Summary

Net income of $21.9 million, or $0.97 diluted earnings per share
ROAA, ROAE, and ROATCE all increased from prior quarter
Total loans increased 18.5% annualized from prior quarter
Net interest margin increased 15 basis points from prior quarter to 3.65%
Efficiency ratio improved to 53.10% from 55.73% in prior quarter

EFFINGHAM, Ill., July 28, 2022 (GLOBE NEWSWIRE) -- Midland States Bancorp, Inc. (NASDAQ:MSBI) (the "Company") today reported net income of $21.9 million, or $0.97 diluted earnings per share, for the second quarter of 2022. This compares to net income of $20.7 million, or $0.92 diluted earnings per share, for the first quarter of 2022. This also compares to net income of $20.1 million, or $0.88 diluted earnings per share, for the second quarter of 2021.

Jeffrey G. Ludwig, President and Chief Executive Officer of the Company, said, "We continue to generate improvement in our financial performance as a result of the strategic initiatives we have implemented over the past few years to strengthen our commercial banking team, increase our focus on higher growth markets, and improve operational efficiencies. We had another exceptionally strong quarter of loan production, which resulted in 18% annualized growth in total loans, as well as continued expansion in our net interest margin. The loan growth and margin expansion drove increases in our revenue and earnings, as well as improved efficiencies and returns compared to the prior quarter.

"Our loan pipeline remains strong, although we expect loan growth to moderate in the second half of the year as it is likely that higher rates and concern about weakening economic conditions will have a greater impact on loan demand. However, with our continued loan growth and margin expansion, combined with stable expense levels, we believe that we are well positioned to generate further improvement in earnings and returns," said Mr. Ludwig.

Net Interest Margin

Net interest margin for the second quarter of 2022 was 3.65%, compared to 3.50% for the first quarter of 2022, due primarily to a favorable shift in the mix of earning assets and an 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 first and second quarters of 2022.

Relative to the second quarter of 2021, net interest margin increased 36 basis points from 3.29%, primarily due to a favorable shift in the mix of earning assets and an increase in the average yield on earning assets. Accretion income on purchased loan portfolios contributed 9 basis points to net interest margin in the second quarter of 2021. Excluding the impact of accretion income, net interest margin increased 42 basis points from the second quarter of 2021.

Net Interest Income

Net interest income for the second quarter of 2022 was $61.3 million, an increase of 7.9% from $56.8 million for the first quarter of 2022, which was primarily due to higher average loan balances and an increase in net interest margin. PPP loan income totaled $0.7 million in the second quarter of 2022, compared to $1.2 million in the first quarter of 2022. Accretion income associated with purchased loan portfolios totaled $0.6 million for the second quarter of 2022, unchanged from $0.6 million for the first quarter of 2022.

Relative to the second quarter of 2021, net interest income increased $11.2 million, or 22.4%, due to higher average earning assets and an increase in net interest margin. Accretion income for the second quarter of 2021 was $1.3 million. PPP loan income totaled $2.5 million in the second quarter of 2021.

Noninterest Income

Noninterest income for the second quarter of 2022 was $14.6 million, a decrease of 6.4% from $15.6 million for the first quarter of 2022. The decrease in noninterest income was primarily attributable to lower wealth management revenue due to a decline in assets under administration resulting from market performance.

Relative to the second quarter of 2021, noninterest income decreased 16.1% from $17.4 million. The decrease was primarily attributable to a decline in residential mortgage banking revenue and other income.

Wealth management revenue for the second quarter of 2022 was $6.1 million, a decrease of 14.0% from $7.1 million in the first quarter of 2022. Compared to the second quarter of 2021, wealth management revenue decreased 5.9%, primarily due to a decline in assets under administration resulting from market performance.

Noninterest Expense

Noninterest expense for the second quarter of 2022 was $41.3 million, an increase of 1.1% from $40.9 million in the first quarter of 2022. The increase was primarily due to higher salaries and employee benefits expense resulting from a modest increase in staffing levels and higher incentive compensation.

