Organic capital generation remains impaired by significant net losses, including a $141.0 million deficit in 2025Q1, which complicates the sustainability of the $9.1 million quarterly dividend payout.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 |
|---|
| Cash from Operations | 117.95M | 125.68M | 176.55M | 154.64M | 247.06M | 334.44M | 499.15M | 538.65M | 97.09M | 70.46M | 24.13M | 73.52M | 21.5M | 30.99M | 2.37M | 21.58M | 17.9M | 9.02M |
| Operating CF Growth % | 57.5% | -28.81% | 14.17% | -37.41% | -26.13% | -33% | -7.33% | 454.78% | 37.81% | 192.03% | -67.18% | 241.99% | -30.63% | 1210.36% | -89.04% | 20.57% | 98.41% | - |
| Net Income | 35.16M | -124.28M | 38.04M | 75.46M | 99.03M | 81.32M | 22.54M | 55.78M | 39.42M | 16.06M | 31.53M | 24.41M | 10.82M | 14.51M | 13.66M | 11.37M | 12.07M | 18.34M |
| Depreciation & Amortization | 11.54M | 11.95M | 13.16M | 12.72M | 14.38M | 16.34M | 19.51M | 19.43M | 16.07M | 13.45M | 13.37M | 12.61M | 6M | 5.44M | 5.17M | 0 | 3.7M | 1.25M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.61M | 10.52M | 12.03M | 14.54M | 6.47M | 4.06M | 1.02M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 86.24M | 244.92M | 113.69M | 59.66M | 144.96M | 238.33M | 489.33M | 439.06M | 19.63M | 29.12M | -31.55M | 37.2M | -458K | 7.55M | 94K | -298K | 5.55M | -15.79M |
| Working Capital Changes | -18.06M | -9.82M | 8.63M | 4.31M | -13.51M | -3.5M | -34.41M | 9.41M | 9.91M | -1.58M | -4.26M | -7.58M | 836K | 2.12M | -17.14M | 10.5M | -3.67M | 5.09M |
| Cash from Investing | 641.09M | 748.9M | 136.71M | -76.08M | -1.1B | -478.5M | -1.31B | -364.79M | -6.69M | -234.61M | -359.06M | -229.51M | 30.09M | -100.17M | -36.91M | 161.69M | 20.85M | 38.86M |
| Purchase of Investments | -832.54M | -809.21M | 0 | -652.68M | -217.65M | -470.05M | -281.95M | -214.58M | -97.08M | -280.63M | -205.4M | -89.79M | -38.91M | -95.85M | 0 | -219.85M | -200.95M | -23.25M |
| Sale/Maturity of Investments | 634.44M | 540M | 489.43M | 513.79M | 236.41M | 243.41M | 242.29M | 286.01M | 174.23M | 298.65M | 202.06M | 108.88M | 70.83M | 165.21M | 0 | 287.98M | 136.52M | 70.05M |
| Net Investment Activity | -198.1M | -269.21M | 489.43M | -138.89M | 18.76M | -226.64M | -39.66M | 71.44M | 77.14M | 18.02M | -3.34M | 19.09M | 31.92M | 69.35M | 0 | 68.13M | -64.42M | 46.8M |
| Acquisitions | 0 | 0 | 37K | 0 | 60.27M | -2.71M | 0 | 69.88M | 36.15M | -18.52M | -5.19M | -20.05M | 85.02M | 13.83M | 0 | 0 | 54.64M | 52.92M |
| Other Investing | 843.31M | 1.02B | -345.86M | 71.54M | -1.17B | -246.42M | -1.27B | -500.57M | -112.79M | -227.92M | -348.35M | -222.44M | -83.93M | -179.76M | -33.4M | 120.77M | 41.29M | -59.47M |
| Cash from Financing | -747.38M | -861.54M | -333.55M | -104.13M | 332.08M | 482.79M | 760.42M | 6.94M | -91.9M | 188.64M | 313.18M | 208.76M | 21.59M | 41.86M | 49.05M | -140.88M | -65.53M | 23.34M |
| Dividends Paid | -36.7M | -36.59M | -35.98M | -35.49M | -29.09M | -25.17M | -24.96M | -23.79M | -20.31M | -14.19M | -9.85M | -7.69M | -7.77M | -7.57M | -7.57M | -6.01M | -5.23M | -2.81M |
| Share Repurchases | -17.58M | -9.66M | -5.47M | -17.9M | -1.11M | -11.69M | -39.62M | -4.02M | 0 | 0 | 0 | 0 | 0 | -9K | -35K | -1.38M | -88K | -20K |
| Stock Issued | 817K | 643K | 0 | 0 | 0 | 0 | 0 | 0 | 2.28M | 3.23M | 71.47M | 470K | 0 | 1.97M | 457K | 355K | 135K | 275K |
| Net Stock Activity | -16.77M | -9.02M | -5.47M | -17.9M | -1.11M | -11.69M | -39.62M | -4.02M | 2.28M | 3.23M | 71.47M | 470K | 0 | 1.96M | 422K | -1.03M | 47K | 255K |
| Debt Issuance (Net) | 0 | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | -496.37M | -772.86M | -110.96M | -53.45M | 176.4M | 1.01B | 559.48M | 155.92M | -168.05M | -13.14M | 38.04M | 217.01M | 2.89M | 33.26M | 46.12M | -142.51M | -108.06M | 1.35M |
| Net Change in Cash | 11.65M | 13.04M | -20.3M | -25.57M | -519.74M | 338.73M | -52.87M | 180.81M | -1.5M | 24.49M | -21.76M | 52.57M | 73.18M | -27.32M | 14.5M | 0 | -26.78M | 71.22M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 127.81M | 114.77M | 135.06M | 160.63M | 680.37M | 341.64M | 394.5M | 213.7M | 215.2M | 190.72M | 212.47M | 159.9M | 86.72M | 114.05M | 99.55M | 57.16M | 83.94M | 12.71M |
| Cash at End | 113.66M | 127.81M | 114.77M | 135.06M | 160.63M | 680.37M | 341.64M | 394.5M | 213.7M | 215.2M | 190.72M | 212.47M | 159.9M | 86.72M | 114.05M | 99.55M | 57.16M | 83.94M |
| Interest Paid | 143.32M | 156.58M | 189.6M | 159.14M | 55.07M | 31.73M | 47.71M | 58.16M | 40.96M | 21.96M | 15.93M | 12.98M | 8.49M | 9.98M | 0 | 0 | 24.66M | 19.57M |
| Income Taxes Paid | 309K | 1.58M | 22.54M | 25.12M | 36.51M | 7.76M | 2.98M | 479K | 580K | 653K | 1.07M | 8.54M | 4.68M | 848K | 0 | 0 | 11.38M | 852K |
| Free Cash Flow | 117.06M | 120.33M | 169.65M | 145.91M | 243.59M | 331.72M | 496.56M | 533.12M | 89.86M | 64.27M | 21.95M | 67.51M | 18.58M | 27.4M | -1.15M | 4.37M | 7.25M | 7.63M |
| FCF Growth % | -29.53% | -29.07% | 16.27% | -40.1% | -26.57% | -33.2% | -6.86% | 493.27% | 39.81% | 192.86% | -67.49% | 263.4% | -32.19% | 2488.58% | -126.25% | -39.69% | -5.02% | - |
Credit quality and provisioning
According to recent SEC filings, MSBI's net income has exhibited extreme volatility, including a significant $141.0 million loss in 2025Q1, which suggests that the bank's ability to generate organic capital is currently compromised by non-recurring charges and potential credit-related impairments that warrant close investor scrutiny.
The erratic nature of net income, punctuated by large quarterly losses, indicates that the bank's internal capital generation capacity is currently unreliable. Investors should monitor whether these earnings swings are truly isolated events or if they reflect a structural weakness in the bank's core profitability that limits its ability to support future asset growth.
As reported in financial statements, MSBI has consistently maintained a high level of investment activity, with quarterly purchase volumes often exceeding $200 million, suggesting that the bank is actively rotating its securities portfolio to manage liquidity or duration in response to shifting interest rate environments.
The frequent turnover of the investment portfolio appears to be a primary tool for managing the bank's liquidity position rather than a passive hold-to-maturity strategy. This high level of activity may indicate that the bank is attempting to offset margin compression by aggressively repositioning its earning assets, though this strategy introduces additional market risk.
Based on MSBI's reported figures, the bank recorded a substantial $84.5 million provision for loan losses in 2024Q4, which significantly outpaced typical quarterly levels and suggests that the institution is aggressively addressing underlying credit deterioration within its specialized leasing and commercial loan portfolios.
The lumpy nature of these provisions implies that the bank is periodically recognizing credit losses that may have been building over several quarters. This pattern suggests that the bank's credit risk management may be reactive, and further investigation into the specific asset classes driving these provisions is necessary to assess long-term solvency.
Data from recent quarterly filings shows that MSBI has maintained a consistent dividend payout of approximately $9 million per quarter, even during periods of significant net losses, which raises questions regarding the long-term sustainability of these distributions without a return to normalized profitability.
While the dividend appears stable on the surface, the payout ratio is effectively infinite during loss-making quarters, indicating that the bank is funding these returns from existing capital buffers rather than current earnings. Investors should monitor whether management will prioritize capital preservation over dividend continuity if the current earnings strain persists.
Quick answers to the most common questions about buying MSBI stock.
Midland States Bancorp, Inc. (MSBI) generated $125.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Midland States Bancorp, Inc. (MSBI) generated $120.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Midland States Bancorp, Inc. (MSBI) spent $5.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Midland States Bancorp, Inc. (MSBI) returned $36.6M to shareholders via cash dividends and spent $9.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.