Highlights

  • Net income of $16.3 million, or $0.67 diluted earnings per share
  • Return on average assets of 1.14%
  • Return on average shareholders’ equity of 10.81% and return on average tangible common equity of 16.40%
  • Book value per share increased 2.2% to $25.50 and tangible book value per share increased 3.8% to $17.00

EFFINGHAM, Ill., Jan. 24, 2019 (GLOBE NEWSWIRE) -- Midland States Bancorp, Inc. (Nasdaq: MSBI) (the “Company”) today reported net income of $16.3 million, or $0.67 diluted earnings per share, for the fourth quarter of 2018.  This compares to net income of $8.5 million, or $0.35 diluted earnings per share, for the third quarter of 2018, which included $9.6 million of integration and acquisition expenses, and net income of $2.0 million, or $0.10 diluted earnings per share, for the fourth quarter of 2017, which included $2.7 million in integration and acquisition expenses and $4.5 million in tax expense related to the revaluation of the Company’s net deferred tax assets as a result of the decrease in the federal corporate tax rate.

“Having successfully completed the integration of Alpine Bancorporation, we are delivering on the higher level of earnings and profitability that we projected from this transaction,” said Jeffrey G. Ludwig, President and Chief Executive Officer of the Company.  “We finished 2018 with positive trends in many areas including strong production from our commercial and consumer lending businesses, continued growth in our wealth management revenue, and an expansion in our net interest margin, excluding accretion income.  We are also very pleased with our strong capital generation, as our tangible book value per share increased nearly 4% in the fourth quarter, and we saw significant increases in all of our capital ratios.”

Factors Affecting Comparability

The Company acquired Alpine Bancorporation, Inc. (“Alpine”) in February 2018. The financial position and results of operations of Alpine prior to its acquisition date are not included in the Company’s financial results.

Net Interest Income

Net interest income for the fourth quarter of 2018 was $48.5 million, an increase of 7.7% from $45.1 million for the third quarter of 2018.  Excluding accretion income, net interest income increased $0.9 million, which is a 7.9% annualized increase from prior quarter.  Accretion income associated with purchased loan portfolios totaled $4.3 million for the fourth quarter of 2018, compared with $1.7 million for the third quarter of 2018. 

Relative to the fourth quarter of 2017, net interest income increased $12.5 million, or 34.7%.  Accretion income for the fourth quarter of 2017 was $2.7 million.  The increase in net interest income resulted from an $18.1 million increase in interest income on interest-earning assets, offset in part by a $5.6 million increase in interest expense.  These increases were due to the impact of the acquisition of Alpine, as well as organic growth.

Net Interest Margin

Net interest margin for the fourth quarter of 2018 was 3.85%, compared to 3.59% for the third quarter of 2018.  The Company’s net interest margin benefits from accretion income on purchased loan portfolios, which contributed 31 and 10 basis points to net interest margin in the fourth quarter of 2018 and third quarter of 2018, respectively.  Excluding the impact of accretion income, net interest margin increased five basis points from the third quarter of 2018, primarily due to the impact of higher average loan yields.

Relative to the fourth quarter of 2017, net interest margin increased from 3.73%.  Accretion income on purchased loan portfolios contributed 26 basis points to net interest margin in the fourth quarter of 2017.  Excluding the impact of accretion income, net interest margin increased seven basis points from the fourth quarter of 2017 primarily due to the impact of higher average loan yields. 

Noninterest Income

Noninterest income for the fourth quarter of 2018 was $21.2 million, an increase of 15.9% from $18.3 million for the third quarter of 2018.  The increase was primarily attributable to higher commercial FHA revenue, community banking fees, net gain on sales of investment securities, and other income. 

Relative to the fourth quarter of 2017, noninterest income increased 51.2% from $14.0 million.  The increase was attributable to growth in all fee generating areas, partially due to the impact of the acquisition of Alpine, with the exception of residential mortgage banking revenue.

