World Wealth Journal
SEE OTHER BRANDS

Bringing you the latest news on finance and banking

MidWestOne Financial Group, Inc. Reports Financial Results for the Third Quarter of 2025

IOWA CITY, Iowa, Oct. 23, 2025 (GLOBE NEWSWIRE) -- MidWestOne Financial Group, Inc. (Nasdaq: MOFG) ("we," "our," or the "Company") today reported results for the third quarter of 2025.

Third Quarter 2025 Summary1

  • Net income of $17.0 million, or $0.82 per diluted common share. Adjusted earnings of $18.1 million, or $0.872 per common share.
    • Noninterest income was $10.3 million, which included a negative MSR valuation adjustment of $611 thousand.
    • Noninterest expense was $37.6 million, which included a $655 thousand loss on extinguishment of debt and merger-related costs of $132 thousand.
    • Efficiency ratio of 58.21%2.
  • Net interest margin (tax equivalent) was 3.57%2; core net interest margin expanded 1 basis point ("bps") to 3.50%2.
  • Annualized loan growth of 3.5%.
  • Total deposits increased 1.7% from the linked quarter.
  • Tangible book value per share of $24.962, an increase of 4.3%.
  • Criticized loans ratio improved 16 bps to 4.99% and nonperforming loans ratio improved 17 bps to 0.68%.
  • Common equity tier 1 ("CET1") capital ratio improved 8 bps to 11.10%.

CEO Commentary

Charles (Chip) Reeves, Chief Executive Officer of the Company, commented, "We are absolutely thrilled with the announcement of our partnership with Nicolet Bankshares, Inc. that will create the pre-eminent Midsize bank in the Upper Midwest. We share common values with an extreme focus on our customers and team members and we look forward to the future of the combined Nicolet, and the positive impact we will have on the communities MidWestOne has served for decades.”

The third quarter of 2025 saw the power of our team and their dedicated focus on our clients and the execution of our strategic initiatives come to fruition. Return on average assets reached 1.09%, driven by solid loan and deposit growth, expanded noninterest income and disciplined expense management. Three years ago, we dedicated ourselves to building a pre-eminent Commercial & Industrial ("C&I") bank in the lower middle to middle market space within our geographic footprint. That objective continues to bear fruit with year over year C&I loan growth of 10.9%, noninterest bearing deposit balances up 4.4% and treasury management revenues climbing at low double-digit rates. In addition, our complementary wealth management business, driven by talent and client acquisition and broad market gains, increased noninterest income 19.0% from the prior year.

I'm incredibly proud of our dedicated MidWestOne team who continue to focus on our customer and one another and could not be more excited as we build momentum for the remainder of 2025 and sprint to the start of 2026.”

________________________
1 Third Quarter Summary compares to the second quarter of 2025 (the "linked quarter") unless noted.
2 Non-GAAP measure. See the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

    As of or for the quarter ended   Nine Months Ended
(Dollars in thousands, except per share amounts and as noted)
  September 30,   June 30,   September 30,   September 30,   September 30,
    2025       2025       2024       2025       2024  
Financial Results                    
Revenue   $ 61,261     $ 60,231     $ (92,867 )   $ 179,067     $ 9,515  
Credit loss expense     2,132       11,889       1,535       15,708       7,491  
Noninterest expense     37,637       35,767       35,798       109,697       107,124  
Net income (loss)     17,015       9,980       (95,707 )     42,133       (76,619 )
Pre-tax pre-provision net revenue(3)     23,624       24,464       (128,665 )     69,370       (97,609 )
Adjusted earnings(3)     18,054       10,176       9,141       43,532       21,762  
Per Common Share                    
Diluted earnings (loss) per share   $ 0.82     $ 0.48     $ (6.05 )   $ 2.03     $ (4.86 )
Adjusted earnings per share(3)     0.87       0.49       0.58       2.09       1.38  
Book value     29.37       28.36       27.06       29.37       27.06  
Tangible book value(3)     24.96       23.92       22.43       24.96       22.43  
Balance Sheet & Credit Quality                    
Loans In millions   $ 4,419.6     $ 4,381.2     $ 4,328.8     $ 4,419.6     $ 4,328.8  
Investment securities In millions     1,175.7       1,235.0       1,623.1       1,175.7       1,623.1  
Deposits In millions     5,479.0       5,388.1       5,368.7       5,479.0       5,368.7  
Net loan charge-offs In millions     15.3       0.2       1.7       18.6       2.4  
Allowance for credit losses ratio     1.17 %     1.50 %     1.25 %     1.17 %     1.25 %
Selected Ratios                    
Return on average assets     1.09 %     0.65 %   (5.78 )%     0.91 %   (1.54 )%
Net interest margin, tax equivalent(3)     3.57 %     3.57 %     2.51 %     3.53 %     2.42 %
Return on average equity     11.34 %     6.81 %   (69.05 )%     9.63 %   (19.03 )%
Return on average tangible equity(3)     14.08 %     8.84 %   (82.78 )%     12.22 %   (22.17 )%
Efficiency ratio(3)     58.21 %     56.20 %     70.32 %     57.91 %     65.20 %

Non-GAAP measure. See the separate Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.

REVENUE REVIEW

Revenue
              Change   Change
              3Q25 vs   3Q25 vs
(Dollars in thousands)   3Q25   2Q25   3Q24   2Q25   3Q24
Net interest income   $ 51,008   $ 49,982   $ 37,521     2 %   36 %
Noninterest income (loss)     10,253     10,249     (130,388 )   %   (108 )%
Total revenue, net of interest expense   $ 61,261   $ 60,231   $ (92,867 )   2 %   (166 )%


Total revenue for the third quarter of 2025 increased $1.0 million from the second quarter of 2025 due primarily to higher net interest income during the quarter. When compared to the third quarter of 2024, total revenue increased $154.1 million due to higher net interest income and noninterest income. Excluding the pre-tax securities impairment loss of $140.4 million recognized in the third quarter of 2024 as part of the balance sheet repositioning, total revenue increased $13.8 million.

Net interest income of $51.0 million for the third quarter of 2025 increased $1.0 million from the second quarter of 2025 due primarily to higher earning asset volumes, partially offset by higher funding volumes. When compared to the third quarter of 2024, net interest income increased $13.5 million due to higher earning asset yields and lower funding volumes and costs, partially offset by lower earning asset volumes.

The Company's tax equivalent net interest margin was 3.57%3 in both the third quarter of 2025 and the second quarter of 2025, driven by minimal change in interest bearing liability costs and earning asset yields.

The Company's tax equivalent net interest margin was 3.57%3 in the third quarter of 2025, compared to 2.51%3 in the third quarter of 2024, driven by higher earning asset yields and lower interest bearing liability costs. Total earning assets yield increased 64 bps from the third quarter of 2024, primarily due to an increase of 191 bps in total investment securities. Interest bearing liability costs decreased 47 bps to 2.40%, due to long-term debt costs of 6.33% and interest bearing deposit costs of 2.31%, which decreased 58 bps, and 27 bps, respectively, from the third quarter of 2024.