Relative to the second quarter of 2021, noninterest expense decreased 15.5% from $48.9 million. Noninterest expense for the second quarter of 2021 included $3.6 million in professional fees related to the settlement of a prior tax issue and $3.7 million in FHLB advance prepayment fees.

Loan Portfolio

Total loans outstanding were $5.80 billion at June 30, 2022, compared with $5.54 billion at March 31, 2022, and $4.84 billion at June 30, 2021. The increase in total loans from March 31, 2022 was primarily attributable to higher balances of commercial real estate loans, partially offset by lower period-end balances of commercial FHA warehouse lines and continued forgiveness of PPP loans.

Equipment finance balances increased $27.9 million from March 31, 2022 to $985.5 million at June 30, 2022.

Compared to loan balances at June 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, PPP loans and residential real estate loans.

Deposits

Total deposits were $6.18 billion at June 30, 2022, compared with $6.06 billion at March 31, 2022, and $5.20 billion at June 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 $56.9 million, or 0.98% of total loans, at June 30, 2022, compared with $52.9 million, or 0.95% of total loans, at March 31, 2022. The increase in nonperforming loans was attributable to one commercial real estate loan where no loss is currently expected. At June 30, 2021, nonperforming loans totaled $61.4 million, or 1.27% of total loans.

Net charge-offs for the second quarter of 2022 were $2.8 million, or 0.20% of average loans on an annualized basis, compared to net charge-offs of $2.3 million, or 0.17% of average loans on an annualized basis, for the first quarter of 2022, and $4.0 million, or 0.33% of average loans on an annualized basis, for the second quarter of 2021.

The Company recorded a provision for credit losses on loans of $4.7 million for the second quarter of 2022, which was primarily related to the growth in total loans and weakening economic conditions.

The Company's allowance for credit losses on loans was 0.95% of total loans and 96.5% of nonperforming loans at June 30, 2022, compared with 0.96% of total loans and 100.1% of nonperforming loans at March 31, 2022.

Capital

At June 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 June 30, 2022	Consolidated Ratios as of June 30, 2022	Minimum Regulatory Requirements ⁽²⁾
Total capital to risk-weighted assets	10.60%	11.44%	10.50%
Tier 1 capital to risk-weighted assets	9.85%	8.63%	8.50%
Tier 1 leverage ratio	9.12%	7.98%	4.00%
Common equity Tier 1 capital	9.85%	7.66%	7.00%
Tangible common equity to tangible assets ⁽¹⁾	NA	6.22%	NA

(1) A non-GAAP financial measure. Refer to page 15 for a reconciliation to the comparable GAAP financial measure.

(2) Includes the capital conservation buffer of 2.5%.

Stock Repurchase Program

During the second quarter of 2022, the Company did not repurchase any shares under its stock repurchase program. As of June 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, July 29, 2022, to discuss its financial results.

Telephone Access: https://register.vevent.com/register/BI640d5b3f68364a9991310d1cfd490581

A slide presentation relating to the second 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 June 30, 2022, the Company had total assets of approximately $7.44 billion, and its Wealth Management Group had assets under administration of approximately $3.60 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
	June 30,			March 31,			December 31,			September 30,				June 30,
(dollars in thousands, except per share data)	2022			2022			2021			2021				2021
Earnings Summary
Net interest income	$	61,334		$	56,827		$	54,301		$	51,396			$	50,110
Provision for credit losses		5,441			4,167			467			(184	)			(455	)
Noninterest income		14,613			15,613			22,523			15,143				17,417
Noninterest expense		41,339			40,884			45,757			41,292				48,941
Income before income taxes		29,167			27,389			30,600			25,431				19,041
Income taxes		7,284			6,640			7,493			5,883				(1,083	)
Net income	$	21,883		$	20,749		$	23,107		$	19,548			$	20,124

