msbi-202406300001466026false--12-312024Q2http://fasb.org/us-gaap/2024#PropertyPlantAndEquipmentNethttp://fasb.org/us-gaap/2024#PropertyPlantAndEquipmentNethttp://fasb.org/us-gaap/2024#AccruedLiabilitiesAndOtherLiabilitieshttp://fasb.org/us-gaap/2024#AccruedLiabilitiesAndOtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetsxbrli:sharesiso4217:USDiso4217:USDxbrli:sharesmsbi:securityxbrli:puremsbi:loanmsbi:regionmsbi:segment00014660262024-01-012024-06-300001466026us-gaap:CommonStockMember2024-01-012024-06-300001466026msbi:DepositorySharesMember2024-01-012024-06-3000014660262024-07-2600014660262024-06-3000014660262023-12-3100014660262024-04-012024-06-3000014660262023-04-012023-06-3000014660262023-01-012023-06-300001466026us-gaap:PreferredStockMember2024-03-310001466026us-gaap:CommonStockMember2024-03-310001466026us-gaap:AdditionalPaidInCapitalMember2024-03-310001466026us-gaap:RetainedEarningsMember2024-03-310001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-3100014660262024-03-310001466026us-gaap:RetainedEarningsMember2024-04-012024-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300001466026us-gaap:CommonStockMember2024-04-012024-06-300001466026us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001466026us-gaap:PreferredStockMember2024-06-300001466026us-gaap:CommonStockMember2024-06-300001466026us-gaap:AdditionalPaidInCapitalMember2024-06-300001466026us-gaap:RetainedEarningsMember2024-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001466026us-gaap:PreferredStockMember2023-12-310001466026us-gaap:CommonStockMember2023-12-310001466026us-gaap:AdditionalPaidInCapitalMember2023-12-310001466026us-gaap:RetainedEarningsMember2023-12-310001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001466026us-gaap:RetainedEarningsMember2024-01-012024-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-300001466026us-gaap:CommonStockMember2024-01-012024-06-300001466026us-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-300001466026us-gaap:PreferredStockMember2023-03-310001466026us-gaap:CommonStockMember2023-03-310001466026us-gaap:AdditionalPaidInCapitalMember2023-03-310001466026us-gaap:RetainedEarningsMember2023-03-310001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-3100014660262023-03-310001466026us-gaap:RetainedEarningsMember2023-04-012023-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-300001466026us-gaap:CommonStockMember2023-04-012023-06-300001466026us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300001466026us-gaap:PreferredStockMember2023-06-300001466026us-gaap:CommonStockMember2023-06-300001466026us-gaap:AdditionalPaidInCapitalMember2023-06-300001466026us-gaap:RetainedEarningsMember2023-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-3000014660262023-06-300001466026us-gaap:PreferredStockMember2022-12-310001466026us-gaap:CommonStockMember2022-12-310001466026us-gaap:AdditionalPaidInCapitalMember2022-12-310001466026us-gaap:RetainedEarningsMember2022-12-310001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-3100014660262022-12-310001466026us-gaap:RetainedEarningsMember2023-01-012023-06-300001466026us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-06-300001466026us-gaap:CommonStockMember2023-01-012023-06-300001466026us-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-300001466026us-gaap:USTreasurySecuritiesMember2024-06-300001466026us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-06-300001466026msbi:AgencyMortgageBackedSecuritiesMember2024-06-300001466026msbi:NonagencyMortgageBackedSecuritiesMember2024-06-300001466026us-gaap:USStatesAndPoliticalSubdivisionsMember2024-06-300001466026msbi:CorporateDebtAndEquitySecuritiesMember2024-06-300001466026us-gaap:OtherDebtSecuritiesMember2024-06-300001466026msbi:OtherSecuritiesStudenLoanAssetBackedMember2024-06-300001466026msbi:OtherSecuritiesStructuredFinancialProductsMember2024-06-300001466026us-gaap:USTreasurySecuritiesMember2023-12-310001466026us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2023-12-310001466026msbi:AgencyMortgageBackedSecuritiesMember2023-12-310001466026msbi:NonagencyMortgageBackedSecuritiesMember2023-12-310001466026us-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310001466026msbi:CorporateDebtAndEquitySecuritiesMember2023-12-310001466026us-gaap:OtherDebtSecuritiesMember2023-12-310001466026msbi:OtherSecuritiesStructuredFinancialProductsMember2023-12-310001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026srt:MultifamilyMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026srt:MultifamilyMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:FarmlandLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:FarmlandLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMember2023-12-310001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-06-300001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2024-06-300001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2024-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310001466026msbi:OtherConsumerLoansMemberus-gaap:ConsumerPortfolioSegmentMember2024-06-300001466026msbi:OtherConsumerLoansMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2023-12-310001466026msbi:ConsumerLoansAndCommercialLeasesMember2024-04-012024-06-300001466026msbi:ConsumerLoansAndCommercialLeasesMember2024-01-012024-06-300001466026msbi:ConsumerLoansAndCommercialLeasesMember2023-04-012023-06-300001466026msbi:ConsumerLoansAndCommercialLeasesMember2023-01-012023-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2024-03-310001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2023-03-310001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2023-12-310001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2022-12-310001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2024-04-012024-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2023-04-012023-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2024-01-012024-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2023-01-012023-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2024-06-300001466026msbi:DirectorsExecutiveOfficersPrincipalShareholdersAndAffiliatesMember2023-06-300001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-03-310001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-03-310001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-03-310001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-03-310001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2024-03-310001466026us-gaap:FinanceLeasesPortfolioSegmentMember2024-03-310001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-04-012024-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2024-04-012024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2024-04-012024-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-03-310001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-03-310001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-03-310001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-03-310001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2023-03-310001466026us-gaap:FinanceLeasesPortfolioSegmentMember2023-03-310001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2023-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2023-06-300001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2022-12-310001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2022-12-310001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2022-12-310001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMember2022-12-310001466026us-gaap:CommercialLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026msbi:CommercialRealEstateLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026msbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026msbi:ResidentialRealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:ConsumerLoanMemberus-gaap:ConsumerPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMember2023-01-012023-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateOneMembersrt:MinimumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateOneMembersrt:MaximumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateTwoMembersrt:MinimumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateTwoMembersrt:MaximumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateThreeMembersrt:MinimumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateThreeMembersrt:MaximumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateFourMembersrt:MinimumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateFourMembersrt:MaximumMember2024-06-300001466026msbi:ConsumerLoansAndEquipmentFinanceLoansAndLeasesMembermsbi:CreditRiskStateDefaultMembersrt:MinimumMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:RealEstateMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:ConstructionAndLandDevelopmentLoanMembermsbi:BlanketLienMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:EquipmentMember2024-06-300001466026us-gaap:RealEstateMemberus-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026msbi:BlanketLienMemberus-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026us-gaap:EquipmentMemberus-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026us-gaap:RealEstateMember2024-06-300001466026msbi:BlanketLienMember2024-06-300001466026us-gaap:EquipmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMemberus-gaap:RealEstateMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMembermsbi:BlanketLienMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:CommercialLoanMemberus-gaap:EquipmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMemberus-gaap:RealEstateMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMembermsbi:BlanketLienMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialOtherLoansMemberus-gaap:EquipmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:RealEstateMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMembermsbi:BlanketLienMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:EquipmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:RealEstateMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMembermsbi:BlanketLienMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:EquipmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMemberus-gaap:RealEstateMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMembermsbi:BlanketLienMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembersrt:MultifamilyMemberus-gaap:EquipmentMember2023-12-310001466026us-gaap:RealEstateMember2023-12-310001466026msbi:BlanketLienMember2023-12-310001466026us-gaap:EquipmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:NonperformingFinancingReceivableMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:RealEstateLoanMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:OtherResidentialLoansMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:ConsumerLoanMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:OtherConsumerLoansMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:NonperformingFinancingReceivableMemberus-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2024-06-300001466026us-gaap:NonperformingFinancingReceivableMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:CommercialLoanMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialOtherLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:CommercialRealEstateOwnerOccupiedLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembersrt:MultifamilyMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:FarmlandLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:ConstructionAndLandDevelopmentLoanMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:NonperformingFinancingReceivableMemberus-gaap:CommercialPortfolioSegmentMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:RealEstateLoanMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:OtherResidentialLoansMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMemberus-gaap:ConsumerLoanMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:NonperformingFinancingReceivableMembermsbi:OtherConsumerLoansMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:NonperformingFinancingReceivableMemberus-gaap:FinanceLeasesPortfolioSegmentMember2023-12-310001466026us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetPastDueMember2023-12-310001466026us-gaap:NonperformingFinancingReceivableMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:CommercialOtherLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:CommercialRealEstateNonOwnerOccupiedLoansMemberus-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026us-gaap:CommercialPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:CommercialPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-04-012024-06-300001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:RealEstateLoanMemberus-gaap:ResidentialPortfolioSegmentMember2023-01-012023-06-300001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2023-04-012023-06-300001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2024-01-012024-06-300001466026msbi:OtherResidentialLoansMemberus-gaap:ResidentialPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:ContractualInterestRateReductionMember2024-04-012024-06-300001466026us-gaap:ContractualInterestRateReductionMember2023-04-012023-06-300001466026us-gaap:ContractualInterestRateReductionMember2024-01-012024-06-300001466026us-gaap:ContractualInterestRateReductionMember2023-01-012023-06-300001466026us-gaap:ExtendedMaturityMember2024-04-012024-06-300001466026us-gaap:ExtendedMaturityMember2023-04-012023-06-300001466026us-gaap:ExtendedMaturityMember2024-01-012024-06-300001466026us-gaap:ExtendedMaturityMember2023-01-012023-06-300001466026us-gaap:PrincipalForgivenessMember2024-04-012024-06-300001466026us-gaap:PrincipalForgivenessMember2023-04-012023-06-300001466026us-gaap:PrincipalForgivenessMember2024-01-012024-06-300001466026us-gaap:PrincipalForgivenessMember2023-01-012023-06-300001466026msbi:OtherModificationsMember2024-04-012024-06-300001466026msbi:OtherModificationsMember2023-04-012023-06-300001466026msbi:OtherModificationsMember2024-01-012024-06-300001466026msbi:OtherModificationsMember2023-01-012023-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMemberus-gaap:CommercialLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialOtherLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembersrt:MultifamilyMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:FarmlandLoansMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:ConstructionAndLandDevelopmentLoanMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMember2024-06-300001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMemberus-gaap:CommercialLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialOtherLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialRealEstateNonOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:CommercialRealEstateOwnerOccupiedLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembersrt:MultifamilyMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:FarmlandLoansMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMembermsbi:ConstructionAndLandDevelopmentLoanMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:PassMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SpecialMentionMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:SubstandardMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:SubstandardNonaccrualMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMemberus-gaap:DoubtfulMember2023-12-310001466026us-gaap:CommercialPortfolioSegmentMembermsbi:NotGradedMember2023-12-310001466026msbi:CommercialLoansExcludingOtherMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001466026msbi:CommercialLoansExcludingOtherMemberus-gaap:CommercialPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMember2024-06-300001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300001466026us-gaap:PerformingFinancingReceivableMembermsbi:LoanPortfoliosExcludingCommercialMember2024-06-300001466026us-gaap:NonperformingFinancingReceivableMembermsbi:LoanPortfoliosExcludingCommercialMember2024-06-300001466026msbi:LoanPortfoliosExcludingCommercialMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:RealEstateLoanMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherResidentialLoansMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerLoanMember2023-12-310001466026us-gaap:ConsumerPortfolioSegmentMemberus-gaap:PerformingFinancingReceivableMembermsbi:OtherConsumerLoansMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMemberus-gaap:FinanceLeasesPortfolioSegmentMember2023-12-310001466026us-gaap:PerformingFinancingReceivableMembermsbi:LoanPortfoliosExcludingCommercialMember2023-12-310001466026us-gaap:NonperformingFinancingReceivableMembermsbi:LoanPortfoliosExcludingCommercialMember2023-12-310001466026msbi:LoanPortfoliosExcludingCommercialMember2023-12-310001466026msbi:ConsumerLoansExcludingOtherMemberus-gaap:ConsumerPortfolioSegmentMember2024-04-012024-06-300001466026msbi:OtherConsumerLoansMemberus-gaap:ConsumerPortfolioSegmentMember2024-04-012024-06-300001466026msbi:LoanPortfoliosExcludingCommercialMember2024-04-012024-06-300001466026msbi:ConsumerLoansExcludingOtherMemberus-gaap:ConsumerPortfolioSegmentMember2024-01-012024-06-300001466026msbi:OtherConsumerLoansMemberus-gaap:ConsumerPortfolioSegmentMember2024-01-012024-06-300001466026msbi:LoanPortfoliosExcludingCommercialMember2024-01-012024-06-300001466026us-gaap:LandMember2024-06-300001466026us-gaap:LandMember2023-12-310001466026us-gaap:BuildingAndBuildingImprovementsMember2024-06-300001466026us-gaap:BuildingAndBuildingImprovementsMember2023-12-310001466026us-gaap:EquipmentMember2024-06-300001466026us-gaap:EquipmentMember2023-12-310001466026srt:MinimumMember2024-06-300001466026srt:MaximumMember2024-06-300001466026us-gaap:OtherAssetsMemberus-gaap:InterestRateLockCommitmentsMember2024-06-300001466026us-gaap:OtherAssetsMemberus-gaap:InterestRateLockCommitmentsMember2023-12-310001466026us-gaap:OtherLiabilitiesMemberus-gaap:ForwardContractsMember2024-06-300001466026us-gaap:OtherLiabilitiesMemberus-gaap:ForwardContractsMember2023-12-310001466026msbi:CommercialFhaMortgageLoansMember2024-01-012024-06-300001466026msbi:CommercialFhaMortgageLoansMember2023-04-012023-06-300001466026msbi:CommercialFhaMortgageLoansMember2023-01-012023-06-300001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:CashFlowHedgingMember2024-06-300001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:CashFlowHedgingMember2023-12-310001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:CashFlowHedgingMember2024-01-012024-06-300001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:CashFlowHedgingMember2023-01-012023-12-310001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:LongMemberus-gaap:CashFlowHedgingMember2024-06-300001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:LongMemberus-gaap:CashFlowHedgingMember2023-12-310001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:ShortMemberus-gaap:CashFlowHedgingMember2024-06-300001466026msbi:ReceiveFixedPayVariableInterestRateSwapsMemberus-gaap:ShortMemberus-gaap:CashFlowHedgingMember2023-12-310001466026us-gaap:InterestRateSwapMember2024-06-300001466026us-gaap:InterestRateSwapMember2023-12-310001466026us-gaap:OtherLiabilitiesMemberus-gaap:InterestRateSwapMember2024-06-300001466026us-gaap:OtherLiabilitiesMemberus-gaap:InterestRateSwapMember2023-12-310001466026msbi:MidlandStatesBankMembermsbi:FixedRateFixedTermLoanMaturingApril2029Member2024-06-300001466026msbi:MidlandStatesBankMembermsbi:FixedRateFixedTermLoanMaturingApril2029Member2023-12-310001466026msbi:MidlandStatesBankMembermsbi:PutableFixedRateMaturingThroughMay2029Member2024-06-300001466026msbi:MidlandStatesBankMembermsbi:PutableFixedRateMaturingThroughMay2029Member2023-12-310001466026msbi:MidlandStatesBankMembermsbi:ShortTermFixedRateMaturingJuly2024Member2024-06-300001466026msbi:MidlandStatesBankMembermsbi:ShortTermFixedRateMaturingJuly2024Member2023-12-310001466026msbi:A500SubordinatedDebtMember2024-06-300001466026msbi:A550SubordinatedDebtMember2024-06-300001466026msbi:A500SubordinatedDebtMember2023-12-310001466026msbi:A550SubordinatedDebtMember2023-12-310001466026msbi:A500SubordinatedDebtMember2024-01-012024-06-300001466026msbi:A550SubordinatedDebtMember2024-01-012024-06-300001466026us-gaap:EmployeeStockOptionMember2024-04-012024-06-300001466026us-gaap:EmployeeStockOptionMember2023-04-012023-06-300001466026us-gaap:EmployeeStockOptionMember2024-01-012024-06-300001466026us-gaap:EmployeeStockOptionMember2023-01-012023-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:OtherDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:OtherDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:OtherDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:OtherDebtSecuritiesMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-06-300001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-06-300001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USTreasurySecuritiesMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:NonagencyMortgageBackedSecuritiesMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:CorporateDebtAndEquitySecuritiesMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMembermsbi:EquitySecurityMember2023-12-310001466026us-gaap:FairValueMeasurementsRecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001466026us-gaap:FairValueMeasurementsNonrecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-12-310001466026us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-12-310001466026us-gaap:FairValueMeasurementsNonrecurringMember2024-04-012024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMember2023-04-012023-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMember2024-01-012024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMember2023-01-012023-06-300001466026us-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ValuationTechniqueOptionPricingModelMember2024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:MinimumMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:MaximumMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2024-06-300001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2024-06-300001466026us-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:ValuationTechniqueOptionPricingModelMember2023-12-310001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:MinimumMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2023-12-310001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:MaximumMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2023-12-310001466026us-gaap:FairValueMeasurementsNonrecurringMembersrt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Membermsbi:ImpairedLoansLoanReceivablesMembermsbi:MeasurementInputDiscountRateForTypeOfPropertyAgeOfAppraisalAndCurrentStatusMemberus-gaap:ValuationTechniqueOptionPricingModelMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMember2024-06-300001466026us-gaap:ResidentialPortfolioSegmentMember2023-12-310001466026us-gaap:ResidentialPortfolioSegmentMember2024-04-012024-06-300001466026us-gaap:ResidentialPortfolioSegmentMember2023-04-012023-06-300001466026us-gaap:ResidentialPortfolioSegmentMember2024-01-012024-06-300001466026us-gaap:ResidentialPortfolioSegmentMember2023-01-012023-06-300001466026us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300001466026us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-06-300001466026us-gaap:FairValueInputsLevel1Member2024-06-300001466026us-gaap:FairValueInputsLevel2Member2024-06-300001466026us-gaap:FairValueInputsLevel3Member2024-06-300001466026us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001466026us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310001466026us-gaap:FairValueInputsLevel1Member2023-12-310001466026us-gaap:FairValueInputsLevel2Member2023-12-310001466026us-gaap:FairValueInputsLevel3Member2023-12-310001466026us-gaap:CommitmentsToExtendCreditMember2024-06-300001466026us-gaap:CommitmentsToExtendCreditMember2023-12-310001466026us-gaap:FinancialStandbyLetterOfCreditMember2024-06-300001466026us-gaap:FinancialStandbyLetterOfCreditMember2023-12-310001466026msbi:BankingSegmentMember2024-04-012024-06-300001466026msbi:WealthManagementMember2024-04-012024-06-300001466026us-gaap:CorporateMember2024-04-012024-06-300001466026msbi:BankingSegmentMember2024-06-300001466026msbi:WealthManagementMember2024-06-300001466026us-gaap:CorporateMember2024-06-300001466026msbi:BankingSegmentMember2024-01-012024-06-300001466026msbi:WealthManagementMember2024-01-012024-06-300001466026us-gaap:CorporateMember2024-01-012024-06-300001466026msbi:BankingSegmentMember2023-04-012023-06-300001466026msbi:WealthManagementMember2023-04-012023-06-300001466026us-gaap:CorporateMember2023-04-012023-06-300001466026msbi:BankingSegmentMember2023-06-300001466026msbi:WealthManagementMember2023-06-300001466026us-gaap:CorporateMember2023-06-300001466026msbi:BankingSegmentMember2023-01-012023-06-300001466026msbi:WealthManagementMember2023-01-012023-06-300001466026us-gaap:CorporateMember2023-01-012023-06-300001466026msbi:AssetManagementMember2024-04-012024-06-300001466026msbi:AssetManagementMember2023-04-012023-06-300001466026msbi:AssetManagementMember2024-01-012024-06-300001466026msbi:AssetManagementMember2023-01-012023-06-300001466026us-gaap:InvestmentAdvisoryManagementAndAdministrativeServiceMember2024-04-012024-06-300001466026us-gaap:InvestmentAdvisoryManagementAndAdministrativeServiceMember2023-04-012023-06-300001466026us-gaap:InvestmentAdvisoryManagementAndAdministrativeServiceMember2024-01-012024-06-300001466026us-gaap:InvestmentAdvisoryManagementAndAdministrativeServiceMember2023-01-012023-06-300001466026msbi:OtherWealthManagementRevenueMember2024-04-012024-06-300001466026msbi:OtherWealthManagementRevenueMember2023-04-012023-06-300001466026msbi:OtherWealthManagementRevenueMember2024-01-012024-06-300001466026msbi:OtherWealthManagementRevenueMember2023-01-012023-06-300001466026msbi:NonsufficientFundFeesMember2024-04-012024-06-300001466026msbi:NonsufficientFundFeesMember2023-04-012023-06-300001466026msbi:NonsufficientFundFeesMember2024-01-012024-06-300001466026msbi:NonsufficientFundFeesMember2023-01-012023-06-300001466026msbi:OtherDepositAccountMember2024-04-012024-06-300001466026msbi:OtherDepositAccountMember2023-04-012023-06-300001466026msbi:OtherDepositAccountMember2024-01-012024-06-300001466026msbi:OtherDepositAccountMember2023-01-012023-06-300001466026msbi:InterchangeRevenuesMember2024-04-012024-06-300001466026msbi:InterchangeRevenuesMember2023-04-012023-06-300001466026msbi:InterchangeRevenuesMember2024-01-012024-06-300001466026msbi:InterchangeRevenuesMember2023-01-012023-06-300001466026us-gaap:CreditCardMerchantDiscountMember2024-04-012024-06-300001466026us-gaap:CreditCardMerchantDiscountMember2023-04-012023-06-300001466026us-gaap:CreditCardMerchantDiscountMember2024-01-012024-06-300001466026us-gaap:CreditCardMerchantDiscountMember2023-01-012023-06-300001466026us-gaap:ServiceOtherMember2024-04-012024-06-300001466026us-gaap:ServiceOtherMember2023-04-012023-06-300001466026us-gaap:ServiceOtherMember2024-01-012024-06-300001466026us-gaap:ServiceOtherMember2023-01-012023-06-30
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2024
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to _______________
Commission File Number 001-35272
MIDLAND STATES BANCORP, INC.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | | | | |
Illinois | | 37-1233196 |
(State of other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | | | |
1201 Network Centre Drive | | 62401 |
Effingham, IL | | (Zip Code) |
(Address of principal executive offices) | | |
(217) 342-7321
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of each class | Trading symbol(s) | Name of each exchange on which registered |
Common stock, $0.01 par value | MSBI | The Nasdaq Stock Market LLC |
Depositary Shares, each representing a 1/40th interest in a share of 7.75% fixed rate reset non-cumulative perpetual preferred stock, Series A | MSBIP | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | | | | | | | | | | |
Large accelerated filer | ☐ | Accelerated filer | ☒ | Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
Emerging growth company | ☐ | | | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ☐ Yes ☒ No
As of July 26, 2024, the Registrant had 21,393,260 shares of outstanding common stock, $0.01 par value.
MIDLAND STATES BANCORP, INC.
TABLE OF CONTENTS
| | | | | | | | |
| Page |
PART I. FINANCIAL INFORMATION | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
GLOSSARY OF ABBREVIATIONS AND ACRONYMS
As used in this report, references to the "Company," "we," "our," "us," and similar terms refer to the consolidated entity consisting of Midland States Bancorp, Inc. and its wholly owned subsidiaries. Midland States Bancorp refers solely to the parent holding company and Midland States Bank (the "Bank") refers to our wholly owned banking subsidiary.