Noninterest Income
            Change   Change
            3Q25 vs   3Q25 vs
(Dollars in thousands) 3Q25   2Q25   3Q24   2Q25   3Q24
Investment services and trust activities $ 4,059     $ 3,705     $ 3,410     10 %   19 %
Service charges and fees   2,423       2,190       2,170     11 %   12 %
Card revenue   1,752       1,934       1,935     (9 )%   (9 )%
Loan revenue   924       1,417       760     (35 )%   22 %
Bank-owned life insurance   703       677       879     4 %   (20 )%
Investment securities losses, net               (140,182 )   %   (100 )%
Other   392       326       640     20 %   (39 )%
Total noninterest income $ 10,253     $ 10,249     $ (130,388 )   %   (108 )%
                   
MSR adjustment (included above in Loan revenue) $ (611 )   $ (264 )   $ (1,026 )   131 %   (40 )%


Noninterest income for the third quarter of 2025 compared to the linked quarter was stable at $10.3 million, with increases of $0.4 million and $0.2 million in investment services and trust activities revenue and service charges and fees, respectively. The increase in investment services and trust activities revenue was driven by higher assets under administration. Partially offsetting these increases was a decline in loan revenue, stemming primarily from a $0.3 million unfavorable change in the fair value of our mortgage servicing rights and a $0.3 million decline in SBA gain on sale revenue, coupled with a $0.2 million decline in card revenue.

Noninterest income for the third quarter of 2025 increased $140.6 million from the third quarter of 2024 due primarily to the balance sheet-repositioning related securities impairment recognized in the third quarter of 2024 previously noted. Also contributing to the increase was a $0.7 million increase in investment services and trust activities revenue stemming from higher assets under administration, coupled with an increase of $0.3 million in service charges and fees. Partially offsetting these increases were declines of $0.2 million each in card revenue, bank-owned life insurance, and other revenue.

EXPENSE REVIEW

Noninterest Expense
            Change   Change
            3Q25 vs   3Q25 vs
(Dollars in thousands) 3Q25   2Q25   3Q24   2Q25   3Q24
Compensation and employee benefits $ 22,312   $ 21,011   $ 19,943   6 %   12 %
Occupancy expense of premises, net   2,690     2,540     2,443   6 %   10 %
Equipment   2,601     2,550     2,486   2 %   5 %
Legal and professional   2,067     2,153     2,261   (4 )%   (9 )%
Data processing   1,568     1,486     1,580   6 %   (1 )%
Marketing   624     762     619   (18 )%   1 %
Amortization of intangibles   1,143     1,252     1,470   (9 )%   (22 )%
FDIC insurance   780     851     923   (8 )%   (15 )%
Communications   155     161     159   (4 )%   (3 )%
Foreclosed assets, net   401     83     330   383 %   22 %
Other   3,296     2,918     3,584   13 %   (8 )%
Total noninterest expense $ 37,637   $ 35,767   $ 35,798   5 %   5 %


Merger-related Expenses
           
(Dollars in thousands) 3Q25   2Q25   3Q24  
Legal and professional $ 132   $   $ 127  
Other           6  
Total merger-related expenses $ 132   $   $ 133  


Noninterest expense for the third quarter of 2025 increased $1.9 million from the linked quarter, primarily due to increases of $1.3 million, $0.4 million and $0.3 million in compensation and employee benefits, other expense, and foreclosed assets, net, respectively. The increase in compensation and employee benefits stemmed primarily from the $1.1 million Employee Retention Credit claim that was received in the second quarter of 2025, which did not recur. The increase in other expense stemmed from a $0.7 million loss on the extinguishment of debt related to the redemption of the Company's subordinated notes in July 2025. The increase in foreclosed assets, net was attributable to a $0.3 million write-down. Partially offsetting these increases was a decline of $0.1 million in marketing expense.

Noninterest expense for the third quarter of 2025 compared to the same period of the prior year increased $1.8 million, primarily due to an increase of $2.4 million in compensation and employee benefits driven by wage expense increases due to headcount, medical benefits expense, and incentive expense. The increase in noninterest expense was partially offset by decreases in amortization of intangibles expense and other expense of $0.3 million each.

The Company's effective tax rate was 20.8% in the third quarter of 2025, compared to 20.6% in the linked quarter. The effective income tax rate for the full year 2025 is expected to be 21.5-22.5%.

BALANCE SHEET REVIEW

Total assets were $6.25 billion at September 30, 2025, compared to $6.16 billion at June 30, 2025 and $6.55 billion at September 30, 2024. The increase from June 30, 2025 was primarily due to higher cash and loan volumes, partially offset by lower security volumes. Compared to September 30, 2024, the decrease was primarily driven by lower security volumes, partially offset by higher loan and cash volumes.

Loans Held for Investment
September 30, 2025   June 30, 2025   September 30, 2024  
(Dollars in thousands)
Balance
  % of Total
Balance   % of Total
Balance   % of Total
Commercial and industrial $ 1,274,881     28.8 % $ 1,226,265     28.0 % $ 1,149,758     26.6 %
Agricultural   133,612     3.0     128,717     2.9     112,696     2.6  
Commercial real estate                              
Construction and development   256,532     5.8     280,918     6.4     386,920     8.9  
Farmland   194,921     4.4     186,494     4.3     182,164     4.2  
Multifamily   451,020     10.2     438,193     10.0     409,544     9.5  
Other   1,396,155     31.6     1,407,469     32.1     1,353,513     31.2  
Total commercial real estate   2,298,628     52.0     2,313,074     52.8     2,332,141     53.8  
Residential real estate                              
One-to-four family first liens   462,171     10.5     467,970     10.7     485,210     11.2  
One-to-four family junior liens   196,862     4.5     188,671     4.3     176,827     4.1  
Total residential real estate   659,033     15.0     656,641     15.0     662,037     15.3  
Consumer   53,474     1.2     56,491     1.3     72,124     1.7  
Loans held for investment, net of unearned income $ 4,419,628     100.0 % $ 4,381,188     100.0 % $ 4,328,756     100.0 %
                               
Total commitments to extend credit $ 1,162,383         $ 1,074,935         $ 1,149,815        


Loans held for investment, net of unearned income at September 30, 2025 were $4.42 billion, increasing $38.4 million, or 0.9%, from $4.38 billion at June 30, 2025 and increasing $90.9 million, or 2.1%, from $4.33 billion at September 30, 2024. The increases across both periods were primarily driven by organic loan growth and higher line of credit usage.

Investment Securities September 30, 2025 June 30, 2025 September 30, 2024
(Dollars in thousands) Balance   Balance   Balance  
Available for sale $ 1,175,656   $ 1,235,045   $ 1,623,104  


Investment securities at September 30, 2025 were $1.18 billion, decreasing $59.4 million from June 30, 2025 and decreasing $447.4 million from September 30, 2024. The decrease from the second quarter of 2025 was primarily due to principal cash flows received from scheduled payments, calls, and maturities. The decrease from the third quarter of 2024 stemmed primarily from the sale of debt securities in connection with a balance sheet repositioning as previously discussed, as well as principal cash flows received from scheduled payments, calls, and maturities.