Diluted earnings per common share	$	0.97		$	0.92		$	1.02		$	0.86			$	0.88
Weighted average shares outstanding - diluted		22,360,819			22,350,307			22,350,771			22,577,880				22,677,515
Return on average assets		1.19	%		1.16	%		1.26	%		1.15		%		1.20		%
Return on average shareholders' equity		13.65	%		12.80	%		14.04	%		11.90		%		12.59		%
Return on average tangible common equity⁽¹⁾		19.14	%		17.84	%		19.69	%		16.76		%		17.85		%
Net interest margin		3.65	%		3.50	%		3.25	%		3.34		%		3.29		%
Efficiency ratio⁽¹⁾		53.10	%		55.73	%		52.61	%		58.78		%		60.19		%

Adjusted Earnings Performance Summary⁽¹⁾
Adjusted earnings	$	22,191		$	20,815		$	25,416		$	19,616			$	19,755
Adjusted diluted earnings per common share	$	0.98		$	0.92		$	1.12		$	0.86			$	0.86
Adjusted return on average assets		1.21	%		1.16	%		1.39	%		1.15		%		1.17		%
Adjusted return on average shareholders' equity		13.84	%		12.84	%		15.44	%		11.94		%		12.36		%
Adjusted return on average tangible common equity		19.41	%		17.89	%		21.65	%		16.82		%		17.52		%
Adjusted pre-tax, pre-provision earnings	$	35,902		$	32,041		$	36,324		$	28,379			$	26,967
Adjusted pre-tax, pre-provision return on average assets		1.95	%		1.79	%		1.98	%		1.67		%		1.60		%

(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
	June 30,			March 31,			December 31,			September 30,			June 30,
(in thousands, except per share data)	2022			2022			2021			2021			2021
Net interest income:
Interest income	$	69,236		$	62,748		$	60,427		$	58,490		$	58,397
Interest expense		7,902			5,921			6,126			7,094			8,287
Net interest income		61,334			56,827			54,301			51,396			50,110
Provision for credit losses:
Provision for credit losses on loans		4,741			4,132			-			-			-
Provision for credit losses on unfunded commitments		700			256			388			-			(265	)
Provision for other credit losses		-			(221	)		79			(184	)		(190	)
Total provision for credit losses		5,441			4,167			467			(184	)		(455	)
Net interest income after provision for credit losses		55,893			52,660			53,834			51,580			50,565
Noninterest income:
Wealth management revenue		6,143			7,139			7,176			7,175			6,529
Residential mortgage banking revenue		384			599			1,103			1,287			1,562
Service charges on deposit accounts		2,304			2,068			2,338			2,268			1,916
Interchange revenue		3,590			3,280			3,677			3,651			3,797
(Loss) gain on sales of investment securities, net		(101	)		-			-			160			377
Gain on termination of hedged interest swap		-			-			1,845			-			-
Impairment on commercial mortgage servicing rights		(869	)		(394	)		(2,072	)		(3,037	)		(1,148	)
Company-owned life insurance		840			1,019			1,904			869			863
Other income		2,322			1,902			6,552			2,770			3,521
Total noninterest income		14,613			15,613			22,523			15,143			17,417
Noninterest expense:
Salaries and employee benefits		22,645			21,870			22,109			22,175			22,071
Occupancy and equipment		3,489			3,755			3,429			3,701			3,796
Data processing		6,082			5,873			5,819			6,495			6,288
Professional		1,516			1,972			1,499			1,738			5,549
Amortization of intangible assets		1,318			1,398			1,425			1,445			1,470
Loss on mortgage servicing rights held for sale		-			-			-			79			143
FHLB advances prepayment fees		-			-			4,859			-			3,669
Other expense		6,289			6,016			6,617			5,659			5,955
Total noninterest expense		41,339			40,884			45,757			41,292			48,941
Income before income taxes		29,167			27,389			30,600			25,431			19,041
Income taxes		7,284			6,640			7,493			5,883			(1,083	)
Net income	$	21,883		$	20,749		$	23,107		$	19,548		$	20,124

Basic earnings per common share	$	0.97		$	0.92		$	1.03		$	0.86		$	0.88
Diluted earnings per common share	$	0.97		$	0.92		$	1.02		$	0.86		$	0.88