The acronyms and abbreviations identified below are used throughout this report, including the Notes to the Consolidated Financial Statements. You may find it helpful to refer to this page as you read this report.
| | | | | |
2019 Incentive Plan | The Amended and Restated Midland States Bancorp, Inc. 2019 Long-Term Incentive Plan |
ACL | Allowance for credit losses on loans |
ASU | Accounting Standards Update |
BaaS | Banking-as-a-Service |
Basel III Rule | Basel III regulatory capital reforms required by the Dodd-Frank Act |
BHCA | Bank Holding Company Act of 1956, as amended |
CBLR | Community Bank Leverage Ratio |
CFPB | Consumer Financial Protection Bureau |
CISA | Cybersecurity and Infrastructure Security Agency |
COVID | Coronavirus Disease |
CRA | Community Reinvestment Act |
CRA Proposal | Joint Proposal to Strengthen and Modernize Community Reinvestment Act Regulations |
CRE | Commercial Real Estate |
CRE Guidance | Concentrations in Commercial Real Estate Lending, Sound Risk Management Practices guidance |
DFPR | Illinois Department of Financial and Professional Regulation |
DIF | Deposit Insurance Fund |
EAD | Exposure at default |
Exchange Act | Securities Exchange Act of 1934 |
FASB | Financial Accounting Standards Board |
FDIC | Federal Deposit Insurance Corporation |
Federal Reserve | Board of Governors of the Federal Reserve System |
FHA | Federal Housing Administration |
FHLB | Federal Home Loan Bank |
FinTech | Financial Technology |
FOMC | Federal Open Market Committee |
FRB | Federal Reserve Bank |
GAAP | U.S. generally accepted accounting principles |
Greensky | GreenSky, LLC |
Illinois CRA | Illinois Community Reinvestment Act |
LendingPoint | LendingPoint, LLC |
LGD | Loss given default |
LIBOR | London Inter-Bank Offered Rate |
Midland Trust | Midland States Preferred Securities Trust |
Nasdaq | Nasdaq Global Select Market |
NII at Risk | Net Interest Income at Risk |
OREO | Other real estate owned |
PCAOB | Public Company Accounting Oversight Board |
PCD | Purchased credit deteriorated |
PD | Probability of default |
Q-Factor | Qualitative factor |
Regulatory Relief Act | Economic Growth, Regulatory Relief and Consumer Protection Act |
SBA | Small Business Administration |
SEC | U.S. Securities and Exchange Commission |
SOFR | Secured Overnight Financing Rate |
Treasury | U.S. Department of the Treasury |
TDR | Troubled debt restructuring |
PART I – FINANCIAL INFORMATION
ITEM 1 – FINANCIAL STATEMENTS
MIDLAND STATES BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share data)
| | | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 | |
| (unaudited) | | | |
Assets | |
Cash and due from banks | $ | 123,719 | | | $ | 134,212 | | |
Federal funds sold | 927 | | | 849 | | |
Cash and cash equivalents | 124,646 | | | 135,061 | | |
Investment securities available for sale, at fair value | 1,095,091 | | | 915,895 | | |
Equity securities, at fair value | 4,563 | | | 4,501 | | |
Loans | 5,851,994 | | | 6,131,079 | | |
Allowance for credit losses on loans | (92,183) | | | (68,502) | | |
Total loans, net | 5,759,811 | | | 6,062,577 | | |
Loans held for sale | 5,555 | | | 3,811 | | |
Premises and equipment, net | 83,040 | | | 82,814 | | |
| | | | |
Other real estate owned | 8,304 | | | 9,112 | | |
Nonmarketable equity securities | 49,001 | | | 43,421 | | |
Accrued interest receivable | 25,756 | | | 24,934 | | |
Loan servicing rights, at lower of cost or fair value | 18,902 | | | 20,253 | | |
| | | | |
Goodwill | 161,904 | | | 161,904 | | |
Other intangible assets, net | 14,003 | | | 16,108 | | |
Company-owned life insurance | 207,211 | | | 203,485 | | |
Other assets | 199,487 | | | 182,992 | | |
Total assets | $ | 7,757,274 | | | $ | 7,866,868 | | |
| | | | |
Liabilities and Shareholders’ Equity | |
Liabilities: | | | | |
Deposits: | | | | |
Noninterest-bearing demand deposits | $ | 1,108,521 | | | $ | 1,145,395 | | |
Interest-bearing deposits | 5,009,502 | | | 5,164,134 | | |
Total deposits | 6,118,023 | | | 6,309,529 | | |
Short-term borrowings | 7,208 | | | 34,865 | | |
| | | | |
Federal Home Loan Bank advances and other borrowings | 600,000 | | | 476,000 | | |
Subordinated debt | 91,656 | | | 93,546 | | |
Trust preferred debentures | 50,921 | | | 50,616 | | |
| | | | |
Accrued interest payable and other liabilities | 103,694 | | | 110,459 | | |
Total liabilities | 6,971,502 | | | 7,075,015 | | |
| | | | |
Shareholders’ Equity: | | | | |
Preferred stock, $2.00 par value; 4,000,000 shares authorized; 115,000 Series A shares, $1,000 per share liquidation preference, issued and outstanding at June 30, 2024 and December 31, 2023, respectively | 110,548 | | | 110,548 | | |
Common stock, $0.01 par value; 40,000,000 shares authorized; 21,377,215 and 21,551,402 shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively | 214 | | | 216 | | |
Capital surplus | 432,569 | | | 435,463 | | |
Retained earnings | 325,022 | | | 322,379 | | |
Accumulated other comprehensive loss, net of tax | (82,581) | | | (76,753) | | |
Total shareholders’ equity | 785,772 | | | 791,853 | | |
Total liabilities and shareholders’ equity | $ | 7,757,274 | | | $ | 7,866,868 | | |
The accompanying notes are an integral part of the consolidated financial statements.
MIDLAND STATES BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME — (UNAUDITED)
(dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 | | |
Interest income: | | | | | | | | | |
Loans including fees: | | | | | | | | | |
Taxable | $ | 88,252 | | | $ | 91,350 | | | $ | 177,247 | | | $ | 178,809 | | | |
Tax exempt | 384 | | | 427 | | | 774 | | | 852 | | | |
Loans held for sale | 84 | | | 59 | | | 139 | | | 75 | | | |
Investment securities: | | | | | | | | | |
Taxable | 12,483 | | | 6,899 | | | 22,662 | | | 12,269 | | | |
Tax exempt | 254 | | | 305 | | | 672 | | | 799 | | | |
Nonmarketable equity securities | 963 | | | 599 | | | 1,650 | | | 1,394 | | | |
Federal funds sold and cash investments | 875 | | | 852 | | | 1,826 | | | 1,832 | | | |
Total interest income | 103,295 | | | 100,491 | | | 204,970 | | | 196,030 | | | |
Interest expense: | | | | | | | | | |
Deposits | 39,476 | | | 33,617 | | | 78,690 | | | 60,022 | | | |
Short-term borrowings | 308 | | | 14 | | | 1,144 | | | 39 | | | |
Federal Home Loan Bank advances and other borrowings | 5,836 | | | 5,396 | | | 8,872 | | | 11,402 | | | |
Subordinated debt | 1,265 | | | 1,335 | | | 2,545 | | | 2,705 | | | |
Trust preferred debentures | 1,358 | | | 1,289 | | | 2,747 | | | 2,518 | | | |
Total interest expense | 48,243 | | | 41,651 | | | 93,998 | | | 76,686 | | | |
Net interest income | 55,052 | | | 58,840 | | | 110,972 | | | 119,344 | | | |
| | | | | | | | | |
Provision for credit losses on loans | 17,000 | | | 5,879 | | | 31,000 | | | 9,014 | | | |
Recapture of credit losses on unfunded commitments | (200) | | | — | | | (200) | | | — | | | |
| | | | | | | | | |
Total provision for credit losses | 16,800 | | | 5,879 | | | 30,800 | | | 9,014 | | | |
Net interest income after provision for credit losses | 38,252 | | | 52,961 | | | 80,172 | | | 110,330 | | | |
Noninterest income: | | | | | | | | | |
Wealth management revenue | 6,801 | | | 6,269 | | | 13,933 | | | 12,680 | | | |
Service charges on deposit accounts | 3,121 | | | 2,677 | | | 6,237 | | | 5,245 | | | |
Interchange revenue | 3,563 | | | 3,696 | | | 6,921 | | | 7,108 | | | |
Residential mortgage banking revenue | 557 | | | 540 | | | 1,084 | | | 945 | | | |
Income on company-owned life insurance | 1,925 | | | 891 | | | 3,726 | | | 1,767 | | | |
Loss on sales of investment securities, net | (152) | | | (869) | | | (152) | | | (1,517) | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Other income | 1,841 | | | 5,549 | | | 7,094 | | | 8,304 | | | |
Total noninterest income | 17,656 | | | 18,753 | | | 38,843 | | | 34,532 | | | |
Noninterest expense: | | | | | | | | | |
Salaries and employee benefits | 22,872 | | | 22,857 | | | 46,974 | | | 47,100 | | | |
Occupancy and equipment | 3,964 | | | 3,879 | | | 8,106 | | | 8,322 | | | |
Data processing | 7,205 | | | 6,544 | | | 13,927 | | | 12,855 | | | |
FDIC insurance | 1,219 | | | 1,196 | | | 2,493 | | | 2,525 | | | |
Professional services | 2,243 | | | 1,663 | | | 4,498 | | | 3,423 | | | |
Marketing | 741 | | | 670 | | | 1,478 | | | 1,373 | | | |
Communications | 336 | | | 496 | | | 678 | | | 1,007 | | | |
Loan expense | 1,250 | | | 1,420 | | | 2,481 | | | 2,238 | | | |
Amortization of intangible assets | 1,016 | | | 1,208 | | | 2,105 | | | 2,499 | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Other expense | 6,633 | | | 2,961 | | | 9,606 | | | 6,034 | | | |
Total noninterest expense | 47,479 | | | 42,894 | | | 92,346 | | | 87,376 | | | |
Income before income taxes | 8,429 | | | 28,820 | | | 26,669 | | | 57,486 | | | |
Income taxes | 1,679 | | | 7,245 | | | 6,034 | | | 14,139 | | | |
Net income | 6,750 | | | 21,575 | | | 20,635 | | | 43,347 | | | |
Preferred dividends | 2,228 | | | 2,228 | | | 4,456 | | | 4,456 | | | |
Net income available to common shareholders | $ | 4,522 | | | $ | 19,347 | | | $ | 16,179 | | | $ | 38,891 | | | |
Per common share data: | | | | | | | | | |
Basic earnings per common share | $ | 0.20 | | | $ | 0.86 | | | $ | 0.73 | | | $ | 1.72 | | | |
Diluted earnings per common share | $ | 0.20 | | | $ | 0.86 | | | $ | 0.73 | | | $ | 1.72 | | | |
Weighted average common shares outstanding | 21,731,195 | | | 22,200,917 | | | 21,753,056 | | | 22,338,627 | | | |
Weighted average diluted common shares outstanding | 21,734,849 | | | 22,205,079 | | | 21,761,492 | | | 22,348,981 | | | |
The accompanying notes are an integral part of the consolidated financial statements.
MIDLAND STATES BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME — (UNAUDITED)
(dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
| 2024 | | 2023 | | 2024 | | 2023 | | |
Net income | $ | 6,750 | | | $ | 21,575 | | | $ | 20,635 | | | $ | 43,347 | | | |
Other comprehensive income (loss): | | | | | | | | | |
Investment securities available for sale: | | | | | | | | | |
Unrealized losses that occurred during the period | (2,956) | | | (8,020) | | | (9,993) | | | (2,656) | | | |
| | | | | | | | | |
Reclassification adjustment for realized net losses on sales of investment securities included in net income | 152 | | | 869 | | | 152 | | | 1,517 | | | |
Income tax effect | 757 | | | 1,930 | | | 2,657 | | | 308 | | | |
Change in investment securities available for sale, net of tax | (2,047) | | | (5,221) | | | (7,184) | | | (831) | | | |
Cash flow hedges: | | | | | | | | | |
Net unrealized derivative gains (losses) on cash flow hedges | 1,214 | | | (2,331) | | | 1,858 | | | (125) | | | |
| | | | | | | | | |
Income tax effect | (329) | | | 630 | | | (502) | | | 34 | | | |
Change in cash flow hedges, net of tax | 885 | | | (1,701) | | | 1,356 | | | (91) | | | |
Other comprehensive loss, net of tax | (1,162) | | | (6,922) | | | (5,828) | | | (922) | | | |
Total comprehensive income | $ | 5,588 | | | $ | 14,653 | | | $ | 14,807 | | | $ | 42,425 | | | |
The accompanying notes are an integral part of the consolidated financial statements.
MIDLAND STATES BANCORP, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY — (UNAUDITED)
(dollars in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred stock | | Common stock | | Capital surplus | | Retained earnings | | Accumulated other comprehensive (loss) income | | Total shareholders' equity |
Balances, March 31, 2024 | $ | 110,548 | | | $ | 215 | | | $ | 434,398 | | | $ | 327,264 | | | $ | (81,419) | | | $ | 791,006 | |
Net income | — | | | — | | | — | | | 6,750 | | | — | | | 6,750 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | (1,162) | | | (1,162) | |
| | | | | | | | | | | |
Common dividends declared ($0.31 per share) | — | | | — | | | — | | | (6,764) | | | — | | | (6,764) | |
Preferred dividends declared ($19.375 per share) | — | | | — | | | — | | | (2,228) | | | — | | | (2,228) | |
Common stock repurchased | — | | | (1) | | | (3,025) | | | — | | | — | | | (3,026) | |
Share-based compensation expense | — | | | — | | | 705 | | | — | | | — | | | 705 | |
Issuance of common stock under employee benefit plans | — | | | — | | | 491 | | | — | | | — | | | 491 | |
Balances, June 30, 2024 | $ | 110,548 | | | $ | 214 | | | $ | 432,569 | | | $ | 325,022 | | | $ | (82,581) | | | $ | 785,772 | |
| | | | | | | | | | | |
Balances, December 31, 2023 | $ | 110,548 | | | $ | 216 | | | $ | 435,463 | | | $ | 322,379 | | | $ | (76,753) | | | $ | 791,853 | |
Net income | — | | | — | | | — | | | 20,635 | | | — | | | 20,635 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | (5,828) | | | (5,828) | |
| | | | | | | | | | | |
Common dividends declared ($0.62 per share) | — | | | — | | | — | | | (13,536) | | | — | | | (13,536) | |
Preferred dividends declared ($38.75 per share) | — | | | — | | | — | | | (4,456) | | | — | | | (4,456) | |
Common stock repurchased | — | | | (2) | | | (4,968) | | | — | | | — | | | (4,970) | |
Share-based compensation expense | — | | | — | | | 1,406 | | | — | | | — | | | 1,406 | |
Issuance of common stock under employee benefit plans | — | | | — | | | 668 | | | — | | | — | | | 668 | |
Balances, June 30, 2024 | $ | 110,548 | | | $ | 214 | | | $ | 432,569 | | | $ | 325,022 | | | $ | (82,581) | | | $ | 785,772 | |
| | | | | | | | | | | |
Balances, March 31, 2023 | $ | 110,548 | | | $ | 221 | | | $ | 447,471 | | | $ | 295,200 | | | $ | (77,797) | | | $ | 775,643 | |
Net income | — | | | — | | | — | | | 21,575 | | | — | | | 21,575 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | (6,922) | | | (6,922) | |
| | | | | | | | | | | |
Common dividends declared ($0.30 per share) | — | | | — | | | — | | | (6,659) | | | — | | | (6,659) | |
Preferred dividends declared ( $19.375 per share) | — | | | — | | | — | | | (2,228) | | | — | | | (2,228) | |
Common stock repurchased | — | | | (3) | | | (6,163) | | | — | | | — | | | (6,166) | |
Share-based compensation expense | — | | | — | | | 567 | | | — | | | — | | | 567 | |
Issuance of common stock under employee benefit plans | — | | | — | | | 1,011 | | | — | | | — | | | 1,011 | |
Balances, June 30, 2023 | $ | 110,548 | | | $ | 218 | | | $ | 442,886 | | | $ | 307,888 | | | $ | (84,719) | | | $ | 776,821 | |
| | | | | | | | | | | |
Balances, December 31, 2022 | $ | 110,548 | | | $ | 222 | | | $ | 449,196 | | | $ | 282,405 | | | $ | (83,797) | | | $ | 758,574 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Net income | — | | | — | | | — | | | 43,347 | | | — | | | 43,347 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | (922) | | | (922) | |
| | | | | | | | | | | |
Common dividends declared ($0.60 per share) | — | | | — | | | — | | | (13,408) | | | — | | | (13,408) | |
Preferred dividends declared ( $38.75 per share) | — | | | — | | | — | | | (4,456) | | | — | | | (4,456) | |
Common stock repurchased | — | | | (4) | | | (8,963) | | | — | | | — | | | (8,967) | |
Share-based compensation expense | — | | | — | | | 1,192 | | | — | | | — | | | 1,192 | |
Issuance of common stock under employee benefit plans | — | | | — | | | 1,461 | | | — | | | — | | | 1,461 | |
Balances, June 30, 2023 | $ | 110,548 | | | $ | 218 | | | $ | 442,886 | | | $ | 307,888 | | | $ | (84,719) | | | $ | 776,821 | |
The accompanying notes are an integral part of the consolidated financial statements.
MIDLAND STATES BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS — (UNAUDITED)
(dollars in thousands)
| | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 | | |
Cash flows from operating activities: | | | | | |
Net income | $ | 20,635 | | | $ | 43,347 | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Provision for credit losses | 30,800 | | | 9,014 | | | |
Depreciation on premises and equipment | 2,478 | | | 2,419 | | | |
Amortization of intangible assets | 2,105 | | | 2,499 | | | |
Amortization of operating lease right-of-use asset | 803 | | | 844 | | | |
Amortization of loan servicing rights | 1,351 | | | 172 | | | |
Share-based compensation expense | 1,406 | | | 1,192 | | | |
Increase in cash surrender value of life insurance | (3,726) | | | (1,767) | | | |
| | | | | |
Investment securities accretion, net | (2,340) | | | (808) | | | |
| | | | | |
Loss on sales of investment securities, net | 152 | | | 1,517 | | | |
Gain on repurchase of subordinated debt | (167) | | | (676) | | | |
Gain on sales of other real estate owned | (22) | | | (819) | | | |
Impairment on other real estate owned | 730 | | | — | | | |
Origination of loans held for sale | (32,361) | | | (27,259) | | | |
Proceeds from sales of loans held for sale | 45,807 | | | 34,344 | | | |
Gain on sale of loans held for sale | (892) | | | (1,144) | | | |
| | | | | |
| | | | | |
| | | | | |
Net change in operating assets and liabilities: | | | | | |
Accrued interest receivable | (822) | | | (687) | | | |
Other assets | (16,278) | | | (11,380) | | | |
Accrued expenses and other liabilities | (4,676) | | | 9,995 | | | |
Net cash provided by operating activities | 44,983 | | | 60,803 | | | |
Cash flows from investing activities: | | | | | |
Purchases of investment securities available for sale | (322,891) | | | (245,744) | | | |
Proceeds from sales of investment securities available for sale | 45,825 | | | 99,960 | | | |
Maturities and payments on investment securities available for sale | 91,216 | | | 29,455 | | | |
Purchases of equity securities | (150) | | | (192) | | | |
Proceeds from sales of equity securities | — | | | 5,148 | | | |
Net decrease (increase) in loans | 257,249 | | | (76,502) | | | |
| | | | | |
Purchases of premises and equipment | (2,078) | | | (4,688) | | | |
| | | | | |
Purchases of nonmarketable equity securities | (114,232) | | | (66,572) | | | |
Proceeds from redemptions of nonmarketable equity securities | 108,652 | | | 65,897 | | | |
| | | | | |
Proceeds from sales of other real estate owned | 301 | | | 7,346 | | | |
| | | | | |
| | | | | |
Net cash provided by (used in) investing activities | 63,892 | | | (185,892) | | | |
Cash flows from financing activities: | | | | | |
Net (decrease) increase in deposits | (191,506) | | | 61,896 | | | |
Net decrease in short-term borrowings | (27,657) | | | (20,528) | | | |
Net increase in short-term FHLB borrowings | 179,000 | | | 10,000 | | | |
Proceeds from long-term FHLB borrowings | 130,000 | | | 105,000 | | | |
Payments made on long-term FHLB borrowings | (185,000) | | | — | | | |
| | | | | |
Payments made on subordinated debt | (1,833) | | | (5,845) | | | |
| | | | | |
| | | | | |
Cash dividends paid on preferred stock | (4,456) | | | (4,456) | | | |
Cash dividends paid on common stock | (13,536) | | | (13,408) | | | |
| | | | | |
Common stock repurchased | (4,970) | | | (8,967) | | | |
Proceeds from issuance of common stock under employee benefit plans | 668 | | | 1,461 | | | |
Net cash (used in) provided by financing activities | (119,290) | | | 125,153 | | | |
Net (decrease) increase in cash and cash equivalents | (10,415) | | | 64 | | | |
Cash and cash equivalents: | | | | | |
Beginning of period | 135,061 | | | 160,631 | | | |
End of period | $ | 124,646 | | | $ | 160,695 | | | |
Supplemental disclosures of cash flow information: | | | | | |
Cash payments for: | | | | | |
Interest paid on deposits and borrowed funds | $ | 92,962 | | | $ | 69,828 | | | |
Income tax paid (net of refunds) | 21,020 | | | 11,024 | | | |
Supplemental disclosures of noncash investing and financing activities: | | | | | |
| | | | | |
Transfer of loans to other real estate owned | 122 | | | — | | | |
Right of use assets obtained in exchange for lease obligations | 1,539 | | | 1,348 | | | |
| | | | | |
| | | | | |
Transfer of loan servicing rights held for sale to loan servicing rights, at lower of cost or market | — | | | 20,745 | | | |
Pending settlements on securities purchased | 1,000 | | | — | | | |
The accompanying notes are an integral part of the consolidated financial statements.
MIDLAND STATES BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (UNAUDITED)
| | | | | |
Note 1: Summary of Significant Accounting Policies | |
| |
Note 2: Investment Securities | |
Note 3: Loans | |
Note 4: Premises, Equipment and Leases | |
| |
Note 5: Derivative Instruments | |
Note 6: Deposits | |
| |
Note 7: FHLB Advances and Other Borrowings | |
Note 8: Subordinated Debt | |
| |
Note 9: Earnings Per Common Share | |
Note 10: Fair Value of Financial Instruments | |
Note 11: Commitments, Contingencies and Credit Risk | |
Note 12: Segment Information | |
Note 13: Revenue from Contracts with Customers | |
| |
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations
Midland States Bancorp, Inc. is a diversified financial holding company headquartered in Effingham, Illinois. Our wholly owned banking subsidiary, Midland States Bank, has branches across Illinois and in Missouri, and provides a full range of commercial and consumer banking products and services, business equipment financing, merchant credit card services, trust and investment management services, and insurance and financial planning services.
Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; mortgage loan originations, sales and servicing; and, from time to time, gains on sales of assets. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for credit losses and income tax expense.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with GAAP and guidance provided by the SEC for interim financial information. Accordingly, the condensed financial statements do not include all of the information and footnotes required by GAAP for completed financial statements. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results may differ from these estimates.
The consolidated financial statements of the Company should be read in conjunction with the consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 23, 2024. Certain reclassifications of 2023 amounts have been made to conform to the 2024 presentation. All significant transactions and accounts between subsidiaries have been eliminated. Assets held for customers in a fiduciary or agency capacity are not assets of the Company and, accordingly, other than trust cash on deposit with the Bank, are not included in the accompanying unaudited balance sheets. Management has evaluated subsequent events for potential recognition or disclosure. Operating results for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other period.
Accounting Guidance Adopted in 2024
FASB ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method – In March 2023, the FASB issued ASU
No. 2023-02, which allows for reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the type of program the tax credits are related to. The ASU is effective for fiscal years beginning after December 15, 2023. The Company adopted this guidance on January 1, 2024 on a prospective basis. The adoption of this accounting pronouncement did not have a material impact on the consolidated financial statements.
Accounting Guidance Not Yet Adopted
FASB ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures - In December 2023, the FASB issued ASU No. 2023-07, which requires public entities to disclose significant segment expenses, an amount and description for other segment items, the title and position of the entity's chief operating decision maker and an explanation of how the chief operating decision maker uses the reported measures of profit or loss to assess segment performance, and, on an interim basis, certain segment related disclosures that previously were required only on an annual basis.The ASU is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. The Company will update the related disclosures upon adoption.
FASB ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures - In December 2023, the FASB issued ASU No. 2023-09, which requires public entities to disclose in their rate reconciliation table additional categories of information about federal, state and foreign income taxes and to provide more details about the reconciling items in some categories if items meet a quantitative threshold. The pronouncement also requires entities to disclose income taxes paid, net of refunds, disaggregated by federal, state and foreign taxes for annual periods and to disaggregate the information by jurisdiction based on a quantitative threshold, among other things. The ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company will update the related disclosures upon adoption.
NOTE 2 – INVESTMENT SECURITIES
Investment Securities Available for Sale
Investment securities available for sale at June 30, 2024 and December 31, 2023 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 |
(dollars in thousands) | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | | | Fair value |
Investment securities available for sale | | | | | | | | | |
U.S. Treasury securities | $ | 2,995 | | | $ | — | | | $ | 1 | | | | | $ | 2,994 | |
U.S. government sponsored entities and U.S. agency securities | 52,440 | | | 131 | | | 1,740 | | | | | 50,831 | |
Mortgage-backed securities - agency | 790,311 | | | 882 | | | 87,017 | | | | | 704,176 | |
Mortgage-backed securities - non-agency | 89,379 | | | 596 | | | 3,793 | | | | | 86,182 | |
State and municipal securities | 73,063 | | | 160 | | | 7,072 | | | | | 66,151 | |
Corporate securities | 93,459 | | | 12 | | | 8,672 | | | | | 84,799 | |
Other securities(1) | 99,982 | | | 113 | | | 137 | | | | | 99,958 | |
Total available for sale securities | $ | 1,201,629 | | | $ | 1,894 | | | $ | 108,432 | | | | | $ | 1,095,091 | |
(1)The fair value of other securities includes student loan asset backed securities of $63.5 million and structured financial products of $36.5 million.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
(dollars in thousands) | Amortized cost | | Gross unrealized gains | | Gross unrealized losses | | | | Fair value |
Investment securities available for sale | | | | | | | | | |
U.S. Treasury securities | $ | 1,097 | | | $ | — | | | $ | — | | | | | $ | 1,097 | |
U.S. government sponsored entities and U.S. agency securities | 74,161 | | | 176 | | | 1,765 | | | | | 72,572 | |
Mortgage-backed securities - agency | 650,119 | | | 2,325 | | | 77,944 | | | | | 574,500 | |
Mortgage-backed securities - non-agency | 87,019 | | | 414 | | | 3,904 | | | | | 83,529 | |
State and municipal securities | 62,952 | | | 258 | | | 5,750 | | | | | 57,460 | |
Corporate securities | 109,598 | | | 41 | | | 10,467 | | | | | 99,172 | |
Other securities(1) | 27,646 | | | 3 | | | 84 | | | | | 27,565 | |
Total available for sale securities | $ | 1,012,592 | | | $ | 3,217 | | | $ | 99,914 | | | | | $ | 915,895 | |
(1)The fair value of other securities includes structured financial products of $27.6 million.