Deposits September 30, 2025   June 30, 2025   September 30, 2024  
(Dollars in thousands) Balance
  % of Total Balance   % of Total Balance   % of Total
Noninterest bearing deposits $ 958,080     17.5 % $ 910,693     16.9 % $ 917,715     17.1 %
Interest checking deposits   1,210,637     22.1     1,206,096     22.5     1,230,605     23.0  
Money market deposits   972,139     17.7     971,048     18.0     1,038,575     19.3  
Savings deposits   912,879     16.7     851,636     15.8     768,298     14.3  
Time deposits of $250 and under   845,104     15.4     837,302     15.5     844,298     15.7  
Total core deposits   4,898,839     89.4     4,776,775     88.7     4,799,491     89.4  
Brokered time deposits   200,000     3.7     200,000     3.7     200,000     3.7  
Time deposits over $250   380,157     6.9     411,323     7.6     369,236     6.9  
Total deposits $ 5,478,996     100.0 % $ 5,388,098     100.0 % $ 5,368,727     100.0 %


Total deposits at September 30, 2025 were $5.48 billion, increasing $90.9 million, or 1.7%, from $5.39 billion at June 30, 2025, and increasing $110.3 million, or 2.1%, from $5.37 billion at September 30, 2024. Noninterest bearing deposits at September 30, 2025 were $958.1 million, an increase of $47.4 million from June 30, 2025 and an increase of $40.4 million from September 30, 2024.

Borrowed Funds September 30, 2025   June 30, 2025   September 30, 2024  
(Dollars in thousands) Balance
  % of Total Balance   % of Total Balance   % of Total
Short-term borrowings $     % $     % $ 410,630     78.1 %
Long-term debt   97,973     100.0 %   112,320     100.0 %   115,051     21.9 %
Total borrowed funds $ 97,973         $ 112,320         $ 525,681        


Borrowed funds were $98.0 million at September 30, 2025, a decrease of $14.3 million from June 30, 2025 and a decrease of $427.7 million from September 30, 2024. The decrease compared to the linked quarter was due to the redemption of the entire $65.0 million outstanding principal of the Company's 5.75% Fixed-to-Floating Rate Subordinated Notes due 2030 on July 30, 2025, utilizing a combination of cash on hand and proceeds from a $50.0 million senior term note that closed on July 29, 2025. The senior term note is structured as a 5-year maturity, 7-year amortization facility, and bears interest at a floating rate of 1-month term SOFR plus 1.75%. The decrease compared to September 30, 2024 was primarily due to the pay-off of $405.0 million of Bank Term Funding Program borrowings and the subordinated notes redemption, partially offset by the senior term note, both as previously discussed.

Capital September 30,   June 30,   September 30,
(Dollars in thousands) 2025(1)     2025       2024  
Total shareholders' equity $ 606,056     $ 589,040     $ 562,238  
Accumulated other comprehensive loss   (49,376 )     (57,557 )     (58,842 )
MidWestOneFinancial Group, Inc. Consolidated          
Tier 1 leverage to average assets ratio   9.73 %     9.62 %     8.78 %
Common equity tier 1 capital to risk-weighted assets ratio   11.10 %     11.02 %     9.91 %
Tier 1 capital to risk-weighted assets ratio   11.95 %     11.88 %     10.70 %
Total capital to risk-weighted assets ratio   13.08 %     14.44 %     12.96 %
MidWestOneBank          
Tier 1 leverage to average assets ratio   10.38 %     10.43 %     9.69 %
Common equity tier 1 capital to risk-weighted assets ratio   12.78 %     12.95 %     11.83 %
Tier 1 capital to risk-weighted assets ratio   12.78 %     12.95 %     11.83 %
Total capital to risk-weighted assets ratio   13.92 %     14.20 %     12.88 %
(1) Regulatory capital ratios for September 30, 2025 are preliminary


Total shareholders' equity at September 30, 2025 increased $17.0 million from June 30, 2025 and increased $43.8 million from September 30, 2024, driven primarily by a decrease in accumulated other comprehensive loss and an increase in retained earnings, partially offset by an increase in treasury stock.

The current share repurchase program allows for the repurchase of up to $15.0 million of the Company's common shares. Under such program, the Company repurchased 203,802 shares of its common stock at an average price of $27.44 per share and a total cost of $5.6 million during the year-to-date period ended September 30, 2025. No shares were repurchased during the subsequent period through October 23, 2025. As of September 30, 2025, $9.4 million remained available under this program.

CREDIT QUALITY REVIEW

Credit Quality
As of or For the Three Months Ended
September 30,   June 30,   September 30,
(Dollars in thousands)   2025       2025       2024  
Credit loss expense related to loans $ 1,432     $ 12,089     $ 1,835  
Net charge-offs   15,332       189       1,735  
Allowance for credit losses   51,900       65,800       54,000  
Pass $ 4,199,070     $ 4,155,385     $ 4,016,683  
Special Mention   80,833       98,998       177,241  
Classified   139,725       126,805       134,832  
Criticized   220,558       225,803       312,073  
Loans greater than 30 days past due and accruing $ 7,729     $ 12,161     $ 11,940  
Nonperforming loans $ 29,992     $ 37,192     $ 21,954  
Nonperforming assets   33,944       40,606       25,537  
Net charge-off ratio(1)   1.38 %     0.02 %     0.16 %
Classified loans ratio(2)   3.16 %     2.89 %     3.11 %
Criticized loans ratio(3)   4.99 %     5.15 %     7.21 %
Nonperforming loans ratio(4)   0.68 %     0.85 %     0.51 %
Nonperforming assets ratio(5)   0.54 %     0.66 %     0.39 %
Allowance for credit losses ratio(6)   1.17 %     1.50 %     1.25 %
Allowance for credit losses to nonaccrual loans ratio(7)   180.84 %     179.19 %     260.84 %
(1) Net charge-off ratio is calculated as annualized net charge-offs divided by the sum of average loans held for investment, net of unearned income and average loans held for sale, during the period.
(2) Classified loans ratio is calculated as classified loans divided by loans held for investment, net of unearned income, at the end of the period.
(3) Criticized loans ratio is calculated as criticized loans divided by loans held for investment, net of unearned income, at the end of the period.
(4) Nonperforming loans ratio is calculated as nonperforming loans divided by loans held for investment, net of unearned income, at the end of the period.
(5) Nonperforming assets ratio is calculated as nonperforming assets divided by total assets at the end of the period.
(6) Allowance for credit losses ratio is calculated as allowance for credit losses divided by loans held for investment, net of unearned income, at the end of the period.
(7) Allowance for credit losses to nonaccrual loans ratio is calculated as allowance for credit losses divided by nonaccrual loans at the end of the period.


Compared to the linked quarter, nonperforming loans and nonperforming assets decreased $7.2 million and $6.7 million, respectively. Special mention loan balances decreased $18.2 million, or 18%, while classified loan balances increased $12.9 million, or 10%. Compared to the same period of the prior year, nonperforming loans and nonperforming assets increased $8.0 million and $8.4 million, respectively. Special mention loan balances decreased $96.4 million, or 54%, while classified loan balances increased $4.9 million, or 4%. The net charge-off ratio increased 136 bps from the linked quarter and increased 122 bps from the same period in the prior year, primarily due to the $14.6 million charge-off on a single CRE office credit that was reserved for in the second quarter of 2025.