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

	As of
	June 30,			March 31,			December 31,			September 30,			June 30,
(in thousands)	2022			2022			2021			2021			2021
Assets
Cash and cash equivalents	$	270,117		$	332,264		$	680,371		$	662,643		$	425,100
Investment securities		769,278			858,246			916,132			900,319			756,831
Loans		5,795,544			5,539,961			5,224,801			4,915,554			4,835,866
Allowance for credit losses on loans		(54,898	)		(52,938	)		(51,062	)		(55,675	)		(58,664	)
Total loans, net		5,740,646			5,487,023			5,173,739			4,859,879			4,777,202
Loans held for sale		5,298			8,931			32,045			26,621			12,187
Premises and equipment, net		77,668			77,857			79,220			79,701			80,699
Other real estate owned		11,131			11,537			12,059			11,931			12,768
Loan servicing rights, at lower of cost or fair value		25,879			27,484			28,865			30,916			34,577
Goodwill		161,904			161,904			161,904			161,904			161,904
Other intangible assets, net		23,559			22,976			24,374			26,065			27,900
Company-owned life insurance		148,900			148,060			148,378			149,146			148,277
Other assets		201,432			202,433			186,718			184,834			192,565
Total assets	$	7,435,812		$	7,338,715		$	7,443,805		$	7,093,959		$	6,630,010

Liabilities and Shareholders' Equity
Noninterest-bearing demand deposits	$	1,972,261		$	1,965,032		$	2,245,701		$	1,672,901		$	1,366,453
Interest-bearing deposits		4,212,177			4,092,507			3,864,947			3,928,475			3,829,898
Total deposits		6,184,438			6,057,539			6,110,648			5,601,376			5,196,351
Short-term borrowings		67,689			60,352			76,803			66,666			75,985
FHLB advances and other borrowings		285,000			310,171			310,171			440,171			440,171
Subordinated debt		139,277			139,184			139,091			138,998			138,906
Trust preferred debentures		49,674			49,524			49,374			49,235			49,094
Other liabilities		73,546			76,959			93,881			139,669			81,317
Total liabilities		6,799,624			6,693,729			6,779,968			6,436,115			5,981,824
Total shareholders' equity		636,188			644,986			663,837			657,844			648,186
Total liabilities and shareholders' equity	$	7,435,812		$	7,338,715		$	7,443,805		$	7,093,959		$	6,630,010

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

	As of
	June 30,		March 31,		December 31,		September 30,		June 30,
(in thousands)	2022		2022		2021		2021		2021
Loan Portfolio
Equipment finance loans	$	546,267	$	528,572	$	521,973	$	486,623	$	464,380
Equipment finance leases		439,202		429,000		423,280		412,430		407,161
Commercial FHA warehouse lines		23,872		83,999		91,927		180,248		129,607
SBA PPP loans		6,409		22,862		52,477		82,410		146,728
Other commercial loans		814,710		802,692		783,811		718,054		683,365
Total commercial loans and leases		1,830,460		1,867,125		1,873,468		1,879,765		1,831,241
Commercial real estate		2,335,655		2,114,041		1,816,828		1,562,013		1,540,489
Construction and land development		203,955		188,668		193,749		200,792		212,508
Residential real estate		340,103		329,331		338,151		344,414		366,612
Consumer		1,085,371		1,040,796		1,002,605		928,570		885,016
Total loans	$	5,795,544	$	5,539,961	$	5,224,801	$	4,915,554	$	4,835,866

Deposit Portfolio
Noninterest-bearing demand	$	1,972,261	$	1,965,032	$	2,245,701	$	1,672,901	$	1,366,453
Interest-bearing:
Checking		1,808,885		1,779,018		1,663,021		1,697,326		1,619,436
Money market		1,027,547		964,352		869,067		852,836		787,688
Savings		740,364		710,955		679,115		665,710		669,277
Time		620,363		619,386		630,583		688,693		721,502
Brokered time		15,018		18,796		23,161		23,910		31,995
Total deposits	$	6,184,438	$	6,057,539	$	6,110,648	$	5,601,376	$	5,196,351