The following is a summary of the amortized cost and fair value of the investment securities available for sale, by maturity, at June 30, 2024. Expected maturities may differ from contractual maturities in mortgage-backed securities because the mortgages underlying the securities may be prepaid without penalties. The maturities of all other investment securities available for sale are based on final contractual maturity.
| | | | | | | | | | | |
(dollars in thousands) | Amortized cost | | Fair value |
Investment securities available for sale | | | |
Within one year | $ | 4,031 | | | $ | 4,020 | |
After one year through five years | 72,993 | | | 70,366 | |
After five years through ten years | 150,875 | | | 138,034 | |
After ten years | 94,040 | | | 92,313 | |
Mortgage-backed securities | 879,690 | | | 790,358 | |
Total available for sale securities | $ | 1,201,629 | | | $ | 1,095,091 | |
Proceeds and gross realized gains and losses on sales of investment securities available for sale for the three and six months ended June 30, 2024 and 2023 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | |
Investment securities available for sale | | | | | | | | | |
Proceeds from sales | $ | 45,825 | | | $ | 15,467 | | | $ | 45,825 | | | $ | 99,960 | | | |
Gross realized gains on sales | 307 | | | — | | | 307 | | | 338 | | | |
Gross realized losses on sales | (459) | | | (869) | | | (459) | | | (1,855) | | | |
Unrealized losses and fair values for investment securities available for sale as of June 30, 2024 and December 31, 2023, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 |
| Less than 12 Months | | 12 Months or more | | Total |
(dollars in thousands) | Fair value | | Unrealized loss | | Fair value | | Unrealized loss | | Fair value | | Unrealized loss |
Investment securities available for sale | | | | | | | | | | | |
U.S. Treasury securities | $ | 2,994 | | | $ | 1 | | | $ | — | | | $ | — | | | $ | 2,994 | | | $ | 1 | |
U.S. government sponsored entities and U.S. agency securities | 36,004 | | | 86 | | | 8,346 | | | 1,654 | | | 44,350 | | | 1,740 | |
Mortgage-backed securities - agency | 189,165 | | | 5,139 | | | 404,360 | | | 81,878 | | | 593,525 | | | 87,017 | |
Mortgage-backed securities - non-agency | 12,911 | | | 183 | | | 18,476 | | | 3,610 | | | 31,387 | | | 3,793 | |
State and municipal securities | 57,644 | | | 6,845 | | | 1,387 | | | 227 | | | 59,031 | | | 7,072 | |
Corporate securities | 26,780 | | | 2,554 | | | 55,007 | | | 6,118 | | | 81,787 | | | 8,672 | |
Other securities | 65,687 | | | 137 | | | — | | | — | | | 65,687 | | | 137 | |
Total available for sale securities | $ | 391,185 | | | $ | 14,945 | | | $ | 487,576 | | | $ | 93,487 | | | $ | 878,761 | | | $ | 108,432 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Less than 12 Months | | 12 Months or more | | Total |
(dollars in thousands) | Fair value | | Unrealized loss | | Fair value | | Unrealized loss | | Fair value | | Unrealized loss |
Investment securities available for sale | | | | | | | | | | | |
| | | | | | | | | | | |
U.S. government sponsored entities and U.S. agency securities | $ | 42,826 | | | $ | 87 | | | $ | 8,323 | | | $ | 1,678 | | | $ | 51,149 | | | $ | 1,765 | |
Mortgage-backed securities - agency | 130,106 | | | 7,386 | | | 348,476 | | | 70,558 | | | 478,582 | | | 77,944 | |
Mortgage-backed securities - non-agency | 8,852 | | | 353 | | | 19,418 | | | 3,551 | | | 28,270 | | | 3,904 | |
State and municipal securities | 51,497 | | | 5,750 | | | — | | | — | | | 51,497 | | | 5,750 | |
Corporate securities | 4,688 | | | 53 | | | 84,662 | | | 10,414 | | | 89,350 | | | 10,467 | |
Other securities | 14,763 | | | 84 | | | — | | | — | | | 14,763 | | | 84 | |
Total available for sale securities | $ | 252,732 | | | $ | 13,713 | | | $ | 460,879 | | | $ | 86,201 | | | $ | 713,611 | | | $ | 99,914 | |
At June 30, 2024, 296 investment securities available for sale had unrealized losses with aggregate depreciation of 10.98% from their amortized cost basis. For all of the above investment securities, the unrealized losses were generally due to changes in interest rates and other market conditions, and unrealized losses were considered to be temporary as the fair value is expected to recover as the securities approach their respective maturity dates. The issuers are of high credit quality and all principal amounts are expected to be paid when securities mature. The Company does not intend to sell and it is likely that the Company will not be required to sell the securities prior to their anticipated recovery.
NOTE 3 – LOANS
The following table presents total loans outstanding by portfolio class, as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 |
Commercial: | | | |
Commercial | $ | 829,888 | | | $ | 825,938 | |
Commercial other | 570,979 | | | 656,592 | |
Commercial real estate: | | | |
Commercial real estate non-owner occupied | 1,621,102 | | | 1,622,668 | |
Commercial real estate owner occupied | 438,117 | | | 436,857 | |
Multi-family | 293,863 | | | 279,904 | |
Farmland | 68,423 | | | 67,416 | |
Construction and land development | 476,528 | | | 452,593 | |
Total commercial loans | 4,298,900 | | | 4,341,968 | |
Residential real estate: | | | |
Residential first lien | 315,039 | | | 317,388 | |
Other residential | 63,354 | | | 63,195 | |
Consumer: | | | |
Consumer | 94,763 | | | 107,743 | |
Consumer other | 651,279 | | | 827,435 | |
Lease financing | 428,659 | | | 473,350 | |
Total loans | $ | 5,851,994 | | | $ | 6,131,079 | |
Total loans include net deferred loan costs of $2.9 million and $3.8 million at June 30, 2024 and December 31, 2023, respectively, and unearned discounts of $59.6 million and $66.4 million within the lease financing portfolio at June 30, 2024 and December 31, 2023, respectively.
At June 30, 2024, the Company had residential real estate loans held for sale totaling $5.6 million, compared to $3.8 million at December 31, 2023. The Company sold loans and leases with proceeds totaling $28.2 million and $45.8 million during the three and six months ended June 30, 2024 and $28.0 million and $34.3 million during the three and six months ended June 30, 2023, respectively.
Classifications of Loan Portfolio
The Company monitors and assesses the credit risk of its loan portfolio using the classes set forth below. These classes also represent the segments by which the Company monitors the performance of its loan portfolio and estimates its allowance for credit losses on loans.
Commercial—Loans to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital, operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the business. Commercial loans are predominately secured by equipment, inventory, accounts receivable, and other sources of repayment.
Commercial real estate—Loans secured by real estate occupied by the borrower for ongoing operations, including loans to borrowers engaged in agricultural production, and non-owner occupied real estate leased to one or more tenants, including commercial office, industrial, special purpose, retail and multi-family residential real estate loans.
Construction and land development—Secured loans for the construction of business and residential properties. Real estate construction loans often convert to a real estate commercial loan at the completion of the construction period. Secured development loans are made to borrowers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. Most land development loans are originated with the intention that the loans will be paid through the sale of developed lots/land by the developers within twelve months of the completion date. Interest reserves may be established on real estate construction loans.
Residential real estate—Loans, secured by residential properties, that generally do not qualify for secondary market sale; however, the risk to return and/or overall relationship are considered acceptable to the Company. This category also includes loans whereby consumers utilize equity in their personal residence, generally through a second mortgage, as collateral to secure the loan.
Consumer—Loans to consumers primarily for the purpose of home improvements or acquiring automobiles, recreational vehicles and boats. Consumer loans consist of relatively small amounts that are spread across many individual borrowers.
Lease financing—Our equipment leasing business provides financing leases to varying types of businesses, nationwide, for purchases of business equipment and software. The financing is secured by a first priority interest in the financed assets and generally requires monthly payments.
Commercial, commercial real estate, and construction and land development loans are collectively referred to as the Company’s commercial loan portfolio, while residential real estate, consumer loans and lease financing receivables are collectively referred to as the Company’s other loan portfolio.
We have extended loans to certain of our directors, executive officers, principal shareholders and their affiliates. These loans were made in the ordinary course of business upon substantially the same terms, including collateralization and interest rates prevailing at the time. The new loans, other additions, repayments and other reductions for the three and six months ended June 30, 2024 and 2023, are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 |
Beginning balance | $ | 20,726 | | | $ | 19,519 | | | $ | 20,990 | | | $ | 19,776 | |
New loans and other additions | 500 | | | 2,367 | | | 500 | | | 2,367 | |
Repayments and other reductions | (332) | | | (317) | | | (596) | | | (574) | |
Ending balance | $ | 20,894 | | | $ | 21,569 | | | $ | 20,894 | | | $ | 21,569 | |
The following table represents, by loan portfolio segment, a summary of changes in the allowance for credit losses on loans for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Commercial Loan Portfolio | | Other Loan Portfolio | | |
(dollars in thousands) | | Commercial | | Commercial real estate | | Construction and land development | | Residential real estate | | Consumer | | Lease financing | | Total |
Changes in allowance for credit losses on loans for the three months ended June 30, 2024: |
Balance, beginning of period | | $ | 21,329 | | | $ | 21,367 | | | $ | 12,629 | | | $ | 5,655 | | | $ | 3,611 | | | $ | 13,466 | | | $ | 78,057 | |
Provision for credit losses on loans | | 5,733 | | | (1,253) | | | 336 | | | (475) | | | 10,817 | | | 1,842 | | | 17,000 | |
Charge-offs | | (2,968) | | | (5) | | | — | | | — | | | (199) | | | (2,084) | | | (5,256) | |
Recoveries | | 153 | | | 2,088 | | | 1 | | | 13 | | | 63 | | | 64 | | | 2,382 | |
Balance, end of period | | $ | 24,247 | | | $ | 22,197 | | | $ | 12,966 | | | $ | 5,193 | | | $ | 14,292 | | | $ | 13,288 | | | $ | 92,183 | |
| | | | | | | | | | | | | | |
Changes in allowance for credit losses on loans for the six months ended June 30, 2024: |
Balance, beginning of period | | $ | 21,847 | | | $ | 20,229 | | | $ | 4,163 | | | $ | 5,553 | | | $ | 3,770 | | | $ | 12,940 | | | $ | 68,502 | |
Provision for credit losses on loans | | 7,509 | | | 424 | | | 8,802 | | | (393) | | | 10,806 | | | 3,852 | | | 31,000 | |
Charge-offs | | (5,378) | | | (696) | | | — | | | (35) | | | (434) | | | (3,749) | | | (10,292) | |
Recoveries | | 269 | | | 2,240 | | | 1 | | | 68 | | | 150 | | | 245 | | | 2,973 | |
Balance, end of period | | $ | 24,247 | | | $ | 22,197 | | | $ | 12,966 | | | $ | 5,193 | | | $ | 14,292 | | | $ | 13,288 | | | $ | 92,183 | |
| | | | | | | | | | | | | | |
Changes in allowance for credit losses on loans for the three months ended June 30, 2023: |
Balance, beginning of period | | $ | 15,762 | | | $ | 28,216 | | | $ | 2,442 | | | $ | 4,350 | | | $ | 4,129 | | | $ | 7,168 | | | $ | 62,067 | |
Provision for credit losses on loans | | 196 | | | 2,427 | | | 1,049 | | | 1,207 | | | 4 | | | 996 | | | 5,879 | |
Charge-offs | | (1,071) | | | (1,544) | | | (334) | | | (54) | | | (260) | | | (771) | | | (4,034) | |
Recoveries | | 403 | | | 326 | | | 32 | | | 48 | | | 80 | | | 149 | | | 1,038 | |
Balance, end of period | | $ | 15,290 | | | $ | 29,425 | | | $ | 3,189 | | | $ | 5,551 | | | $ | 3,953 | | | $ | 7,542 | | | $ | 64,950 | |
| | | | | | | | | | | | | | |
Changes in allowance for credit losses on loans for the six months ended June 30, 2023: |
Balance, beginning of period | | $ | 14,639 | | | $ | 29,290 | | | $ | 2,435 | | | $ | 4,301 | | | $ | 3,599 | | | $ | 6,787 | | | $ | 61,051 | |
Provision for credit losses on loans | | 2,194 | | | 2,097 | | | 1,056 | | | 1,270 | | | 704 | | | 1,693 | | | 9,014 | |
Charge-offs | | (2,040) | | | (2,290) | | | (334) | | | (85) | | | (523) | | | (1,161) | | | (6,433) | |
Recoveries | | 497 | | | 328 | | | 32 | | | 65 | | | 173 | | | 223 | | | 1,318 | |
Balance, end of period | | $ | 15,290 | | | $ | 29,425 | | | $ | 3,189 | | | $ | 5,551 | | | $ | 3,953 | | | $ | 7,542 | | | $ | 64,950 | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
The Company utilizes a combination of models which measure probability of default and loss given default in determining expected future credit losses.
The probability of default is the risk that the borrower will be unable or unwilling to repay its debt in full or on time. The risk of default is derived by analyzing the obligor’s capacity to repay the debt in accordance with contractual terms. Probability of default is generally associated with financial characteristics such as inadequate cash flow to service debt, declining revenues or operating margins, high leverage, declining or marginal liquidity, and the inability to successfully implement a business plan. In addition to these quantifiable factors, the borrower’s willingness to repay also must be evaluated.
The probability of default is forecasted, for most commercial and retail loans, using a regression model that determines the likelihood of default within the twelve month time horizon. The regression model uses forward-looking economic forecasts including variables such as gross domestic product, housing price index, and real disposable income to predict default rates. The forecasting method for the equipment financing portfolio assumes a rolling twelve-month average of the through-the-cycle default rate, to predict default rates for the twelve month time horizon.
The loss given default component is the percentage of defaulted loan balance that is ultimately charged off. As a method for estimating the allowance, a form of migration analysis is used that combines the estimated probability of loans experiencing default events and the losses ultimately associated with the loans experiencing those defaults. Multiplying one by
the other gives the Company its loss rate, which is then applied to the loan portfolio balance to determine expected future losses.
Within the model, the loss given default approach produces segmented loss given default estimates using a loss curve methodology, which is based on historical net losses from charge-off and recovery information. The main principle of a loss curve model is that the loss follows a steady timing schedule based on how long the defaulted loan has been on the books.
The Company’s expected loss estimate is anchored in historical credit loss experience, with an emphasis on all available portfolio data. The Company’s historical look-back period includes January 2012 through the current period on a monthly basis. When historical credit loss experience is not sufficient for a specific portfolio, the Company may supplement its own portfolio data with external models or data.
Historical data is evaluated in multiple components of the expected credit loss, including the reasonable and supportable forecast and the post-reversion period of each loan segment. The historical experience is used to infer probability of default and loss given default in the reasonable and supportable forecast period. In the post-reversion period, long-term average loss rates are segmented by loan pool.
Qualitative reserves reflect management’s overall estimate of the extent to which current expected credit losses on collectively evaluated loans will differ from historical loss experience. The analysis takes into consideration other analytics performed within the organization, such as enterprise and concentration management, along with other credit-related analytics as deemed appropriate. Management attempts to quantify qualitative reserves whenever possible.
The Company segments the loan portfolio into pools based on the following risk characteristics: financial asset type, collateral type, loan characteristics, credit characteristics, outstanding loan balances, contractual terms and prepayment assumptions, industry of borrower and concentrations, historical or expected credit loss patterns, and reasonable and supportable forecast periods. Within the probability of default segmentation, credit metrics are identified to further segment the financial assets. The Company utilizes risk ratings for the commercial portfolios and days past due for the consumer and the lease financing portfolios.
Within the probability of default segmentation, credit metrics are identified to further segment the financial assets. The Company utilizes risk ratings for the commercial portfolios and days past due for the consumer and the lease financing portfolios.
The Company has defined five transitioning risk states for each asset pool within the expected credit loss model. The below table illustrates the transition matrix:
| | | | | | | | | | | | | | |
Risk state | | Commercial loans risk rating | | Consumer loans and equipment finance loans and leases days past due |
1 | | 0-5 | | 0-14 |
2 | | 6 | | 15-29 |
3 | | 7 | | 30-59 |
4 | | 8 | | 60-89 |
Default | | 9+ and nonaccrual | | 90+ and nonaccrual |
Expected Credit Losses
In calculating expected credit losses, the Company individually evaluates loans on nonaccrual status with a balance greater than $500,000, loans past due 90 days or more and still accruing interest, and loans that do not share risk characteristics
with other loans in the pool. The following table presents the amortized cost basis of individually evaluated loans on nonaccrual status as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
(dollars in thousands) | Nonaccrual with allowance | | Nonaccrual with no allowance | | Total nonaccrual | | Nonaccrual with allowance | | Nonaccrual with no allowance | | Total nonaccrual |
Commercial: | | | | | | | | | | | |
Commercial | $ | 6,329 | | | $ | — | | | $ | 6,329 | | | $ | 3,560 | | | $ | — | | | $ | 3,560 | |
Commercial other | 7,874 | | | — | | | 7,874 | | | 4,941 | | | — | | | 4,941 | |
Commercial real estate: | | | | | | | | | | | |
Commercial real estate non-owner occupied | 13,061 | | | 7,648 | | | 20,709 | | | 1,614 | | | 14,098 | | | 15,712 | |
Commercial real estate owner occupied | 10,827 | | | — | | | 10,827 | | | 4,276 | | | 6,500 | | | 10,776 | |
Multi-family | 3,547 | | | 16,997 | | | 20,544 | | | 240 | | | 6,015 | | | 6,255 | |
Farmland | 1,301 | | | — | | | 1,301 | | | 1,148 | | | — | | | 1,148 | |
Construction and land development | 15,724 | | | 10,594 | | | 26,318 | | | 39 | | | — | | | 39 | |
Total commercial loans | 58,663 | | | 35,239 | | | 93,902 | | | 15,818 | | | 26,613 | | | 42,431 | |
Residential real estate: | | | | | | | | | | | |
Residential first lien | 3,285 | | | 455 | | | 3,740 | | | 2,583 | | | 490 | | | 3,073 | |
Other residential | 609 | | | — | | | 609 | | | 635 | | | — | | | 635 | |
Consumer: | | | | | | | | | | | |
Consumer | 77 | | | — | | | 77 | | | 134 | | | — | | | 134 | |
| | | | | | | | | | | |
Lease financing | 12,115 | | | 15 | | | 12,130 | | | 9,097 | | | 36 | | | 9,133 | |
Total loans | $ | 74,749 | | | $ | 35,709 | | | $ | 110,458 | | | $ | 28,267 | | | $ | 27,139 | | | $ | 55,406 | |
There was no interest income recognized on nonaccrual loans during the three and six months ended June 30, 2024 and 2023 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $2.3 million and $3.6 million for the three and six months ended June 30, 2024 and $0.8 million and $1.6 million for the three and six months ended June 30, 2023, respectively.
Collateral Dependent Financial Assets
A collateral dependent financial asset is a loan that relies solely on the operation or sale of the collateral for repayment. In evaluating the overall risk associated with a loan, the Company considers character, overall financial condition and resources, and payment record of the borrower; the prospects for support from any financially responsible guarantors; and the nature and degree of protection provided by the cash flow and value of any underlying collateral. However, as other sources of
repayment become inadequate over time, the significance of the collateral’s value increases and the loan may become collateral dependent.
The table below presents the amortized cost basis of individually evaluated, collateral dependent loans by loan class, for borrowers experiencing financial difficulty, as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Type of Collateral | | |
(dollars in thousands) | Real Estate | | Blanket Lien | | Equipment | | | | Total |
June 30, 2024 | | | | | | | | | |
Commercial: | | | | | | | | | |
Commercial | $ | — | | | $ | 3,622 | | | $ | — | | | | | $ | 3,622 | |
Commercial other | — | | | — | | | 765 | | | | | 765 | |
Commercial real estate: | | | | | | | | | |
Non-owner occupied | 19,136 | | | — | | | — | | | | | 19,136 | |
Owner occupied | 9,285 | | | — | | | — | | | | | 9,285 | |
Multi-family | 20,453 | | | — | | | — | | | | | 20,453 | |
Construction and land development | 26,278 | | | — | | | — | | | | | 26,278 | |
| | | | | | | | | |
| | | | | | | | | |
Lease financing | — | | | — | | | 1,139 | | | | | 1,139 | |
Total collateral dependent loans | $ | 75,152 | | | $ | 3,622 | | | $ | 1,904 | | | | | $ | 80,678 | |
| | | | | | | | | |
December 31, 2023 | | | | | | | | | |
Commercial: | | | | | | | | | |
Commercial | $ | — | | | $ | — | | | $ | 1,972 | | | | | $ | 1,972 | |
Commercial other | — | | | — | | | 1,232 | | | | | 1,232 | |
Commercial real estate: | | | | | | | | | |
Non-owner occupied | 14,147 | | | — | | | — | | | | | 14,147 | |
Owner occupied | 9,275 | | | — | | | — | | | | | 9,275 | |
Multi-family | 5,143 | | | — | | | — | | | | | 5,143 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Total collateral dependent loans | $ | 28,565 | | | $ | — | | | $ | 3,204 | | | | | $ | 31,769 | |
The aging status of the recorded investment in loans by portfolio as of June 30, 2024 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accruing loans | | | | | | | | |
(dollars in thousands) | 30-59 days past due | | 60-89 days past due | | Past due 90 days or more | | Total past due | | Nonaccrual | | Current | | Total |
Commercial: | | | | | | | | | | | | | |
Commercial | $ | 9,389 | | | $ | 564 | | | $ | — | | | $ | 9,953 | | | $ | 6,329 | | | $ | 813,606 | | | $ | 829,888 | |
Commercial other | 11,730 | | | 3,630 | | | 840 | | | 16,200 | | | 7,874 | | | 546,905 | | | 570,979 | |
Commercial real estate: | | | | | | | | | | | | | |
Commercial real estate non-owner occupied | 65 | | | — | | | — | | | 65 | | | 20,709 | | | 1,600,328 | | | 1,621,102 | |
Commercial real estate owner occupied | 7,635 | | | 264 | | | — | | | 7,899 | | | 10,827 | | | 419,391 | | | 438,117 | |
Multi-family | — | | | — | | | — | | | — | | | 20,544 | | | 273,319 | | | 293,863 | |
Farmland | — | | | — | | | — | | | — | | | 1,301 | | | 67,122 | | | 68,423 | |
Construction and land development | — | | | — | | | — | | | — | | | 26,318 | | | 450,210 | | | 476,528 | |
Total commercial loans | 28,819 | | | 4,458 | | | 840 | | | 34,117 | | | 93,902 | | | 4,170,881 | | | 4,298,900 | |
Residential real estate: | | | | | | | | | | | | | |
Residential first lien | 423 | | | — | | | 510 | | | 933 | | | 3,740 | | | 310,366 | | | 315,039 | |
Other residential | 49 | | | 9 | | | — | | | 58 | | | 609 | | | 62,687 | | | 63,354 | |
Consumer: | | | | | | | | | | | | | |
Consumer | 109 | | | 11 | | | — | | | 120 | | | 77 | | | 94,566 | | | 94,763 | |
Consumer other | 6,097 | | | 3,740 | | | — | | | 9,837 | | | — | | | 641,442 | | | 651,279 | |
Lease financing | 6,743 | | | 3,587 | | | 316 | | | 10,646 | | | 12,130 | | | 405,883 | | | 428,659 | |
Total loans | $ | 42,240 | | | $ | 11,805 | | | $ | 1,666 | | | $ | 55,711 | | | $ | 110,458 | | | $ | 5,685,825 | | | $ | 5,851,994 | |
The aging status of the recorded investment in loans by portfolio as of December 31, 2023 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accruing loans | | | | | | | | |
(dollars in thousands) | 30-59 days past due | | 60-89 days past due | | Past due 90 days or more | | Total past due | | Nonaccrual | | Current | | Total |
Commercial: | | | | | | | | | | | | | |
Commercial | $ | 9,340 | | | $ | 504 | | | $ | — | | | $ | 9,844 | | | $ | 3,560 | | | $ | 812,534 | | | $ | 825,938 | |
Commercial other | 11,156 | | | 5,990 | | | 781 | | | 17,927 | | | 4,941 | | | 633,724 | | | 656,592 | |
Commercial real estate: | | | | | | | | | | | | | |
Commercial real estate non-owner occupied | 384 | | | — | | | — | | | 384 | | | 15,712 | | | 1,606,572 | | | 1,622,668 | |
Commercial real estate owner occupied | — | | | — | | | — | | | — | | | 10,776 | | | 426,081 | | | 436,857 | |
Multi-family | 14,506 | | | 8,140 | | | — | | | 22,646 | | | 6,255 | | | 251,003 | | | 279,904 | |
Farmland | — | | | 120 | | | — | | | 120 | | | 1,148 | | | 66,148 | | | 67,416 | |
Construction and land development | 211 | | | 10,593 | | | — | | | 10,804 | | | 39 | | | 441,750 | | | 452,593 | |
Total commercial loans | 35,597 | | | 25,347 | | | 781 | | | 61,725 | | | 42,431 | | | 4,237,812 | | | 4,341,968 | |
Residential real estate: | | | | | | | | | | | | | |
Residential first lien | 69 | | | 299 | | | 161 | | | 529 | | | 3,073 | | | 313,786 | | | 317,388 | |
Other residential | 100 | | | 50 | | | — | | | 150 | | | 635 | | | 62,410 | | | 63,195 | |
Consumer: | | | | | | | | | | | | | |
Consumer | 62 | | | 20 | | | — | | | 82 | | | 134 | | | 107,527 | | | 107,743 | |
Consumer other | 7,225 | | | 4,561 | | | 3 | | | 11,789 | | | — | | | 815,646 | | | 827,435 | |
Lease financing | 7,622 | | | 1,826 | | | — | | | 9,448 | | | 9,133 | | | 454,769 | | | 473,350 | |
Total loans | $ | 50,675 | | | $ | 32,103 | | | $ | 945 | | | $ | 83,723 | | | $ | 55,406 | | | $ | 5,991,950 | | | $ | 6,131,079 | |
Loan Restructurings
The Company may offer various types of concessions when a borrower is experiencing financial difficulties that result in a direct change in the timing or amount of contractual cash flows including principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, and combinations of the listed modifications. Commercial and industrial loans modified in a loan restructuring often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested.
Loans modified in a loan restructuring for the Company may have the financial effect of increasing the specific allowance associated with the loan. An allowance for loans that have been modified in a loan restructuring is measured based on the probability of default and loss given default model, the loan's observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates.
Commercial and consumer loans modified in a loan restructuring are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a loan restructuring subsequently default, the Company evaluates the loan for possible further loss. The allowance may be increased, adjustments may be made in the allocation of the allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.
The following table represents, by loan portfolio segment, a summary of the loan restructuring for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2024 | | 2023 | | 2024 | | 2023 |
(dollars in thousands) | | Balance | Count | | Balance | Count | | Balance | Count | | Balance | Count |
Commercial: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Commercial other | | $ | 1,161 | | 8 | | | $ | 500 | | 3 | | | $ | 1,907 | | 12 | | | $ | 600 | | 5 | |
Commercial real estate: | | | | | | | | | | | | |
Commercial real estate non-owner occupied | | 6,456 | | 1 | | | — | | — | | | 6,456 | | 1 | | | — | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total commercial loans | | 7,617 | | 9 | | | 500 | | 3 | | | 8,363 | | 13 | | | 600 | | 5 | |
Residential real estate: | | | | | | | | | | | | |
Residential first lien | | 66 | | 1 | | | — | | — | | | 66 | | 1 | | | — | | — | |
Other residential | | 81 | | 2 | | | — | | — | | | 81 | | 2 | | | — | | — | |
Consumer: | | | | | | | | | | | | |
Consumer | | 26 | | 1 | | | — | | — | | | 26 | | 1 | | | — | | — | |
| | | | | | | | | | | | |
Lease financing | | 1,416 | | 6 | | | — | | — | | | 2,132 | | 9 | | | — | | — | |
Total loan restructurings | | $ | 9,206 | | 19 | | | $ | 500 | | 3 | | | $ | 10,668 | | 26 | | | $ | 600 | | 5 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | Balance | Count | | Balance | Count | | Balance | Count | | Balance | Count |
Interest Rate Reduction | | $ | 480 | | 2 | | | $ | — | | — | | | $ | 480 | | 2 | | | $ | — | | — | |
Term Extension | | 2,209 | | 14 | | | 500 | | 3 | | | 3,671 | | 21 | | | 600 | | 5 | |
Forgiveness of Principal or Interest | | — | | — | | | — | | — | | | — | | — | | | — | | — | |
Other | | 6,517 | | 3 | | | — | | — | | | 6,517 | | 3 | | | — | | — | |
Total loan restructurings | | $ | 9,206 | | 19 | | | $ | 500 | | 3 | | | $ | 10,668 | | 26 | | | $ | 600 | | 5 | |
The Company has not committed to lend any additional amounts to the borrowers that have been granted a loan modification.