As of September 30, 2025, the allowance for credit losses was $51.9 million and the allowance for credit losses ratio was 1.17%, compared with $65.8 million and 1.50%, respectively, at June 30, 2025. Credit loss expense of $2.1 million reflected an additional reserve taken to support organic loan growth, and a $0.7 million increase in the reserve for unfunded loan commitments.

Nonperforming Loans Roll Forward Nonaccrual
  90+ Days Past Due
& Still Accruing

  Total
(Dollars in thousands)    
Balance atJune 30, 2025 $ 36,721     $ 471     $ 37,192  
Loans placed on nonaccrual or 90+ days past due & still accruing   10,181       1,400       11,581  
Proceeds related to repayment or sale   (1,882 )     (4 )     (1,886 )
Loans returned to accrual status or no longer past due   (467 )     (154 )     (621 )
Charge-offs   (14,869 )     (421 )     (15,290 )
Transfers to foreclosed assets   (984 )           (984 )
Balance atSeptember 30, 2025 $ 28,700     $ 1,292     $ 29,992  


CONFERENCE CALL DETAILS

The Company will host a conference call for investors at 11:00 a.m. CT on Friday, October 24, 2025. To participate, you may pre-register for this call utilizing the following link: https://www.netroadshow.com/events/login?show=414319b0&confId=80379. After pre-registering for this event you will receive your access details via email. On the day of the call, you are also able to dial 1-833-470-1428 using an access code of 482280 at least fifteen minutes before the call start time. If you are unable to participate on the call, a replay will be available until January 22, 2026, by calling 1-866-813-9403 and using the replay access code of 781952. A transcript of the call will also be available on the Company’s web site (www.midwestonefinancial.com) within three business days of the call.

ABOUT MIDWESTONE FINANCIAL GROUP, INC.

MidWestOne Financial Group, Inc. is a financial holding company headquartered in Iowa City, Iowa. MidWestOne is the parent company of MidWestOne Bank, which operates banking offices in Iowa, Minnesota, Wisconsin, and Colorado. MidWestOne provides electronic delivery of financial services through its website, MidWestOne.bank. MidWestOne Financial Group, Inc. trades on the Nasdaq Global Select Market under the symbol “MOFG”.

Cautionary Note Regarding Forward-Looking Statements

This release contains certain “forward-looking statements” within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our representatives may, from time to time, make written or oral statements that are “forward-looking” and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “should,” “could,” “would,” “plans,” “goals,” “intend,” “project,” “estimate,” “forecast,” “may” or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could have an impact on our ability to achieve operating results, growth plan goals and future prospects include, but are not limited to, the following: (1) the effects of changes in interest rates, including on our net income and the value of our securities portfolio; (2) fluctuations in the value of our investment securities; (3) effects on the U.S. economy resulting from the threat or implementation of, or changes to existing, policies and executive orders, including concerning tariffs, immigration, regulatory or other governmental agencies, DEI and ESG initiative trends, consumer protection policies, foreign policy and tax regulations; (4) volatility of rate-sensitive deposits; (5) asset/liability matching risks and liquidity risks; (6) the ability to successfully manage liquidity risk, which may increase dependence on non-core funding sources such as brokered deposits, and may negatively impact the Company’s cost of funds; (7) the concentration of large deposits from certain clients, including those who have balances above current FDIC insurance limits; (8) credit quality deterioration, pronounced and sustained reduction in real estate market values, or other uncertainties, including the impact of inflationary pressures and future monetary policies of the Federal Reserve in response thereto on economic conditions and our business, resulting in an increase in the allowance for credit losses, an increase in the credit loss expense, and a reduction in net earnings; (9) the sufficiency of the allowance for credit losses to absorb the amount of expected losses inherent in our existing loan portfolio; (10) the failure of assumptions underlying the establishment of allowances for credit losses and estimation of values of collateral and various financial assets and liabilities; (11) credit risks and risks from concentrations (by type of borrower, collateral, geographic area and by industry) within our loan portfolio; (12) changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing; (13) governmental monetary and fiscal policies; (14) new or revised general economic, political, or industry conditions, nationally, internationally or in the communities in which we conduct business, including the risk of a recession; (15) the imposition of domestic or foreign tariffs or other governmental policies impacting the global supply chain and value of the agricultural or other products of our borrowers; (16) war or terrorist activities, including ongoing conflicts in the Middle East and the Russian invasion of Ukraine, widespread disease or pandemic, or other adverse external events, which may cause deterioration in the economy or cause instability in credit markets; (17) legislative and regulatory changes, including changes in banking, securities, trade, and tax laws and regulations and their application by our regulators, and including changes in interpretation or prioritization of such laws and regulations; (18) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board; (19) the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds, financial technology companies, and other financial institutions operating in our markets or elsewhere or providing similar services; (20) changes in the business and economic conditions generally and in the financial services industry, and the effects of recent developments and events in the financial services industry, including the large-scale deposit withdrawals over a short period of time that resulted in prior bank failures; (21) the occurrence of fraudulent activity, breaches, or failures of our or our third party vendors' information security controls or cyber-security related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (22) the ability to attract and retain key executives and employees experienced in banking and financial services; (23) our ability to adapt successfully to technological changes implemented by us and other parties in the financial services industry, including third-party vendors, which may be more difficult to implement or more expensive than anticipated or which may have unforeseen consequence to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (24) operational risks, including data processing system failures and fraud; (25) the costs, effects and outcomes of existing or future litigation or other legal proceedings and regulatory actions; (26) the risks of mergers or branch sales, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; (27) the economic impacts on the Company and its customers of climate change, natural disasters and exceptional weather occurrences, such as: tornadoes, floods and blizzards; and (28) other risk factors detailed from time to time in Securities and Exchange Commission filings made by the Company.


