 

Total assets

$

6,911,515

 

$

7,107,878

 

$

7,284,804

 

$

7,506,809

 

$

7,704,189

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

Noninterest-bearing demand deposits

$

1,015,930

 

$

1,074,212

 

$

1,090,707

 

$

1,055,564

 

$

1,050,617

 

Interest-bearing deposits

 

4,588,895

 

 

4,872,707

 

 

4,845,727

 

 

5,141,679

 

 

5,206,219

 

Total deposits

 

5,604,825

 

 

5,946,919

 

 

5,936,434

 

 

6,197,243

 

 

6,256,836

 

Short-term borrowings

 

146,766

 

 

8,654

 

 

40,224

 

 

87,499

 

 

13,849

 

FHLB advances and other borrowings

 

373,000

 

 

345,000

 

 

498,000

 

 

258,000

 

 

425,000

 

Subordinated debt

 

27,014

 

 

77,759

 

 

77,754

 

 

77,749

 

 

82,744

 

Trust preferred debentures

 

51,684

 

 

51,518

 

 

51,358

 

 

51,205

 

 

51,058

 

Other liabilities

 

124,225

 

 

104,323

 

 

109,597

 

 

124,266

 

 

103,481

 

Total liabilities

 

6,327,514

 

 

6,534,173

 

 

6,713,367

 

 

6,795,962

 

 

6,932,968

 

Total shareholders’ equity

 

584,001

 

 

573,705

 

 

571,437

 

 

710,847

 

 

771,221

 

Total liabilities and shareholders’ equity

$

6,911,515

 

$

7,107,878

 

$

7,284,804

 

$

7,506,809

 

$

7,704,189

 

 


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)

 

 

 

For the Three Months Ended

(dollars in thousands, except per share data)

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

September 30,
2024

Net interest income:

 

 

 

 

 

Interest income

$

98,493

 

$

97,924

$

99,355

 

$

104,470

 

$

108,994

 

Interest expense

 

37,376

 

 

39,229

 

41,065

 

 

45,900

 

 

49,884

 

Net interest income

 

61,117

 

 

58,695

 

58,290

 

 

58,570

 

 

59,110

 

Provision for credit losses on loans

 

20,505

 

 

17,369

 

10,850

 

 

74,183

 

 

17,925

 

Recapture of credit losses on unfunded
   commitments

 

(500

)

 

 

 

 

 

 

 

Total provision for credit losses

 

20,005

 

 

17,369

 

10,850

 

 

74,183

 

 

17,925

 

Net interest income after provision for credit
   losses

 

41,112

 

 

41,326

 

47,440

 

 

(15,613

)

 

41,185

 

Noninterest income:

Wealth management revenue

 

8,018

 

 

7,379

 

7,350

 

 

7,660

 

 

7,104

 

Service charges on deposit accounts

 

3,598

 

 

3,351

 

3,305

 

 

3,506

 

 

3,411

 

Interchange revenue

 

3,445

 

 

3,463

 

3,151

 

 

3,528

 

 

3,506

 

Residential mortgage banking revenue

 

735

 

 

756

 

676

 

 

637

 

 

697

 

Income on company-owned life insurance

 

2,102

 

 

2,068

 

2,334

 

 

1,975

 

 

1,982

 

Gain (loss) on sales of investment securities, net

 

14

 

 

 

 

 

(34

)

 

(44

)

Credit enhancement income (loss)

 

(242

)

 

3,848

 

(578

)

 

15,810

 

 

14,206

 

Other income

 

2,346

 

 

2,669

 

1,525

 

 

2,289

 

 

2,683

 

Total noninterest income

 

20,016

 

 

23,534

 

17,763

 

 

35,371

 

 

33,545

 

Noninterest expense:

Salaries and employee benefits

 

26,393

 

 

25,685

 

26,416

 

 

22,283

 

 

24,382

 

Occupancy and equipment

 

4,206

 

 

4,166

 

4,498

 

 

4,286

 

 

4,393

 

Data processing

 

7,186

 

 

7,035

 

6,919

 

 

7,278

 

 

6,955

 

Professional services

 

2,017

 

 

2,792

 

2,741

 

 

1,580

 

 