Credit Quality Monitoring
The Company maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally within the Company’s four geographic regions. In addition, our specialty finance division does nationwide bridge lending for FHA and HUD developments and originates loans for multifamily, assisted
and senior living and multi-use properties. Our equipment leasing business provides financing to business customers across the country.
The Company has a loan approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Company’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. All loan authority is based on the aggregate credit to a borrower and its related entities.
The Company’s consumer loan portfolio is primarily comprised of both secured and unsecured loans that are relatively small and are evaluated at origination on a centralized basis against standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Company’s Consumer Collections Group for resolution. Credit quality for the entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.
Loans in the commercial loan portfolio tend to be larger and more complex than those in the other loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various individuals within the Company at least quarterly.
The Company maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Company also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Company.
Credit Quality Indicators
The Company uses a ten grade risk rating system to monitor the ongoing credit quality of its commercial loan portfolio. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, and coverage and payment behavior as shown in the borrower’s financial statements. The risk grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors.
The Company considers all loans with Risk Grades 1 - 6 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans with Risk Grades of 7 are considered "watch credits" categorized as special mention and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans with Risk Grades of 8 - 10 are considered problematic and require special care. Risk Grade 8 is categorized as substandard, 9 as substandard - nonaccrual and 10 as doubtful. Further, loans with Risk Grades of 7 - 10 are managed regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Company, which includes highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the Company's Special Assets Group. Loans not graded in the commercial loan portfolio are monitored by aging status and payment activity.
The following tables present the recorded investment of the commercial loan portfolio by risk category as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | June 30, 2024 |
| | | Term Loans Amortized Cost Basis by Origination Year | | | |
(dollars in thousands) | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | Revolving loans | | Total |
Commercial | Commercial | Acceptable credit quality | $ | 65,586 | | | $ | 160,781 | | | $ | 70,501 | | | $ | 61,312 | | | $ | 30,738 | | | $ | 48,184 | | | $ | 361,666 | | | $ | 798,768 | |
| | Special mention | — | | | — | | | — | | | — | | | — | | | 157 | | | 260 | | | 417 | |
| | Substandard | 1,349 | | | 3,080 | | | 12,974 | | | 420 | | | 301 | | | 1,589 | | | 4,661 | | | 24,374 | |
| | Substandard – nonaccrual | — | | | 853 | | | 385 | | | 570 | | | — | | | 3,859 | | | 662 | | | 6,329 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | | | — | | | — | | | — | | | — | |
| | Subtotal | 66,935 | | | 164,714 | | | 83,860 | | | 62,302 | | | 31,039 | | | 53,789 | | | 367,249 | | | 829,888 | |
| | | | | | | | | | | | | | | | | |
| Commercial other | Acceptable credit quality | 50,149 | | | 107,601 | | | 160,250 | | | 78,838 | | | 41,032 | | | 40,630 | | | 81,279 | | | 559,779 | |
| | Special mention | 2 | | | 193 | | | 1,328 | | | 356 | | | 93 | | | 69 | | | 1,039 | | | 3,080 | |
| | Substandard | — | | | 34 | | | — | | | — | | | — | | | — | | | 212 | | | 246 | |
| | Substandard – nonaccrual | — | | | 3,132 | | | 2,888 | | | 918 | | | 137 | | | 683 | | | 116 | | | 7,874 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 50,151 | | | 110,960 | | | 164,466 | | | 80,112 | | | 41,262 | | | 41,382 | | | 82,646 | | | 570,979 | |
| | | | | | | | | | | | | | | | | |
Commercial real estate | Non-owner occupied | Acceptable credit quality | 271,768 | | | 179,078 | | | 526,050 | | | 281,470 | | | 86,463 | | | 171,819 | | | 8,107 | | | 1,524,755 | |
| | Special mention | — | | | 4,367 | | | — | | | 179 | | | 447 | | | 185 | | | — | | | 5,178 | |
| | Substandard | 23,472 | | | 9,912 | | | 11,517 | | | — | | | 4,668 | | | 20,891 | | | — | | | 70,460 | |
| | Substandard – nonaccrual | — | | | — | | | — | | | 91 | | | 860 | | | 19,758 | | | — | | | 20,709 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 295,240 | | | 193,357 | | | 537,567 | | | 281,740 | | | 92,438 | | | 212,653 | | | 8,107 | | | 1,621,102 | |
| | | | | | | | | | | | | | | | | |
| Owner occupied | Acceptable credit quality | 22,055 | | | 38,924 | | | 97,801 | | | 105,249 | | | 46,926 | | | 88,723 | | | 792 | | | 400,470 | |
| | Special mention | — | | | — | | | — | | | 126 | | | — | | | 535 | | | 2 | | | 663 | |
| | Substandard | — | | | 5,666 | | | 7,635 | | | 264 | | | — | | | 12,592 | | | — | | | 26,157 | |
| | Substandard – nonaccrual | 108 | | | 98 | | | 8,570 | | | — | | | 22 | | | 1,725 | | | 304 | | | 10,827 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 22,163 | | | 44,688 | | | 114,006 | | | 105,639 | | | 46,948 | | | 103,575 | | | 1,098 | | | 438,117 | |
| | | | | | | | | | | | | | | | | |
| Multi-family | Acceptable credit quality | 60,108 | | | 12,809 | | | 118,073 | | | 25,443 | | | 27,755 | | | 20,646 | | | 296 | | | 265,130 | |
| | Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Substandard | 8,140 | | | — | | | — | | | — | | | — | | | 49 | | | — | | | 8,189 | |
| | Substandard – nonaccrual | 91 | | | 1,616 | | | — | | | 899 | | | — | | | 17,938 | | | — | | | 20,544 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 68,339 | | | 14,425 | | | 118,073 | | | 26,342 | | | 27,755 | | | 38,633 | | | 296 | | | 293,863 | |
| | | | | | | | | | | | | | | | | |
| Farmland | Acceptable credit quality | 3,011 | | | 9,674 | | | 4,636 | | | 14,535 | | | 11,402 | | | 20,824 | | | 1,460 | | | 65,542 | |
| | Special mention | — | | | — | | | — | | | 1,451 | | | — | | | — | | | — | | | 1,451 | |
| | Substandard | — | | | — | | | — | | | 14 | | | — | | | 115 | | | — | | | 129 | |
| | Substandard – nonaccrual | — | | | — | | | — | | | 116 | | | — | | | 1,137 | | | 48 | | | 1,301 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 3,011 | | | 9,674 | | | 4,636 | | | 16,116 | | | 11,402 | | | 22,076 | | | 1,508 | | | 68,423 | |
| | | | | | | | | | | | | | | | | |
Construction and land development | | Acceptable credit quality | 23,239 | | | 71,328 | | | 232,968 | | | 68,230 | | | — | | | 1,478 | | | 28,510 | | | 425,753 | |
| | Special mention | — | | | — | | | 9,851 | | | 5,324 | | | — | | | 40 | | | — | | | 15,215 | |
| | Substandard | — | | | — | | | — | | | 6,000 | | | — | | | — | | | — | | | 6,000 | |
| | Substandard – nonaccrual | — | | | — | | | 10,594 | | | 15,684 | | | — | | | 39 | | | — | | | 26,317 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | 1,175 | | | 1,285 | | | 406 | | | 354 | | | — | | | 23 | | | — | | | 3,243 | |
| | Subtotal | 24,414 | | | 72,613 | | | 253,819 | | | 95,592 | | | — | | | 1,580 | | | 28,510 | | | 476,528 | |
| | | | | | | | | | | | | | | | | |
Total | | Acceptable credit quality | 495,916 | | | 580,195 | | | 1,210,279 | | | 635,077 | | | 244,316 | | | 392,304 | | | 482,110 | | | 4,040,197 | |
| | Special mention | 2 | | | 4,560 | | | 11,179 | | | 7,436 | | | 540 | | | 986 | | | 1,301 | | | 26,004 | |
| | Substandard | 32,961 | | | 18,692 | | | 32,126 | | | 6,698 | | | 4,969 | | | 35,236 | | | 4,873 | | | 135,555 | |
| | Substandard – nonaccrual | 199 | | | 5,699 | | | 22,437 | | | 18,278 | | | 1,019 | | | 45,139 | | | 1,130 | | | 93,901 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | 1,175 | | | 1,285 | | | 406 | | | 354 | | | — | | | 23 | | | — | | | 3,243 | |
Total commercial loans | | $ | 530,253 | | | $ | 610,431 | | | $ | 1,276,427 | | | $ | 667,843 | | | $ | 250,844 | | | $ | 473,688 | | | $ | 489,414 | | | $ | 4,298,900 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, 2023 |
| | | Term Loans Amortized Cost Basis by Origination Year | | | | |
(dollars in thousands) | | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving loans | | Total |
Commercial | Commercial | Acceptable credit quality | $ | 157,498 | | | $ | 96,295 | | | $ | 71,366 | | | $ | 36,680 | | | $ | 14,688 | | | $ | 42,827 | | | $ | 369,297 | | | $ | 788,651 | |
| | Special mention | 3,015 | | | 450 | | | 4 | | | — | | | 181 | | | 43 | | | 983 | | | 4,676 | |
| | Substandard | 4,485 | | | 13,651 | | | 420 | | | 342 | | | 253 | | | 4,961 | | | 4,940 | | | 29,052 | |
| | Substandard – nonaccrual | 1,238 | | | — | | | 1,321 | | | 25 | | | 79 | | | 360 | | | 536 | | | 3,559 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 166,236 | | | 110,396 | | | 73,111 | | | 37,047 | | | 15,201 | | | 48,191 | | | 375,756 | | | 825,938 | |
| | | | | | | | | | | | | | | | | |
| Commercial other | Acceptable credit quality | 139,057 | | | 195,726 | | | 100,946 | | | 59,392 | | | 32,848 | | | 28,946 | | | 90,928 | | | 647,843 | |
| | Special mention | — | | | 532 | | | 399 | | | 114 | | | 107 | | | 4 | | | 1,682 | | | 2,838 | |
| | Substandard | 37 | | | 220 | | | — | | | — | | | — | | | — | | | 639 | | | 896 | |
| | Substandard – nonaccrual | 1,819 | | | 1,918 | | | 449 | | | 184 | | | 361 | | | 94 | | | 116 | | | 4,941 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | 74 | | | — | | | — | | | — | | | — | | | — | | | — | | | 74 | |
| | Subtotal | 140,987 | | | 198,396 | | | 101,794 | | | 59,690 | | | 33,316 | | | 29,044 | | | 93,365 | | | 656,592 | |
| | | | | | | | | | | | | | | | | |
Commercial real estate | Non-owner occupied | Acceptable credit quality | 237,215 | | | 653,057 | | | 309,013 | | | 110,743 | | | 82,563 | | | 124,430 | | | 6,328 | | | 1,523,349 | |
| | Special mention | 4,480 | | | — | | | 181 | | | 457 | | | — | | | 274 | | | — | | | 5,392 | |
| | Substandard | 35,811 | | | 1,658 | | | — | | | — | | | 17,835 | | | 22,911 | | | — | | | 78,215 | |
| | Substandard – nonaccrual | 5,573 | | | — | | | 154 | | | 999 | | | 7,597 | | | 1,389 | | | — | | | 15,712 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 283,079 | | | 654,715 | | | 309,348 | | | 112,199 | | | 107,995 | | | 149,004 | | | 6,328 | | | 1,622,668 | |
| | | | | | | | | | | | | | | | | |
| Owner occupied | Acceptable credit quality | 32,972 | | | 100,893 | | | 113,264 | | | 48,415 | | | 23,671 | | | 77,854 | | | 1,803 | | | 398,872 | |
| | Special mention | 5,750 | | | — | | | 129 | | | — | | | 149 | | | 177 | | | 8 | | | 6,213 | |
| | Substandard | — | | | 7,716 | | | 265 | | | — | | | 705 | | | 12,310 | | | — | | | 20,996 | |
| | Substandard – nonaccrual | 126 | | | 9,431 | | | 28 | | | 171 | | | 27 | | | 689 | | | 304 | | | 10,776 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 38,848 | | | 118,040 | | | 113,686 | | | 48,586 | | | 24,552 | | | 91,030 | | | 2,115 | | | 436,857 | |
| | | | | | | | | | | | | | | | | |
| Multi-family | Acceptable credit quality | 4,483 | | | 170,519 | | | 25,835 | | | 28,137 | | | 10,185 | | | 11,538 | | | 254 | | | 250,951 | |
| | Special mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Substandard | 8,140 | | | — | | | — | | | — | | | — | | | 14,558 | | | — | | | 22,698 | |
| | Substandard – nonaccrual | 1,700 | | | — | | | 899 | | | — | | | 104 | | | 3,552 | | | — | | | 6,255 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 14,323 | | | 170,519 | | | 26,734 | | | 28,137 | | | 10,289 | | | 29,648 | | | 254 | | | 279,904 | |
| | | | | | | | | | | | | | | | | |
| Farmland | Acceptable credit quality | 10,104 | | | 4,735 | | | 13,405 | | | 12,255 | | | 3,723 | | | 18,636 | | | 1,439 | | | 64,297 | |
| | Special mention | — | | | — | | | 1,451 | | | — | | | — | | | 96 | | | — | | | 1,547 | |
| | Substandard | — | | | — | | | 133 | | | — | | | 22 | | | 269 | | | — | | | 424 | |
| | Substandard – nonaccrual | — | | | — | | | — | | | — | | | — | | | 1,100 | | | 48 | | | 1,148 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 10,104 | | | 4,735 | | | 14,989 | | | 12,255 | | | 3,745 | | | 20,101 | | | 1,487 | | | 67,416 | |
| | | | | | | | | | | | | | | | | |
Construction and land development | | Acceptable credit quality | 65,538 | | | 233,660 | | | 88,047 | | | — | | | 677 | | | 916 | | | 29,385 | | | 418,223 | |
| | Special mention | — | | | — | | | — | | | — | | | — | | | 40 | | | — | | | 40 | |
| | Substandard | — | | | — | | | 16,594 | | | — | | | — | | | — | | | 15,349 | | | 31,943 | |
| | Substandard – nonaccrual | — | | | — | | | — | | | — | | | — | | | 39 | | | — | | | 39 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | 1,535 | | | 432 | | | 356 | | | — | | | — | | | 25 | | | — | | | 2,348 | |
| | Subtotal | 67,073 | | | 234,092 | | | 104,997 | | | — | | | 677 | | | 1,020 | | | 44,734 | | | 452,593 | |
| | | | | | | | | | | | | | | | | |
Total | | Acceptable credit quality | 646,867 | | | 1,454,885 | | | 721,876 | | | 295,622 | | | 168,355 | | | 305,147 | | | 499,434 | | | 4,092,186 | |
| | Special mention | 13,245 | | | 982 | | | 2,164 | | | 571 | | | 437 | | | 634 | | | 2,673 | | | 20,706 | |
| | Substandard | 48,473 | | | 23,245 | | | 17,412 | | | 342 | | | 18,815 | | | 55,009 | | | 20,928 | | | 184,224 | |
| | Substandard – nonaccrual | 10,456 | | | 11,349 | | | 2,851 | | | 1,379 | | | 8,168 | | | 7,223 | | | 1,004 | | | 42,430 | |
| | Doubtful | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Not graded | 1,609 | | | 432 | | | 356 | | | — | | | — | | | 25 | | | — | | | 2,422 | |
Total commercial loans | $ | 720,650 | | | $ | 1,490,893 | | | $ | 744,659 | | | $ | 297,914 | | | $ | 195,775 | | | $ | 368,038 | | | $ | 524,039 | | | $ | 4,341,968 | |
The following table presents the gross charge-offs by class of loan and year of origination on the commercial loan portfolio for the three and six months ended June 30, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Term Loans by Origination Year | | | |
(dollars in thousands) | | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | Revolving Loans | | Total |
For the three months ended June 30, 2024 |
Commercial | Commercial | $ | — | | | $ | 475 | | | $ | — | | | $ | 750 | | | $ | — | | | $ | 14 | | | $ | — | | | $ | 1,239 | |
| Commercial Other | — | | | 579 | | | 937 | | | 127 | | | 3 | | | 83 | | | — | | | 1,729 | |
Commercial Real Estate | Non-owner occupied | — | | | — | | | — | | | — | | | — | | | 5 | | | — | | | 5 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total gross commercial charge-offs | $ | — | | | $ | 1,054 | | | $ | 937 | | | $ | 877 | | | $ | 3 | | | $ | 102 | | | $ | — | | | $ | 2,973 | |
| | | | | | | | | | | | | | | | |
For the six months ended June 30, 2024 |
Commercial | Commercial | $ | — | | | $ | 475 | | | $ | — | | | $ | 750 | | | $ | 10 | | | $ | 14 | | | $ | 103 | | | $ | 1,352 | |
| Commercial Other | — | | | 1,445 | | | 2,011 | | | 421 | | | 23 | | | 126 | | | — | | | 4,026 | |
Commercial Real Estate | Non-owner occupied | — | | | — | | | — | | | — | | | 138 | | | 558 | | | — | | | 696 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total gross commercial charge-offs | $ | — | | | $ | 1,920 | | | $ | 2,011 | | | $ | 1,171 | | | $ | 171 | | | $ | 698 | | | $ | 103 | | | $ | 6,074 | |
The Company evaluates the credit quality of its other loan portfolios, which includes residential real estate, consumer and lease financing loans, based primarily on the aging status of the loan and payment activity. Accordingly, loans on nonaccrual status and loans past due 90 days or more and still accruing interest are considered to be nonperforming for purposes of credit quality evaluation. The following tables present the recorded investment of our other loan portfolio based on the credit risk profile of loans that are performing and loans that are nonperforming as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | June 30, 2024 |
| | | Term Loans Amortized Cost Basis by Origination Year | | | | |
(dollars in thousands) | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | Revolving Loans | | Total |
Residential real estate | Residential first lien | Performing | $ | 13,780 | | | $ | 42,466 | | | $ | 71,297 | | | $ | 36,259 | | | $ | 28,064 | | | $ | 118,874 | | | $ | 49 | | | $ | 310,789 | |
| | Nonperforming | — | | | 142 | | | 196 | | | 523 | | | 458 | | | 2,931 | | | — | | | 4,250 | |
| | Subtotal | 13,780 | | | 42,608 | | | 71,493 | | | 36,782 | | | 28,522 | | | 121,805 | | | 49 | | | 315,039 | |
| | | | | | | | | | | | | | | | | |
| Other residential | Performing | 1,337 | | | 2,400 | | | 984 | | | 297 | | | 355 | | | 2,330 | | | 55,042 | | | 62,745 | |
| | Nonperforming | — | | | — | | | — | | | — | | | — | | | 165 | | | 444 | | | 609 | |
| | Subtotal | 1,337 | | | 2,400 | | | 984 | | | 297 | | | 355 | | | 2,495 | | | 55,486 | | | 63,354 | |
| | | | | | | | | | | | | | | | | |
Consumer | Consumer | Performing | 6,512 | | | 25,468 | | | 19,629 | | | 27,238 | | | 4,597 | | | 10,259 | | | 983 | | | 94,686 | |
| | Nonperforming | — | | | 11 | | | 41 | | | 4 | | | — | | | 19 | | | 2 | | | 77 | |
| | Subtotal | 6,512 | | | 25,479 | | | 19,670 | | | 27,242 | | | 4,597 | | | 10,278 | | | 985 | | | 94,763 | |
| | | | | | | | | | | | | | | | | |
| Consumer other | Performing | 65 | | | 161,083 | | | 310,716 | | | 112,879 | | | 44,810 | | | 21,726 | | | — | | | 651,279 | |
| | Nonperforming | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Subtotal | 65 | | | 161,083 | | | 310,716 | | | 112,879 | | | 44,810 | | | 21,726 | | | — | | | 651,279 | |
| | | | | | | | | | | | | | | | | |
Leases financing | | Performing | 49,451 | | | 113,989 | | | 131,766 | | | 57,489 | | | 36,968 | | | 26,550 | | | — | | | 416,213 | |
| | Nonperforming | — | | | 2,360 | | | 5,623 | | | 3,289 | | | 434 | | | 740 | | | — | | | 12,446 | |
| | Subtotal | 49,451 | | | 116,349 | | | 137,389 | | | 60,778 | | | 37,402 | | | 27,290 | | | — | | | 428,659 | |
| | | | | | | | | | | | | | | | | |
Total | | Performing | 71,145 | | | 345,406 | | | 534,392 | | | 234,162 | | | 114,794 | | | 179,739 | | | 56,074 | | | 1,535,712 | |
| | Nonperforming | — | | | 2,513 | | | 5,860 | | | 3,816 | | | 892 | | | 3,855 | | | 446 | | | 17,382 | |
Total other loans | $ | 71,145 | | | $ | 347,919 | | | $ | 540,252 | | | $ | 237,978 | | | $ | 115,686 | | | $ | 183,594 | | | $ | 56,520 | | | $ | 1,553,094 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, 2023 |
| | | Term Loans Amortized Cost Basis by Origination Year | | | | |
(dollars in thousands) | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving loans | | Total |
Residential real estate | Residential first lien | Performing | $ | 42,550 | | | $ | 74,613 | | | $ | 37,009 | | | $ | 29,628 | | | $ | 19,647 | | | $ | 110,703 | | | $ | 4 | | | $ | 314,154 | |
| | Nonperforming | 179 | | | 50 | | | 335 | | | — | | | 139 | | | 2,531 | | | — | | | 3,234 | |
| | Subtotal | 42,729 | | | 74,663 | | | 37,344 | | | 29,628 | | | 19,786 | | | 113,234 | | | 4 | | | 317,388 | |
| | | | | | | | | | | | | | | | | |
| Other residential | Performing | 3,245 | | | 1,113 | | | 377 | | | 409 | | | 836 | | | 2,009 | | | 54,571 | | | 62,560 | |
| | Nonperforming | — | | | 9 | | | — | | | — | | | — | | | 178 | | | 448 | | | 635 | |
| | Subtotal | 3,245 | | | 1,122 | | | 377 | | | 409 | | | 836 | | | 2,187 | | | 55,019 | | | 63,195 | |
| | | | | | | | | | | | | | | | | |
Consumer | Consumer | Performing | 30,748 | | | 24,190 | | | 31,946 | | | 6,116 | | | 2,313 | | | 10,794 | | | 1,502 | | | 107,609 | |
| | Nonperforming | 11 | | | 55 | | | 6 | | | 6 | | | — | | | 56 | | | — | | | 134 | |
| | Subtotal | 30,759 | | | 24,245 | | | 31,952 | | | 6,122 | | | 2,313 | | | 10,850 | | | 1,502 | | | 107,743 | |
| | | | | | | | | | | | | | | | | |
| Consumer other | Performing | 190,018 | | | 392,184 | | | 149,791 | | | 63,461 | | | 23,991 | | | 7,987 | | | — | | | 827,432 | |
| | Nonperforming | — | | | — | | | — | | | — | | | — | | | 3 | | | — | | | 3 | |
| | Subtotal | 190,018 | | | 392,184 | | | 149,791 | | | 63,461 | | | 23,991 | | | 7,990 | | | — | | | 827,435 | |
| | | | | | | | | | | | | | | | | |
Leases financing | | Performing | 143,334 | | | 157,059 | | | 74,359 | | | 50,174 | | | 30,428 | | | 8,863 | | | — | | | 464,217 | |
| | Nonperforming | 1,485 | | | 5,043 | | | 1,482 | | | 317 | | | 612 | | | 194 | | | — | | | 9,133 | |
| | Subtotal | 144,819 | | | 162,102 | | | 75,841 | | | 50,491 | | | 31,040 | | | 9,057 | | | — | | | 473,350 | |
| | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | |
| | Performing | 409,895 | | | 649,159 | | | 293,482 | | | 149,788 | | | 77,215 | | | 140,356 | | | 56,077 | | | 1,775,972 | |
| | Nonperforming | 1,675 | | | 5,157 | | | 1,823 | | | 323 | | | 751 | | | 2,962 | | | 448 | | | 13,139 | |
Total other loans | $ | 411,570 | | | $ | 654,316 | | | $ | 295,305 | | | $ | 150,111 | | | $ | 77,966 | | | $ | 143,318 | | | $ | 56,525 | | | $ | 1,789,111 | |
The following table presents the gross charge-offs by class of loan and year of origination on the other loan portfolio for the three and six months ended June 30, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Term Loans by Origination Year | | | |
(dollars in thousands) | | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | Revolving Loans | | Total |
For the three months ended June 30, 2024 |
Residential real estate | Residential first lien | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Other residential | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Consumer | Consumer | — | | | 22 | | | — | | | 5 | | | 10 | | | — | | | 1 | | | 38 | |
| Consumer other | 1 | | | — | | | — | | | — | | | — | | | 160 | | | — | | | 161 | |
Lease financing | | — | | | 946 | | | 900 | | | 223 | | | 15 | | | — | | | — | | | 2,084 | |
Total gross other charge-offs | | $ | 1 | | | $ | 968 | | | $ | 900 | | | $ | 228 | | | $ | 25 | | | $ | 160 | | | $ | 1 | | | $ | 2,283 | |
| | | | | | | | | | | | | | | | |
For the six months ended June 30, 2024 |
Residential real estate | Residential first lien | $ | — | | | $ | — | | | $ | 11 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 11 | |
| Other residential | — | | | — | | | 16 | | | — | | | — | | | — | | | 8 | | | 24 | |
Consumer | Consumer | — | | | 21 | | | — | | | 5 | | | 17 | | | 27 | | | 1 | | | 71 | |
| Consumer other | 1 | | | — | | | — | | | — | | | — | | | 362 | | | — | | | 363 | |
Lease financing | | — | | | 1,069 | | | 2,270 | | | 338 | | | 52 | | | 20 | | | — | | | 3,749 | |
Total gross other charge-offs | | $ | 1 | | | $ | 1,090 | | | $ | 2,297 | | | $ | 343 | | | $ | 69 | | | $ | 409 | | | $ | 9 | | | $ | 4,218 | |
NOTE 4 – PREMISES, EQUIPMENT AND LEASES
A summary of premises, equipment and leases at June 30, 2024 and December 31, 2023 is as follows:
| | | | | | | | | | | |
| June 30, | | December 31, |
(dollars in thousands) | 2024 | | 2023 |
Land | $ | 15,968 | | | $ | 15,968 | |
Buildings and improvements | 79,431 | | | 78,104 | |
Furniture and equipment | 35,766 | | | 35,797 | |
Lease right-of-use assets | 8,409 | | | 7,673 | |
Total | 139,574 | | | 137,542 | |
Accumulated depreciation | (56,534) | | | (54,728) | |
Premises and equipment, net | $ | 83,040 | | | $ | 82,814 | |
Depreciation expense for the three and six months ended June 30, 2024 was $1.2 million and $2.5 million, respectively, and $1.2 million and $2.4 million for the three and six months ended June 30, 2023, respectively.