MIDWESTONE FINANCIAL GROUP, INC.
FIVE QUARTER CONSOLIDATED BALANCE SHEETS

  September 30,   June 30,   March 31,   December 31,   September 30,
(Dollars in thousands)   2025       2025       2025       2024       2024  
ASSETS                  
Cash and due from banks $ 67,125     $ 78,696     $ 68,545     $ 71,803     $ 72,173  
Interest earning deposits in banks   205,116       90,749       182,360       133,092       129,695  
Total cash and cash equivalents   272,241       169,445       250,905       204,895       201,868  
Debt securities available for sale at fair value   1,175,656       1,235,045       1,305,530       1,328,433       1,623,104  
Loans held for sale   12,690       16,812       13,836       749       3,283  
Gross loans held for investment   4,429,359       4,391,426       4,315,546       4,328,413       4,344,559  
Unearned income, net   (9,731 )     (10,238 )     (11,362 )     (12,786 )     (15,803 )
Loans held for investment, net of unearned income   4,419,628       4,381,188       4,304,184       4,315,627       4,328,756  
Allowance for credit losses   (51,900 )     (65,800 )     (53,900 )     (55,200 )     (54,000 )
Total loans held for investment, net   4,367,728       4,315,388       4,250,284       4,260,427       4,274,756  
Premises and equipment, net   89,552       89,910       90,031       90,851       90,750  
Goodwill   69,788       69,788       69,788       69,788       69,788  
Other intangible assets, net   21,216       22,359       23,611       25,019       26,469  
Foreclosed assets, net   3,952       3,414       3,419       3,337       3,583  
Other assets   236,929       238,612       246,990       252,830       258,881  
Total assets $ 6,249,752     $ 6,160,773     $ 6,254,394     $ 6,236,329     $ 6,552,482  
LIABILITIES                  
Noninterest bearing deposits $ 958,080     $ 910,693     $ 903,714     $ 951,423     $ 917,715  
Interest bearing deposits   4,520,916       4,477,405       4,585,428       4,526,559       4,451,012  
Total deposits   5,478,996       5,388,098       5,489,142       5,477,982       5,368,727  
Short-term borrowings               1,482       3,186       410,630  
Long-term debt   97,973       112,320       111,398       113,376       115,051  
Other liabilities   66,727       71,315       72,747       82,089       95,836  
Total liabilities   5,643,696       5,571,733       5,674,769       5,676,633       5,990,244  
SHAREHOLDERS' EQUITY                  
Common stock   21,580       21,580       21,580       21,580       21,580  
Additional paid-in capital   415,061       414,485       414,258       414,987       414,965  
Retained earnings   244,720       232,718       227,790       217,776       206,490  
Treasury stock   (25,929 )     (22,186 )     (20,905 )     (21,885 )     (21,955 )
Accumulated other comprehensive loss   (49,376 )     (57,557 )     (63,098 )     (72,762 )     (58,842 )
Total shareholders' equity   606,056       589,040       579,625       559,696       562,238  
Total liabilities and shareholders' equity $ 6,249,752     $ 6,160,773     $ 6,254,394     $ 6,236,329     $ 6,552,482  


MIDWESTONE FINANCIAL GROUP, INC.
FIVE QUARTER CONSOLIDATED STATEMENTS OF INCOME

  Three Months Ended   Nine Months Ended
(Dollars in thousands, except per share data)
September
30,
  June
30,
  March
31,
  December
31,
  September
30,
  September
30,
  September
30,
2025   2025   2025   2024   2024   2025     2024  
Interest income                          
Loans, including fees $ 63,679   $ 62,276   $ 59,462   $ 62,458   $ 62,521     $ 185,417   $ 182,111  
Taxable investment securities   12,109     12,928     13,327     11,320     8,779       38,364     27,467  
Tax-exempt investment securities   688     699     703     728     1,611       2,090     4,984  
Other   2,466     1,517     1,247     3,761     785       5,230     1,445  
Total interest income   78,942     77,420     74,739     78,267     73,696       231,101     216,007  
Interest expense                          
Deposits   26,270     25,665     25,484     27,324     29,117       77,419     85,785  
Short-term borrowings   19     19     25     115     5,043       63     15,427  
Long-term debt   1,645     1,754     1,791     1,890     2,015       5,190     6,196  
Total interest expense   27,934     27,438     27,300     29,329     36,175       82,672     107,408  
Net interest income   51,008     49,982     47,439     48,938     37,521       148,429     108,599  
Credit loss expense   2,132     11,889     1,687     1,291     1,535       15,708     7,491  
Net interest income after credit loss expense   48,876     38,093     45,752     47,647     35,986       132,721     101,108  
Noninterest income                          
Investment services and trust activities   4,059     3,705     3,544     3,779     3,410       11,308     10,417  
Service charges and fees   2,423     2,190     2,131     2,159     2,170       6,744     6,470  
Card revenue   1,752     1,934     1,744     1,833     1,935       5,430     5,785  
Loan revenue   924     1,417     1,194     1,841     760       3,535     3,141  
Bank-owned life insurance   703     677     1,057     719     879       2,437     2,207  
Investment securities gains (losses), net           33     161     (140,182 )     33     (140,113 )
Other   392     326     433     345     640       1,151     13,009  
Total noninterest income (loss)   10,253     10,249     10,136     10,837     (130,388 )     30,638     (99,084 )
Noninterest expense                          
Compensation and employee benefits   22,312     21,011     21,212     20,684     19,943       64,535     61,858  
Occupancy expense of premises, net   2,690     2,540     2,588     2,772     2,443       7,818     7,691  
Equipment   2,601     2,550     2,426     2,688     2,486       7,577     7,616  
Legal and professional   2,067     2,153     2,226     2,534     2,261       6,446     6,573  
Data processing   1,568     1,486     1,698     1,719     1,580       4,752     4,585  
Marketing   624     762     552     793     619       1,938     1,853  
Amortization of intangibles   1,143     1,252     1,408     1,449     1,470       3,803     4,700  
FDIC insurance   780     851     917     980     923       2,548     2,916  
Communications   155     161     159     154     159       475     546  
Foreclosed assets, net   401     83     74     56     330       558     826  
Other   3,296     2,918     3,033     3,543     3,584       9,247     7,960  
Total noninterest expense   37,637     35,767     36,293     37,372     35,798       109,697     107,124  
Income (loss) before income tax expense (benefit)   21,492     12,575     19,595     21,112     (130,200 )     53,662     (105,100 )
Income tax expense (benefit)   4,477     2,595     4,457     4,782     (34,493 )     11,529     (28,481 )
Net income (loss) $ 17,015   $ 9,980   $ 15,138   $ 16,330   $ (95,707 )   $ 42,133   $ (76,619 )
                           
Earnings (loss) per common share                          
Basic $ 0.82   $ 0.48   $ 0.73   $ 0.79   $ (6.05 )   $ 2.03   $ (4.86 )
Diluted $ 0.82   $ 0.48   $ 0.73   $ 0.78   $ (6.05 )   $ 2.03   $ (4.86 )
Weighted average basic common shares outstanding   20,682     20,816     20,797     20,776     15,829       20,765     15,772  
Weighted average diluted common shares outstanding   20,718     20,843     20,849     20,851     15,829       20,801     15,772  
Dividends paid per common share $ 0.2425   $ 0.2425   $ 0.2425   $ 0.2425   $ 0.2425     $ 0.7275   $ 0.7275  