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

	For the Quarter Ended
	June 30,			March 31,			December 31,			September 30,			June 30,
(dollars in thousands)	2022			2022			2021			2021			2021
Average Balance Sheets
Cash and cash equivalents	$	226,517		$	384,231		$	685,655		$	525,848		$	509,886
Investment securities		818,927			894,634			915,707			773,372			734,462
Loans		5,677,791			5,274,051			4,995,794			4,800,063			4,826,234
Loans held for sale		9,865			31,256			34,272			15,204			36,299
Nonmarketable equity securities		36,338			36,378			39,203			43,873			49,388
Total interest-earning assets		6,769,438			6,620,550			6,670,631			6,158,360			6,156,269
Non-earning assets		615,348			631,187			605,060			597,153			589,336
Total assets	$	7,384,786		$	7,251,737		$	7,275,691		$	6,755,513		$	6,745,605

Interest-bearing deposits	$	4,152,764		$	3,953,249		$	3,913,475		$	3,895,970		$	3,815,179
Short-term borrowings		59,301			70,044			66,677			68,103			65,727
FHLB advances and other borrowings		307,611			311,282			319,954			440,171			519,490
Subordinated debt		139,232			139,139			139,046			138,954			165,155
Trust preferred debentures		49,602			49,451			49,307			49,167			49,026
Total interest-bearing liabilities		4,708,510			4,523,165			4,488,459			4,592,365			4,614,577
Noninterest-bearing deposits		1,967,263			1,989,413			2,049,802			1,434,193			1,411,428
Other noninterest-bearing liabilities		66,009			81,832			84,538			77,204			78,521
Shareholders' equity		643,004			657,327			652,892			651,751			641,079
Total liabilities and shareholders' equity	$	7,384,786		$	7,251,737		$	7,275,691		$	6,755,513		$	6,745,605

Yields
Earning Assets
Cash and cash equivalents		0.83	%		0.18	%		0.16	%		0.16	%		0.11	%
Investment securities		2.41	%		2.22	%		2.12	%		2.34	%		2.43	%
Loans		4.49	%		4.40	%		4.36	%		4.42	%		4.43	%
Loans held for sale		3.15	%		2.86	%		3.53	%		2.79	%		2.88	%
Nonmarketable equity securities		5.38	%		5.40	%		5.07	%		5.05	%		4.94	%
Total interest-earning assets		4.12	%		3.87	%		3.62	%		3.79	%		3.83	%

Interest-Bearing Liabilities
Interest-bearing deposits		0.37	%		0.22	%		0.22	%		0.26	%		0.31	%
Short-term borrowings		0.15	%		0.14	%		0.12	%		0.12	%		0.12	%
FHLB advances and other borrowings		1.87	%		1.58	%		1.75	%		1.80	%		1.91	%
Subordinated debt		5.78	%		5.78	%		5.78	%		5.79	%		5.61	%
Trust preferred debentures		5.05	%		4.21	%		3.90	%		3.92	%		4.00	%
Total interest-bearing liabilities		0.67	%		0.53	%		0.54	%		0.61	%		0.72	%

Cost of Deposits		0.25	%		0.15	%		0.15	%		0.19	%		0.23	%

Net Interest Margin		3.65	%		3.50	%		3.25	%		3.34	%		3.29	%

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

	As of and for the Quarter Ended
	June 30,			March 31,			December 31,			September 30,			June 30,
(dollars in thousands, except per share data)	2022			2022			2021			2021			2021
Asset Quality
Loans 30-89 days past due	$	16,212		$	29,044		$	17,514		$	16,772		$	20,224
Nonperforming loans		56,883			52,900			42,580			54,620			61,363
Nonperforming assets		69,344			66,164			57,068			69,261			76,926
Net charge-offs		2,781			2,255			4,613			2,989			4,023
Loans 30-89 days past due to total loans		0.28	%		0.52	%		0.34	%		0.34	%		0.42	%
Nonperforming loans to total loans		0.98	%		0.95	%		0.81	%		1.11	%		1.27	%
Nonperforming assets to total assets		0.93	%		0.90	%		0.77	%		0.98	%		1.16	%
Allowance for credit losses to total loans		0.95	%		0.96	%		0.98	%		1.13	%		1.21	%
Allowance for credit losses to nonperforming loans		96.51	%		100.07	%		119.92	%		101.93	%		95.60	%
Net charge-offs to average loans		0.20	%		0.17	%		0.37	%		0.25	%		0.33	%