The Company has entered into operating leases, primarily for banking offices and operating facilities, which have remaining lease terms of 6 months to 14 years, some of which may include options to extend the lease terms for up to an additional 10 years. The options to extend are included in the remaining lease term if they are reasonably certain to be exercised. The Company had operating lease right-of-use assets of $8.4 million and $7.7 million as of June 30, 2024 and December 31, 2023, respectively, included in premises and equipment on our consolidated balance sheets. The operating lease liabilities of the Company were $9.9 million and $9.3 million as of June 30, 2024 and December 31, 2023, respectively, and are included in accrued interest payable and other liabilities on our consolidated balance sheets.
Information related to operating leases for the three and six months ended June 30, 2024 and 2023 was as follows: | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 |
Operating lease cost | $ | 481 | | | $ | 493 | | | $ | 957 | | | $ | 977 | |
Operating cash flows from leases | 577 | | | 590 | | | 1,149 | | | 1,180 | |
Right-of-use assets obtained in exchange for lease obligations | 1,317 | | | 218 | | | 1,539 | | | 1,348 | |
| | | | | | | |
Weighted average remaining lease term | 7.37 years | | 8.0 years | | 7.37 years | | 8.0 years |
Weighted average discount rate | 3.58 | % | | 3.29 | % | | 3.58 | % | | 3.29 | % |
The projected minimum rental payments under the terms of the leases as of June 30, 2024 were as follows:
| | | | | |
(dollars in thousands) | Amount |
Year ending December 31: | |
2024 remaining | $ | 971 | |
2025 | 1,652 | |
2026 | 1,555 | |
2027 | 1,413 | |
2028 | 1,359 | |
Thereafter | 4,328 | |
Total future minimum lease payments | 11,278 | |
Less imputed interest | (1,427) | |
Total operating lease liabilities | $ | 9,851 | |
NOTE 5 – DERIVATIVE INSTRUMENTS
As part of the Company’s overall interest rate risk management, the Company utilizes derivative instruments to minimize significant, unanticipated earnings fluctuations caused by interest rate volatility, including interest rate lock commitments, forward commitments to sell mortgage-backed securities, cash flow hedges and interest rate swap contracts. The
notional amount does not represent amounts exchanged by the parties, rather the amount exchanged is determined by reference to the notional amount and the other terms of the individual agreements.
Interest Rate Lock Commitments / Forward Commitments to Sell Mortgage-Backed Securities
The Company issues interest rate lock commitments on originated fixed-rate residential real estate loans to be sold. The interest rate lock commitments and loans held for sale are hedged with forward contracts to sell mortgage-backed securities. The fair value of the interest rate lock commitments and forward contracts to sell mortgage-backed securities are included in other assets or other liabilities in the consolidated balance sheets. Changes in the fair value of derivative financial instruments are recognized in residential mortgage banking revenue in the consolidated statements of income.
The following table summarizes the interest rate lock commitments and forward commitments to sell mortgage-backed securities held by the Company, their notional amount and estimated fair values at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
| Notional amount | | Fair value gain (loss) |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 | | June 30, 2024 | | December 31, 2023 |
Derivative instruments (included in other assets): | | | | | | | |
Interest rate lock commitments | $ | 5,679 | | | $ | 2,405 | | | $ | 120 | | | $ | 62 | |
| | | | | | | |
| | | | | | | |
Derivative instruments (included in other liabilities): | | | | | | | |
Forward commitments to sell mortgage-backed securities | 9,750 | | | 5,000 | | | (13) | | | (83) | |
During the six months ended June 30, 2024, the Company recognized net gains of $0.1 million on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income. There were no net gains or losses recognized during the three months ended June 30, 2024.
During both the three and six months ended June 30, 2023, the Company recognized net gains of $0.1 million on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.
Cash Flow Hedges
The Company periodically enters into interest rate swap agreements, which qualify as cash flow hedges, to manage the risk of changes in future cash flows due to interest rate fluctuations. The underlying instruments related to these interest rate swap agreements include pools of commercial and commercial real estate loans, investment securities and borrowings. These hedges were determined to be effective during all periods presented and we expect them to remain effective during the remaining terms. The following table summarizes the Company's derivatives designated as hedges at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | |
(dollars in thousands) | | June 30, 2024 | | December 31, 2023 |
| | | | |
Notional Amount | | $ | 425,000 | | | $ | 400,000 | |
Fair value gain included in other assets | | 1,235 | | | — | |
Fair value loss included in other liabilities | | 7,820 | | | 8,443 | |
Tax effected amount included in accumulated other comprehensive (loss) income | | (4,807) | | | (6,164) | |
Average remaining life in years | | 2.31 | | 2.67 |
Weighted average pay rate | | 6.37 | % | | 6.55 | % |
Weighted average receive rate | | 5.40 | % | | 5.41 | % |
Interest Rate Swap Contracts Not Designated as Hedges
The Company entered into interest rate swap contracts sold to commercial customers who wish to modify their interest rate sensitivity. These swaps are offset by contracts simultaneously purchased by the Company from other financial dealer institutions with mirror-image terms. Because of the mirror-image terms of the offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in the fair value subsequent to initial recognition have a minimal effect on earnings. These derivative contracts do not qualify for hedge accounting.
The notional amounts of the customer derivative instruments and the offsetting counterparty derivative instruments were $6.7 million and $6.9 million at June 30, 2024 and December 31, 2023, respectively. The fair value of the customer derivative instruments and the offsetting counterparty derivative instruments was $0.4 million and $0.3 million at June 30, 2024 and December 31, 2023, respectively, which are included in other assets and other liabilities, as applicable, on the consolidated balance sheets.
NOTE 6 – DEPOSITS
The following table summarizes the classification of deposits as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 |
Noninterest-bearing demand | $ | 1,108,521 | | | $ | 1,145,395 | |
Interest-bearing: | | | |
Checking | 2,343,533 | | | 2,511,840 | |
Money market | 1,143,668 | | | 1,135,629 | |
Savings | 538,462 | | | 559,267 | |
Time | 983,839 | | | 957,398 | |
Total deposits | $ | 6,118,023 | | | $ | 6,309,529 | |
NOTE 7 – FHLB ADVANCES AND OTHER BORROWINGS
The following table summarizes our FHLB advances and other borrowings as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 |
| | | |
| | | |
FHLB advances – fixed rate, fixed term at rates averaging 4.79% and 4.94% at June 30, 2024 and December 31, 2023 - maturing through April 2029 | $ | 150,000 | | | $ | 150,000 | |
FHLB advances – putable fixed rate at rates averaging 3.34% and 3.07% at June 30, 2024 and December 31, 2023, respectively – maturing through May 2029 with call provisions through November 2024 | 130,000 | | | 160,000 | |
| | | |
FHLB advances – Short term fixed rate at rates of 5.41% and 5.45% at June 30, 2024 and December 31, 2023 – matured July 2024 | 320,000 | | | 166,000 | |
Total FHLB advances and other borrowings | $ | 600,000 | | | $ | 476,000 | |
The Company’s advances from the FHLB are collateralized by a blanket collateral agreement of qualifying mortgage and home equity line of credit loans and certain commercial real estate loans totaling approximately $2.94 billion and $2.98 billion at June 30, 2024 and December 31, 2023, respectively.
NOTE 8 – SUBORDINATED DEBT
The following table summarizes the Company’s subordinated debt at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | |
| Subordinated debt |
| Fixed to Float | | | | |
(dollars in thousands) | Issued September 2019 | | Issued September 2019 | | | | Total |
At June 30, 2024 | | | | | | | |
Outstanding amount | $ | 64,750 | | | $ | 27,250 | | | | | $ | 92,000 | |
Carrying amount | 64,663 | | | 26,993 | | | | | 91,656 | |
Current rate | 5.00 | % | | 5.50 | % | | | | |
At December 31, 2023 | | | | | | | |
Outstanding amount | $ | 66,750 | | | $ | 27,250 | | | | | $ | 94,000 | |
Carrying amount | 66,573 | | | 26,973 | | | | | 93,546 | |
Current rate | 5.00 | % | | 5.50 | % | | | | |
Maturity date | 9/30/2029 | | 9/30/2034 | | | | |
Optional redemption date | 9/30/2024 | | 9/30/2029 | | | | |
Fixed to variable conversion date | 9/30/2024 | | 9/30/2029 | | | | |
Variable rate | 3-month SOFR plus 3.61% | | 3-month SOFR plus 4.05% | | | | |
Interest payment terms | Semiannually | | Semiannually | | | | |
The value of subordinated debentures have been reduced by the debt issuance costs, which are being amortized on a straight line basis through the earlier of the redemption option or maturity date. All of the subordinated debentures above may be included in Tier 2 capital (with certain limitations applicable) under current regulatory guidelines and interpretations.
NOTE 9 – EARNINGS PER COMMON SHARE
Earnings per common share is calculated utilizing the two-class method. Basic earnings per common share is calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per common share is calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of common stock awards. Presented
below are the calculations for basic and diluted earnings per common share for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands, except per share data) | 2024 | | 2023 | | 2024 | | 2023 | | |
Net income | $ | 6,750 | | | $ | 21,575 | | | $ | 20,635 | | | $ | 43,347 | | | |
Preferred dividends declared | (2,228) | | | (2,228) | | | (4,456) | | | (4,456) | | | |
| | | | | | | | | |
Net income available to common shareholders | 4,522 | | | 19,347 | | | 16,179 | | | 38,891 | | | |
Common shareholder dividends | (6,661) | | | (6,579) | | | (13,327) | | | (13,248) | | | |
Unvested restricted stock award dividends | (103) | | | (80) | | | (209) | | | (160) | | | |
Undistributed earnings to unvested restricted stock awards | — | | | (149) | | | (40) | | | (300) | | | |
Undistributed earnings to common shareholders | $ | (2,242) | | | $ | 12,539 | | | $ | 2,603 | | | $ | 25,183 | | | |
Basic | | | | | | | | | |
Distributed earnings to common shareholders | $ | 6,661 | | | $ | 6,579 | | | $ | 13,327 | | | $ | 13,248 | | | |
Undistributed (loss) earnings to common shareholders | (2,242) | | | 12,539 | | | 2,603 | | | 25,183 | | | |
Total common shareholders earnings, basic | $ | 4,419 | | | $ | 19,118 | | | $ | 15,930 | | | $ | 38,431 | | | |
Diluted | | | | | | | | | |
Distributed earnings to common shareholders | $ | 6,661 | | | $ | 6,579 | | | $ | 13,327 | | | $ | 13,248 | | | |
Undistributed (loss) earnings to common shareholders | (2,242) | | | 12,539 | | | 2,603 | | | 25,183 | | | |
Total common shareholders earnings | 4,419 | | | 19,118 | | | 15,930 | | | 38,431 | | | |
Add back: | | | | | | | | | |
Undistributed earnings reallocated from unvested restricted stock awards | — | | | — | | | — | | | — | | | |
Total common shareholders earnings, diluted | $ | 4,419 | | | $ | 19,118 | | | $ | 15,930 | | | $ | 38,431 | | | |
Weighted average common shares outstanding, basic | 21,731,195 | | | 22,200,917 | | | 21,753,056 | | | 22,338,627 | | | |
Dilutive effect of options | 3,654 | | | 4,162 | | | 8,436 | | | 10,354 | | | |
Weighted average common shares outstanding, diluted | 21,734,849 | | | 22,205,079 | | | 21,761,492 | | | 22,348,981 | | | |
Basic earnings per common share | $ | 0.20 | | | $ | 0.86 | | | $ | 0.73 | | | $ | 1.72 | | | |
Diluted earnings per common share | 0.20 | | | 0.86 | | | 0.73 | | | 1.72 | | | |
| | | | | | | | | |
Antidilutive stock options(1) | 235,652 | | | 375,912 | | | 235,652 | | | 375,912 | | | |
(1)The diluted earnings per common share computation excludes antidilutive stock options because the exercise prices of these stock options exceeded the average market prices of the Company's common shares for those respective periods.
NOTE 10 – FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:
•Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.
•Level 2: Significant other observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data.
•Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:
Investment securities. The fair value of investment securities available for sale are determined by quoted market prices, if available (Level 1). For investment securities available for sale where quoted prices are not available, fair values are
calculated based on market prices of similar securities (Level 2). For investment securities available for sale where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). Securities classified as Level 3 are not actively traded, and as a result, fair value is determined utilizing third-party valuation services through consensus pricing. There were no transfers between Levels 1, 2 or 3 during the period presented for assets measured at fair value on a recurring basis. The fair value of equity securities is determined using quoted prices or market prices for similar securities (Level 2).
Loans held for sale. The fair value of loans held for sale is determined using quoted prices for a similar asset, adjusted for specific attributes of that loan (Level 2).
Derivative instruments. The fair value of derivative instruments are determined based on derivative valuation models using observable market data as of the measurement date (Level 2).
Loan servicing rights. In accordance with GAAP, the Company records impairment charges on loan servicing rights on a non-recurring basis when the carrying value exceeds the estimated fair value. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions (Level 3).
Nonperforming loans. All of our nonaccrual loans are considered nonperforming and are reviewed individually for the amount of impairment, if any. We measure collateral dependent nonperforming loans based on the estimated fair value of such collateral. In cases where the Company has an agreed upon selling price for the collateral, the fair value is set at the selling price (Level 1). The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral (Level 2). When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable (Level 3). The nonperforming loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment.
Other Real Estate Owned. OREO is initially recorded at fair value at the date of foreclosure less estimated costs of disposal, which establishes a new cost basis. After foreclosure, OREO is held for sale and is carried at the lower of cost or fair value less estimated costs of disposal. Fair value for OREO is based on an appraisal performed upon foreclosure. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between comparable sales and income data available. Property is evaluated regularly to ensure the recorded amount is supported by its fair value less estimated costs to dispose. After the initial foreclosure appraisal, fair value is generally determined by an annual appraisal unless known events warrant adjustments to the recorded value (Level 2).
Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and nonrecurring basis at June 30, 2024 and December 31, 2023, are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 |
(dollars in thousands) | Carrying amount | | Quoted prices in active markets for identical assets (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) |
Assets and liabilities measured at fair value on a recurring basis: | | | | | | | |
Assets | | | | | | | |
Investment securities available for sale: | | | | | | | |
U.S. Treasury securities | $ | 2,994 | | | $ | 2,994 | | | $ | — | | | $ | — | |
U.S. government sponsored entities and U.S. agency securities | 50,831 | | | — | | | 50,831 | | | — | |
Mortgage-backed securities - agency | 704,176 | | | — | | | 704,176 | | | — | |
Mortgage-backed securities - non-agency | 86,182 | | | — | | | 86,182 | | | — | |
State and municipal securities | 66,151 | | | — | | | 66,151 | | | — | |
Corporate securities | 84,799 | | | — | | | 84,799 | | | — | |
Other securities | 99,958 | | | — | | | 99,958 | | | — | |
Equity securities | 4,563 | | | 4,563 | | | — | | | — | |
Loans held for sale | 5,555 | | | — | | | 5,555 | | | — | |
Derivative assets | 1,714 | | | — | | | 1,714 | | | — | |
| | | | | | | |
Total | $ | 1,106,923 | | | $ | 7,557 | | | $ | 1,099,366 | | | $ | — | |
Liabilities | | | | | | | |
Derivative liabilities | $ | 8,192 | | | $ | — | | | $ | 8,192 | | | $ | — | |
| | | | | | | |
Total | $ | 8,192 | | | $ | — | | | $ | 8,192 | | | $ | — | |
| | | | | | | |
Assets measured at fair value on a non-recurring basis: | | | | | | | |
| | | | | | | |
| | | | | | | |
Nonperforming loans | $ | 68,437 | | | $ | — | | | $ | 64,167 | | | $ | 4,270 | |
Other real estate owned | 8,304 | | | — | | | 8,304 | | | — | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
(dollars in thousands) | Carrying amount | | Quoted prices in active markets for identical assets (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) |
Assets and liabilities measured at fair value on a recurring basis: | | | | | | | |
Assets | | | | | | | |
Investment securities available for sale: | | | | | | | |
U.S. Treasury securities | $ | 1,097 | | | $ | 1,097 | | | $ | — | | | $ | — | |
U.S. government sponsored entities and U.S. agency securities | 72,572 | | | — | | | 72,572 | | | — | |
Mortgage-backed securities - agency | 574,500 | | | — | | | 574,500 | | | — | |
Mortgage-backed securities - non-agency | 83,529 | | | — | | | 83,529 | | | — | |
State and municipal securities | 57,460 | | | — | | | 57,460 | | | — | |
Corporate securities | 99,172 | | | — | | | 99,172 | | | — | |
Equity securities | 4,501 | | | 4,501 | | | — | | | — | |
Loans held for sale | 3,811 | | | — | | | 3,811 | | | — | |
Derivative assets | 372 | | | — | | | 372 | | | — | |
| | | | | | | |
Total | $ | 924,579 | | | $ | 5,598 | | | $ | 918,981 | | | $ | — | |
Liabilities | | | | | | | |
Derivative liabilities | $ | 8,836 | | | $ | — | | | $ | 8,836 | | | $ | — | |
| | | | | | | |
Total | $ | 8,836 | | | $ | — | | | $ | 8,836 | | | $ | — | |
| | | | | | | |
Assets measured at fair value on a non-recurring basis: | | | | | | | |
| | | | | | | |
| | | | | | | |
Nonperforming loans | $ | 4,633 | | | $ | — | | | $ | 3,964 | | | $ | 669 | |
Other real estate owned | 9,112 | | | — | | | 9,112 | | | — | |
| | | | | | | |
The following table presents losses recognized on assets measured on a nonrecurring basis for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | |
| | | | | | | | | |
| | | | | | | | | |
Nonperforming loans | $ | 3,647 | | | $ | 3,573 | | | 13,870 | | | 4,676 | | | |
Other real estate owned | 730 | | | — | | | 730 | | | — | | | |
| | | | | | | | | |
Total losses on assets measured on a nonrecurring basis | $ | 4,377 | | | $ | 3,573 | | | $ | 14,600 | | | $ | 4,676 | | | |
The following tables present quantitative information about significant unobservable inputs used in fair value measurements of Level 3 assets measured on a nonrecurring basis at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | | Fair value | | Valuation technique | | Unobservable input / assumptions | | Range (weighted average)(1) |
June 30, 2024 | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Nonperforming loans | | $ | 4,270 | | | Collateral based measurements | | Discount to reflect current market conditions and ultimate collectability | | 19.32% - 25.69% (22.72%) |
| | | | | | | | |
| | | | | | | | |
December 31, 2023 | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Nonperforming loans | | $ | 669 | | | Collateral based measurements | | Discount to reflect current market conditions and ultimate collectability | | 24.38% - 100.00% (27.46%) |
| | | | | | | | |
(1)Unobservable inputs were weighted by the relative fair value of the instruments.
ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.
The Company has elected the fair value option for newly originated residential loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.
The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
(dollars in thousands) | Aggregate fair value | | Difference | | Contractual principal | | Aggregate fair value | | Difference | | Contractual principal |
| | | | | | | | | | | |
Residential loans held for sale | $ | 5,555 | | | $ | 251 | | | $ | 5,304 | | | $ | 3,811 | | | $ | 203 | | | $ | 3,608 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
The following table presents the amount of gains from fair value changes included in income before income taxes for financial assets carried at fair value for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | |
| | | | | | | | | |
Residential loans held for sale | $ | (1) | | | $ | 50 | | | 17 | | | 149 | | | |
| | | | | | | | | |
The carrying values and estimated fair value of certain financial instruments not carried at fair value at June 30, 2024 and December 31, 2023 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 |
(dollars in thousands) | Carrying amount | | Fair value | | Quoted prices in active markets for identical assets (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) |
Assets | | | | | | | | | |
Cash and due from banks | $ | 123,719 | | | $ | 123,719 | | | $ | 123,719 | | | $ | — | | | $ | — | |
Federal funds sold | 927 | | | 927 | | | 927 | | | — | | | — | |
| | | | | | | | | |
Loans | 5,851,994 | | | 5,741,200 | | | — | | | — | | | 5,741,200 | |
Accrued interest receivable | 25,756 | | | 25,756 | | | — | | | 25,756 | | | — | |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Deposits | $ | 6,118,023 | | | $ | 6,098,416 | | | $ | — | | | $ | 6,098,416 | | | $ | — | |
Short-term borrowings | 7,208 | | | 7,208 | | | — | | | 7,208 | | | — | |
FHLB and other borrowings | 600,000 | | | 598,416 | | | — | | | 598,416 | | | — | |
Subordinated debt | 91,656 | | | 84,135 | | | — | | | 84,135 | | | — | |
Trust preferred debentures | 50,921 | | | 53,848 | | | — | | | 53,848 | | | — | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
(dollars in thousands) | Carrying amount | | Fair value | | Quoted prices in active markets for identical assets (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) |
Assets | | | | | | | | | |
Cash and due from banks | $ | 134,212 | | | $ | 134,212 | | | $ | 134,212 | | | $ | — | | | $ | — | |
Federal funds sold | 849 | | | 849 | | | 849 | | | — | | | — | |
| | | | | | | | | |
Loans | 6,131,079 | | | 6,129,244 | | | — | | | — | | | 6,129,244 | |
Accrued interest receivable | 24,934 | | | 24,934 | | | — | | | 24,934 | | | — | |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Deposits | $ | 6,309,529 | | | $ | 6,294,979 | | | $ | — | | | $ | 6,294,979 | | | $ | — | |
Short-term borrowings | 34,865 | | | 34,865 | | | 25,000 | | | 9,865 | | | — | |
FHLB and other borrowings | 476,000 | | | 475,240 | | | — | | | 475,240 | | | — | |
Subordinated debt | 93,546 | | | 90,253 | | | — | | | 90,253 | | | — | |
Trust preferred debentures | 50,616 | | | 51,626 | | | — | | | 51,626 | | | — | |
| | | | | | | | | |
The methods utilized to measure fair value of financial instruments at June 30, 2024 and December 31, 2023 represent an approximation of exit price; however, an actual exit price may differ.
NOTE 11 – COMMITMENTS, CONTINGENCIES AND CREDIT RISK
In the normal course of business, there are outstanding various contingent liabilities such as claims and legal actions, which are not reflected in the consolidated financial statements. During the second quarter of 2024, the Company recorded an accrual related to various legal actions. No other material losses are anticipated as a result of these actions or claims.
We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank used the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The commitments are principally tied to variable rates. Loan commitments as of June 30, 2024 and December 31, 2023 were as follows:
| | | | | | | | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 |
Commitments to extend credit | $ | 756,302 | | | $ | 855,489 | |
Financial guarantees – standby letters of credit | 23,502 | | | 22,745 | |
The Company establishes a mortgage repurchase liability to reflect management’s estimate of losses on loans for which the Company could have a repurchase obligation based on the volume of loans sold in 2024 and years prior, borrower default expectations, historical investor repurchase demand and appeals success rates, and estimated loss severity. Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis. Any difference between the loan’s fair value and the outstanding principal amount is charged or credited to the mortgage repurchase liability, as appropriate. Subsequent to repurchase, such loans are carried in loans receivable. There were no losses as a result of make-whole requests and loan repurchases for the three and six months ended June 30, 2024 and 2023. The liability for unresolved repurchase demands totaled $0.1 million at both June 30, 2024 and December 31, 2023.
NOTE 12 – SEGMENT INFORMATION
The Company's reportable segments are comprised of strategic business units primarily based upon industry categories and, to a lesser extent, the core competencies relating to product origination, distribution methods, operations and servicing. Segment determination also considers organizational structure and is consistent with the presentation of financial information to the chief operating decision maker to evaluate segment performance, develop strategy and allocate resources. The Company's chief operating decision maker is the Chief Executive Officer of the Company. Management has determined that the Company has three reportable segments consisting of Banking, Wealth Management and Corporate.
The Banking segment provides a wide range of financial products and services to consumers and businesses, including commercial, commercial real estate, mortgage and other consumer loan products; commercial equipment financing; mortgage loan sales and servicing; letters of credit; various types of deposit products, including checking, savings and time deposit accounts; merchant services; and corporate treasury management services.
The Wealth Management segment consists of trust and fiduciary services, brokerage and retirement planning services.
The Corporate segment includes the holding company financing and investment activities, administrative expenses, as well as the elimination of intercompany transactions. The Corporate segment also included our captive insurance business unit for the six months ended June 30, 2023. This business was dissolved as of December 31, 2023.
Reported segments and the financial information of the reported segments are not necessarily comparable with similar information reported by other financial institutions. Additionally, because of the interrelationships of the various segments, the information presented is not indicative of how the segments would perform if they operated as independent entities. Changes in management structure or allocation methodologies and procedures may result in future changes to previously reported segment financial data. The accounting policies of the segments are substantially the same as those described in the “Summary of Significant Accounting Policies” in Note 1 of the Company’s 2023 Form 10-K.