1,744

 

Impairment on goodwill

 

 

 

 

153,977

 

 

 

 

 

Amortization of intangible assets

 

743

 

 

827

 

911

 

 

952

 

 

951

 

Impairment on leased assets and surrendered
   assets

 

 

 

 

 

 

7,601

 

 

 

FDIC insurance

 

1,512

 

 

1,422

 

1,463

 

 

1,383

 

 

1,402

 

Other expense

 

7,757

 

 

8,065

 

6,080

 

 

13,336

 

 

9,937

 

Total noninterest expense

 

49,814

 

 

49,992

 

203,005

 

 

58,699

 

 

49,764

 

Income (loss) before income taxes

 

11,314

 

 

14,868

 

(137,802

)

 

(38,941

)

 

24,966

 

Income tax expense (benefit)

 

3,757

 

 

2,844

 

3,172

 

 

(8,172

)

 

4,535

 

Net income (loss)

 

7,557

 

 

12,024

 

(140,974

)

 

(30,769

)

 

20,431

 

Preferred stock dividends

 

2,229

 

 

2,228

 

2,228

 

 

2,228

 

 

2,229

 

Net income (loss) available to common
   shareholders

$

5,328

 

$

9,796

$

(143,202

)

$

(32,997

)

$

18,202

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

$

0.24

 

$

0.44

$

(6.58

)

$

(1.52

)

$

0.83

 

Diluted earnings (loss) per common share

$

0.24

 

$

0.44

$

(6.58

)

$

(1.52

)

$

0.83

 

Weighted average common shares outstanding

 

21,863,911

 

 

21,820,190

 

21,795,570

 

 

21,748,428

 

 

21,675,818

 

Weighted average diluted common shares
   outstanding

 

21,863,911

 

 

21,820,190

 

21,795,570

 

 

21,753,711

 

 

21,678,242

 

 


MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited)(continued)

 

 

As of

 

September 30,

June 30,

March 31,

December 31,

September 30,

(dollars in thousands)

2025

2025

2025

2024

2024

Loan Portfolio Mix

 

 

 

 

 

Commercial loans

$

1,149,673

$

1,178,792

$

879,286

$

934,848

$

879,590

Equipment finance loans

 

326,860

 

364,526

 

390,276

 

416,969

 

442,552

Equipment finance leases

 

310,983

 

347,155

 

373,168

 

391,390

 

417,531

Commercial FHA warehouse lines

 

 

1,068

 

 

8,004

 

50,198

Total commercial loans and leases

 

1,787,516

 

1,891,541

 

1,642,730

 

1,751,210

 

1,789,871

Commercial real estate

 

2,336,661

 

2,383,361

 

2,592,325

 

2,591,664

 

2,510,472

Construction and land development

 

260,073

 

258,729

 

264,966

 

299,842

 

422,253

Residential real estate

 

353,475

 

361,261

 

373,095

 

380,557

 

378,658

Consumer

 

129,862

 

140,403

 

144,937

 

144,301

 

626,983

Total loans

$

4,867,587

$

5,035,295

$

5,018,053

$

5,167,574

$

5,728,237


Loan Portfolio Segment

Regions

 

 

 

 

 

Eastern

$

927,977

$

897,348

$

897,792

$

899,611

$

902,993

Northern

 

724,695

 

753,590

 

747,028

 

714,562

 

730,752

Southern

 

725,892

 

778,124

 

711,787

 

720,188

 

694,810

St. Louis

 

896,005

 

884,685

 

902,743

 

868,190

 

850,327

Total Community Bank

 

3,274,569

 

3,313,747

 

3,259,350

 

3,202,551

 

3,178,882

Specialty finance

 

642,167

 

670,566

 

867,918

 

1,026,443

 

1,010,766

Equipment finance

 

637,843

 

711,681

 

763,444

 

808,359

 

860,083

Non-core loan program and other(1)

 

313,008

 

339,301

 

127,341

 

130,221

 

678,506

Total loans

$

4,867,587

$

5,035,295

$

5,018,053

$

5,167,574

$

5,728,237

 

 

 

 

 

 

Deposit Portfolio Mix

 

 

 

 

 