Wealth management revenue for the fourth quarter of 2018 was $5.7 million, an increase of 3.4% from $5.5 million in the third quarter of 2018.  Compared to the fourth quarter of 2017, wealth management revenue increased 57.5%, which was primarily attributable to the addition of Alpine’s wealth management business.

Commercial FHA revenue for the fourth quarter of 2018 was $4.2 million, compared to $3.1 million in the third quarter of 2018.  Commercial FHA revenue in the fourth quarter of 2018 included a $1.4 million recapture of mortgage servicing rights impairment.  The Company originated $62.3 million in rate lock commitments during the fourth quarter of 2018, compared to $82.8 million in the prior quarter.  Compared to the fourth quarter of 2017, commercial FHA revenue increased 34.1%.

Other income for the fourth quarter of 2018 was $3.9 million, compared to $3.0 million in the third quarter of 2018.  The increase was primarily attributable to a gain on proceeds from our bank-owned life insurance program. Compared to the fourth quarter of 2017, other income increased 65.2%.

Noninterest Expense

Noninterest expense for the fourth quarter of 2018 was $45.4 million, which included $0.6 million in integration and acquisition expenses, compared with $50.3 million for the third quarter of 2018, which included $9.6 million in integration and acquisition expenses and $0.3 million in loss on mortgage servicing rights held for sale.  Excluding integration and acquisition expenses and loss on mortgage servicing rights held for sale, noninterest expense increased $4.3 million, or 10.7%, from the prior quarter.  The increase was primarily due to higher variable compensation and higher professional fees.

Relative to the fourth quarter of 2017, noninterest expense increased 25.4% from $36.2 million.  Excluding integration and acquisition expenses and loss on mortgage servicing rights held for sale, noninterest expense increased 35.6% from $33.1 million.  The increase was primarily due to the addition of personnel and facilities from Alpine. 

Loan Portfolio

Total loans outstanding were $4.14 billion at December 31, 2018, compared with $4.16 billion at September 30, 2018 and $3.23 billion at December 31, 2017.  The decrease in total loans from September 30, 2018 was primarily attributable to a decline in the commercial real estate portfolio, which was partially offset by organic growth in commercial loans and leases, and consumer lending.  Equipment financing balances increased $64.7 million from September 30, 2018, which are booked within the commercial loans and leases portfolio.  The increase in total loans from December 31, 2017 was primarily attributable to the addition of Alpine’s loans.

Deposits

Total deposits were $4.07 billion at December 31, 2018, compared with $4.14 billion at September 30, 2018, and $3.13 billion at December 31, 2017.  The decrease in total deposits from September 30, 2018 was primarily related to outflows of public funds and the runoff of brokered deposits.  The increase in total deposits from December 31, 2017 was primarily attributable to the addition of Alpine’s deposits.

Asset Quality

Nonperforming loans totaled $42.9 million, or 1.04% of total loans, at December 31, 2018, compared with $38.6 million, or 0.93% of total loans, at September 30, 2018, and $26.8 million, or 0.83% of total loans, at December 31, 2017. The increase in nonperforming loans during the fourth quarter of 2018 was primarily attributable to the downgrade of three commercial real estate loans.

Net charge-offs for the fourth quarter of 2018 were $2.2 million, or 0.21% of average loans on an annualized basis. 

The Company recorded a provision for loan losses of $3.5 million for the fourth quarter of 2018.  The Company’s allowance for loan losses was 0.51% of total loans and 48.7% of nonperforming loans at December 31, 2018, compared with 0.47% of total loans and 50.9% of nonperforming loans at September 30, 2018.  Fair market value discounts recorded in connection with acquired loan portfolios represented 0.53% of total loans at December 31, 2018, compared with 0.59% of total loans at September 30, 2018.

Capital

At December 31, 2018, the Company exceeded all regulatory capital requirements under Basel III and was considered to be a ‘‘well-capitalized’’ financial institution, as summarized in the following table:

 December 31,
2018
Well Capitalized
Regulatory Requirements
Total capital to risk-weighted assets12.79%10.00%
Tier 1 capital to risk-weighted assets10.25%8.00%
Tier 1 leverage ratio8.53%5.00%
Common equity Tier 1 capital8.76%6.50%
Tangible common equity to tangible assets (1)7.43%NA

(1) A non-GAAP financial measure. Refer to page 14 for a reconciliation to the comparable GAAP financial measures.