Wealth Management
Trust assets under administration	$	3,597,944		$	4,044,138		$	4,217,412		$	4,058,168		$	4,077,581

Market Data
Book value per share at period end	$	28.84		$	29.26		$	30.11		$	29.64		$	28.96
Tangible book value per share at period end⁽¹⁾	$	20.43		$	20.87		$	21.66		$	21.17		$	20.48
Market price at period end	$	24.04		$	28.86		$	24.79		$	24.73		$	26.27
Shares outstanding at period end		22,060,255			22,044,626			22,050,537			22,193,141			22,380,492

Capital
Total capital to risk-weighted assets		11.44	%		11.74	%		12.19	%		13.10	%		13.11	%
Tier 1 capital to risk-weighted assets		8.63	%		8.82	%		9.16	%		9.73	%		9.64	%
Tier 1 common capital to risk-weighted assets		7.66	%		7.80	%		8.08	%		8.55	%		8.44	%
Tier 1 leverage ratio		7.98	%		7.96	%		7.75	%		8.16	%		8.00	%
Tangible common equity to tangible assets⁽¹⁾		6.22	%		6.43	%		6.58	%		6.80	%		7.12	%

(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
	June 30,				March 31,				December 31,				September 30,				June 30,
(dollars in thousands, except per share data)	2022				2022				2021				2021				2021
Income before income taxes - GAAP	$	29,167			$	27,389			$	30,600			$	25,431			$	19,041
Adjustments to noninterest income:
Loss (gain) on sales of investment securities, net		101				-				-				(160	)			(377	)
(Gain) on termination of hedged interest rate swap		-				-				(1,845	)			-				-
Other income		-				-				-				-				27
Total adjustments to noninterest income		101				-				(1,845	)			(160	)			(350	)
Adjustments to noninterest expense:
(Loss) on mortgage servicing rights held for sale		-				-				-				(79	)			(143	)
FHLB advances prepayment fees		-				-				(4,859	)			-				(3,669	)
Integration and acquisition expenses		(324	)			(91	)			(171	)			(176	)			(3,771	)
Total adjustments to noninterest expense		(324	)			(91	)			(5,030	)			(255	)			(7,583	)
Adjusted earnings pre tax		29,592				27,480				33,785				25,526				26,274
Adjusted earnings tax		7,401				6,665				8,369				5,910				6,519
Adjusted earnings - non-GAAP	$	22,191			$	20,815			$	25,416			$	19,616			$	19,755
Adjusted diluted earnings per common share	$	0.98			$	0.92			$	1.12			$	0.86			$	0.86
Adjusted return on average assets		1.21		%		1.16		%		1.39		%		1.15		%		1.17		%
Adjusted return on average shareholders' equity		13.84		%		12.84		%		15.44		%		11.94		%		12.36		%
Adjusted return on average tangible common equity		19.41		%		17.89		%		21.65		%		16.82		%		17.52		%


Adjusted Pre-Tax, Pre-Provision Earnings Reconciliation

	For the Quarter Ended
	June 30,				March 31,				December 31,				September 30,				June 30,
(dollars in thousands)	2022				2022				2021				2021				2021
Adjusted earnings pre tax - non-GAAP	$	29,592			$	27,480			$	33,785			$	25,526			$	26,274
Provision for credit losses		5,441				4,167				467				(184	)			(455	)
Impairment on commercial mortgage servicing rights		869				394				2,072				3,037				1,148
Adjusted pre-tax, pre-provision earnings - non-GAAP	$	35,902			$	32,041			$	36,324			$	28,379			$	26,967
Adjusted pre-tax, pre-provision return on average assets		1.95		%		1.79		%		1.98		%		1.67		%		1.60		%