MIDWESTONE FINANCIAL GROUP, INC.
FINANCIAL STATISTICS

  As of or for the
Three Months Ended
  As of or for the
Nine Months Ended
(Dollars in thousands, except per share amounts)
September 30,   June 30,   September 30,   September 30,   September 30,
  2025       2025       2024       2025       2024  
Earnings:                  
Net interest income $ 51,008     $ 49,982     $ 37,521     $ 148,429     $ 108,599  
Noninterest income (loss)   10,253       10,249       (130,388 )     30,638       (99,084 )
Total revenue, net of interest expense   61,261       60,231       (92,867 )     179,067       9,515  
Credit loss expense   2,132       11,889       1,535       15,708       7,491  
Noninterest expense   37,637       35,767       35,798       109,697       107,124  
Income (loss) before income tax expense   21,492       12,575       (130,200 )     53,662       (105,100 )
Income tax expense (benefit)   4,477       2,595       (34,493 )     11,529       (28,481 )
Net income (loss) $ 17,015     $ 9,980     $ (95,707 )   $ 42,133     $ (76,619 )
Pre-tax pre-provision net revenue(1) $ 23,624     $ 24,464     $ (128,665 )   $ 69,370     $ (97,609 )
Adjusted earnings(1)   18,054       10,176       9,141       43,532       21,762  
Per Share Data:                  
Diluted earnings (loss) $ 0.82     $ 0.48     $ (6.05 )   $ 2.03     $ (4.86 )
Adjusted earnings(1)   0.87       0.49       0.58       2.09       1.38  
Book value   29.37       28.36       27.06       29.37       27.06  
Tangible book value(1)   24.96       23.92       22.43       24.96       22.43  
Ending Balance Sheet:                  
Total assets $ 6,249,752     $ 6,160,773     $ 6,552,482     $ 6,249,752     $ 6,552,482  
Loans held for investment, net of unearned income   4,419,628       4,381,188       4,328,756       4,419,628       4,328,756  
Total securities   1,175,656       1,235,045       1,623,104       1,175,656       1,623,104  
Total deposits   5,478,996       5,388,098       5,368,727       5,478,996       5,368,727  
Short-term borrowings               410,630             410,630  
Long-term debt   97,973       112,320       115,051       97,973       115,051  
Total shareholders' equity   606,056       589,040       562,238       606,056       562,238  
Average Balance Sheet:                  
Average total assets $ 6,219,871     $ 6,172,649     $ 6,583,404     $ 6,187,210     $ 6,643,897  
Average total loans   4,392,991       4,370,196       4,311,693       4,351,665       4,343,087  
Average total deposits   5,448,064       5,398,916       5,402,634       5,415,447       5,465,993  
Financial Ratios:                  
Return on average assets   1.09 %     0.65 %   (5.78 )%     0.91 %   (1.54 )%
Return on average equity   11.34 %     6.81 %   (69.05 )%     9.63 %   (19.03 )%
Return on average tangible equity(1)   14.08 %     8.84 %   (82.78 )%     12.22 %   (22.17 )%
Efficiency ratio(1)   58.21 %     56.20 %     70.32 %     57.91 %     65.20 %
Net interest margin, tax equivalent(1)   3.57 %     3.57 %     2.51 %     3.53 %     2.42 %
Loans to deposits ratio   80.66 %     81.31 %     80.63 %     80.66 %     80.63 %
CET1 Ratio   11.10 %     11.02 %     9.91 %     11.10 %     9.91 %
Common equity ratio   9.70 %     9.56 %     8.58 %     9.70 %     8.58 %
Tangible common equity ratio(1)   8.36 %     8.19 %     7.22 %     8.36 %     7.22 %
Credit Risk Profile:                  
Total nonperforming loans $ 29,992     $ 37,192     $ 21,954     $ 29,992     $ 21,954  
Nonperforming loans ratio   0.68 %     0.85 %     0.51 %     0.68 %     0.51 %
Total nonperforming assets $ 33,944     $ 40,606     $ 25,537     $ 33,944     $ 25,537  
Nonperforming assets ratio   0.54 %     0.66 %     0.39 %     0.54 %     0.39 %
Net charge-offs $ 15,332     $ 189     $ 1,735     $ 18,608     $ 2,448  
Net charge-off ratio   1.38 %     0.02 %     0.16 %     0.57 %     0.08 %
Allowance for credit losses $ 51,900     $ 65,800     $ 54,000     $ 51,900     $ 54,000  
Allowance for credit losses ratio   1.17 %     1.50 %     1.25 %     1.17 %     1.25 %
Allowance for credit losses to nonaccrual ratio   180.84 %     179.19 %     260.84 %     180.84 %     260.84 %
                   
(1) Non-GAAP measure. See the Non-GAAP Measures section for a reconciliation to the most directly comparable GAAP measure.


MIDWESTONE FINANCIAL GROUP, INC.
AVERAGE BALANCE SHEET AND YIELD ANALYSIS

  Three Months Ended
  September 30, 2025   June 30, 2025   September 30, 2024
(Dollars in thousands) Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Cost
  Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Cost
  Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Cost
ASSETS                                  
Loans, including fees(1)(2)(3) $ 4,392,991   $ 64,732   5.85 %   $ 4,370,196   $ 63,298   5.81 %   $ 4,311,693   $ 63,472   5.86 %
Taxable investment securities   1,098,771     12,109   4.37 %     1,168,048     12,928   4.44 %     1,489,843     8,779   2.34 %
Tax-exempt investment securities(2)(4)   103,321     846   3.25 %     102,792     859   3.35 %     313,935     1,976   2.50 %
Total securities held for investment(2)   1,202,092     12,955   4.28 %     1,270,840     13,787   4.35 %     1,803,778     10,755   2.37 %
Other   212,544     2,466   4.60 %     104,628     1,517   5.82 %     52,054     785   6.00 %
Total interest earning assets(2) $ 5,807,627   $ 80,153   5.48 %   $ 5,745,664   $ 78,602   5.49 %   $ 6,167,525   $ 75,012   4.84 %
Other assets   412,244             426,985             415,879        
Total assets $ 6,219,871           $ 6,172,649           $ 6,583,404        
LIABILITIES AND SHAREHOLDERS’ EQUITY                                  
Interest checking deposits $ 1,208,957   $ 2,065   0.68 %   $ 1,221,266   $ 2,101   0.69 %   $ 1,243,327   $ 3,041   0.97 %
Money market deposits   981,896     6,187   2.50 %     986,029     6,057   2.46 %     1,047,081     7,758   2.95 %
Savings deposits   882,572     3,533   1.59 %     843,223     3,161   1.50 %     761,922     3,128   1.63 %
Time deposits   1,440,704     14,485   3.99 %     1,436,301     14,346   4.01 %     1,430,723     15,190   4.22 %
Total interest bearing deposits   4,514,129     26,270   2.31 %     4,486,819     25,665   2.29 %     4,483,053     29,117   2.58 %
Securities sold under agreements to repurchase         %     896     1   0.45 %     5,812     12   0.82 %
Other short-term borrowings       19   %         18   %     415,961     5,031   4.81 %
Total short-term borrowings       19   %     896     19   8.51 %     421,773     5,043   4.76 %
Long-term debt   103,044     1,645   6.33 %     112,035     1,754   6.28 %     116,032     2,015   6.91 %
Total borrowed funds   103,044     1,664   6.41 %     112,931     1,773   6.30 %     537,805     7,058   5.22 %
Total interest bearing liabilities $ 4,617,173   $ 27,934   2.40 %   $ 4,599,750   $ 27,438   2.39 %   $ 5,020,858   $ 36,175   2.87 %
Noninterest bearing deposits   933,935             912,097             919,581        
Other liabilities   73,707             73,094             91,551        
Shareholders’ equity   595,056             587,708             551,414        
Total liabilities and shareholders’ equity $ 6,219,871           $ 6,172,649           $ 6,583,404        
Net interest income(2)     $ 52,219           $ 51,164           $ 38,837    
Net interest spread(2)         3.08 %           3.10 %           1.97 %
Net interest margin(2)         3.57 %           3.57 %           2.51 %
                                   
Total deposits(5) $ 5,448,064   $ 26,270   1.91 %   $ 5,398,916   $ 25,665   1.91 %   $ 5,402,634   $ 29,117   2.14 %
Cost of funds(6)         2.00 %           2.00 %           2.42 %

(1) Average balance includes nonaccrual loans.
(2) Tax equivalent. The federal statutory tax rate utilized was 21%.
(3) Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were $381 thousand, $272 thousand, and $378 thousand for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024, respectively. Loan purchase discount accretion was $1.0 million, $1.1 million, and $1.4 million for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024, respectively. Tax equivalent adjustments were $1.1 million, $1.0 million, and $951 thousand for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024, respectively. The federal statutory tax rate utilized was 21%.
(4) Interest income includes tax equivalent adjustments of $158 thousand, $160 thousand, and $365 thousand for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024, respectively. The federal statutory tax rate utilized was 21%.
(5) Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.
(6) Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.