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 25, 2019 to discuss its financial results.  The call can be accessed via telephone at (877) 516-3531; passcode: 6178589.  A recorded replay can be accessed through February 1, 2019 by dialing (855) 859-2056; passcode: 6178589.

A slide presentation relating to the fourth quarter 2018 results will be accessible prior to the scheduled conference call.  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.

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, 2018, the Company had total assets of approximately $5.64 billion and its Wealth Management Group had assets under administration of approximately $2.95 billion. Midland provides a full range of commercial and consumer banking products and services, business equipment financing, merchant credit card services, trust and investment management, and insurance and financial planning services. In addition, multi-family and healthcare facility FHA financing is provided through Love Funding, Midland’s non-bank subsidiary. For additional information, visit https://www.midlandsb.com/ or follow Midland on LinkedIn at 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,” “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, including changes in the financial markets; changes in business plans as circumstances warrant; 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" or "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
Stephen A. Erickson, Chief Financial Officer, at serickson@midlandsb.com or (217) 540-1712
Douglas J. Tucker, Sr. V.P., 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) 2018  2018  2018  2018  2017
Earnings Summary                    
Net interest income $48,535  $45,081  $48,286  $38,185  $36,036 
Provision for loan losses  3,467   2,103   1,854   2,006   6,076 
Noninterest income  21,170   18,272   15,847   16,502   13,998 
Noninterest expense  45,375   50,317   46,452   49,499   36,192 
Income before income taxes  20,863   10,933   15,827   3,182   7,766 
Income taxes  4,527   2,436   3,045   1,376   5,775 
Net income  16,336   8,497   12,782   1,806   1,991 
Preferred stock dividends, net  34   35   36   36   37 
Net income available to common shareholders $16,302  $8,462  $12,746  $1,770  $1,954 
                     
Diluted earnings per common share $0.67  $0.35  $0.52  $0.08  $0.10 
Weighted average shares outstanding - diluted  24,200,346   24,325,743   24,268,111   21,351,511   19,741,833 
Return on average assets  1.14%  0.59%  0.91%  0.15%  0.18%
Return on average shareholders' equity  10.81%  5.68%  8.77%  1.47%  1.74%
Return on average tangible common equity (1)  16.40%  8.69%  13.48%  2.05%  2.31%
Net interest margin  3.85%  3.59%  3.91%  3.69%  3.73%
Efficiency ratio (1)  65.50%  63.02%  67.76%  68.39%  64.64%
                     
Adjusted Earnings Performance Summary                    
Adjusted earnings (1) $16,397  $15,632  $14,469  $10,265  $8,403 
Adjusted diluted earnings per common share (1) $0.67  $0.64  $0.59  $0.48  $0.42 
Adjusted return on average assets (1)  1.14%  1.09%  1.03%  0.87%  0.76%
Adjusted return on average shareholders' equity (1)  10.85%  10.45%  9.93%  8.34%  7.34%
Adjusted return on average tangible common equity (1)  16.46%  16.02%  15.27%  11.86%  9.88%
                     