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

Efficiency Ratio Reconciliation

	For the Quarter Ended
	June 30,				March 31,				December 31,				September 30,				June 30,
(dollars in thousands)	2022				2022				2021				2021				2021
Noninterest expense - GAAP	$	41,339			$	40,884			$	45,757			$	41,292			$	48,941
(Loss) on mortgage servicing rights held for sale		-				-				-				(79	)			(143	)
FHLB advances prepayment fees		-				-				(4,859	)			-				(3,669	)
Integration and acquisition expenses		(324	)			(91	)			(171	)			(176	)			(3,771	)
Adjusted noninterest expense	$	41,015			$	40,793			$	40,727			$	41,037			$	41,358

Net interest income - GAAP	$	61,334			$	56,827			$	54,301			$	51,396			$	50,110
Effect of tax-exempt income		321				369				372				402				383
Adjusted net interest income		61,655				57,196				54,673				51,798				50,493

Noninterest income - GAAP		14,613				15,613				22,523				15,143				17,417
Impairment on commercial mortgage servicing rights		869				394				2,072				3,037				1,148
Loss (gain) on sales of investment securities, net		101				-				-				(160	)			(377	)
(Gain) on termination of hedged interest rate swap		-				-				(1,845	)			-				-
Other		-				-				-				-				27
Adjusted noninterest income		15,583				16,007				22,750				18,020				18,215

Adjusted total revenue	$	77,238			$	73,203			$	77,423			$	69,818			$	68,708

Efficiency ratio		53.10		%		55.73		%		52.61		%		58.78		%		60.19		%

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
	June 30,				March 31,				December 31,				September 30,				June 30,
(dollars in thousands, except per share data)	2022				2022				2021				2021				2021
Shareholders' Equity to Tangible Common Equity
Total shareholders' equity—GAAP	$	636,188			$	644,986			$	663,837			$	657,844			$	648,186
Adjustments:
Goodwill		(161,904	)			(161,904	)			(161,904	)			(161,904	)			(161,904	)
Other intangible assets, net		(23,559	)			(22,976	)			(24,374	)			(26,065	)			(27,900	)
Tangible common equity	$	450,725			$	460,106			$	477,558			$	469,875			$	458,382

Total Assets to Tangible Assets:
Total assets—GAAP	$	7,435,812			$	7,338,715			$	7,443,805			$	7,093,959			$	6,630,010
Adjustments:
Goodwill		(161,904	)			(161,904	)			(161,904	)			(161,904	)			(161,904	)
Other intangible assets, net		(23,559	)			(22,976	)			(24,374	)			(26,065	)			(27,900	)
Tangible assets	$	7,250,349			$	7,153,835			$	7,257,527			$	6,905,990			$	6,440,206

Common Shares Outstanding		22,060,255				22,044,626				22,050,537				22,193,141				22,380,492

Tangible Common Equity to Tangible Assets		6.22		%		6.43		%		6.58		%		6.80		%		7.12		%
Tangible Book Value Per Share	$	20.43			$	20.87			$	21.66			$	21.17			$	20.48

Return on Average Tangible Common Equity (ROATCE)

	For the Quarter Ended
	June 30,				March 31,				December 31,				September 30,				June 30,
(dollars in thousands)	2022				2022				2021				2021				2021
Net income	$	21,883			$	20,749			$	23,107			$	19,548			$	20,124

Average total shareholders' equity—GAAP	$	643,004			$	657,327			$	652,892			$	651,751			$	641,079
Adjustments:
Goodwill		(161,904	)			(161,904	)			(161,904	)			(161,904	)			(161,904	)
Other intangible assets, net		(22,570	)			(23,638	)			(25,311	)			(27,132	)			(26,931	)
Average tangible common equity	$	458,530			$	471,785			$	465,677			$	462,715			$	452,244
ROATCE		19.14		%		17.84		%		19.69		%		16.76		%		17.85		%

Midland States Bancorp, Inc. Announces 2022 Second Quarter Results