Noninterest-bearing demand

$

1,015,930

$

1,074,212

$

1,090,707

$

1,055,564

$

1,050,617

Interest-bearing:

 

 

 

 

 

Checking

 

1,996,501

 

2,180,717

 

2,161,282

 

2,378,256

 

2,389,970

Money market

 

1,240,885

 

1,216,357

 

1,154,403

 

1,173,630

 

1,187,139

Savings

 

486,953

 

511,470

 

522,663

 

507,305

 

510,260

Time

 

804,740

 

818,813

 

818,732

 

822,981

 

849,413

Brokered time

 

59,816

 

145,350

 

188,647

 

259,507

 

269,437

Total deposits

$

5,604,825

$

5,946,919

$

5,936,434

$

6,197,243

$

6,256,836

 

 

 

 

 

 

Deposit Portfolio by Channel

 

 

 

 

 

Retail

$

2,791,085

$

2,811,838

$

2,846,494

$

2,749,650

$

2,695,077

Commercial

 

1,248,445

 

1,145,369

 

1,074,837

 

1,209,815

 

1,218,657

Public Funds

 

605,474

 

618,172

 

490,374

 

505,912

 

574,704

Wealth & Trust

 

263,765

 

304,626

 

301,251

 

340,615

 

332,242

Servicing

 

498,892

 

785,659

 

842,567

 

896,436

 

958,662

Brokered Deposits

 

167,228

 

248,707

 

358,063

 

473,451

 

390,558

Other

 

29,936

 

32,548

 

22,848

 

21,364

 

86,936

Total deposits

$

5,604,825

$

5,946,919

$

5,936,434

$

6,197,243

$

6,256,836

 

(1) Non-core loan programs refer to loan portfolios originated through third parties or capital markets, including loans to finance the sale of the GreenSky portfolio.

MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited)

 

Adjusted Earnings Reconciliation

 

 

For the Three Months Ended

(dollars in thousands, expect per share data)

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

September 30,
2024

Income (loss) before income tax (benefit) expense -
GAAP

$

11,314

 

$

14,868

$

(137,802

)

$

(38,941

)

$

24,966

 

Adjustments to noninterest income:

 

 

 

 

 

(Gain) loss on sales of investment securities, net

 

(14

)

—        —

 

34

 

 

44

 

Loss (gain) on repurchase of subordinated debt

 

 

—        —

 

13

 

 

(77

)

Total adjustments to noninterest income

 

(14

)

—        —

 

47

 

 

(33

)

Adjustments to noninterest expense:

 

 

 

 

 

Impairment on goodwill

 

 

 

 

(153,977

)

 

 

 

 

Total adjustments to noninterest expense

 

 

 

 

(153,977

)

 

 

 

 

Adjusted earnings (loss) pre tax - non-GAAP

 

11,300

 

 

14,868

 

16,175

 

 

(38,894

)

 

24,933

 

Adjusted earnings (loss) tax (benefit) expense

 

3,753

 

 

2,844

 

3,172

 

 

(8,159

)

 

4,526

 

Adjusted earnings (loss) - non-GAAP

 

7,547

 

 

12,024

 

13,003

 

 

(30,735

)

 

20,407

 

Preferred stock dividends

 

2,229

 

 

2,228

 

2,228

 

 

2,228

 

 

2,229

 

Adjusted earnings (loss) available to common
shareholders

$

5,318

 

$

9,796

$

10,775

 

$

(32,963

)

$

18,178

 

Adjusted diluted earnings (loss) per common
share

$

0.24

 

$

0.44

$

0.49

 

$

(1.52

)

$

0.82

 

 


Pre-Provision Net Revenue Reconciliation

 

 

For the Three Months Ended

(dollars in thousands)

September 30,
2025

June 30,
2025

March 31,
2025

December 31,
2024

September 30,
2024

Income (loss) before income taxes

$

11,314

 

$

14,868

 

$

(137,802

)

$

(38,941

)

$

24,966

 

Provision for credit losses

 

20,005

 

 

17,369

 

 

10,850

 

 

74,183

 

 

17,925

 

Impairment on goodwill

 

 

 

 

 

153,977

 

 

 

 

 

Pre-provision net revenue

$

31,319

 