(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
  December 31,  September 30,  June 30,  March 31,  December 31, 
(in thousands, except per share data) 2018  2018  2018  2018  2017
Net interest income:                   
Total interest income $61,592  $56,987  $58,283   $46,505  $43,500
Total interest expense  13,057   11,906   9,997    8,320   7,464
Net interest income  48,535   45,081   48,286    38,185   36,036
Provision for loan losses  3,467   2,103   1,854    2,006   6,076
Net interest income after provision for loan losses  45,068   42,978   46,432    36,179   29,960
Noninterest income:                   
Commercial FHA revenue  4,194   3,130   326    3,330   3,127
Residential mortgage banking revenue  1,041   1,154   2,116    1,418   1,556
Wealth management revenue  5,651   5,467   5,316    4,079   3,587
Service charges on deposit accounts  2,976   2,804   2,693    1,967   1,828
Interchange revenue  2,941   2,759   2,929    2,045   1,538
Gain (loss) on sales of investment securities, net  469   -   (70)   65   2
Other income  3,898   2,958   2,537    3,598   2,360
Total noninterest income  21,170   18,272   15,847    16,502   13,998
Noninterest expense:                   
Salaries and employee benefits  23,020   22,528   23,467    28,395   17,344
Occupancy and equipment  4,914   5,040   4,708    4,252   3,859
Data processing  5,660   10,817   5,106    4,479   3,640
Professional  2,752   3,087   3,185    3,758   3,953
Amortization of intangible assets  1,852   1,853   1,576    1,675   1,035
Loss on mortgage servicing rights held for sale  -   270   188    -   442
Other expense  7,177   6,722   8,222    6,940   5,919
Total noninterest expense  45,375   50,317   46,452    49,499   36,192
Income before income taxes  20,863   10,933   15,827    3,182   7,766
Income taxes  4,527   2,436   3,045    1,376   5,775
Net income  16,336   8,497   12,782    1,806   1,991
Preferred stock dividends, net  34   35   36    36   37
Net income available to common shareholders $16,302  $8,462  $12,746   $1,770  $1,954
                    
Basic earnings per common share $0.68  $0.35  $0.53   $0.08  $0.10
Diluted earnings per common share $0.67  $0.35  $0.52   $0.08  $0.10
                    

 

MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
                    
  As of
  December 31,  September 30,  June 30,  March 31,  December 31, 
(in thousands) 2018  2018  2018  2018  2017
Assets                   
Cash and cash equivalents $213,700   $242,433   $276,331   $331,183   $215,202 
Investment securities  660,785    685,753    708,001    738,172    450,525 
Loans  4,137,551    4,156,282    4,095,811    4,029,150    3,226,678 
Allowance for loan losses  (20,903)   (19,631)   (18,246)   (17,704)   (16,431)
Total loans, net  4,116,648    4,136,651    4,077,565    4,011,446    3,210,247 
Loans held for sale, at fair value  30,401    35,246    41,449    25,267    50,089 
Premises and equipment, net  94,840    95,062    94,783    95,332    76,162 
Other real estate owned  3,483    3,684    3,911    5,059    5,708 
Mortgage servicing rights, at lower of cost or fair value  53,447    51,626    52,381    56,427    56,352 
Mortgage servicing rights held for sale  3,545    4,419    4,806    3,962    10,176 
Intangible assets  37,376    39,228    41,081    46,473    16,932 
Goodwill  164,673    164,044    164,044    155,674    98,624 
Cash surrender value of life insurance policies  138,783    138,600    137,681    136,766    113,366 
Other assets  119,992    127,866    128,567    117,611    109,318 
Total assets $5,637,673   $5,724,612   $5,730,600   $5,723,372   $4,412,701 
                    
Liabilities and Shareholders' Equity                   
Noninterest-bearing deposits $972,164   $991,311   $1,001,802   $1,037,710   $724,443 
Interest-bearing deposits  3,102,006    3,151,895    3,158,055    3,196,105    2,406,646 
Total deposits  4,074,170    4,143,206    4,159,857    4,233,815    3,131,089 
Short-term borrowings  124,235    145,450    114,536    130,693    156,126 
FHLB advances and other borrowings  640,631    652,253    678,873    587,493    496,436 
Subordinated debt  94,134    94,093    94,053    94,013    93,972 
Trust preferred debentures  47,794    47,676    47,559    47,443    47,330 
Other liabilities  48,184    47,788    43,187    44,530    38,203 
Total liabilities  5,029,148    5,130,466    5,138,065    5,137,987    3,963,156 
Total shareholders’ equity  608,525    594,146    592,535    585,385    449,545 
Total liabilities and shareholders’ equity $5,637,673   $5,724,612   $5,730,600   $5,723,372   $4,412,701 
                    

