Midland States Bancorp Inc. logo

Midland States Bancorp Inc.

MSBI | NASDAQ
Chart Builder DCF Calculator
$33.21
-$0.34 (-1.01%)
Sep 22, 2026, 10:47 AM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
-124.28M 38.04M 75.46M 99.03M 81.32M 22.54M
Depreciation & Amortization
11.95M 13.16M 12.72M 14.38M 16.35M 19.51M
Stock-Based Compensation
2.91M 3.03M 2.49M 2.21M 1.94M 2.18M
Other Working Capital
-11.33M -176K 8.93M -12.7M -7.57M -27.21M
Other Non-Cash Items
244.92M 113.69M 59.66M 144.96M 238.33M 489.33M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a
Change in Working Capital
-9.83M 8.63M 4.31M -13.51M -3.5M -34.41M
Operating Cash Flow
125.68M 176.55M 154.64M 247.07M 334.44M 499.15M
Capital Expenditures
-5.35M -6.9M -8.73M -3.47M -2.72M -2.59M
Cash Acquisitions
n/a 37K n/a 60.28M -2.72M n/a
Purchase of Investments
-809.21M n/a -652.68M -217.65M -470.05M -281.95M
Sales Maturities Of Investments
540M 489.43M 513.79M 236.41M 243.41M 242.29M
Other Investing Acitivies
1.02B -345.86M 71.54M -1.17B -246.42M -1.27B
Investing Cash Flow
748.91M 136.71M -76.08M -1.1B -478.5M -1.31B
Debt Repayment
-43.07M -181.13M 2.71M 75.34M -492.23M 265.52M
Common Stock Repurchased
-9.66M -5.48M -17.9M -1.11M -11.69M -39.62M
Dividend Paid
-36.59M -35.99M -35.49M -29.09M -25.17M -24.96M
Other Financial Acitivies
-772.86M -110.96M -53.45M 176.4M 1.01B 559.48M
Financial Cash Flow
-861.54M -333.55M -104.13M 332.08M 482.79M 760.42M
Net Cash Flow
13.05M -20.3M -25.57M -519.74M 338.73M -52.87M
Free Cash Flow
120.33M 169.65M 145.91M 243.6M 331.72M 496.56M
Adj. Free Cash Flow
117.42M 166.61M 143.42M 241.38M 329.78M 494.38M
Maintenance CapEx
-5.35M n/a n/a n/a -2.72M -2.59M
Growth CapEx
n/a -6.9M -8.73M -3.47M n/a n/a
Owner Earnings
120.33M 176.55M 154.64M 247.07M 331.72M 496.56M

© 2026 bestshares.com. All rights reserved.