Transactions between segments consist primarily of borrowed funds and servicing fees. Noninterest income and expense directly attributable to a segment are assigned to it with various shared service costs such as human resources, accounting, finance, risk management and information technology expense assigned to the Banking segment.
Selected business segment financial information for the three and six months ended June 30, 2024 and 2023 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
(dollars in thousands) | Banking | | Wealth Management | | | | Corporate | | Total |
Three Months Ended June 30, 2024 | | | | | | | | | |
Net interest income (expense) | $ | 57,223 | | | $ | (12) | | | | | $ | (2,159) | | | $ | 55,052 | |
Provision for credit losses | 16,800 | | | — | | | | | — | | | 16,800 | |
Noninterest income | 10,875 | | | 6,801 | | | | | (20) | | | 17,656 | |
Noninterest expense | 42,792 | | | 5,342 | | | | | (655) | | | 47,479 | |
Income (loss) before income taxes (benefit) | 8,506 | | | 1,447 | | | | | (1,524) | | | 8,429 | |
Income taxes (benefit) | 1,704 | | | 618 | | | | | (643) | | | 1,679 | |
Net income (loss) | $ | 6,802 | | | $ | 829 | | | | | $ | (881) | | | $ | 6,750 | |
Total assets | $ | 7,734,375 | | | $ | 34,940 | | | | | $ | (12,041) | | | $ | 7,757,274 | |
| | | | | | | | | |
Six Months Ended June 30, 2024 | | | | | | | | | |
Net interest income (expense) | $ | 115,439 | | | $ | (20) | | | | | $ | (4,447) | | | $ | 110,972 | |
Provision for credit losses | 30,800 | | | — | | | | | — | | | 30,800 | |
Noninterest income | 25,366 | | | 13,933 | | | | | (456) | | | 38,843 | |
Noninterest expense | 82,890 | | | 10,754 | | | | | (1,298) | | | 92,346 | |
Income (loss) before income taxes (benefit) | 27,115 | | | 3,159 | | | | | (3,605) | | | 26,669 | |
Income taxes (benefit) | 6,165 | | | 1,308 | | | | | (1,439) | | | 6,034 | |
Net income (loss) | $ | 20,950 | | | $ | 1,851 | | | | | $ | (2,166) | | | $ | 20,635 | |
Total assets | $ | 7,734,375 | | | $ | 34,940 | | | | | $ | (12,041) | | | $ | 7,757,274 | |
| | | | | | | | | |
Three Months Ended June 30, 2023 | | | | | | | | | |
Net interest income (expense) | $ | 61,035 | | | $ | — | | | | | $ | (2,195) | | | $ | 58,840 | |
Provision for credit losses | 5,879 | | | — | | | | | — | | | 5,879 | |
Noninterest income | 11,874 | | | 6,269 | | | | | 610 | | | 18,753 | |
Noninterest expense | 38,550 | | | 4,675 | | | | | (331) | | | 42,894 | |
Income (loss) before income taxes (benefit) | 28,480 | | | 1,594 | | | | | (1,254) | | | 28,820 | |
Income taxes (benefit) | 7,326 | | | 445 | | | | | (526) | | | 7,245 | |
Net income (loss) | $ | 21,154 | | | $ | 1,149 | | | | | $ | (728) | | | $ | 21,575 | |
Total assets | $ | 8,025,617 | | | $ | 30,249 | | | | | $ | (21,145) | | | $ | 8,034,721 | |
| | | | | | | | | |
Six Months Ended June 30, 2023 | | | | | | | | | |
Net interest income (expense) | $ | 123,643 | | | $ | — | | | | | $ | (4,299) | | | $ | 119,344 | |
Provision for credit losses | 9,014 | | | — | | | | | — | | | 9,014 | |
Noninterest income | 21,495 | | | 12,680 | | | | | 357 | | | 34,532 | |
Noninterest expense | 78,397 | | | 9,516 | | | | | (537) | | | 87,376 | |
Income (loss) before income taxes (benefit) | 57,727 | | | 3,164 | | | | | (3,405) | | | 57,486 | |
Income taxes (benefit) | 14,532 | | | 884 | | | | | (1,277) | | | 14,139 | |
Net income (loss) | $ | 43,195 | | | $ | 2,280 | | | | | $ | (2,128) | | | $ | 43,347 | |
Total assets | $ | 8,025,617 | | | $ | 30,249 | | | | | $ | (21,145) | | | $ | 8,034,721 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
NOTE 13 – REVENUE FROM CONTRACTS WITH CUSTOMERS
The Company’s revenue from contracts with customers in the scope of Topic 606 is recognized within noninterest income in the consolidated statements of income. The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and six months ended June 30, 2024 and 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | |
Noninterest income - in-scope of Topic 606 | | | | | | | | | |
Wealth management revenue: | | | | | | | | | |
Trust management/administration fees | $ | 5,853 | | | $ | 5,356 | | | $ | 12,120 | | | $ | 10,992 | | | |
Investment advisory and brokerage fees | 500 | | | 430 | | | 923 | | | 861 | | | |
| | | | | | | | | |
Other | 448 | | | 483 | | | 890 | | | 827 | | | |
Service charges on deposit accounts: | | | | | | | | | |
Nonsufficient fund fees | 1,836 | | | 1,741 | | | 3,658 | | | 3,439 | | | |
Other | 1,285 | | | 936 | | | 2,579 | | | 1,806 | | | |
Interchange revenues | 3,563 | | | 3,696 | | | 6,921 | | | 7,108 | | | |
Other income: | | | | | | | | | |
Merchant services revenue | 357 | | | 398 | | | 701 | | | 756 | | | |
Other | 513 | | | 1,403 | | | 612 | | | 2,033 | | | |
Noninterest income - out-of-scope of Topic 606 | 3,301 | | | 4,310 | | | 10,439 | | | 6,710 | | | |
Total noninterest income | $ | 17,656 | | | $ | 18,753 | | | $ | 38,843 | | | $ | 34,532 | | | |
Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and investment securities. In addition, certain noninterest income streams such as commercial FHA revenue, residential mortgage banking revenue and gain on sales of investment securities, net, are also not in scope of Topic 606. Topic 606 is applicable to noninterest income streams such as wealth management revenue, service charges on deposit accounts, interchange revenue, gain on sales of other real estate owned, and certain other noninterest income streams. The noninterest income streams considered in-scope by Topic 606 are discussed below.
Wealth Management Revenue
Wealth management revenue is primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company also earns investment advisory fees through its SEC registered investment advisory subsidiary. The Company’s performance obligation in both of these instances is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and contractually determined fee schedules. Payment is generally received a few days after month end through a direct charge to each customer’s account. The Company does not earn performance-based incentives. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered. Fees generated from transactions executed by the Company’s third party broker dealer are remitted to the Company on a monthly basis for that month’s transactional activity.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of fees received under depository agreements with customers to provide access to deposited funds, serve as custodian of deposited funds, and when applicable, pay interest on deposits. These service charges primarily include non-sufficient fund fees and other account related service charges. Non-sufficient fund fees are earned when a depositor presents an item for payment in excess of available funds, and the Company, at its discretion, provides the necessary funds to complete the transaction. The Company generates other account related service charge revenue by providing depositors proper safeguard and remittance of funds as well as by delivering optional services for depositors, such as check imaging or treasury management, that are performed upon the depositor’s request. The Company’s performance obligation for the proper safeguard and remittance of funds, monthly account analysis and any other monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Payment for service charges on deposit accounts is typically received immediately or in the following month through a direct charge to a customer’s account.
Interchange Revenue
Interchange revenue includes debit / credit card income and ATM user fees. Card income is primarily comprised of interchange fees earned for standing ready to authorize and providing settlement on card transactions processed through the MasterCard interchange network. The levels and structure of interchange rates are set by MasterCard and can vary based on cardholder purchase volumes. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with completion of the Company’s performance obligation, the transaction processing services provided to the cardholder. Payment is typically received immediately or in the following month. ATM fees are primarily generated when a Company cardholder withdraws funds from a non-Company ATM or a non-Company cardholder withdraws funds from a Company ATM. The Company satisfies its performance obligation for each transaction at the point in time when the ATM withdrawal is processed.
Other Noninterest Income
The other noninterest income revenue streams within the scope of Topic 606 consist of merchant services revenue, safe deposit box rentals, wire transfer fees, paper statement fees, check printing commissions, gain on sales of other real estate owned and other noninterest related fees. Revenue from the Company’s merchant services business consists principally of transaction and account management fees charged to merchants for the electronic processing of transactions. These fees are net of interchange fees paid to the credit card issuing bank, card company assessments, and revenue sharing amounts. Account management fees are considered earned at the time the merchant’s transactions are processed or other services are performed. Fees related to the other components of other noninterest income within the scope of Topic 606 are largely transactional based, and therefore, the Company’s performance obligation is satisfied and related revenue recognized, at the point in time the customer uses the selected service to execute a transaction.
ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following is management's discussion and analysis of certain significant factors which have affected the financial condition and results of operations of the Company as reflected in the unaudited consolidated balance sheet as of June 30, 2024, as compared to December 31, 2023, and unaudited consolidated operating results for the three and six months ended June 30, 2024 and 2023. These comments should be read in conjunction with the Company's unaudited consolidated financial statements and accompanying notes appearing elsewhere herein and our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 23, 2024.
In addition to the historical information contained herein, this Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of such term under the Private Securities Litigation Reform Act of 1995. These statements are subject to many risks and uncertainties, including interest rates and other general economic, business and political conditions, including the rate of inflation; changes in the financial markets; changes in business plans as circumstances warrant; risks related to legal proceedings; risks related to mergers and acquisitions and the integration of acquired businesses; 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 SEC. Readers should note that the forward-looking statements included herein 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 document, and we do not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Critical Accounting Policies
The preparation of our consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates are based upon historical experience and on various other assumptions that management believes are reasonable under current circumstances. These estimates form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates under different assumptions or conditions. The estimates and judgments that management believes have the most effect on the Company’s reported financial position and results of operations are set forth in “Note 1 – Summary of Significant Accounting Policies” of the Notes to Consolidated Financial Statements, included in our Annual Report on Form 10-K for the year ended December 31, 2023. There have been no significant changes in critical accounting policies or the assumptions and judgments utilized in applying these policies since December 31, 2023.
Significant Developments and Transactions
Each item listed below affects the comparability of our results of operations for the three and six months ended June 30, 2024 and 2023, and our financial condition as of June 30, 2024 and December 31, 2023, and may affect the comparability of financial information we report in future fiscal periods.
Balance sheet repositioning. The Company took advantage of certain market conditions during 2023 and the first half of 2024 to reposition out of lower yielding securities into other structures, which were expected to result in improved overall margin, liquidity and capital allocations. These transactions resulted in losses of $0.2 million in both the three and six months ended June 30, 2024 compared to losses of $0.9 million and $1.5 million in the three and six months ended June 30, 2023, respectively.
In addition, in the third quarter of 2023, the Company surrendered certain low-yielding life insurance policies and purchased additional policies resulting in improved income. The Company recognized a $4.5 million tax charge related to the surrender of the policies.
Redemption of Subordinated Notes. In the second quarter of 2024, the Company redeemed $2.0 million of outstanding subordinated notes. The weighted average redemption price was 91.5% of the aggregate principal amount of the subordinated notes, plus accrued and unpaid interest. The Company recorded gains totaling $0.2 million on these redemptions.
In addition, in the second quarter of 2023, the Company redeemed $6.6 million of outstanding subordinated notes. The weighted average redemption price was 89.2% of the aggregate principal amount of the subordinated notes, plus accrued and unpaid interest. The Company recorded gains totaling $0.7 million on these redemptions.
Results of Operations
Overview. The following table sets forth condensed income statement information of the Company for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(dollars in thousands, except per share data) | 2024 | | 2023 | | 2024 | | 2023 | | |
Income Statement Data: | | | | | | | | | |
Interest income | $ | 103,295 | | | $ | 100,491 | | | $ | 204,970 | | | $ | 196,030 | | | |
Interest expense | 48,243 | | | 41,651 | | | 93,998 | | | 76,686 | | | |
Net interest income | 55,052 | | | 58,840 | | | 110,972 | | | 119,344 | | | |
Provision for credit losses | 16,800 | | | 5,879 | | | 30,800 | | | 9,014 | | | |
Noninterest income | 17,656 | | | 18,753 | | | 38,843 | | | 34,532 | | | |
Noninterest expense | 47,479 | | | 42,894 | | | 92,346 | | | 87,376 | | | |
Income before income taxes | 8,429 | | | 28,820 | | | 26,669 | | | 57,486 | | | |
Income taxes | 1,679 | | | 7,245 | | | 6,034 | | | 14,139 | | | |
Net income | 6,750 | | | 21,575 | | | 20,635 | | | 43,347 | | | |
Preferred dividends | 2,228 | | | 2,228 | | | 4,456 | | | 4,456 | | | |
Net income available to common shareholders | $ | 4,522 | | | $ | 19,347 | | | $ | 16,179 | | | $ | 38,891 | | | |
Per Share Data: | | | | | | | | | |
Basic earnings per common share | $ | 0.20 | | | $ | 0.86 | | | $ | 0.73 | | | $ | 1.72 | | | |
Diluted earnings per common share | $ | 0.20 | | | $ | 0.86 | | | $ | 0.73 | | | $ | 1.72 | | | |
Performance Metrics: | | | | | | | | | |
Return on average assets | 0.35 | % | | 1.09 | % | | 0.53 | % | | 1.10 | % | | |
Return on average shareholders' equity | 3.46 | % | | 11.14 | % | | 5.27 | % | | 11.32 | % | | |
During the three months ended June 30, 2024, we generated net income of $6.8 million, or diluted earnings per common share of $0.20, compared to net income of $21.6 million, or diluted earnings per common share of $0.86, in the three months ended June 30, 2023. Earnings for the second quarter of 2024 compared to the second quarter of 2023 decreased primarily due to a $3.8 million decrease in net interest income, a $10.9 million increase in provision for credit losses, a $1.1 million decrease in noninterest income and a $4.6 million increase in noninterest expense. These results were partially offset by a $5.6 million decrease in income tax expense.
During the six months ended June 30, 2024, we generated net income of $20.6 million, or diluted earnings per common share of $0.73, compared to net income of $43.3 million, or diluted earnings per common share of $1.72, in the six months ended June 30, 2023. Earnings for the six months ended June 30, 2024 compared to the six months ended June 30, 2023 decreased primarily due to an $8.4 million decrease in net interest income, a $21.8 million increase in provision for credit losses, and a $5.0 million increase in noninterest expense. These results were partially offset by a $4.3 million increase in noninterest income and an $8.1 million decrease in income tax expense.
Net Interest Income and Margin. Our primary source of revenue is net interest income, which is the difference between interest income from interest-earning assets (primarily loans and securities) and interest expense of funding sources (primarily interest-bearing deposits and borrowings). Net interest income is influenced by many factors, primarily the volume and mix of interest-earning assets, funding sources, and interest rate fluctuations. Noninterest-bearing sources of funds, such as demand deposits and shareholders’ equity, also support earning assets. Net interest margin is calculated as net interest income divided by average interest-earning assets. Net interest margin is presented on a tax-equivalent basis, which means that tax-free interest income has been adjusted to a pretax-equivalent income, assuming a federal income tax rate of 21% for 2024 and 2023.
The Federal Reserve announced at its June 2024 FOMC meeting that it would maintain the overnight federal funds rate at the current range of 5.25% to 5.50%. This decision marks the seventh consecutive meeting at which Federal Reserve officials have opted to hold rates steady and keeps the federal funds rate at the highest target range in 23 years.
The FOMC statement was largely unchanged. As expected, the Federal Reserve officials reiterated their commitment to its dual goals of lowering inflation to its 2% target and achieving maximum employment. While inflation has slowed recently and the job market has become more balanced this year, the uncertain economic outlook keeps the Federal Reserve “highly
attentive to inflation risks." The FOMC statement reiterated its view that the economy continues to grow at a pace that is too strong to achieve its dual mandate, hence the need for interest rates to be held higher in the short term.
During the three months ended June 30, 2024, net interest income, on a tax-equivalent basis, decreased to $55.2 million compared to $59.0 million for the three months ended June 30, 2023. The tax-equivalent net interest margin decreased to 3.12% for the second quarter of 2024 compared to 3.23% for the second quarter of 2023.
During the six months ended June 30, 2024, net interest income, on a tax-equivalent basis, decreased to $111.4 million with a tax-equivalent net interest margin of 3.15% compared to net interest income, on a tax-equivalent basis, of $119.8 million and a tax-equivalent net interest margin of 3.31% for the six months ended June 30, 2023.
Average Balance Sheet, Interest and Yield/Rate Analysis. The following tables present the average balance sheets, interest income, interest expense and the corresponding average yields earned and rates paid for the three and six months ended June 30, 2024 and 2023. The average balances are principally daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and net deferred loan origination costs accounted for as yield adjustments.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, |
| 2024 | | 2023 |
(tax-equivalent basis, dollars in thousands) | Average balance | | Interest & fees | | Yield/ Rate | | Average balance | | Interest & fees | | Yield/ Rate |
Interest-earning assets: | | | | | | | | | | | |
Federal funds sold and cash investments | $ | 65,250 | | | $ | 875 | | | 5.40 | % | | $ | 67,377 | | | $ | 852 | | | 5.07 | % |
Investment securities: | | | | | | | | | | | |
Taxable investment securities | 1,041,187 | | | 12,483 | | | 4.82 | | | 809,299 | | | 6,899 | | | 3.42 | |
Investment securities exempt from federal income tax (1) | 57,265 | | | 322 | | | 2.26 | | | 52,110 | | | 387 | | | 2.98 | |
Total securities | 1,098,452 | | | 12,805 | | | 4.69 | | | 861,409 | | | 7,286 | | | 3.39 | |
Loans: | | | | | | | | | | | |
Loans (2) | 5,869,074 | | | 88,252 | | | 6.05 | | | 6,301,723 | | | 91,350 | | | 5.81 | |
Loans exempt from federal income tax (1) | 46,449 | | | 486 | | | 4.21 | | | 54,289 | | | 540 | | | 3.99 | |
Total loans | 5,915,523 | | | 88,738 | | | 6.03 | | | 6,356,012 | | | 91,890 | | | 5.80 | |
Loans held for sale | 4,910 | | | 84 | | | 6.84 | | | 4,067 | | | 59 | | | 5.79 | |
Nonmarketable equity securities | 44,216 | | | 963 | | | 8.76 | | | 45,028 | | | 599 | | | 5.33 | |
Total interest-earning assets | 7,128,351 | | | 103,465 | | | 5.84 | | | 7,333,893 | | | 100,686 | | | 5.51 | |
Noninterest-earning assets | 669,370 | | | | | | | 612,238 | | | | | |
Total assets | $ | 7,797,721 | | | | | | | $ | 7,946,131 | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | |
Deposits: | | | | | | | | | | | |
Checking and money market deposits | $ | 3,555,629 | | | $ | 29,612 | | | 3.35 | % | | $ | 3,771,823 | | | $ | 27,502 | | | 2.92 | % |
Savings deposits | 545,681 | | | 471 | | | 0.35 | | | 626,818 | | | 396 | | | 0.25 | |
Time deposits | 846,481 | | | 7,752 | | | 3.68 | | | 804,580 | | | 5,132 | | | 2.56 | |
Brokered time deposits | 153,574 | | | 1,641 | | | 4.30 | | | 55,967 | | | 587 | | | 4.21 | |
Total interest-bearing deposits | 5,101,365 | | | 39,476 | | | 3.11 | | | 5,259,188 | | | 33,617 | | | 2.56 | |
Short-term borrowings | 30,449 | | | 308 | | | 4.07 | | | 22,018 | | | 14 | | | 0.26 | |
FHLB advances and other borrowings | 500,758 | | | 5,836 | | | 4.69 | | | 471,989 | | | 5,396 | | | 4.59 | |
Subordinated debt | 93,090 | | | 1,265 | | | 5.47 | | | 97,278 | | | 1,335 | | | 5.51 | |
Trust preferred debentures | 50,921 | | | 1,358 | | | 10.73 | | | 50,218 | | | 1,289 | | | 10.29 | |
Total interest-bearing liabilities | 5,776,583 | | | 48,243 | | | 3.36 | | | 5,900,691 | | | 41,651 | | | 2.83 | |
Noninterest-bearing liabilities: | | | | | | | | | | | |
Noninterest-bearing deposits | 1,132,451 | | | | | | | 1,187,584 | | | | | |
Other noninterest-bearing liabilities | 104,841 | | | | | | | 81,065 | | | | | |
Total noninterest-bearing liabilities | 1,237,292 | | | | | | | 1,268,649 | | | | | |
Shareholders’ equity | 783,846 | | | | | | | 776,791 | | | | | |
Total liabilities and shareholders’ equity | $ | 7,797,721 | | | | | | | $ | 7,946,131 | | | | | |
Net interest income / net interest margin (3) | | | $ | 55,222 | | | 3.12 | % | | | | $ | 59,035 | | | 3.23 | % |
(1)Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled $0.2 million for each of the three months ended June 30, 2024 and 2023.
(2)Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(3)Net interest margin during the periods presented represents: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 |
(tax-equivalent basis, dollars in thousands) | Average balance | | Interest & fees | | Yield/ Rate | | Average balance | | Interest & fees | | Yield/ Rate |
Interest-earning assets: | | | | | | | | | | | |
Federal funds sold and cash investments | $ | 67,283 | | | $ | 1,826 | | | 5.46 | % | | $ | 76,201 | | | $ | 1,832 | | | 4.85 | % |
Investment securities: | | | | | | | | | | | |
Taxable investment securities | 987,487 | | | 22,662 | | | 4.62 | | | 770,403 | | | 12,269 | | | 3.19 | |
Investment securities exempt from federal income tax (1) | 56,098 | | | 851 | | | 3.05 | | | 65,368 | | | 1,012 | | | 3.10 | |
Total securities | 1,043,585 | | | 23,513 | | | 4.53 | | | 835,771 | | | 13,281 | | | 3.18 | |
Loans: | | | | | | | | | | | |
Loans (2) | 5,916,764 | | | 177,247 | | | 6.02 | | | 6,283,259 | | | 178,809 | | | 5.74 | |
Loans exempt from federal income tax (1) | 47,013 | | | 979 | | | 4.19 | | | 55,046 | | | 1,078 | | | 3.95 | |
Total loans | 5,963,777 | | | 178,226 | | | 6.01 | | | 6,338,305 | | | 179,887 | | | 5.72 | |
Loans held for sale | 4,157 | | | 139 | | | 6.72 | | | 2,794 | | | 75 | | | 5.42 | |
Nonmarketable equity securities | 40,072 | | | 1,650 | | | 8.28 | | | 46,416 | | | 1,394 | | | 6.05 | |
Total interest-earning assets | 7,118,874 | | | 205,354 | | | 5.80 | | | 7,299,487 | | | 196,469 | | | 5.43 | |
Noninterest-earning assets | 669,370 | | | | | | | 611,528 | | | | | |
Total assets | $ | 7,788,244 | | | | | | | $ | 7,911,015 | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | |
Deposits: | | | | | | | | | | | |
Checking and money market deposits | $ | 3,580,789 | | | $ | 58,850 | | | 3.31 | % | | $ | 3,729,261 | | | $ | 50,457 | | | 2.73 | % |
Savings deposits | 550,674 | | | 947 | | | 0.35 | | | 638,413 | | | 639 | | | 0.20 | |
Time deposits | 849,460 | | | 15,062 | | | 3.57 | | | 754,090 | | | 8,253 | | | 2.21 | |
Brokered time deposits | 167,319 | | | 3,831 | | | 4.60 | | | 35,384 | | | 673 | | | 3.84 | |
Total interest-bearing deposits | 5,148,242 | | | 78,690 | | | 3.07 | | | 5,157,148 | | | 60,022 | | | 2.35 | |
Short-term borrowings | 47,815 | | | 1,144 | | | 4.81 | | | 30,291 | | | 39 | | | 0.26 | |
FHLB advances and other borrowings | 406,940 | | | 8,872 | | | 4.38 | | | 505,945 | | | 11,402 | | | 4.54 | |
Subordinated debt | 93,337 | | | 2,545 | | | 5.45 | | | 98,538 | | | 2,705 | | | 5.54 | |
Trust preferred debentures | 50,814 | | | 2,747 | | | 10.87 | | | 50,133 | | | 2,518 | | | 10.13 | |
Total interest-bearing liabilities | 5,747,148 | | | 93,998 | | | 3.29 | | | 5,842,055 | | | 76,686 | | | 2.65 | |
Noninterest-bearing liabilities: | | | | | | | | | | | |
Noninterest-bearing deposits | 1,141,996 | | | | | | | 1,219,050 | | | | | |
Other noninterest-bearing liabilities | 112,223 | | | | | | | 77,895 | | | | | |
Total noninterest-bearing liabilities | 1,254,219 | | | | | | | 1,296,945 | | | | | |
Shareholders’ equity | 786,877 | | | | | | | 772,015 | | | | | |
Total liabilities and shareholders’ equity | $ | 7,788,244 | | | | | | | $ | 7,911,015 | | | | | |
Net interest income / net interest margin (3) | | | $ | 111,356 | | | 3.15 | % | | | | $ | 119,783 | | | 3.31 | % |
(1)Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled $0.4 million for each of the six months ended June 30, 2024 and 2023, respectively.
(2)Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(3)Net interest margin during the periods presented represents: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.
Interest Rates and Operating Interest Differential. Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on our interest-earning assets and the interest incurred on our interest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume. Changes which are not due solely to volume or rate have been allocated proportionally to the change due to volume and the change due to rate.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, 2024 compared with Three Months Ended June 30, 2023 | | Six Months Ended June 30, 2024 compared with Six Months Ended June 30, 2023 | | |
| Change due to: | | Interest Variance | | Change due to: | | Interest Variance | | | | |
(tax-equivalent basis, dollars in thousands) | Volume | | Rate | | | Volume | | Rate | | | | | | |
Earning assets: | | | | | | | | | | | | | | | | | |
Federal funds sold and cash investments | $ | (28) | | | $ | 51 | | | $ | 23 | | | $ | (226) | | | $ | 220 | | | $ | (6) | | | | | | | |
Investment securities: | | | | | | | | | | | | | | | | | |
Taxable investment securities | 2,376 | | | 3,208 | | | 5,584 | | | 4,171 | | | 6,222 | | | 10,393 | | | | | | | |
Investment securities exempt from federal income tax | 35 | | | (100) | | | (65) | | | (145) | | | (16) | | | (161) | | | | | | | |
Total securities | 2,411 | | | 3,108 | | | 5,519 | | | 4,026 | | | 6,206 | | | 10,232 | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | |
Loans | (6,505) | | | 3,407 | | | (3,098) | | | (10,470) | | | 8,908 | | | (1,562) | | | | | | | |
Loans exempt from federal income tax | (81) | | | 27 | | | (54) | | | (161) | | | 62 | | | (99) | | | | | | | |
Total loans | (6,586) | | | 3,434 | | | (3,152) | | | (10,631) | | | 8,970 | | | (1,661) | | | | | | | |
Loans held for sale | 13 | | | 12 | | | 25 | | | 41 | | | 23 | | | 64 | | | | | | | |
Nonmarketable equity securities | (15) | | | 379 | | | 364 | | | (224) | | | 480 | | | 256 | | | | | | | |
Total earning assets | $ | (4,205) | | | $ | 6,984 | | | $ | 2,779 | | | $ | (7,014) | | | $ | 15,899 | | | $ | 8,885 | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | |
Checking and money market deposits | $ | (1,724) | | | $ | 3,834 | | | $ | 2,110 | | | $ | (2,308) | | | $ | 10,701 | | | $ | 8,393 | | | | | | | |
Savings deposits | (61) | | | 136 | | | 75 | | | (119) | | | 427 | | | 308 | | | | | | | |
Time deposits | 318 | | | 2,302 | | | 2,620 | | | 1,380 | | | 5,429 | | | 6,809 | | | | | | | |
Brokered time deposits | 1,031 | | | 23 | | | 1,054 | | | 2,770 | | | 388 | | | 3,158 | | | | | | | |
Total interest-bearing deposits | (436) | | | 6,295 | | | 5,859 | | | 1,723 | | | 16,945 | | | 18,668 | | | | | | | |
Short-term borrowings | 45 | | | 249 | | | 294 | | | 221 | | | 884 | | | 1,105 | | | | | | | |
FHLB advances and other borrowings | 324 | | | 116 | | | 440 | | | (2,182) | | | (348) | | | (2,530) | | | | | | | |
Subordinated debt | (60) | | | (10) | | | (70) | | | (142) | | | (18) | | | (160) | | | | | | | |
Trust preferred debentures | 16 | | | 53 | | | 69 | | | 39 | | | 190 | | | 229 | | | | | | | |
Total interest-bearing liabilities | $ | (111) | | | $ | 6,703 | | | $ | 6,592 | | | (341) | | | 17,653 | | | 17,312 | | | | | | | |
Net interest income | $ | (4,094) | | | $ | 281 | | | $ | (3,813) | | | $ | (6,673) | | | $ | (1,754) | | | $ | (8,427) | | | | | | | |
Interest Income. Interest income, on a tax-equivalent basis, increased $2.8 million to $103.5 million in the three months ended June 30, 2024 as compared to the same quarter in 2023, primarily due to improved yields on earning assets. The yield on earning assets increased 33 basis points to 5.84% from 5.51% primarily due to the impact of increasing market interest rates.
Average earning assets decreased to $7.13 billion in the second quarter of 2024 from $7.33 billion in the same quarter of 2023. The decrease in average loans of $440.5 million was partially offset by a $237.0 million increase in investment securities.
Average loans decreased $440.5 million to $5.85 billion in the second quarter of 2024 compared to the same quarter of 2023, due primarily to continued reductions in our equipment financing and consumer loan portfolios. Average equipment finance loan and lease balances decreased $213.7 million to $917.6 million in the second quarter of 2024, compared to the second quarter of 2023. The Company continued to reduce its concentration of this product within the overall loan portfolio. Consumer loans decreased $322.4 million during the second quarter to $807.2 million due to loan payoffs and a cessation in
loans originated through GreenSky. Our Greensky-originated average loan balances decreased $273.0 million in the second quarter of 2024 to $569.1 million, compared to the second quarter of 2023. In addition, as previously disclosed, during the fourth quarter of 2023, the Company ceased originating loans through LendingPoint.
Average construction loans increased this quarter by $118.0 million, compared to the prior year's second quarter, primarily due to funding draws on existing multifamily project lines.
For the six months ended June 30, 2024, interest income, on a tax-equivalent basis, increased $8.9 million to $205.4 million as compared to the same period in 2023, primarily due to growth in earning assets. The yield on earning assets increased 37 basis points to 5.80% from 5.43%, primarily due to the impact of increasing market interest rates.
Average earning assets decreased to $7.12 billion in the first six months of 2024 from $7.30 billion in the same period in 2023. Average loans decreased $374.5 million, which was partially offset by an increase in investment securities of $207.8 million. The changes in average loan mix on a year-to-date basis is consistent with the quarter-to-date changes described previously.
Interest Expense. Interest expense increased $6.6 million to $48.2 million for the three months ended June 30, 2024 compared to the three months ended June 30, 2023. The cost of interest-bearing liabilities increased to 3.36% for the second quarter of 2024 compared to 2.83% for the second quarter of 2023 due to the increase in deposit costs as a result of the rate increases previously enacted by the Federal Reserve.
Interest expense on deposits increased $5.9 million to $39.5 million for the three months ended June 30, 2024 from the comparable period in 2023. The increase was primarily due to an increase in rates paid on deposits. Average balances of interest-bearing deposit accounts decreased $157.8 million, or 3.0%, to $5.10 billion for the three months ended June 30, 2024 compared to the same period one year earlier. Our retail, commercial, servicing and public fund deposits decreased $38.6 million, $142.2 million, $22.2 million, and $42.2 million, respectively. These declines in volume were partially offset by increases in brokered deposits and reciprocal deposits of $71.0 million and $16.3 million, respectively.
For the six month period ended June 30, 2024, interest expense increased $17.3 million to $94.0 million compared to the six months ended June 30, 2023. The cost of interest-bearing liabilities increased to 3.29% for the first six months of 2024 compared to 2.65% for the same period of 2023. Interest expense on deposits increased to $78.7 million from $60.0 million for the comparable period in 2023, primarily due to increases in interest rates on deposits.
Interest expense on FHLB advances and other borrowings decreased $2.5 million for the six months ended June 30, 2024, from the comparable period in 2023. Average balances decreased $99.0 million for the six months ended June 30, 2024, from the comparable period in 2023, as loan paydowns permitted a decrease in the use of this funding source.
Provision for Credit Losses. The Company's provision for credit losses totaled $16.8 million for the three months ended June 30, 2024, compared to $5.9 million for the three months ended June 30, 2023. For the six months ended June 30, 2024 and 2023, the Company recorded provision expense of $30.8 million and $9.0 million, respectively.The provision expense was attributable to loans, with the exception of $0.2 million recapture attributable to unfunded commitments in the three and six months ended June 30, 2024.
The elevated loan provision in the second quarter of 2024 was primarily due to credit deterioration and servicing issues involving one of our FinTech partners, LendingPoint, subsequent to their system conversion in late 2023. The Company recognized provision expense of $14.0 million related to this portfolio. In addition, the provision expense for the first quarter of 2024 included a specific reserve of $8.0 million on a multi-family construction project.
The provision for credit losses on loans recognized during the three and six months ended June 30, 2024 was made at a level deemed necessary by management to absorb estimated losses in the loan portfolio. A detailed evaluation of the adequacy of the allowance for credit losses is completed quarterly by management, the results of which are used to determine provision for credit losses. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and reasonable and supportable forecasts along with other qualitative and quantitative factors.
Noninterest Income. Noninterest income decreased 5.85% for the three months ended June 30, 2024, compared to the same period one year prior and and increased 12.48% for the six months ended June 30, 2024, compared to the same period one year prior. The following table sets forth the major components of our noninterest income for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Increase (decrease) | | Six Months Ended June 30, | | Increase (decrease) |
(dollars in thousands) | 2024 | | 2023 | | | 2024 | | 2023 | |
Noninterest income: | | | | | | | | | | | |
Wealth management revenue | $ | 6,801 | | | $ | 6,269 | | | $ | 532 | | | $ | 13,933 | | | $ | 12,680 | | | $ | 1,253 | |
Service charges on deposit accounts | 3,121 | | | 2,677 | | | 444 | | | 6,237 | | | 5,245 | | | 992 | |
Interchange revenue | 3,563 | | | 3,696 | | | (133) | | | 6,921 | | | 7,108 | | | (187) | |
Residential mortgage banking revenue | 557 | | | 540 | | | 17 | | | 1,084 | | | 945 | | | 139 | |
Income on company-owned life insurance | 1,925 | | | 891 | | | 1,034 | | | 3,726 | | | 1,767 | | | 1,959 | |
Loss on sales of investment securities, net | (152) | | | (869) | | | 717 | | | (152) | | | (1,517) | | | 1,365 | |
| | | | | | | | | | | |
Other income | 1,841 | | | 5,549 | | | (3,708) | | | 7,094 | | | 8,304 | | | (1,210) | |
Total noninterest income | $ | 17,656 | | | $ | 18,753 | | | $ | (1,097) | | | $ | 38,843 | | | $ | 34,532 | | | $ | 4,311 | |
Wealth management revenue. Wealth management revenue increased $0.5 million and $1.3 million for the three and six months ended June 30, 2024, as compared to the same periods in 2023. Assets under administration increased to $4.00 billion at June 30, 2024 from $3.59 billion at June 30, 2023, primarily due to improved sales activity and an increase in market performance.
Company-owned life insurance income. Income on company-owned life insurance income increased $1.0 million and $2.0 million for the three and six months ended June 30, 2024, as compared to the same periods in 2023. As previously discussed, the Company surrendered certain low-yielding life insurance policies and purchased additional policies in the third quarter of 2023, resulting in the increase in revenue.
Other noninterest income. Other income decreased $3.7 million for the three months ended June 30, 2024, as compared to the same period in 2023. The Company recognized losses of $0.6 million on the disposition of repossessed leased assets in the second quarter of 2024. As mentioned previously, the Company recognized a gain of $0.2 million on the redemption of subordinated debt in the second quarter of 2024 compared to $0.7 million in the second quarter of 2023. Also in the second quarter of 2023, the Company recognized a gain of $0.8 million on the sale of OREO. In addition, the Company recognized amortization expense of $0.6 million on our commercial serving portfolio in the current quarter but no expense in the second quarter of 2023, as the portfolio was classified as held for sale.
Noninterest Expense. The following table sets forth the major components of noninterest expense for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Increase (decrease) | | Six Months Ended June 30, | | Increase (decrease) | | | | | | | |
(dollars in thousands) | 2024 | | 2023 | | | 2024 | | 2023 | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | $ | 22,872 | | | $ | 22,857 | | | $ | 15 | | | $ | 46,974 | | | $ | 47,100 | | | $ | (126) | | | | | | | | | | | | |
Occupancy and equipment | 3,964 | | | 3,879 | | | 85 | | | 8,106 | | | 8,322 | | | (216) | | | | | | | | | | | | |
Data processing | 7,205 | | | 6,544 | | | 661 | | | 13,927 | | | 12,855 | | | 1,072 | | | | | | | | | | | | |
FDIC insurance | 1,219 | | | 1,196 | | | 23 | | | 2,493 | | | 2,525 | | | (32) | | | | | | | | | | | | |
Professional services | 2,243 | | | 1,663 | | | 580 | | | 4,498 | | | 3,423 | | | 1,075 | | | | | | | | | | | | |
Marketing | 741 | | | 670 | | | 71 | | | 1,478 | | | 1,373 | | | 105 | | | | | | | | | | | | |
Communications | 336 | | | 496 | | | (160) | | | 678 | | | 1,007 | | | (329) | | | | | | | | | | | | |
Loan expense | 1,250 | | | 1,420 | | | (170) | | | 2,481 | | | 2,238 | | | 243 | | | | | | | | | | | | |
Amortization of intangible assets | 1,016 | | | 1,208 | | | (192) | | | 2,105 | | | 2,499 | | | (394) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Other expense | 6,633 | | | 2,961 | | | 3,672 | | | 9,606 | | | 6,034 | | | 3,572 | | | | | | | | | | | | |
Total noninterest expense | $ | 47,479 | | | $ | 42,894 | | | $ | 4,585 | | | $ | 92,346 | | | $ | 87,376 | | | $ | 4,970 | | | | | | | | | | | | |
Total noninterest expense increased $4.6 million and $5.0 million in the three and six months ended June 30, 2024, as compared to the same period of 2023. Other expense for the second quarter of 2024 included $4.1 million related to OREO impairment, OREO property taxes, and expenses related to various legal actions.
Income Tax Expense. The Company's effective tax rates were 19.9% and 22.6% for the three and six months ended June 30, 2024, respectively, compared to 25.1% and 24.6% for the three and six months ended June 30, 2023, respectively. The decrease in the effective tax rate from the three and six months ended June 30, 2023 is due primarily to the decrease in estimated 2024 taxable income.
Financial Condition
Assets. Total assets were $7.76 billion at June 30, 2024, as compared to $7.87 billion at December 31, 2023.
Loans. The loan portfolio is the largest category of our assets. The following table presents the balance and associated percentage of each major category in our loan portfolio at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 | | December 31, 2023 |
(dollars in thousands) | Balance | | Percent | | Balance | | Percent |
Loans: | | | | | | | |
Commercial: | | | | | | | |
Equipment finance loans | $ | 461,409 | | | 7.9 | % | | $ | 531,143 | | | 8.7 | % |
Equipment finance leases | 428,659 | | | 7.3 | | | 473,350 | | | 7.7 | |
| | | | | | | |
| | | | | | | |
Other commercial loans | 939,458 | | | 16.1 | | | 951,387 | | | 15.5 | |
Total commercial loans and leases | 1,829,526 | | | 31.3 | | | 1,955,880 | | | 31.9 | |
Commercial real estate | 2,421,505 | | | 41.4 | | | 2,406,845 | | | 39.3 | |
Construction and land development | 476,528 | | | 8.1 | | | 452,593 | | | 7.4 | |
Residential real estate | 378,393 | | | 6.5 | | | 380,583 | | | 6.2 | |
Consumer | 746,042 | | | 12.7 | | | 935,178 | | | 15.2 | |
Total loans, gross | 5,851,994 | | | 100.0 | % | | 6,131,079 | | | 100.0 | % |
Allowance for credit losses on loans | (92,183) | | | | | (68,502) | | | |
Total loans, net | $ | 5,759,811 | | | | | $ | 6,062,577 | | | |
Total loans decreased $279.1 million to $5.85 billion at June 30, 2024, as compared to December 31, 2023. Increases in commercial real estate loans and construction and land development loans of $14.7 million and $23.9 million, respectively, were offset by decreases in all other loan categories. The Company originated loans in a more selective and deliberate approach to balance liquidity and continued the intentional reduction of our equipment finance and consumer portfolios.
Consumer loans decreased $189.1 million to $746.0 million at June 30, 2024 compared to December 31, 2023, due to loan payoffs and a cessation in loans originated through GreenSky. Our Greensky-originated loan balances decreased $145.3 million during the first half of 2024 to $538.3 million at June 30, 2024. In addition, during the fourth quarter of 2023, the Company ceased originating loans through LendingPoint. At June 30, 2024, the Company had $114.2 million of loans outstanding that were originated through LendingPoint, which continue to be serviced by LendingPoint.
The principal segments of our loan portfolio are discussed below:
Commercial loans. We provide a mix of variable and fixed rate commercial loans. The loans are typically made to small- and medium-sized manufacturing, wholesale, retail and service businesses for working capital needs, business expansions and farm operations. Commercial loans generally include lines of credit and loans with maturities of five years or less. The loans are generally made with business operations as the primary source of repayment, but may also include collateralization by inventory, accounts receivable and equipment, and generally include personal guarantees. The commercial loan category also includes loans originated by the equipment financing business that are secured by the underlying equipment.
Commercial real estate loans. Our commercial real estate loans consist of both real estate occupied by the borrower for ongoing operations and non-owner occupied real estate properties. The real estate securing our existing commercial real estate loans includes a wide variety of property types, such as owner occupied offices, warehouses and production facilities, office buildings, hotels, mixed-use residential and commercial facilities, retail centers, multifamily properties and assisted living facilities. Our commercial real estate loan portfolio also includes farmland loans. Farmland loans are generally made to a borrower actively involved in farming rather than to passive investors.
Construction and land development loans. Our construction and land development loans are comprised of residential construction, commercial construction and land acquisition and development loans. Interest reserves are generally established on real estate construction loans.
The following table presents the balance and associated percentage of the major property types within our commercial real estate and construction and land development loan portfolios at June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | |
| June 30, 2024 | | December 31, 2023 |
(dollars in thousands) | Balance | | Percent | | Balance | | Percent |
Multi-Family | $ | 547,840 | | | 18.9 | % | | $ | 516,295 | | | 18.1 | % |
Skilled Nursing | 408,680 | | | 14.1 | | | 469,096 | | | 16.4 | |
Retail | 470,709 | | | 16.2 | | | 454,589 | | | 15.9 | |
Industrial/Warehouse | 219,857 | | | 7.6 | | | 217,956 | | | 7.6 | |
Hotel/Motel | 201,302 | | | 6.9 | | | 159,707 | | | 5.6 | |
Office | 152,599 | | | 5.3 | | | 153,756 | | | 5.4 | |
All other | 897,046 | | | 31.0 | | | 888,039 | | | 31.0 | |
Total commercial real estate and construction and land development loans | $ | 2,898,033 | | | 100.0 | % | | $ | 2,859,438 | | | 100.0 | % |
Loans secured by office space totaled $152.6 million and $153.8 million at June 30, 2024 and December 31, 2023, respectively, primarily located in suburban locations in Illinois and Missouri.
Residential real estate loans. Our residential real estate loans are loans secured by residential properties that generally do not qualify for secondary market sale.
Consumer loans. Our consumer loans include direct personal loans, indirect automobile loans, lines of credit and installment loans originated through home improvement specialty retailers and contractors. Personal loans are generally secured by automobiles, boats and other types of personal property and are made on an installment basis.
Lease financing. Our equipment leasing business provides financing leases to varying types of businesses nationwide for purchases of business equipment and software. The financing is secured by a first priority interest in the financed asset and generally requires monthly payments.
The following table shows the contractual maturities of our loan portfolio and the distribution between fixed and adjustable interest rate loans at June 30, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2024 |
| Within One Year | | One Year to Five Years | | Five Years to 15 Years | | After 15 Years | | |
(dollars in thousands) | Fixed Rate | | Adjustable Rate | | Fixed Rate | | Adjustable Rate | | Fixed Rate | | Adjustable Rate | | Fixed Rate | | Adjustable Rate | | Total |
Commercial | $ | 125,351 | | | $ | 446,517 | | | $ | 505,589 | | | $ | 79,101 | | | $ | 110,899 | | | $ | 88,336 | | | $ | — | | | $ | 45,074 | | | $ | 1,400,867 | |
Commercial real estate | 382,410 | | | 355,621 | | | 958,131 | | | 206,804 | | | 301,722 | | | 192,720 | | | 5,554 | | | 18,543 | | | 2,421,505 | |
Construction and land development | 69,562 | | | 135,908 | | | 106,255 | | | 113,698 | | | 481 | | | 49,254 | | | 98 | | | 1,272 | | | 476,528 | |
Total commercial loans | 577,323 | | | 938,046 | | | 1,569,975 | | | 399,603 | | | 413,102 | | | 330,310 | | | 5,652 | | | 64,889 | | | 4,298,900 | |
Residential real estate | 4,463 | | | 6,209 | | | 8,323 | | | 18,064 | | | 23,674 | | | 37,265 | | | 173,908 | | | 106,487 | | | 378,393 | |
Consumer | 2,700 | | | 142 | | | 614,720 | | | 97,285 | | | 31,195 | | | — | | | — | | | | | 746,042 | |
Lease financing | 28,086 | | | — | | | 325,541 | | | — | | | 75,032 | | | — | | | — | | | — | | | 428,659 | |
Total loans | $ | 612,572 | | | $ | 944,397 | | | $ | 2,518,559 | | | $ | 514,952 | | | $ | 543,003 | | | $ | 367,575 | | | $ | 179,560 | | | $ | 171,376 | | | $ | 5,851,994 | |
Loan Quality
We use what we believe is a comprehensive methodology to monitor credit quality and prudently manage credit concentration within our loan portfolio. Our underwriting policies and practices govern the risk profile, credit and geographic concentration for our loan portfolio. We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level.
Analysis of the Allowance for Credit Losses on Loans. The allowance for credit losses on loans was $92.2 million, or 1.58% of total loans, at June 30, 2024 compared to $68.5 million, or 1.12% of total loans, at December 31, 2023. The following table allocates the allowance for credit losses on loans by loan category: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | |
| June 30, 2024 | | December 31, 2023 | | |
(dollars in thousands) | Allowance | | Percent (1) | | Allowance | | Percent (1) | | | | |
Commercial | $ | 24,247 | | | 1.73 | % | | $ | 21,847 | | | 1.47 | % | | | | |
Commercial real estate | 22,197 | | | 0.92 | | | 20,229 | | | 0.84 | | | | | |
Construction and land development | 12,966 | | | 2.72 | | | 4,163 | | | 0.92 | | | | | |
Total commercial loans | 59,410 | | | 1.38 | | | 46,239 | | | 1.06 | | | | | |
Residential real estate | 5,193 | | | 1.37 | | | 5,553 | | | 1.46 | | | | | |
Consumer | 14,292 | | | 1.92 | | | 3,770 | | | 0.40 | | | | | |
Lease financing | 13,288 | | | 3.10 | | | 12,940 | | | 2.73 | | | | | |
Total allowance for credit losses on loans | $ | 92,183 | | | 1.58 | % | | $ | 68,502 | | | 1.12 | % | | | | |
(1)Represents the percentage of the allowance to total loans in the respective category.
We measure expected credit losses over the life of each loan utilizing a combination of models which measure probability of default and loss given default, among other things. The measurement of expected credit losses is impacted by loan and borrower attributes and certain macroeconomic variables. Models are adjusted to reflect the impact of certain current macroeconomic variables as well as their expected changes over a reasonable and supportable forecast period.
In estimating expected credit losses as of June 30, 2024, we utilized certain forecasted macroeconomic variables from Oxford Economics in our models. The forecasted projections included, among other things, (i) U.S. gross domestic product ranging from 1.7% to 2.2% over the next four quarters; (ii) the 10-year treasury rate decreasing from 4.5% in the second quarter of 2024 to 3.8% by the fourth quarter of 2025; and (iii) Illinois unemployment rate averaging 5.0% through the fourth quarter of 2025.
We qualitatively adjust the model results based on this scenario for various risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools. These Q-Factor adjustments are based upon management judgment and current assessment as to the impact of risks related to changes in lending policies and procedures; economic and business conditions; loan portfolio attributes and credit concentrations; and external factors, among other things, that are not already fully captured within the modeling inputs, assumptions and other processes. Management assesses the potential impact of such items within a range of severely negative impact to positive impact and adjusts the modeled expected credit loss by an aggregate adjustment percentage based upon the assessment. The qualitative factor adjustment at June 30, 2024, was approximately 65 basis points of total loans. The additional provision expense related to the LendingPoint portfolio resulted in the increase in the qualitative factor adjustment when compared to 41 basis points at December 31, 2023.
The allowance allocated to commercial loans totaled $24.2 million, or 1.73% of total commercial loans, at June 30, 2024, compared to $21.8 million, or 1.47%, at December 31, 2023. Modeled expected credit losses increased $0.4 million and qualitative factor adjustments related to commercial loans increased $2.8 million. A certain portion of the LendingPoint portfolio is classified as commercial loans. The Company recognized provision expense of $3.2 million on this portfolio. Specific allocations for commercial loans that were evaluated for expected credit losses on an individual basis decreased $0.8 million from $1.8 million at December 31, 2023.
The allowance allocated to commercial real estate loans totaled $22.2 million, or 0.92% of total commercial real estate loans, at June 30, 2024, increasing $2.0 million, from $20.2 million, or 0.84% of total commercial real estate loans, at December 31, 2023. Modeled expected credit losses were unchanged from prior quarter. Specific allocations for commercial real estate loans that were evaluated for expected credit losses on an individual basis increased from $0.7 million at December 31, 2023, to $3.0 million at June 30, 2024. The commercial real estate portfolio does not include significant exposure to urban office properties.
The allowance allocated to construction and land development loans totaled $13.0 million, or 2.72% of total construction and land development loans, at June 30, 2024, increasing $8.8 million, from $4.2 million, or 0.92% of total constructions loans, at December 31, 2023. Specific allocations for construction loans that were evaluated for expected credit losses on an individual basis totaled $8.0 million and $0.0 million at June 30, 2024 and December 31, 2023, respectively. This represents the specific reserve on one large construction and land development loan recognized in the first quarter of 2024
provision for credit losses. Modeled expected credit losses increased $0.2 million and qualitative factor adjustments related to construction loans increased $0.6 million.
The allowance allocated to consumer loans totaled $14.3 million, or 1.92% of total consumer loans, at June 30, 2024, compared to $3.8 million, or 0.40%, at December 31, 2023. Credit deterioration and servicing related issues with the LendingPoint portfolio, as previously discussed, resulted in an increase of the allowance of $10.7 million. The Company's consumer portfolios benefit from credit enhancements provided by LendingPoint and Greensky. The Company calculated its expected loss estimate based on delinquent loans, as reported by LendingPoint, net of expected credit enhancements. Specific allocations for consumer loans that were evaluated for expected credit losses on an individual basis decreased $0.1 million.
The allowance allocated to the lease portfolio totaled $13.3 million, or 3.10% of total commercial leases, at June 30, 2024, increasing $0.3 million, from $12.9 million, or 2.73% of total commercial leases at December 31, 2023. Modeled expected credit losses and specific allocation reserves each increased $0.3 million. Qualitative factor adjustments related to commercial leases decreased $0.2 million.
The following table provides an analysis of the allowance for credit losses on loans, provision for credit losses on loans and net charge-offs for the three and six months ended June 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, | | |
(dollars in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | | | |
Balance, beginning of period | $ | 78,057 | | | $ | 62,067 | | | $ | 68,502 | | | $ | 61,051 | | | | | |
Charge-offs: | | | | | | | | | | | |
Commercial | 2,968 | | | 1,071 | | | 5,378 | | | 2,040 | | | | | |
Commercial real estate | 5 | | | 1,544 | | | 696 | | | 2,290 | | | | | |
Construction and land development | — | | | 334 | | | — | | | 334 | | | | | |
Residential real estate | — | | | 54 | | | 35 | | | 85 | | | | | |
Consumer | 199 | | | 260 | | | 434 | | | 523 | | | | | |
Lease financing | 2,084 | | | 771 | | | 3,749 | | | 1,161 | | | | | |
Total charge-offs | 5,256 | | | 4,034 | | | 10,292 | | | 6,433 | | | | | |
Recoveries: | | | | | | | | | | | |
Commercial | 153 | | | 403 | | | 269 | | | 497 | | | | | |
Commercial real estate | 2,088 | | | 326 | | | 2,240 | | | 328 | | | | | |
Construction and land development | 1 | | | 32 | | | 1 | | | 32 | | | | | |
Residential real estate | 13 | | | 48 | | | 68 | | | 65 | | | | | |
Consumer | 63 | | | 80 | | | 150 | | | 173 | | | | | |
Lease financing | 64 | | | 149 | | | 245 | | | 223 | | | | | |
Total recoveries | 2,382 | | | 1,038 | | | 2,973 | | | 1,318 | | | | | |
Net charge-offs | 2,874 | | | 2,996 | | | 7,319 | | | 5,115 | | | | | |
Provision for credit losses on loans | 17,000 | | | 5,879 | | | 31,000 | | | 9,014 | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Balance, end of period | $ | 92,183 | | | $ | 64,950 | | | $ | 92,183 | | | $ | 64,950 | | | | | |
Gross loans, end of period | $ | 5,851,994 | | | $ | 6,367,344 | | | $ | 5,851,994 | | | $ | 6,367,344 | | | | | |
Average total loans | $ | 5,915,523 | | | $ | 6,356,012 | | | $ | 5,963,777 | | | $ | 6,338,305 | | | | | |
Net charge-offs to average loans | 0.20 | % | | 0.19 | % | | 0.25 | % | | 0.16 | % | | | | |
Allowance for credit losses to total loans | 1.58 | % | | 1.02 | % | | 1.58 | % | | 1.02 | % | | | | |
Individual loans considered to be uncollectible are charged-off against the allowance. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged-off are added to the allowance.
Net charge-offs for the three months ended June 30, 2024 totaled $2.9 million, compared to $3.0 million for the same period one year ago. Net charge-offs of equipment financing loans and leases for the three months ended June 30, 2024 and
2023, totaled $3.6 million and $1.5 million, respectively, primarily due to continued weakness within the trucking and transportation sector. The Company did recognize a $2.0 million partial recovery in the second quarter of 2024 related to a third quarter of 2023 charge off .
Net charge-offs for the six months ended June 30, 2024 totaled $7.3 million, compared to $5.1 million for the same period one year ago. Charge-offs of equipment financing loans and leases totaled $7.2 million for the six months ended June 30, 2024, compared to $2.7 million for the same period one year ago.
Nonperforming Loans. The following table sets forth our nonperforming assets by asset categories as of the dates indicated. Nonperforming loans include nonaccrual loans and loans past due 90 days or more and still accruing interest. The balances of nonperforming loans reflect the net investment in these assets.
| | | | | | | | | | | | | |
| |
| | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 | | |
Nonperforming loans: | | | | | |
Commercial | $ | 15,043 | | | $ | 9,282 | | | |
Commercial real estate | 53,381 | | | 33,891 | | | |
Construction and land development | 26,318 | | | 39 | | | |
Residential real estate | 4,859 | | | 3,869 | | | |
Consumer | 77 | | | 137 | | | |
Lease financing | 12,446 | | | 9,133 | | | |
Total nonperforming loans | 112,124 | | | 56,351 | | | |
Other real estate owned and other repossessed assets | 11,650 | | | 11,350 | | | |
Nonperforming assets | $ | 123,774 | | | $ | 67,701 | | | |
Nonperforming loans to total loans | 1.92 | % | | 0.92 | % | | |
Nonperforming assets to total assets | 1.60 | % | | 0.86 | % | | |
Allowance for credit losses to nonperforming loans | 82.22 | % | | 121.56 | % | | |
Non-performing loans increased $55.7 million to $112.1 million at June 30, 2024, compared to $56.4 million as of December 31, 2023. Four loans totaling $47.2 million account for the increase. Of these, three loans totaling $40.8 million are multi-family construction or multi-family projects.
We did not recognize interest income on nonaccrual loans during the three months ended June 30, 2024 or 2023 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $2.3 million and $3.6 million for the three and six months ended June 30, 2024, respectively, and $0.8 million and $1.6 million for the three and six months ended June 30, 2023, respectively.
The following table presents the change in our non-performing loans for the six months ended June 30, 2024:
| | | | | | | | | | | |
(dollars in thousands) | | | | | Six months ended June 30, 2024 | | |
Balance, beginning of period | | | | | $ | 56,351 | | | |
New nonperforming loans | | | | | 66,835 | | | |
Return to performing status | | | | | (1,253) | | | |
Payments received | | | | | (4,366) | | | |
Transfer to OREO and other repossessed assets | | | | | (727) | | | |
Charge-offs | | | | | (4,716) | | | |
Balance, end of period | | | | | $ | 112,124 | | | |
Investment Securities. Our investment strategy aims to maximize earnings while maintaining liquidity in securities with minimal credit risk. The types and maturities of securities purchased are primarily based on our current and projected liquidity and interest rate sensitivity positions. In the periods presented, all investment securities of the Company are classified as available for sale and, therefore, the book value of investment securities is equal to the fair market value.
The following table sets forth the book value and associated percentage of each category of investment securities at June 30, 2024 and December 31, 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | |
| June 30, 2024 | | December 31, 2023 | | | | |
(dollars in thousands) | Balance | | Percent | | Balance | | Percent | | | | |
Investment securities available for sale: | | | | | | | | | | | |
U.S. Treasury securities | $ | 2,994 | | | 0.3 | % | | $ | 1,097 | | | 0.1 | % | | | | |
U.S. government sponsored entities and U.S. agency securities | 50,831 | | | 4.6 | | | 72,572 | | | 7.9 | | | | | |
Mortgage-backed securities - agency | 704,176 | | | 64.4 | | | 574,500 | | | 62.7 | | | | | |
Mortgage-backed securities - non-agency | 86,182 | | | 7.9 | | | 83,529 | | | 9.1 | | | | | |
State and municipal securities | 66,151 | | | 6.0 | | | 57,460 | | | 6.3 | | | | | |
Corporate securities | 84,799 | | | 7.7 | | | 27,565 | | | 3.0 | | | | | |
Other securities | 99,958 | | | 9.1 | | | 99,172 | | | 10.9 | | | | | |
Total investment securities, available for sale, at fair value | $ | 1,095,091 | | | 100.0 | % | | $ | 915,895 | | | 100.0 | % | | | | |
The following table sets forth the book value, maturities and weighted average yields for our investment portfolio at June 30, 2024.
| | | | | | | | | | | | | | | | | |
(dollars in thousands) | Balance | | Percent | | Weighted average yield |
Investment securities available for sale: | | | | | |
U.S. Treasury securities: | | | | | |
Maturing within one year | $ | 2,994 | | | 0.3 | % | | 5.27 | % |
Maturing in one to five years | — | | | — | | | — | |
Maturing in five to ten years | — | | | — | | | — | |
Maturing after ten years | — | | | — | | | — | |
Total U.S. Treasury securities | $ | 2,994 | | | 0.3 | % | | 5.27 | % |
| | | | | |
U.S. government sponsored entities and U.S. agency securities: | | | | | |
Maturing within one year | $ | — | | | — | % | | — | % |
Maturing in one to five years | 24,255 | | | 2.2 | | | 3.72 | |
Maturing in five to ten years | 26,576 | | | 2.4 | | | 4.19 | |
Maturing after ten years | — | | | — | | | — | |
Total U.S. government sponsored entities and U.S. agency securities | $ | 50,831 | | | 4.6 | % | | 3.92 | % |
| | | | | |
Mortgage-backed securities - agency: | | | | | |
Maturing within one year | $ | 10,757 | | | 1.0 | % | | 6.43 | % |
Maturing in one to five years | 314,577 | | | 28.8 | | | 4.34 | |
Maturing in five to ten years | 165,674 | | | 15.1 | | | 3.65 | |
Maturing after ten years | 213,168 | | | 19.5 | | | 3.14 | |
Total mortgage-backed securities - agency | $ | 704,176 | | | 64.4 | % | | 3.83 | % |
| | | | | |
Mortgage-backed securities - non-agency: | | | | | |
Maturing within one year | $ | 5,987 | | | 0.5 | % | | 5.43 | % |
Maturing in one to five years | 66,232 | | | 6.1 | | | 5.30 | |
Maturing in five to ten years | 4,143 | | | 0.4 | | | 2.24 | |
Maturing after ten years | 9,820 | | | 0.9 | | | 3.57 | |
Total mortgage-backed securities - non-agency | $ | 86,182 | | | 7.9 | % | | 4.92 | % |
| | | | | |
State and municipal securities (1): | | | | | |
Maturing within one year | $ | 1,026 | | | 0.1 | % | | 3.15 | % |
Maturing in one to five years | 8,020 | | | 0.7 | | | 2.26 | |
Maturing in five to ten years | 25,317 | | | 2.3 | | | 2.05 | |
Maturing after ten years | 31,788 | | | 2.9 | | | 4.23 | |
Total state and municipal securities | $ | 66,151 | | | 6.0 | % | | 3.09 | % |
| | | | | |
Corporate securities: | | | | | |
Maturing within one year | $ | — | | | — | % | | — | % |
Maturing in one to five years | 31,200 | | | 2.8 | | | 5.06 | |
Maturing in five to ten years | 53,599 | | | 4.9 | | | 3.58 | |
Maturing after ten years | — | | | — | | | — | |
Total corporate securities | $ | 84,799 | | | 7.7 | % | | 4.10 | % |
| | | | | |
Other securities: | | | | | |
Maturing within one year | $ | — | | | — | % | | — | % |
Maturing in one to five years | 6,891 | | | 0.6 | | | 6.17 | |
Maturing in five to ten years | 32,542 | | | 3.0 | | | 6.70 | |
Maturing after ten years | 60,525 | | | 5.5 | | | 6.50 | |
Total other securities | $ | 99,958 | | | 9.1 | % | | 6.54 | % |
Total investment securities, available for sale | $ | 1,095,091 | | | 100.0 | % | | 4.17 | % |
(1)Weighted average yield for tax-exempt securities are presented on a tax-equivalent basis assuming a federal income tax rate of 21%.
The table below presents the credit ratings for our investment securities classified as available for sale, at fair value, at June 30, 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortized | | Fair | | Average credit rating |
(dollars in thousands) | cost | | Value | | AAA | | AA+/- | | A+/- | | BBB+/- | | <BBB- | | Not Rated |
Investment securities available for sale: | | | | | | | | | | | | | | | |
U.S. Treasury securities | $ | 2,995 | | | $ | 2,994 | | | $ | 1,996 | | | $ | 998 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
U.S. government sponsored entities and U.S. agency securities | 52,440 | | | 50,831 | | | — | | | 50,831 | | | — | | | — | | | — | | | — | |
Mortgage-backed securities - agency | 790,311 | | | 704,176 | | | — | | | 704,176 | | | — | | | — | | | — | | | — | |
Mortgage-backed securities - non-agency | 89,379 | | | 86,182 | | | 81,144 | | | 5,038 | | | — | | | — | | | — | | | — | |
State and municipal securities | 73,063 | | | 66,151 | | | 5,920 | | | 60,231 | | | — | | | — | | | — | | | — | |
Corporate securities | 93,459 | | | 84,799 | | | — | | | 7,179 | | | 15,123 | | | 62,497 | | | — | | | — | |
Other securities | 99,982 | | | 99,958 | | | 88,090 | | | 7,557 | | | 4,311 | | | — | | | — | | | — | |
Total investment securities, available for sale | $ | 1,201,629 | | | $ | 1,095,091 | | | $ | 177,150 | | | $ | 836,010 | | | $ | 19,434 | | | $ | 62,497 | | | $ | — | | | $ | — | |
Liabilities. At June 30, 2024, liabilities totaled $6.97 billion compared to $7.08 billion at December 31, 2023.
Deposits. We emphasize developing total client relationships with our customers in order to increase our retail and commercial core deposit bases, which are our primary funding sources. Our deposits consist of noninterest-bearing and interest-bearing demand, savings and time deposit accounts.
Total deposits decreased $191.5 million to $6.12 billion at June 30, 2024, as compared to December 31, 2023. Decreases in noninterest-bearing demand accounts, interest-bearing checking, and savings account balances of $36.9 million, $168.3 million and $20.8 million, respectively, during this period, were partially offset by increases in money market accounts and time deposits balances. Brokered time deposits increased to $131.4 million at June 30, 2024 from $94.5 million at December 31, 2023, accounting for all of the increase in time deposit balances. Deposit outflows were primarily related to certain larger commercial clients moving funds to the Company's wealth management business, in addition to seasonal outflows of public funds.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | |
(dollars in thousands) | June 30, 2024 | | December 31, 2023 | | |
| Balance | | Percent | | Balance | | Percent | | | | |
Noninterest-bearing demand | $ | 1,108,521 | | | 18.1 | % | | $ | 1,145,395 | | | 18.1 | % | | | | |
Interest-bearing: | | | | | | | | | | | |
Checking | 2,343,533 | | | 38.3 | | | 2,511,840 | | | 39.8 | | | | | |
Money market | 1,143,668 | | | 18.7 | | | 1,135,629 | | | 18.0 | | | | | |
Savings | 538,462 | | | 8.8 | | | 559,267 | | | 8.9 | | | | | |
Time | 983,839 | | | 16.1 | | | 957,398 | | | 15.2 | | | | | |
Total deposits | $ | 6,118,023 | | | 100.0 | % | | $ | 6,309,529 | | | 100.0 | % | | | | |
The following table sets forth the maturity of uninsured time deposits as of June 30, 2024:
| | | | | | | | |
(dollars in thousands) | | Amount |
Three months or less | | $ | 63,058 | |
Three to six months | | 7,212 | |
Six to 12 months | | 17,749 | |
After 12 months | | 9,697 | |
Total | | $ | 97,716 | |
FHLB Advances and Other Borrowings. FHLB advances and other borrowings totaled $600.0 million and $476.0 million as of June 30, 2024 and December 31, 2023, respectively. The Company utilized additional short-term FHLB advances to offset the decrease in deposits.
Capital Resources and Liquidity Management
Capital Resources. Shareholders’ equity is influenced primarily by earnings, dividends, issuances and redemptions of common and preferred stock and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized holding gains or losses, net of taxes, on available-for-sale investment securities and cash flow hedges.
Shareholders’ equity decreased $6.1 million to $785.8 million at June 30, 2024 as compared to December 31, 2023. The change in shareholders’ equity was the result of the generation of net income of $20.6 million, offset by dividends to common shareholders of $13.5 million, dividends to preferred shareholders of $4.5 million, the repurchases of common stock of $5.0 million and increase in accumulated other comprehensive losses of $5.8 million.
On December 5, 2023, the Company’s board of directors authorized a new share repurchase program, pursuant to which the Company is authorized to repurchase up to $25.0 million of common stock through December 31, 2024. During the six months ended June 30, 2024, the Company repurchased 205,153 shares of its common stock at a weighted average price of $24.09 under its stock repurchase program, with approximately $20.1 million of remaining repurchase authority.
Liquidity Management. Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.
Integral to our liquidity management is the administration of short-term borrowings. To the extent we are unable to obtain sufficient liquidity through core deposits, we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short- or long-term basis.
Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction, which represents the amount of the Bank’s obligation. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Investment securities with a carrying amount of $15.8 million and $20.9 million at June 30, 2024 and December 31, 2023, respectively, were pledged for securities sold under agreements to repurchase.
The table below presents our sources of liquidity as of June 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | |
(dollars in thousands) | | June 30, 2024 | | December 31, 2023 |
Cash and cash equivalents | | $ | 124,646 | | | $ | 135,061 | |
Unpledged securities | | 505,478 | | | 346,843 | |
FHLB committed liquidity | | 797,092 | | | 935,977 | |
FRB discount window availability | | 610,294 | | | 699,896 | |
Total Estimated Liquidity | | $ | 2,037,510 | | | $ | 2,117,777 | |
| | | | |
Conditional Funding Based on Market Conditions | | | | |
Additional credit facility | | $ | 409,000 | | | $ | 419,000 | |
Brokered CDs (additional capacity) | | $ | 450,000 | | | $ | 500,000 | |
The Company is a corporation separate and apart from the Bank and, therefore, must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to it by the Bank. There are statutory, regulatory and debt covenant limitations that affect the ability of the Bank to pay dividends to the Company. Management believed at June 30, 2024, that these limitations will not impact our ability to meet our ongoing short-term cash obligations.
Regulatory Capital Requirements
We are subject to various regulatory capital requirements administered by the federal and state banking regulators. Failure to meet regulatory capital requirements may result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for “prompt corrective action”, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting policies.
The Company adopted the five-year CECL transition option in 2020 provided for by the Office of the Comptroller of the Currency, the Federal Reserve, and the FDIC in March 2020. At the end of 2024 this transition will be complete.
At June 30, 2024, the Company and the Bank exceeded the regulatory minimums and met the regulatory definition of well-capitalized.
The following table presents the Company's and the Bank’s capital ratios and the minimum requirements at June 30, 2024:
| | | | | | | | | | | | | | | | | | | | |
Ratio | | Actual | | Minimum Regulatory Requirements (1) | | Well Capitalized |
Total risk-based capital ratio | | | | | | |
Midland States Bancorp, Inc. | | 13.83 | % | | 10.50 | % | | N/A |
Midland States Bank | | 12.96 | | | 10.50 | | | 10.00 | % |
Tier 1 risk-based capital ratio | | | | | | |
Midland States Bancorp, Inc. | | 11.23 | | | 8.50 | | | N/A |
Midland States Bank | | 11.71 | | | 8.50 | | | 8.00 | |
Common equity tier 1 risk-based capital ratio | | | | | | |
Midland States Bancorp, Inc. | | 8.64 | | | 7.00 | | | N/A |
Midland States Bank | | 11.71 | | | 7.00 | | | 6.50 | |
Tier 1 leverage ratio | | | | | | |
Midland States Bancorp, Inc. | | 9.84 | | | 4.00 | | | N/A |
Midland States Bank | | 10.26 | | | 4.00 | | | 5.00 | |
(1)Total risk-based capital ratio, Tier 1 risk-based capital ratio and Common equity tier 1 risk-based capital ratio include the capital conservation buffer of 2.5%.
Quantitative and Qualitative Disclosures About Market Risk
Market Risk. Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We are primarily exposed to interest rate risk as a result of offering a wide array of financial products to our customers and secondarily to price risk from investments in securities.
Interest Rate Risk. Interest rate risk is the risk to earnings arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (reprice risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and SOFR (basis risk).
Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment,and funding and hedging activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.
Changes in market interest rates may result in changes in the fair market value of our financial instruments, cash flows, and net interest income. We seek to achieve a stable net interest income profile while managing volatility arising from shifts in market interest rates. Our Board of Directors’ Risk Policy and Compliance Committee oversees interest rate risk, as well as the establishment of risk measures, limits, and policy guidelines for managing the amount of interest rate risk and its effect on net
interest income. The Committee meets quarterly to monitor the level of interest rate risk sensitivity to ensure compliance with the board of directors’ approved risk limits.
An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on our interest-earning assets would reprice upward more quickly than rates paid on our interest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on our interest-bearing liabilities would reprice upward more quickly than rates earned on our interest-earning assets, thus compressing our net interest margin.
Interest rate risk measurement is calculated and reported to the Risk Policy and Compliance Committee at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.
We use NII at Risk to model interest rate risk utilizing various assumptions for assets, liabilities, and derivatives. NII at Risk uses net interest income simulation analysis which involves forecasting net interest earnings under a variety of scenarios including changes in the level of interest rates, the shape of the yield curve, and spreads between market interest rates. The sensitivity of net interest income to changes in interest rates is measured using numerous interest rate scenarios including shocks, gradual ramps, curve flattening, curve steepening as well as forecasts of likely interest rates scenarios. Modeling the sensitivity of net interest earnings to changes in market interest rates is highly dependent on numerous assumptions incorporated into the modeling process. To the extent that actual performance is different than what was assumed, actual net interest earnings sensitivity may be different than projected. We use a data warehouse to study interest rate risk at a transactional level and use various ad-hoc reports to continuously refine assumptions. Assumptions and methodologies regarding administered rate liabilities (e.g., savings accounts, money market accounts and interest-bearing checking accounts), balance trends, and repricing relationships reflect our best estimate of expected behavior and these assumptions are reviewed periodically.
The following table shows NII at Risk at the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income sensitivity (Shocks) |
| Immediate change in rates |
(dollars in thousands) | -200 | | -100 | | +100 | | +200 |
June 30, 2024: | | | | | | | |
Dollar change | $ | 4,560 | | | $ | 1,984 | | | $ | (3,308) | | | $ | (7,548) | |
Percent change | 2.1 | % | | 0.9 | % | | (1.5) | % | | (3.4) | % |
December 31, 2023: | | | | | | | |
Dollar change | $ | 539 | | | $ | (293) | | | $ | (1,424) | | | $ | (3,162) | |
Percent change | 0.2 | % | | (0.1) | % | | (0.6) | % | | (1.3) | % |
| | | | | | | |
| | | | | | | |
| | | | | | | |
We report NII at Risk to isolate the change in income related solely to interest-earning assets and interest-bearing liabilities. The NII at Risk results included in the table above reflect the analysis used quarterly by management. It models -200, −100, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next twelve months. We were within board policy limits for all scenarios at June 30, 2024.
Tolerance levels for risk management require the continuing development of remedial plans to maintain residual risk within approved levels as we adjust the balance sheet. NII at Risk reported at June 30, 2024 projects that our earnings exhibit increasing profitability in a declining rate environment, consistent with our modeling at December 31, 2023. Throughout the course of 2023, the bank exhibited similar trends to the industry concerning its beta assumptions related to its non-maturity deposit portfolio. Coupled with a market shift to slowing rate increases or even rate cuts into 2024, the bank did start to position its investment strategy to protect against lower rates in the future. These two aspects are the primary drivers of moving to a virtually neutral position as measured in the +/- 100 basis point rate shocks.
Price Risk. Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and are subject to fair value accounting. We have price risk from investment securities, derivative instruments, and equity investments.
ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The quantitative and qualitative disclosures about market risk are included under “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Quantitative and Qualitative Disclosures about Market Risk”.
ITEM 4 – CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures. The Company’s management, including our President and
Chief Executive Officer and our Chief Financial Officer, have evaluated the effectiveness of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Exchange Act)), as of the end of the period covered by this report. Based on such evaluation, our President and Chief Executive Officer and our Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective as of that date to provide reasonable assurance that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its President and Chief Executive Officer and its Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in internal control over financial reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II – OTHER INFORMATION
ITEM 1 – LEGAL PROCEEDINGS
There are no material pending legal proceedings, other than ordinary routine litigation incidental to the business, to which we or any of our subsidiaries is a party or of which any of their property is the subject. However, given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to our business, we, like all banking organizations, are subject to various legal proceedings from time to time, including those referenced in "Note 11 - Commitments, Contingencies and Credit Risk" to our consolidated financial statements.
ITEM 1A– RISK FACTORS
There have been no material changes from the risk factors previously disclosed in the “Risk Factors” section included in our Annual Report on Form 10-K for the year ended December 31, 2023.
ITEM 2 – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Unregistered Sales of Equity Securities
None.
Issuer Purchases of Equity Securities
The following table sets forth information regarding the Company’s repurchase of shares of its outstanding common stock during the second quarter of 2024.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | Total number of shares purchased(1) | | Average price paid per share | | Total number of shares purchased as part of publicly announced plans or programs | | Approximate dollar value of shares that may yet be purchased under the plans or programs (2) |
April 1 - 30, 2024 | | 21,066 | | | $ | 24.58 | | | 21,066 | | | $ | 22,541,307 | |
May 1 - 31, 2024 | | 52,602 | | | 22.68 | | | 51,714 | | | 21,368,769 | |
June 1 - 30, 2024 | | 58,592 | | | 22.35 | | | 58,592 | | | 20,059,072 | |
Total | | 132,260 | | | $ | 22.84 | | | 131,372 | | | $ | 20,059,072 | |
(1)Represents shares of the Company’s common stock repurchased under the employee stock purchase program and shares withheld to satisfy tax withholding obligations upon the vesting of awards of restricted stock.
(2)As previously disclosed, the board of directors of the Company approved a stock repurchase program on December 5, 2023, pursuant to which the Company is authorized to repurchase up to $25.0 million of common stock through December 31, 2024. Stock repurchases under this programs may be made from time to time on the open market, in privately negotiated transactions, or in any manner that complies with applicable securities laws, at the discretion of the Company. The timing of purchases and the number of shares repurchased under the programs are dependent upon a variety of factors including price, trading volume, corporate and regulatory requirements and market condition. The repurchase program may be suspended or discontinued at any time without notice. As of June 30, 2024, 205,153 shares of the Company’s common stock have been repurchased under the program for an aggregate purchase price of $4.9 million.
ITEM 5 – OTHER INFORMATION
During the three months ended June 30, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.
ITEM 6 – EXHIBITS
| | | | | | | | |
Exhibit No. | | Description |
|
31.1 | | |
| | |
31.2 | | |
| | |
32.1 | | |
| | |
32.2 | | |
| | |
101 | | Financial information from the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2024 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements – filed herewith. |
| | |
104 | | The cover page from Midland States Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended June 30, 2024 formatted in inline XBRL and contained in Exhibit 101. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | | | | | | | | |
| Midland States Bancorp, Inc. |
| | | |
| | | |
Date: August 8, 2024 | By: | /s/ | Jeffrey G. Ludwig |
| | | Jeffrey G. Ludwig |
| | | President and Chief Executive Officer |
| | | (Principal Executive Officer) |
| | | |
| | | |
Date: August 8, 2024 | By: | /s/ | Eric T. Lemke |
| | | Eric T. Lemke |
| | | Chief Financial Officer |
| | | (Principal Financial Officer) |