 

MIDLAND STATES BANCORP, INC.
CONSOLIDATED FINANCIAL SUMMARY (unaudited) (continued)
                     
  As of 
  December 31,  September 30,  June 30,  March 31,  December 31, 
(in thousands) 2018  2018  2018  2018  2017
Loan Portfolio                    
Commercial loans and leases $1,074,935  $1,034,546  $991,164  $1,026,253  $761,073 
Commercial real estate loans  1,639,155   1,711,926   1,711,296   1,773,510   1,440,011 
Construction and land development loans  232,229   239,480   247,889   234,837   200,587 
Residential real estate loans  578,048   586,134   601,808   570,321   453,552 
Consumer loans  613,184   584,196   543,654   424,229   371,455 
Total loans $4,137,551  $4,156,282  $4,095,811  $4,029,150  $3,226,678 
                     
Deposit Portfolio                    
Noninterest-bearing demand deposits $972,164  $991,311  $1,001,802  $1,037,710  $724,443 
Interest-bearing:                    
Checking accounts  1,002,275   1,047,914   1,024,506   993,253   785,934 
Money market accounts  862,171   836,151   843,984   840,415   646,426 
Savings accounts  442,132   445,640   460,560   466,887   281,212 
Time deposits  633,787   633,654   638,215   672,034   502,810 
Brokered deposits  161,641   188,536   190,790   223,516   190,264 
Total deposits $4,074,170  $4,143,206  $4,159,857  $4,233,815  $3,131,089 
 

 

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) 2018  2018  2018  2018  2017
Average Balance Sheets                    
Cash and cash equivalents $155,280  $154,526  $227,499  $138,275  $173,540 
Investment securities  676,483   700,018   731,017   548,168   461,475 
Loans  4,139,831   4,106,367   3,982,958   3,477,917   3,198,036 
Loans held for sale  51,981   48,715   31,220   40,841   40,615 
Nonmarketable equity securities  42,708   42,770   38,872   34,890   33,703 
Total interest-earning assets  5,066,283   5,052,396   5,011,566   4,240,091   3,907,369 
Non-earning assets  624,378   639,323   639,864   536,750   497,502 
Total assets $5,690,661  $5,691,719  $5,651,430  $4,776,841  $4,404,871 
                     
Interest-bearing deposits $3,123,134  $3,172,422  $3,158,816  $2,675,339  $2,433,461 
Short-term borrowings  143,869   139,215   120,794   148,703   181,480 
FHLB advances and other borrowings  645,642   608,153   573,107   489,567   472,709 
Subordinated debt  94,115   94,075   94,035   93,993   88,832 
Trust preferred debentures  47,737   47,601   47,488   47,373   47,263 
Total interest-bearing liabilities  4,054,497   4,061,466   3,994,240   3,454,975   3,223,745 
Noninterest-bearing deposits  989,954   989,142   1,025,308   782,164   684,907 
Other noninterest-bearing liabilities  46,487   47,654   47,229   40,761   42,251 
Shareholders' equity  599,723   593,457   584,653   498,941   453,968 
Total liabilities and shareholders' equity $5,690,661  $5,691,719  $5,651,430  $4,776,841  $4,404,871 
                     
Yields                    
Cash and cash equivalents  2.24%  1.96%  1.79%  1.53%  1.28%
Investment securities  3.04%  3.01%  2.91%  2.87%  3.01%
Loans  5.28%  4.88%  5.21%  4.85%  4.88%
Loans held for sale  3.92%  4.17%  3.79%  4.25%  3.62%
Nonmarketable equity securities  5.20%  5.01%  4.97%  4.64%  4.78%
Total interest-earning assets  4.87%  4.52%  4.71%  4.49%  4.48%
Interest-bearing deposits  0.86%  0.77%  0.64%  0.62%  0.58%
Short-term borrowings  0.67%  0.61%  0.38%  0.34%  0.26%
FHLB advances and other borrowings  2.26%  2.09%  1.81%  1.55%  1.42%
Subordinated debt  6.43%  6.44%  6.44%  6.44%  6.46%
Trust preferred debentures  6.93%  6.81%  6.59%  5.94%  5.51%
Total interest-bearing liabilities  1.28%  1.16%  1.00%  0.98%  0.92%
Net interest margin  3.85%  3.59%  3.91%  3.69%  3.73%
                     