$

32,237

 

$

27,025

 

$

35,242

 

$

42,891

 

Pre-provision net revenue per diluted share

$

1.43

 

$

1.48

 

$

1.24

 

$

1.62

 

$

1.98

 

Pre-provision net revenue to average assets

 

1.80

%

 

1.81

%

 

1.47

%

 

1.83

%

 

2.21

%

 


MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (unaudited)

 

 

 

Efficiency Ratio Reconciliation

 

 

 

 

 

For the Three Months Ended

 

(dollars in thousands)

September 30,
2025

 

June 30,
2025

 

March 31,
2025

December 31,
2024

 

September 30,
2024

 

Noninterest expense - GAAP

$

49,814

 

$

49,992

 

$

203,005

 

$

58,699

 

$

49,764

 

Impairment on goodwill

 

 

 

 

 

(153,977

)

 

 

 

 

Adjusted noninterest expense

$

49,814

 

$

49,992

 

$

49,028

 

$

58,699

 

$

49,764

 


Net interest income - GAAP

$

61,117

 

$

58,695

 

$

58,290

 

$

58,570

 

$

59,110

 

Effect of tax-exempt income

 

209

 

 

267

 

 

208

 

 

220

 

 

205

 

Adjusted net interest income

 

61,326

 

 

58,962

 

 

58,498

 

 

58,790

 

 

59,315

 


Noninterest income - GAAP

 

20,016

 

 

23,534

 

 

17,763

 

 

35,371

 

 

33,545

 

(Gain) loss on sales of investment securities, net

 

(14

)

 

 

 

 

 

34

 

 

44

 

Loss (gain) on repurchase of subordinated debt

 

 

 

 

 

 

 

13

 

 

(77

)

Adjusted noninterest income

 

20,002

 

 

23,534

 

 

17,763

 

 

35,418

 

 

33,512

 

 

 

 

 

 

 

 

Adjusted total revenue

$

81,328

 

$

82,496

 

$

76,261

 

$

94,208

 

$

92,827

 

 

 

 

 

 

 

 

Efficiency ratio

 

61.25

%

 

60.60

%

 

64.29

%

 

62.31

%

 

53.61

%

 


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)

2025

2025

2025

2024

2024

Shareholders' Equity to Tangible Common Equity

Total shareholders' equity—GAAP

$

584,001

 

$

573,705

 

$

571,437

 

$

710,847

 

$

771,221

 

Adjustments:

 

 

 

 

 

Preferred Stock

 

(110,548

)

 

(110,548

)

 

(110,548

)

 

(110,548

)

 

(110,548

)

Goodwill

 

(7,927

)

 

(7,927

)

 

(7,927

)

 

(161,904

)

 

(161,904

)

Other intangible assets, net

 

(9,619

)

 

(10,362

)

 

(11,189

)

 

(12,100

)

 

(13,052

)

Tangible common equity

$

455,907

 

$

444,868

 

$

441,773

 

$

426,295

 

$

485,717

 

 

 

 

 

 

 

Total Assets to Tangible Assets:

 

 

 

 

 

Total assets—GAAP

$

6,911,515

 

$

7,107,878

 

$

7,284,804

 

$

7,506,809

 

$

7,704,189

 

Adjustments:

 

 

 

 

 

Goodwill

 

(7,927

)

 

(7,927

)

 

(7,927

)

 

(161,904

)

 

(161,904

)

Other intangible assets, net

 

(9,619

)

 

(10,362

)

 

(11,189

)

 

(12,100

)

 

(13,052

)

Tangible assets

$

6,893,969

 

$

7,089,589

 

$

7,265,688

 

$

7,332,805

 

$

7,529,233

 

 

 

 

 

 

 

Common Shares Outstanding

 

21,543,557

 

 

21,515,138

 

 

21,503,036

 

 

21,494,485

 

 

21,393,905

 

 

 

 

 

 

 

Tangible Common Equity to Tangible Assets

 

6.61

%

 

6.27

%

 

6.08

%

 

5.81

%

 

6.45

%

Tangible Book Value Per Share

$

21.16

 

$

20.68

 

$

20.54

 

$

19.83

 

$

22.70