MIDWESTONE FINANCIAL GROUP, INC.
AVERAGE BALANCE SHEET AND YIELD ANALYSIS

  Nine Months Ended
  September 30, 2025   September 30, 2024
(Dollars in thousands) Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Cost
  Average
Balance
  Interest
Income/
Expense
  Average
Yield/
Cost
ASSETS                      
Loans, including fees(1)(2)(3) $ 4,351,665   $ 188,473   5.79 %   $ 4,343,087   $ 184,920   5.69 %
Taxable investment securities   1,157,821     38,364   4.43 %     1,522,447     27,467   2.41 %
Tax-exempt investment securities(2)(4)   103,884     2,570   3.31 %     321,560     6,113   2.54 %
Total securities held for investment(2)   1,261,705     40,934   4.34 %     1,844,007     33,580   2.43 %
Other   147,426     5,230   4.74 %     34,435     1,445   5.61 %
Total interest earning assets(2) $ 5,760,796   $ 234,637   5.45 %   $ 6,221,529   $ 219,945   4.72 %
Other assets   426,414             422,368        
Total assets $ 6,187,210           $ 6,643,897        
LIABILITIES AND SHAREHOLDERS’ EQUITY                      
Interest checking deposits $ 1,223,487   $ 6,293   0.69 %   $ 1,280,581   $ 9,076   0.95 %
Money market deposits   990,146     18,577   2.51 %     1,074,006     23,644   2.94 %
Savings deposits   854,014     9,751   1.53 %     731,724     7,848   1.43 %
Time deposits   1,425,025     42,798   4.02 %     1,449,485     45,217   4.17 %
Total interest bearing deposits   4,492,672     77,419   2.30 %     4,535,796     85,785   2.53 %
Securities sold under agreements to repurchase   1,190     6   0.67 %     5,482     33   0.80 %
Other short-term borrowings       57   %     422,653     15,394   4.87 %
Total short-term borrowings   1,190     63   7.08 %     428,135     15,427   4.81 %
Long-term debt   109,443     5,190   6.34 %     119,837     6,196   6.91 %
Total borrowed funds   110,633     5,253   6.35 %     547,972     21,623   5.27 %
Total interest bearing liabilities $ 4,603,305   $ 82,672   2.40 %   $ 5,083,768   $ 107,408   2.82 %
Noninterest bearing deposits   922,775             930,197        
Other liabilities   76,329             92,235        
Shareholders’ equity   584,801             537,697        
Total liabilities and shareholders’ equity $ 6,187,210           $ 6,643,897        
Net interest income(2)     $ 151,965           $ 112,537    
Net interest spread(2)         3.05 %           1.90 %
Net interest margin(2)         3.53 %           2.42 %
                       
Total deposits(5) $ 5,415,447   $ 77,419   1.91 %   $ 5,465,993   $ 85,785   2.10 %
Cost of funds(6)         2.00 %           2.39 %

(1) Average balance includes nonaccrual loans.
(2) Tax equivalent. The federal statutory tax rate utilized was 21%.
(3) Interest income includes net loan fees, loan purchase discount accretion and tax equivalent adjustments. Net loan fees were $909 thousand and $952 thousand for the nine months ended September 30, 2025 and September 30, 2024, respectively. Loan purchase discount accretion was $3.3 million and $3.8 million for the nine months ended September 30, 2025 and September 30, 2024, respectively. Tax equivalent adjustments were $3.1 million and $2.8 million for the nine months ended September 30, 2025 and September 30, 2024, respectively. The federal statutory tax rate utilized was 21%.
(4) Interest income includes tax equivalent adjustments of $480 thousand and $1.1 million for the nine months ended September 30, 2025 and September 30, 2024, respectively. The federal statutory tax rate utilized was 21%.
(5) Total deposits is the sum of total interest-bearing deposits and noninterest bearing deposits. The cost of total deposits is calculated as annualized interest expense on deposits divided by average total deposits.
(6) Cost of funds is calculated as annualized total interest expense divided by the sum of average total deposits and borrowed funds.


Non-GAAP Measures 

This earnings release contains non-GAAP measures for tangible common equity, tangible book value per share, tangible common equity ratio, return on average tangible equity, net interest margin (tax equivalent), core net interest margin, loan yield (tax equivalent), core yield on loans, efficiency ratio, adjusted earnings and adjusted earnings per share, and pre-tax pre-provision net revenue. Management believes these measures provide investors with useful information regarding the Company’s profitability, financial condition and capital adequacy, consistent with how management evaluates the Company’s financial performance. The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP measure.

Tangible Common Equity/Tangible Book Value per Share/Tangible Common Equity Ratio   September 30,   June 30,   March 31,   December 31,   September 30,
(Dollars in thousands, except per share data)   2025   2025   2025   2024   2024
Total shareholders’ equity   $ 606,056     $ 589,040     $ 579,625     $ 559,696     $ 562,238  
Intangible assets, net     (91,004 )     (92,147 )     (93,399 )     (94,807 )     (96,257 )
Tangible common equity   $ 515,052     $ 496,893     $ 486,226     $ 464,889     $ 465,981  
                     
Total assets   $ 6,249,752     $ 6,160,773     $ 6,254,394     $ 6,236,329     $ 6,552,482  
Intangible assets, net     (91,004 )     (92,147 )     (93,399 )     (94,807 )     (96,257 )
Tangible assets   $ 6,158,748     $ 6,068,626     $ 6,160,995     $ 6,141,522     $ 6,456,225  
                     
Book value per share   $ 29.37     $ 28.36     $ 27.85     $ 26.94     $ 27.06  
Tangible book value per share(1)   $ 24.96     $ 23.92     $ 23.36     $ 22.37     $ 22.43  
Shares outstanding     20,632,760       20,769,577       20,815,715       20,777,485       20,774,919  
                     
Common equity ratio     9.70 %     9.56 %     9.27 %     8.97 %     8.58 %
Tangible common equity ratio(2)     8.36 %     8.19 %     7.89 %     7.57 %     7.22 %

(1) Tangible common equity divided by shares outstanding.
(2) Tangible common equity divided by tangible assets.