 

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) 2018  2018  2018  2018  2017
Asset Quality                    
Loans 30-89 days past due $25,213  $22,678  $19,362  $20,138  $15,405 
Nonperforming loans  42,899   38,561   28,342   26,499   26,760 
Nonperforming assets  45,899   41,638   31,542   29,938   30,894 
Net charge-offs  2,195   718   1,312   733   6,506 
Loans 30-89 days past due to total loans  0.61%  0.55%  0.47%  0.50%  0.48%
Nonperforming loans to total loans  1.04%  0.93%  0.69%  0.66%  0.83%
Nonperforming assets to total assets  0.81%  0.73%  0.55%  0.52%  0.70%
Allowance for loan losses to total loans  0.51%  0.47%  0.45%  0.44%  0.51%
Allowance for loan losses to nonperforming loans  48.73%  50.91%  64.38%  66.81%  61.40%
Net charge-offs to average loans  0.21%  0.07%  0.13%  0.09%  0.81%
                     
Wealth Management                    
Trust assets under administration $2,945,084  $3,218,013  $3,188,909  $3,125,051  $2,051,249 
                     
Market Data                    
Book value per share at period end $25.50  $24.96  $24.92  $24.67  $23.35 
Tangible book value per share at period end (1) $17.00  $16.38  $16.25  $16.11  $17.31 
Market price at period end $22.34  $32.10  $34.26  $31.56  $32.48 
Shares outstanding at period end  23,751,798   23,694,637   23,664,596   23,612,430   19,122,049 
                     
Capital                    
Total capital to risk-weighted assets  12.79%  12.35%  12.27%  12.37%  13.26%
Tier 1 capital to risk-weighted assets  10.25%  9.85%  9.78%  9.84%  10.19%
Tier 1 leverage ratio  8.53%  8.24%  8.16%  9.55%  8.63%
Tier 1 common capital to risk-weighted assets  8.76%  8.37%  8.28%  8.30%  8.45%
Tangible common equity to tangible assets (1)  7.43%  7.03%  6.96%  6.89%  7.70%
                     
(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
                     
Adjusted Earnings Reconciliation                     
                     
  For the Quarter Ended 
  December 31,  September 30,  June 30,  March 31,  December 31, 
(dollars in thousands, except per share data) 2018  2018  2018  2018  2017
Income before income taxes - GAAP $20,863   $10,933   $15,827   $3,182  $7,766  
Adjustments to noninterest income:                    
Gain (loss) on sales of investment securities, net 469    -    (70)   65   2  
Other  (1)   (12)   (48)   150   37  
Total adjustments to noninterest income  468    (12)   (118)   215   39  
Adjustments to noninterest expense:                    
Loss on mortgage servicing rights held for sale  -    270    188    -   442  
Integration and acquisition expenses  553    9,559    2,019    11,884   2,686  
Total adjustments to noninterest expense  553    9,829    2,207    11,884   3,128  
Adjusted earnings pre tax 20,948    20,774    18,152    14,851   10,855  
Adjusted earnings tax  4,551    5,142    3,683    4,586   6,992  
Revaluation of net deferred tax assets  -    -    -    -   (4,540) 
Adjusted earnings - non-GAAP 16,397    15,632    14,469    10,265   8,403  
Preferred stock dividends, net  34    35    36    36   37  
Adjusted earnings available to common shareholders - non-GAAP $16,363   $15,597   $14,433   $10,229  $8,366  
Adjusted diluted earnings per common share $0.67   $0.64   $0.59   $0.48  $0.42  
Adjusted return on average assets  1.14%   1.09%   1.03%   0.87%  0.76% 
Adjusted return on average shareholders' equity  10.85%   10.45%   9.93%   8.34%  7.34% 
Adjusted return on average tangible common equity  16.46%   16.02%   15.27%   11.86%  9.88% 
                     

 

MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (continued)
                     
                     
Efficiency Ratio Reconciliation                    
  For the Quarter Ended 
  December 31,  September 30,  June 30,  March 31,  December 31, 
(dollars in thousands) 2018  2018  2018  2018  2017
Noninterest expense - GAAP $45,375   $50,317   $46,452   $49,499   $36,192  
Loss on mortgage servicing rights held for sale  -    (270)   (188)   -    (442) 
Integration and acquisition expenses  (553)   (9,559)   (2,019)   (11,884)   (2,686) 
Adjusted noninterest expense $44,822   $40,488   $44,245   $37,615   $33,064  
                     
Net interest income - GAAP $48,535   $45,081   $48,286   $38,185   $36,036  
Effect of tax-exempt income 574    585    541    394    659  
Adjusted net interest income  49,109    45,666    48,827    38,579    36,695  
                     
Noninterest income - GAAP $21,170   $18,272   $15,847   $16,502   $13,998  
Mortgage servicing rights (recapture) impairment  (1,380)   297    500    133    494  
(Gain) loss on sales of investment securities, net (469)   -    70    (65)   (2) 
Other 1    12    48    (150)   (37) 
Adjusted noninterest income  19,322    18,581    16,465    16,420    14,453  
                     
Adjusted total revenue $68,431   $64,247   $65,292   $54,999   $51,148  
                     
Efficiency ratio  65.50%   63.02%   67.76%   68.39%   64.64% 
                     

 

MIDLAND STATES BANCORP, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES (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) 2018  2018  2018  2018  2017
Shareholders' Equity to Tangible Common Equity                    
Total shareholders' equity—GAAP $608,525   $594,146   $592,535   $585,385   $449,545  
Adjustments:                    
Preferred stock  (2,781)   (2,829)   (2,876)   (2,923)   (2,970) 
Goodwill  (164,673)   (164,044)   (164,044)   (155,674)   (98,624) 
Other intangibles  (37,376)   (39,228)   (41,081)   (46,473)   (16,932) 
Tangible common equity $403,695   $388,045   $384,534   $380,315   $331,019  
                     
Total Assets to Tangible Assets:                    
Total assets—GAAP $5,637,673   $5,724,612   $5,730,600   $5,723,372   $4,412,701  
Adjustments:                    
Goodwill  (164,673)   (164,044)   (164,044)   (155,674)   (98,624) 
Other intangibles  (37,376)   (39,228)   (41,081)   (46,473)   (16,932) 
Tangible assets $5,435,624   $5,521,340   $5,525,475   $5,521,225   $4,297,145  
                     
Common Shares Outstanding  23,751,798    23,694,637    23,664,596    23,612,430    19,122,049  
                     
Tangible Common Equity to Tangible Assets  7.43%   7.03%   6.96%   6.89%   7.70% 
Tangible Book Value Per Share $17.00   $16.38   $16.25   $16.11   $17.31  
                     
Return on Average Tangible Common Equity (ROATCE)                 
                     
 For the Quarter Ended
  December 31,  September 30,  June 30,  March 31,  December 31, 
(dollars in thousands) 2018  2018  2018  2018  2017
Net income available to common shareholders $16,302   $8,462   $12,746   $1,770   $1,954  
                     
Average total shareholders' equity—GAAP $599,723   $593,457   $584,653   $498,941   $453,968  
Adjustments:                    
Preferred stock  (2,812)   (2,859)   (2,905)   (2,952)   (2,997) 
Goodwill  (164,051)   (164,044)   (158,461)   (118,996)   (97,406) 
Other intangibles  (38,394)   (40,228)   (44,098)   (27,156)   (17,495) 
Average tangible common equity $394,466   $386,326   $379,189   $349,837   $336,070  
ROATCE  16.40%   8.69%   13.48%   2.05%   2.31%