    Three Months Ended   Nine Months Ended
Return on Average Tangible Equity   September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands)   2025   2025   2024   2025   2024
Net income (loss)   $ 17,015     $ 9,980     $ (95,707 )   $ 42,133     $ (76,619 )
Intangible amortization, net of tax(1)     850       931       1,090       2,828       3,487  
Tangible net income (loss)   $ 17,865     $ 10,911     $ (94,617 )   $ 44,961     $ (73,132 )
                     
Average shareholders’ equity   $ 595,056     $ 587,708     $ 551,414     $ 584,801     $ 537,697  
Average intangible assets, net     (91,571 )     (92,733 )     (96,706 )     (92,815 )     (97,102 )
Average tangible equity   $ 503,485     $ 494,975     $ 454,708     $ 491,986     $ 440,595  
                     
Return on average equity     11.34 %     6.81 %   (69.05 )%     9.63 %   (19.03 )%
Return on average tangible equity(2)     14.08 %     8.84 %   (82.78 )%     12.22 %   (22.17 )%

(1) The income tax rate utilized was the blended marginal tax rate.
(2) Annualized tangible net income divided by average tangible equity.

Net Interest Margin, Tax Equivalent/
Core Net Interest Margin
  Three Months Ended   Nine Months Ended
  September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands)   2025   2025   2024   2025   2024
Net interest income   $ 51,008     $ 49,982     $ 37,521     $ 148,429     $ 108,599  
Tax equivalent adjustments:                    
Loans(1)     1,053       1,022       951       3,056       2,809  
Securities(1)     158       160       365       480       1,129  
Net interest income, tax equivalent   $ 52,219     $ 51,164     $ 38,837     $ 151,965     $ 112,537  
Loan purchase discount accretion     (962 )     (1,142 )     (1,426 )     (3,270 )     (3,839 )
Core net interest income   $ 51,257     $ 50,022     $ 37,411     $ 148,695     $ 108,698  
                     
Net interest margin     3.48 %     3.49 %     2.42 %     3.44 %     2.33 %
Net interest margin, tax equivalent(2)     3.57 %     3.57 %     2.51 %     3.53 %     2.42 %
Core net interest margin(3)     3.50 %     3.49 %     2.41 %     3.45 %     2.33 %
Average interest earning assets   $ 5,807,627     $ 5,745,664     $ 6,167,525     $ 5,760,796     $ 6,221,529  

(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent net interest income divided by average interest earning assets.
(3) Annualized core net interest income divided by average interest earning assets.

Loan Yield, Tax Equivalent / Core Yield on Loans
  Three Months Ended   Nine Months Ended
  September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands)   2025   2025   2024   2025   2024
Loan interest income, including fees   $ 63,679     $ 62,276     $ 62,521     $ 185,417     $ 182,111  
Tax equivalent adjustment(1)     1,053       1,022       951       3,056       2,809  
Tax equivalent loan interest income   $ 64,732     $ 63,298     $ 63,472     $ 188,473     $ 184,920  
Loan purchase discount accretion     (962 )     (1,142 )     (1,426 )     (3,270 )     (3,839 )
Core loan interest income   $ 63,770     $ 62,156     $ 62,046     $ 185,203     $ 181,081  
                     
Yield on loans     5.75 %     5.72 %     5.77 %     5.70 %     5.60 %
Yield on loans, tax equivalent(2)     5.85 %     5.81 %     5.86 %     5.79 %     5.69 %
Core yield on loans(3)     5.76 %     5.70 %     5.72 %     5.69 %     5.57 %
Average loans   $ 4,392,991     $ 4,370,196     $ 4,311,693     $ 4,351,665     $ 4,343,087  

(1) The federal statutory tax rate utilized was 21%.
(2) Annualized tax equivalent loan interest income divided by average loans.
(3) Annualized core loan interest income divided by average loans.

    Three Months Ended   Nine Months Ended
Efficiency Ratio   September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands)   2025   2025   2024   2025   2024
Total noninterest expense   $ 37,637     $ 35,767     $ 35,798     $ 109,697     $ 107,124  
Amortization of intangibles     (1,143 )     (1,252 )     (1,470 )     (3,803 )     (4,700 )
Merger-related expenses     (132 )           (133 )     (172 )     (2,301 )
Noninterest expense used for efficiency ratio   $ 36,362     $ 34,515     $ 34,195     $ 105,722     $ 100,123  
                     
Net interest income, tax equivalent(1)   $ 52,219     $ 51,164     $ 38,837     $ 151,965     $ 112,537  
Plus: Noninterest income (loss)     10,253       10,249       (130,388 )     30,638       (99,084 )
Less: Investment securities gains (losses), net                 (140,182 )     33       (140,113 )
Net revenues used for efficiency ratio   $ 62,472     $ 61,413     $ 48,631     $ 182,570     $ 153,566  
                     
Efficiency ratio(2)     58.21 %     56.20 %     70.32 %     57.91 %     65.20 %

(1) The federal statutory tax rate utilized was 21%.
(2) Noninterest expense adjusted for amortization of intangibles and merger-related expenses divided by the sum of tax equivalent net interest income, noninterest income and net investment securities gains.

    Three Months Ended   Nine Months Ended
Adjusted Earnings   September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands, except per share data)   2025   2025   2024   2025   2024
Net income (loss)   $ 17,015     $ 9,980     $ (95,707 )   $ 42,133     $ (76,619 )
Less: Investment securities gains (losses), net of tax(1)                 (103,988 )     25       (103,937 )
Less: Mortgage servicing rights (loss) gain, net of tax(1)     (454 )     (196 )     (761 )     (809 )     (938 )
Plus: Merger-related expenses, net of tax(1)     98             99       128       1,707  
Less: (Loss) on extinguishment of debt, net of tax(1)     (487 )                 (487 )      
Less: Gain on branch sale, net of tax(1)                             8,201  
Adjusted earnings   $ 18,054     $ 10,176     $ 9,141     $ 43,532     $ 21,762  
                     
Weighted average diluted common shares outstanding     20,718       20,843       15,829       20,801       15,772  
                     
Earnings per common share - diluted   $ 0.82     $ 0.48     $ (6.05 )   $ 2.03     $ (4.86 )
Adjusted earnings per common share(2)   $ 0.87     $ 0.49     $ 0.58     $ 2.09     $ 1.38  

(1) The income tax rate utilized was the blended marginal tax rate.
(2) Adjusted earnings divided by weighted average diluted common shares outstanding.

    For the Three Months Ended   Year Ended
Pre-tax Pre-provision Net Revenue   September 30,   June 30,   September 30,   September 30,   September 30,
(Dollars in thousands) 2025   2025   2024   2025   2024
Net interest income   $ 51,008     $ 49,982     $ 37,521     $ 148,429     $ 108,599  
Noninterest income (loss)     10,253       10,249       (130,388 )     30,638       (99,084 )
Noninterest expense     (37,637 )     (35,767 )     (35,798 )     (109,697 )     (107,124 )
Pre-tax Pre-provision Net Revenue   $ 23,624     $ 24,464     $ (128,665 )   $ 69,370     $ (97,609 )


Category: Earnings
This news release may be downloaded from Corporate Overview | MidWestOne Financial Group, Inc.

Source: MidWestOne Financial Group, Inc.

Industry: Banks

Contact:    
  Charles N. Reeves   Barry S. Ray
  Chief Executive Officer   Chief Financial Officer
  319.356.5800   319.356.5800

Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions