UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 21, 2009
First
Busey Corporation
(Exact name of registrant as specified in its charter)
Nevada |
|
0-15959 |
|
37-1078406 |
(State or other jurisdiction |
|
(Commission File Number) |
|
(I.R.S. Employer Identification |
201 W. Main St.
Urbana, Illinois 61801
(Address of principal executive offices) (Zip code)
(217) 365-4516
(Registrants telephone number, including
area code)
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 1.01 Entry Into a Material Definitive Agreement.
On September 21, 2009, First Busey Corporation, a Nevada corporation (the Company), entered into a stock purchase agreement (the Stock Purchase Agreement) with all the members of its board of directors, various executive officers and certain other accredited investors. The Stock Purchase Agreement provides for the Purchasers purchase of a new series of Company mandatory convertible preferred stock offered in a private placement (the Private Offering). See Item 8.01 for more detail.
The information provided in Item 8.01 is hereby incorporated in this Item 1.01 by reference. Any description of the Stock Purchase Agreement is not complete and is qualified in its entirety to the full text of the Stock Purchase Agreement, a copy of which is attached hereto as Exhibit 99.1.
Item 3.02 Unregistered Sales of Equity Securities.
The information provided in Items 1.01 and 8.01 is hereby incorporated into this Item 3.02 by reference.
Item 8.01 Other Events.
The following disclosure includes information relating to the Companys announced capital offerings as well as well as the Companys preliminary projected third quarter 2009 financial results.
Capital Offerings
Public Offering of Common Stock. Prior to the Nasdaq Global Select Market opening for trading on September 21, 2009, the Company issued a press release announcing that it had commenced an underwritten public offering (the Public Offering) of 18,000,000 shares of Company common stock. Fox-Pitt Kelton Cochran Caronia Waller (USA) LLC is acting as the sole bookrunning manager and for which FIG Partners, LLC is acting as co-manager. The Company intends to grant the underwriters a 30-day option to purchase up to an additional 2,700,000 shares.
Certain investor slides used by the Company in connection with the Public Offering are filed as Exhibit 99.2 and incorporated into this Item 8.01 by reference.
2
Entry into Stock Purchase Agreement for Sale of Mandatorily Convertible Preferred Stock. On September 21, 2009, the Company also announced that it had entered into a Stock Purchase Agreement to sell, in a private placement, $39.3 million of a new series of mandatorily convertible preferred stock (Series A Convertible Preferred Stock). Under the Stock Purchase Agreement, pending satisfaction of all the closing conditions described below, the Series A Convertible Preferred Stock will be sold to a small group of purchasers that includes all of the members of the board of directors, certain executive officers and certain other accredited investors. This sale of Series A Convertible Preferred Stock pursuant to the Stock Purchase Agreement increased the amount of capital that the Company could raise because the Company has a limited number of authorized but unissued shares of common stock under its articles of incorporation. The Company believes that all the Series A Convertible Preferred Stock to be issued will be Tier 1 capital for bank regulatory purposes. The Series A Convertible Preferred Stock will not be registered with the Securities and Exchange Commission and will be issued in reliance upon an exemption from registration under Section 4(2) of the Securities Act of 1933.
One of the Companys directors, August C. Meyer, Jr., and certain members of his family, including his adult daughter, who currently beneficially owned more than 5% of the Companys common stock (collectively, the Meyer Family), are purchasing Series A Convertible Preferred Stock pursuant to the Stock Purchase Agreement. The Meyer Familys substantial current ownership in the Company required it to file a change in control notice with the Federal Reserve Bank of Chicago (the Federal Reserve) and receive notice of non-objection to such change in control notice (the CIBC Notice) from the Federal Reserve. Accordingly, the Meyer Family cannot purchase shares of the Series A Convertible Preferred Stock until it receives this notice of non-objection from the Federal Reserve. The CIBC Notice to the Federal Reserve, which the Meyer Family filed on August 20, 2009, seeks permission for the Meyer Family, as a group, to increase its ownership level in the Company up to 19.9% of the Companys outstanding common stock.
The Stock Purchase Agreement provides that the purchase of the shares of Series A Convertible Preferred Stock by each purchaser is subject to the closing of the Public Offering as well as the receipt by the Meyer Family of the notice of non-objection from the Federal Reserve with respect to its CIBC Notice. The Stock Purchase Agreement provides that the closing of the Private Offering will occur promptly following the Meyer Familys receipt of the required non-objection from the Federal Reserve and the closing of the Public Offering.
It is intended that the Series A Convertible Preferred Stock will remain outstanding for only a short period of time until the Company can hold a special meeting of its stockholders to approve an amendment to the Companys articles of incorporation to increase the number of authorized shares of the common stock from 60 million to 100 million. In addition, because the Companys directors and executive officers are participating in the Private Offering, pursuant to Nasdaq listing rules, the stockholders are required to approve the conversion of the Series A Convertible Preferred Stock before the conversion provision of the Series A Convertible Preferred Stock can become operative. In the Stock Purchase Agreement, the Company has committed to hold a special meeting of stockholders at which the Companys stockholders will be asked to approve the amendment to the Companys articles and the conversion of the Series A Convertible Preferred Stock. The Purchasers have agreed to vote all shares of Company common stock in favor of these proposals.
The Company expects to hold the special meeting of stockholders in November 2009. If the Company does not obtain the requisite stockholder approvals at this meeting, the Series A Convertible Preferred Stock will remain outstanding and the Company will present the approvals at a subsequent special meeting or at the 2010 annual meeting of stockholders.
3
If the Companys stockholders do not approve either the conversion of the Series A Convertible Preferred Stock (as required by Nasdaq listing rules), which requires an affirmative vote of a majority of shares voting at the meeting, or the amendment to the Companys articles of incorporation to increase the number of authorized shares of common stock (as required by Nevada law) to permit the conversion, which requires a vote of a majority of the shares issued and outstanding, the Series A Convertible Preferred Stock will remain outstanding and will not convert until the required stockholder approvals are obtained.
Upon receipt of the required stockholder approvals, the shares of Series A Convertible Preferred Stock will mandatorily and automatically convert into shares of Company common stock at a conversion rate equal to the per share price at which the Companys common stock are sold in the Public Offering (subject to adjustment in certain customary circumstances to avoid dilution). Upon conversion of the Series A Convertible Preferred Stock, accrued but unpaid dividends, if any, will convert into shares of Company common stock at the same price.
Until the shares of Series A Convertible Preferred Stock convert into shares of common stock, the holders of Series A Convertible Preferred Stock will be entitled to receive, on each share of Series A Convertible Preferred Stock if, as and when declared by the Companys board of directors, cumulative cash dividends with respect to each dividend period at a per annum rate equal to 9.00% of the liquidation amount per share and the amount of accrued and unpaid dividends for any prior dividend period on such share of Series A Convertible Preferred Stock, if any. Dividends will begin to accrue and be cumulative from the issuance date and will be payable quarterly in arrears on March 15, June 15, September 15 and December 15. Dividends not timely paid on the Series A Preferred Stock will also compound on each scheduled dividend payment date.
The Company may not pay dividends on common stock for a period unless all accrued and unpaid dividends for all past dividend periods on all outstanding shares of Series A Convertible Preferred Stock have been or are contemporaneously declared or paid in full.
With respect to distributions upon the liquidation, winding-up and dissolution of the Company, the Series A Convertible Preferred Stock will:
· rank senior and prior to the Companys common stock, and each other class or series of equity securities, whether currently issued or issued in the future, that does not by its terms rank pari passu or senior to the Series A Convertible Preferred Stock with respect to payment of dividends or rights upon the Companys liquidation, dissolution or winding up of the affairs in the amount of $100,000 per share plus the amount of any accrued and unpaid dividends, whether or not declared;
· rank on a parity with each other class or series of the Companys equity securities, whether currently issued or issued in the future, that by its terms provides that it ranks pari passu with the Series A Convertible Preferred Stock with respect to payment of dividends or rights upon liquidation, dissolution or winding up of the affairs of the Company; and
· rank junior to each other class or series of the Companys equity securities, whether currently issued or issued in the future, that by its terms ranks senior to the Series A
4
Convertible Preferred Stock with respect to payment of dividends or rights upon liquidation, dissolution or winding up of the Companys affairs.
The Series A Convertible Preferred Stock is perpetual and is not redeemable by the Company, or by the holders of the Series A Convertible Preferred Stock. The Series A Convertible Preferred Stock will not have any voting rights, except to the extent required by Nevada law. At the closing of the Private Placement, the Company will enter into a registration rights agreement with the Purchasers to grant them mandatory, demand and piggyback registration rights with respect to the shares of the common stock issuable upon conversion of the Series A Convertible Preferred Stock.
The Series A Convertible Preferred Stock will rank on a priority with the $100 million aggregate liquidation preference of Series T Preferred Stock, which the Company issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program, as to dividends and upon liquidation, dissolution or winding up of the Company.
Preliminary Projected Third Quarter 2009 Financial Results
On September 21, 2009, the Company filed a Preliminary Prospectus Supplement relating to the underwritten public offering of its common stock in which the Company made the following disclosures relating to its preliminary projected third quarter 2009 financial results:
Projected Charge-Offs and Provision for Loan Losses. In the second quarter of 2009, the Company recognized a provision for loan losses of $47.5 million, which was significantly higher than in previous quarters and which led to a net loss for that quarter of $20.5 million. The Company has continued to proactively address problem assets and risks in its loan portfolio, and it performed an internal analysis of effects of possible losses on its capital position as of June 30, 2009 during the third quarter of 2009.
In early September 2009, the Company engaged a nationally recognized firm to conduct an independent review of its credit risk ratings or loan grading methodology. This firm reviewed 119 Florida commercial loans from approximately 88 relationships with individual balances of $1 million or more and an aggregate principal balance of approximately $341 million, or approximately 70% of the Companys total Florida commercial loan portfolio. It also reviewed 720 Illinois and Indiana commercial loans from approximately 314 relationships with balances of $2 million or more, and with an aggregate principal balance of approximately $1.2 billion, or approximately 50% of the Companys Illinois/Indiana commercial loan portfolio.
During September, concurrently with the outside review of the Companys credit grading, the Company intensively reviewed its loan portfolio and evaluated its credit ratings, its allowance for loan losses and the need for additional provisions for loan losses, charge-offs and loan impairments. The outside firm has completed its preliminary review, and has discussed its preliminary findings with Company management, but has not yet prepared a report. As part of preparing a report, the outside firm discusses differences in credit ratings with the Company, and evaluates additional information to narrow differences between the Company and the firms ratings grades, especially where the outside firms rating was lower than the Companys but where the outside firm may have lacked complete information on the credit. The outside firm has informed Company management that it believes the Companys credit risk ratings are reasonable, and based upon initial data and discussions, it appears that the outside firm and the Companys loan review grades are generally consistent with each other.
5
The Company uses its loan grading system and the related loan portfolio reviews to establish an allowance for loan losses that it believes will be adequate, to provide provisions for loan losses and to make loan impairment and charge-off decisions. The outside firm did not evaluate the adequacy of the Companys allowance for loan losses or the capital effects of the risks of loss in the Companys loan portfolio. However, its review and its preliminary conclusions about the Companys credit grading methodology supports the conclusions the Company has drawn from its internal review as to the reasonableness of its allowance for loan losses, provisions for loan losses, and loan impairments and charge-offs.
The Company has determined to write down problem credits aggressively, notably those in its Florida commercial loan portfolio, during the third quarter of 2009. As a result, the Company currently anticipates that it will recognize total net charge-offs between $110 million and $115 million and recognize a provision for loan losses of between $120 million and $125 million for the quarter ended September 30, 2009. Approximately 95% of these expected charge-offs and additional provisions for loan losses are attributable to the Companys Florida operations. Due to the significant expected charge-offs and loan loss provision, the Company anticipates recognizing a net loss for the quarter ended September 30, 2009 of between $62.5 million and $67.5 million, not including any potential goodwill impairment charges.
Because of the work the Company has done internally and with the outside firm, including the more adverse assumptions applied to the Companys Florida commercial loan portfolio, the Company believes that its loan charge-offs and impairments, and its rate of added provisions for loan losses in future quarters, starting with the fourth quarter of 2009, should be significantly lower than the Companys experience in the last few quarters.
Potential Goodwill Impairment. In addition to the projected charge-offs and provision for loan losses, the Companys net income for the third quarter of 2009 could be materially negatively affected by a potential non-cash goodwill impairment charge. As of June 30, 2009, the Company had $228.9 million of goodwill, of which $208.2 million related to Busey Bank, the Companys wholly owned principal banking subsidiary. The Company generally assesses its goodwill for impairment on an annual basis as of December 31. As of March 31, 2009, and June 30, 2009, however, the Companys market capitalization (market value of total common shares outstanding) was less than its stockholders common equity, which indicated that goodwill may have been impaired. As a result, the Companys management performed a valuation analysis of the Companys goodwill and concluded that the Companys remaining goodwill was not impaired as of March 31, 2009 or June 30, 2009. The Company will perform another valuation analysis as of September 30, 2009 and believes that the first step of its goodwill analysis will indicate impairment that will require further testing.
Because the analysis of goodwill is a complex process that requires the use of multiple valuation methodologies and relies on several variables that cannot be determined at this time, the Company cannot predict at this time the results of its analysis of goodwill impairment. However, based on managements preliminary analysis as of September 21, 2009, including the impact of the significant provision for loan losses that the Company expects to recognize during the third quarter of 2009 as discussed above, the Company believes there is a substantial likelihood that the Companys goodwill will be deemed to be impaired as of the September 30, 2009 testing date. If that is the case, the Company will be required to recognize a significant non-cash goodwill impairment charge in the third quarter of 2009. It is possible that all or substantially all of the $208.2 million of goodwill related to Busey Bank recorded on the Companys balance sheet as of June 30, 2009 could be impaired. Any non-cash goodwill impairment charge would further increase the net loss that the
6
Company expects to realize for the quarter ending September 30, 2009 due to the expected significant provision for loan losses previously discussed, but such a goodwill impairment charge would not negatively affect, in any material way, the Companys liquidity or materially change the Companys regulatory capital ratios or other capital ratios, including tangible common equity to tangible assets and tangible common equity to risk-weighted assets ratios. The Company does not expect that its approximately $20.7 million goodwill related to Busey Wealth Management or FirsTech will be impaired
Non-Compliance with Financial Covenants in Credit Agreement. The Company is a borrower under that certain Amended and Restated Credit Agreement, dated as of May 31, 2009, with JPMorgan Chase Bank, N.A. The $46.0 million credit facility provided by the credit agreement is comprised of a term loan of $26.0 million and a line of credit of up to $20.0 million. The credit facility is secured by all of the capital stock of Busey Bank. Pursuant to the terms of the agreement, the term loan matures on June 1, 2011, and the line of credit matures on May 31, 2010. As of September 18, 2009, the Company had $26.0 million in principal amount outstanding on the term loan and $250,000 principal amount outstanding on the line of credit. The Company has made all required interest payments on the outstanding principal amounts on a timely basis.
The credit agreement contains certain representations and warranties and financial and negative covenants. A breach of any of these covenants could result in a default under the credit agreement. If measured as of September 21, 2009, the Company would not be in compliance with two of the financial covenants in the credit agreement and management does not expect to be in compliance with these covenants when they are tested as of September 30, 2009. The first such covenant requires that the Company maintain, at all times following June 30, 2009, a ratio of nonperforming loans plus other real estate owned to total loans plus other real estate owned of not more than 5.50%. The second covenant requires that the Company maintain, at all times, an annualized return on average assets ratio of not less than 0.40%. It is also unlikely that the Company will be able to comply with these covenants during at least the next two quarters following the quarter ending September 30, 2009, and it is possible that the Company will not be in compliance with other covenants in the credit agreement in the future. Although the Company expects to satisfy the minimum return on average assets ratio within the two quarters following the quarter ending September 30, 2009, restoring the Companys performing loans ratio to the minimum level may take longer depending on market conditions.
The Company has notified the lender that if measured as of September 21, 2009, it would not be in compliance with those specific financial covenants and that the Company does not expect to be in compliance at September 30, 2009. The Company has not been in compliance with certain financial covenants in previous quarters and the lender has granted the Company waivers of noncompliance. The Company is in discussions with the lender regarding the potential resolution of these issues for the third quarter of 2009, including a waiver of noncompliance, and the Company believes that it will come to an acceptable agreement with the lender.
Failure to be in compliance with any of the covenants in the credit agreement would give rise to an event of default under the credit agreement. The credit agreement provides that upon an event of default as the result of the Companys failure to comply with a covenant, the lender may immediately (i) terminate all commitments to extend further credit, (ii) declare amounts outstanding under the line of credit and the term loan immediately due and payable, (iii) impose a default rate of interest (iv) exercise all of its rights of setoff that the lender may have contractually, by law, in equity or otherwise, and (v) foreclose on all the capital stock the Company owns in Busey Bank, its principal subsidiary, which the Company has pledged to the lender. If the lender were to exercise its remedies under the credit agreement following an event of default, the Company could lose its principal asset and source
7
of earnings, and the Companys financial position, liquidity and earnings could be materially adversely affected, and would be materially and adversely affected upon foreclosure of Busey Bank stock. However, if the lender does not grant a waiver or is unwilling to change the terms of the covenants to the Companys satisfaction, then the Company intends to use available cash, which may include a portion of the proceeds from the Public Offering and the separate Private Placement to retire the $26.0 million principal amount due and outstanding to the lender pursuant to the term loan and repay any amounts owing under the line of credit.
Correcting Information
The information set forth below corrects certain information as reported in the Companys Annual Report on Form 10-K for the year ended December 31, 2008 (the 2008 Form 10-K):
Book Value Per Share as of December 31, 2009. On page 23 in the table Selected Consolidated Financial Information in Part II, Item 6 of the 2008 Form 10-K, the Company incorrectly reported the per share book value as of December 31, 2008. The correct book value was $12.70 as of December 31, 2008, not $12.36 as reported. Book value is calculated by dividing total capital by common shares outstanding as of the end of the period.
Commitments under Standby Letters of Credit, Unused Lines of Credit and Other Conditionally Approved Credit Lines. In Part II, Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations in the 2008 Form 10-K, the Company incorrectly reported that its commitments under standby letters of credit, unused lines of credit and other conditionally approved credit lines, totaled approximately $687.8 million as of December 31, 2008. The correct amount as of December 31, 2008 was approximately $733.1 million.
Forward-Looking Statement
Certain statements contained in this Form 8-K that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, or the Exchange Act. These forward-looking statements are covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These statements, which are based on certain assumptions and estimates describe the Companys future plans, strategies and expectations, can generally be identified by the use of the words may, will, should, could, would, goal, plan, potential, estimate, project, believe, intend, anticipate, expect, target, aim and similar expressions. These forward-looking statements include statements relating to the Companys projected growth, anticipated future financial performance, financial condition, credit quality and managements long-term performance goals, as well as statements relating to the anticipated effects on results of operations and financial condition from expected developments or events, the Companys business and growth strategies and any other statements that are not historical facts.
These forward-looking statements are subject to significant risks, assumptions and uncertainties, and could be affected by many factors. Factors that could have a material adverse effect on the Companys financial condition, results of operations and future prospects can be found in the under Item 1A Risk Factors in the Annual Report on Form 10-K for the year ended December 31, 2008. These factors
8
include, but are not limited to, the following: (i) the effects of future economic, business and market conditions and changes, domestic and foreign, including seasonality; (ii) governmental monetary and fiscal policies; (iii) legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by the Companys regulators, and changes in the scope and cost of Federal Deposit Insurance Corporation, or FDIC, insurance and other coverages; (iv) changes in accounting policies, rules and practices; (v) the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and other interest sensitive assets and liabilities; (vi) the failure of assumptions and estimates underlying the establishment of reserves for possible loan losses and other estimates; (vii) changes in borrowers credit risks and payment behaviors; (viii) changes in the availability and cost of credit and capital in the financial markets; (ix) changes in the prices, values and sales volumes of residential and commercial real estate; (x) the effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services; (xi) the risks of mergers, acquisitions and divestitures, 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; (xii)changes in technology or products that may be more difficult, costly, or less effective than anticipated; (xiii) the effects of war or other conflicts, acts of terrorism or other catastrophic events, including hurricanes, storms, droughts, tornados and flooding, that may affect general economic conditions, including agricultural production and demand and prices for agricultural goods and land used for agricultural purposes, generally and in the Companys markets; (xiv) the failure of assumptions and estimates used in the Companys review of its loan portfolio, the review of the Companys credit grading methods by an independent firm and the Companys analysis of its capital position; (xv) the risk that the Companys deferred tax assets could be reduced if estimates of future taxable income from operations and tax planning strategies are less than currently estimated, and sales of the Companys capital stock in the underwritten public offering described herein and/or other transfers of the Companys capital stock could trigger a reduction in the amount of net operating loss carryforwards that the Company may be able to utilize for income tax purposes.
Because of those risks and other uncertainties, the Companys actual future results, performance or achievement, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, the Companys past results of operations are not necessarily indicative of its future results. You should not place undue reliance on any forward-looking statements, which speak only as of the dates on which they were made. The Company is not undertaking an obligation to update these forward-looking statements, even though circumstances may change in the future, except as required under federal securities law. The Company qualifies all of its forward-looking statements by these cautionary statements.
Item 9.01. |
Financial Statements and Exhibits. |
|
|
|
|
(d) |
Exhibits. |
|
|
|
|
|
99.1 |
Stock Purchase Agreement |
|
|
|
|
99.2 |
Investor slides |
9
Signature
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 hereunto duly authorized.
Date: September 21, 2009 |
FIRST BUSEY CORPORATION |
|
|
|
|
|
|
|
|
By: |
/s/ Van Dukeman |
|
Name: |
Van Dukeman |
|
Title: |
Chief Executive Officer |
10
Exhibit 99.1
STOCK PURCHASE AGREEMENT
THIS STOCK PURCHASE AGREEMENT (this Agreement) dated as of September 18, 2009, is by and among FIRST BUSEY CORPORATION, a Nevada corporation (the Company), and each of the investors listed on the Schedule of Purchasers attached hereto as Annex I (each individually, a Purchaser, and collectively, the Purchasers).
RECITALS
A. The Board has determined that that it would be in the best interests of the Company and its stockholders for the Company to raise a significant amount of capital in a public offering of common stock pursuant to a registration statement on Form S-3 filed with the U.S. Securities and Exchange Commission (the SEC) and in a separate private placement of convertible preferred stock.
B. The Company has engaged an investment banking firm to facilitate the public offering and, in connection therewith, the Company anticipates that it will enter into an underwriting agreement (the Underwriting Agreement) with the underwriters named therein (the Underwriters) pursuant to which the Company will, subject to the satisfaction of the terms and conditions set forth in the Underwriting Agreement, issue and sell to the Underwriters shares (the Offered Shares) of the Companys common stock, par value $0.001 per share (the Common Stock), in connection with an offering to the public (the Follow-On Offering) of the Offered Shares for a per share price that will be determined by the Company and the Underwriters immediately prior to the execution of the Underwriting Agreement (the Offering Price).
C. Prior to the date of this Agreement, August C. Meyer, Jr. 2009 GRAT-1, Elisabeth Meyer Kimmel 2009 GRAT-1 and Inna Meyer (the CIBC Notificants), who are among the Purchasers, filed a Interagency Notice of Change in Control (the Change in Control Notice) with the Federal Reserve Bank of Chicago (the Federal Reserve Bank) to obtain the Federal Reserve Banks consent to their acquisition of control (as defined in the Bank Holding Company of 1956, as amended (the BHC Act)) of the Company and Busey Bank, an Illinois state-chartered bank and a wholly-owned subsidiary of the Company (the Bank).
D. Separate from the Follow-On Offering, the Company, with assistance from its Placement Agent (as defined in Section 7.12 below), offered, in a transaction exempt from registration, shares of a new series of convertible preferred stock of the Company (the Preferred Shares). Subject only to (i) the closing of the Follow-On Offering (without regard to the exercise or not of any option granted to the Underwriters in the Underwriting Agreement) (the Follow-On Offering Closing) and (ii) receipt of the Federal Reserve Banks notice of no objection to the Change in Control Notice and (iii) the other conditions set forth in Sections 5.1 and 5.3 hereof, the Purchasers will purchase, in the aggregate, three hundred ninety three (393) shares of Series A Preferred Shares, which will be (upon the shareholder approvals described in Section 3.1(h) below) convertible automatically into shares of Common Stock at the Offering Price and will have substantially the other terms set forth in the form of Certificate of Designations for the Preferred Shares attached hereto as Exhibit A (the Series A Certificate of Designations), and the Company desires to issue and sell such shares to the Purchasers. Each Purchaser desires to purchase that number of Preferred Shares set forth opposite such Purchasers name in column (3) on the Schedule of Purchasers.
E. The Company and each Purchaser is executing and delivering this Agreement in reliance upon the exemption from securities registration afforded by Section 4(2) of the Securities Act of 1933, as amended (the Securities Act), and Rule 506 of Regulation D (Regulation D) as promulgated by the U.S. Securities and Exchange Commission (the SEC) under the Securities Act.
In consideration of the foregoing premises, which are incorporated herein by this reference, and the following mutual promises, covenants and agreements, the Company and each Purchaser, intending to be legally bound, hereby agree as follows:
2
3
4
5
6
7
8
9
10
If to the Company, to:
First Busey Corporation
201 West Main Street
Urbana, Illinois 61801
Telephone: (217) 365-4516
Facsimile: (217) 365-4592
Attention: Van Dukeman
President and CEO
If to the Purchasers, to the address set forth on Annex I.
or to such other Person or place as the Company or the Purchasers, as the case may be, shall furnish to the other parties to this Agreement.
11
[THIS SPACE INTENTIONALLY LEFT BLANK]
12
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed as of the day and year first written above.
COMPANY: |
|
PURCHASERS: |
|
|
|
|
|
FIRST BUSEY CORPORATION |
|
AUGUST C MEYER, JR. 2009 GRAT-1 |
|
|
|
|
|
By: |
/s/ Van A. Dukeman |
|
/s/ August C. Meyer, Jr. |
Name: Van A. Dukeman |
|
August C. Meyer, Jr., Trustee |
|
Title: President and Chief Executive Officer |
|
|
|
|
|
RICK L. STEPHENS TRUST DATED 3-11-1999 |
|
|
|
|
|
|
|
/s/ Rick L. Stephens |
|
|
|
Rick L. Stephens, Trustee |
|
|
|
|
|
|
|
ELISABETH MEYER KIMMEL 2009 GRAT-1 |
|
|
|
|
|
|
|
/s/Elisabeth M. Kimmel |
|
|
|
Elisabeth M. Kimmel, Trustee |
|
|
|
|
|
|
|
INNA M. MEYER |
|
|
|
|
|
|
|
/s/ Inna M. Meyer |
|
|
|
Inna M. Meyer |
|
|
|
|
|
|
|
GEORGE S. SHAPLAND |
|
|
|
|
|
|
|
/s/ George S. Shapland |
|
|
|
George S. Shapland |
|
|
|
|
|
|
|
DOUGLAS C. MILLS |
|
|
|
|
|
|
|
/s/ Douglas C. Mills |
|
|
|
Douglas C. Mills |
|
|
|
|
|
|
|
DAVID J. DOWNEY |
|
|
|
|
|
|
|
/s/ David J. Downey |
|
|
|
David J. Downey |
|
|
|
|
|
|
|
VAN A. DUKEMAN |
|
|
|
|
|
|
|
/s/ Van A. Dukeman |
|
|
|
Van A. Dukeman |
|
|
|
GREGORY B. LYKINS |
|
|
|
|
|
/s/ Gregory B. Lykins |
|
|
Gregory B. Lykins |
|
|
|
|
|
JOSEPH M. AMBROSE |
|
|
|
|
|
/s/ Joseph M. Ambrose |
|
|
Joseph M. Ambrose |
|
|
|
|
|
THOMAS M. GOOD |
|
|
|
|
|
/s/ Thomas M. Good |
|
|
Thomas M. Good |
|
|
|
|
|
MARY LAKEY |
|
|
|
|
|
/s/ Mary Lakey |
|
|
Mary Lakey |
|
|
|
|
|
V.B. LEISTER, JR. |
|
|
|
|
|
/s/ V.B. Leister, Jr. |
|
|
V.B. Leister, Jr. |
|
|
|
|
|
DAVID B. WHITE |
|
|
|
|
|
/s/ David B. White |
|
|
David B. White |
|
|
|
|
|
EDWIN A. SCHARLAU II |
|
|
|
|
|
/s/ Edwin A. Scharlau II |
|
|
Edwin A. Scharlau II |
|
|
|
|
|
ROBIN N. ELLIOTT |
|
|
|
|
|
/s/ Robin N. Elliott |
|
|
Robin N. Elliott |
|
|
|
|
|
E. PHILLIPS KNOX |
|
|
|
|
|
/s/ E. Phillips Knox |
|
|
E. Phillips Knox |
|
|
|
|
|
N. JOHN WADDOCK |
|
|
|
|
|
/s/ N. John Waddock |
|
|
N. John Waddock |
|
|
DAVID IKENBERRY |
|
|
|
|
|
/s/ David Ikenberry |
|
|
David Ikenberry |
Annex I
SCHEDULE OF PURCHASERS
(1) |
|
(2) |
|
(3) |
|
(4) |
|
|
August C. Meyer, Jr. 2009 GRAT-1 |
|
|
|
150 |
|
$ |
15,000,000 |
|
Inna Meyer |
|
|
|
100 |
|
10,000,000 |
|
|
Rick L. Stephens Trust dated 3-11-1999 |
|
|
|
50 |
|
5,000,000 |
|
|
Elisabeth Meyer Kimmel 2009 GRAT-1 |
|
|
|
20 |
|
2,000,000 |
|
|
George T. Shapland |
|
|
|
20 |
|
2,000,000 |
|
|
Douglas C. Mills |
|
|
|
15 |
|
1,500,000 |
|
|
David J. Downey |
|
|
|
10 |
|
1,000,000 |
|
|
Van A. Dukeman |
|
|
|
6 |
|
600,000 |
|
|
Gregory B. Lykins |
|
|
|
5 |
|
500,000 |
|
|
Joseph M. Ambrose |
|
|
|
5 |
|
500,000 |
|
|
V.B. Leister, Jr. |
|
|
|
2 |
|
200,000 |
|
|
Thomas M. Good |
|
|
|
2 |
|
200,000 |
|
|
David B. White |
|
|
|
2 |
|
200,000 |
|
|
Mary Lakey |
|
|
|
2 |
|
200,000 |
|
|
Edwin A. Scharlau II |
|
|
|
1 |
|
100,000 |
|
|
Robin N. Elliott |
|
|
|
1 |
|
100,000 |
|
|
E. Phillips Knox |
|
|
|
1 |
|
100,000 |
|
|
N. John Waddock |
|
|
|
0.75 |
|
75,000 |
|
|
David Ikenberry |
|
|
|
0.25 |
|
25,000 |
|
|
Annex II
DEFINED TERMS
Term |
|
Section Reference |
Agreement |
|
Preamble |
Articles Amendment |
|
3.1(h)(i) |
Bank |
|
Recitals |
BHC Act |
|
Recitals |
Change in Control Notice |
|
Recitals |
CIBC Notificants |
|
Recitals |
Closing |
|
2.3 |
Closing Date |
|
2.3 |
Common Stock |
|
Recitals |
Company |
|
Preamble |
Federal Reserve Bank |
|
Recitals |
Federal Reserve Notice |
|
Recitals |
Follow-On Offering |
|
Recitals |
Follow-On Offering Closing |
|
Recitals |
Term |
|
Section Reference |
Offered Shares |
|
Recitals |
Offering Price |
|
Recitals |
Placement Agent |
|
7.12 |
Preferred Shares |
|
Recitals |
Proposals |
|
3.1(h)(ii) |
Proxy Statement |
|
4.2 |
Purchase Price |
|
2.2 |
Purchaser(s) |
|
Preamble |
Regulation D |
|
Recitals |
Rule 144 |
|
3.2(j) |
SEC |
|
Recitals |
Securities Act |
|
Recitals |
Series A Certificate of Designations |
|
Recitals |
Stockholder Approval |
|
3.1(h)(ii) |
Stockholder Approval Date |
|
4.1 |
Stockholders Meeting |
|
4.1 |
Underwriters |
|
Recitals |
Underwriting Agreement |
|
Recitals |
2
Exhibit 99.2
First Busey Corporation Common Stock Follow-on Offering September 2009 |
FORWARD LOOKING STATEMENTS This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of First Busey. Forward-looking statements, which are based on certain assumptions and describe First Buseys future plans, strategies and expectations, are generally identifiable by the use of words such as believe, expect, anticipate, plan, intend, estimate, may, will, would, could, should, project or other similar expressions. Additionally, all statements in this presentation, including forward-looking statements, speak only as of the date they are made, and we undertake no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond our ability to control or predict, could cause actual results to differ materially from those presented. These factors include, among others, the following: (i) the effects of future economic, business and market conditions and changes, domestic and foreign, including seasonality; (ii) governmental monetary and fiscal policies; (iii) legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, and changes in the scope and cost of Federal Deposit lnsurance Corporation, or FDIC, insurance and other coverages; (iv) changes in accounting policies, rules and practices; (v) the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and interest sensitive assets and liabilities; (vi) the failure of assumptions and estimates underlying the establishment of reserves for possible loan losses and other estimates; (vii) changes in the availability and cost of credit and capital in the financial markets; (viii) changes in the prices, values and sales volumes of residential and commercial real estate; (ix) the effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services; (x) the risks of mergers, acquisitions and divestitures, 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; (xi) changes in technology or products that may be more difficult, costly, or less effective than anticipated; (xii) the effects of war or other conflicts, acts of terrorism or other catastrophic events, including hurricanes and flooding, that may affect general economic conditions generally and in our markets; (xiii) the failure of assumptions and estimates, differences in and changes to, economic, business market and credit conditions, including changes in borrowers' credit risks and payment behaviors from those used in our loan portfolio stress tests and credit evaluations; and (xiv) the risks that our deferred tax assets could be reduced if estimates of future taxable income from our operations and tax planning strategies are less than currently estimated, and sales of our capital stock in this offering and/or other transfers of our capital stock could trigger a reduction in the amount of net operating loss carryforwards that we may be able to utilize for income tax purposes. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning First Busey and its business, including additional factors that could materially affect our financial results, is included in the accompanying preliminary prospectus supplement and prospectus, including the documents incorporated by reference therein. NOTE REGARDING NON-GAAP FINANCIAL MEASURES This presentation contains financial information determined by methods other than those prescribed by accounting principles generally accepted in the United States of America (GAAP). First Buseys management uses these non-GAAP financial measures in its analysis of the Companys capital and performance. First Buseys management and investors often use the ratio of tangible common equity to tangible assets and the ratio of tangible common equity to risk-weighted assets to assess the quality of capital. Such capital measures are not necessarily comparable to similar capital measures that may be presented by other companies. Tax equivalent net interest income is a common term and measure used in the banking industry but is not a term used under GAAP. We believe that these presentations of tax-equivalent net interest income and tax equivalent net interest margin aid in the comparability of net interest income arising from both taxable and tax-exempt sources over the periods presented. First Buseys management believes that these non-GAAP financial measures provide a greater understanding of the Companys business and performance, and facilitate an understanding of performance trends and comparisons with the performance of other financial institutions. The limitations associated with these measures are the risks that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently, including as a result of using different assumed tax rates in making taxable equivalent measures. These disclosures should not be considered an alternative to GAAP. Information provided in the Appendix reconciles GAAP measures and tangible common equity, the ratio of tangible common equity to risk-weighted assets, tax equivalent net interest income and net interest margin on a tax equivalent basis. |
Offering Overview 1 |
Equity Offering Summary Issuer Shares Offered Greenshoe Expected Pricing Bookrunner Use of Proceeds First Busey Corporation 18.0 million 15.0% September 24, 2009 Fox-Pitt Kelton Cochran Caronia Waller General corporate purposes, including supporting bank capital Ticker / Exchange BUSE / NASDAQ Lock-Up Agreement 90 Days 2 |
Private Placement Summary Issuer Type of Security Amount Raised Coupon Conversion Price Lock-Up Approvals Placement Agent First Busey Corporation Series A Mandatorily Convertible Preferred Approx. $39.3 million 9.0% cumulative dividends Equal to the Common Equity offering price 90 Days Closing of private placement subject to regulatory approval; automatic conversion upon receipt of shareholder approval Fox-Pitt Kelton Cochran Caronia Waller Investors All directors plus executive officers and a current shareholder Use of Proceeds General corporate purposes, including supporting bank capital Liquidation Preference $100,000 per share 3 |
Rationale for Capital Raise Significantly strengthens capital position Allows First Busey to proactively address credit exposure in Florida (21% of loans as of June 30, 2009) Total cumulative write downs, including anticipated 3Q09 charge-offs, represent a majority of likely embedded portfolio losses in Florida Following 3Q09 charge-offs, credit losses expected to be more in-line with historical levels Opportunity to drive profitable high quality loan growth and business-line expansion in Core Bank(1) (79% of loans as of June 30, 2009), including ability to participate opportunistically in acquisitions of failed banks from the FDIC that may become available in complementary markets Core Bank franchise remains healthy with little credit deterioration Size of capital raise determined in light of in-depth review of loan portfolio credit grading, utilizing conservative assumptions Utilized nationally recognized third party consulting firms preliminary analysis in determining loan grading and strength of loan portfolio Separate private offering due to need for regulatory approvals of one current major shareholder group and limited amount of authorized common stock available 1. Core Bank refers to Illinois and Indiana franchise and loans made in these areas 4 |
|
|
|
Investment Highlights $4.3 billion financial holding company headquartered in Urbana, Illinois with strong core franchise Core markets in IL benefit from general economic stability and limited real estate price decline Diversified revenue stream Higher growth and less capital intensive revenue streams from Busey Wealth Management and FirsTech Community banking model with strong deposit market shares in most core markets Strong performance in Core Bank franchise 1.5% non-performing loans / loans as of June 30, 2009 shows little change 3Q09 charge-offs in Core Bank expected to be in-line with experience Aggressively addressed Florida franchise credit issues Substantial mark-down of C&D and CRE portfolios Resilient and improving pre-tax, pre-provision earnings stream Cost savings from recent initiatives, including recently completed bank merger, consolidation of units and staff reductions Established and experienced management team Strong participation from insiders All board members have agreed, together with executive officers and another current shareholder, to invest an additional ~$39.3 million in mandatory convertible preferred stock in a separate private placement 5 |
First Busey Overview 6 |
First Busey Profile Diversified financial services company offering personal and business banking, fiduciary / wealth management services and retail payment processing Inside Ownership Directors / Executives 30% Associates ESOP / PSP 8% Insiders committing additional ~$39.3M NASDAQ: BUSE Market capitalization as of 9/18/09 = $231M Strong Brand, Diversified Stable Revenue, Efficient Expense Model Banking Investments Processing First Busey Corporation Busey Bank Champaign, IL Busey Wealth Management, Inc. Busey Trust Company FirsTech, Inc. 7 |
Diversified Business Model Busey Bank, Champaign, Illinois $4.3 billion in total assets as of June 30, 2009 (includes Busey Bank, N.A.) 34 banking centers in Downstate Illinois 1 banking center in Indianapolis, Indiana 8 banking centers in Florida Electronic Payment Processing Revenue Growth: $7.3 to $12.3 million from 2006 2008 $6.6 million through June 30, 2009 Fiduciary wealth management, retail brokerage, and insurance products and services Approximately $3.1 billion in assets under management or custody as of June 30, 2009 Revenue of $14.4M in 2008 and $6.4M through June 30, 2009 1. YTD June 30, 2009 Source: First Busey Corp. Revenue Mix(1) 8 Wealth Mgmt. 8% Service Charges 9% FirsTech 7% Loans Gains 7% Other 6% Net Interest Income 63% |
Busey Franchise Overview Note: Information as of June 30, 2008 1. Rankings based on deposit market share Source: SNL Financial Market Share Illinois(1) Florida Almost 80% of loan portfolio generated in markets with solid economic drivers Agribusiness (total 2008 receipts ~$1.1 billion for downstate IL markets) Education Healthcare Insurance Net Exports Lower than average unemployment and stable house prices Champaign County - #1 Champaign / Urbana; University of Illinois, Carle Medical Group Macon County - #1 Decatur; ADM, Tate & Lyle, Millikin University, Decatur Memorial Hospital McLean County - #2 Bloomington / Normal; Illinois State University, Illinois Wesleyan University, State Farm & Country Companies Peoria County - #9 Peoria; Bradley University, OSF Health Systems & Caterpillar 41% 21% 17% 5% Core Bank Franchise Total Branches: 8 Total Deposits: $350M Bloomington Decatur Champaign/Urbana Indianapolis IL IN Peoria 9 |
Core Profitability Growth and Consistency Note: Excludes non-cash goodwill impairment charges 1. Excludes severance charges of $3.4 million 2. Excluding $2.8 million of FDIC expenses Source: First Busey Corp. Annual Pre-tax, Pre-provision Earnings ($M) Quarterly Pre-tax, Pre-provision Earnings ($M) CAGR: 16.5% (2) (1) 10 $36.6 $43.4 $44.9 $58.9 $67.3 1.57% 1.91% 2.06% 1.85% 2.08% $0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 $70.0 $80.0 2004 2005 2006 2007 2008 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% PTPP Earnings / Avg. Assets $18.4 $19.9 $15.1 $17.8 $18.6 1.73% 1.61% 1.85% 1.37% 1.68% $0.0 $10.0 $20.0 $30.0 $40.0 $50.0 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% PTPP Earnings / Avg. Assets |
Stable Net Interest Margin NIM relatively flat over a four year horizon Recent trends in both deposit composition changes and loan repricing continue to favor margin expansion 4.86% 2.92% 1.94% Tax Equivalent Net Interest Margin(1) 1. Net interest income is on a tax equivalent basis Source: First Busey Corp. 11 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 2004 2005 2006 2007 Q1'08 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 Yield NIM Cost of Deposits |
High Quality Securities Portfolio Securities, $648.9M(1) Fair value as of June 30, 2009 Source: First Busey Corp. Conservative Approach Securities portfolio holds no CDOs or private CMOs No holdings of other financial institution trust preferred securities or subordinated debt No subprime, Alt A or private MBS 12 Government and Agency 58% State & Municipal 13% MBS / CMO 25% Other 4% |
Early and Pro-Active Recognition of Loan Losses 1. Cumulative net charge-offs represent sum of charge-offs from 4Q07 to 2Q09 except for BUSE 3Q09E which represents 4Q07 to 3Q09E. Florida Peers and Peer Group calculated as median 2. Assumes $115M 3Q09 charge-offs 3. Assumes $98.5M 3Q09 ending reserve / 2Q09 gross loan balance reduced by the assumed $115M of charge-offs in 3Q09 Note: Peer Group includes GABC, LKFN, MBFI, MBHI, OSBC, PVTB, WTFC Note: Florida Peers includes SBCF, BOFL, TIBB, TSFG Source: First Busey Corp., SNL Financial Cumulative Net Charge-Offs / Loans(1) Loan Loss Reserves / Loans(3) (2) (3) 3Q09 charge-offs expected to be in the range of $110-$115 million 3Q09 provisions expected to be in the range of $120-$125 million 13 3.83% 7.60% 3.73% 1.73% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% BUSE BUSE 3QE Florida Peers Peer Group 2.80% 3.23% 2.39% 1.60% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% BUSE BUSE 3QE Florida Peers Peer Group |
Credit Exposure Known and Manageable Aggressively addressing credit issues in Florida business Core Bank has low loss content Estimated Reserves for 3Q09 ~ $98.5M 21% 79% % of Total Loans(1) $277M $35M Potential Cumulative Losses(3) $212M $21M Cumulative Charge-Offs(2) $0.7Bn Florida $2.5Bn Total Loans(1) Core Bank 1. As of June 30, 2009 2. Charge-offs from 4Q07 3Q09; Company expects $2.5M - $7.5M in charge-offs (midpoint $5.0M) from the Core Bank and $107.5M - $112.5M in charge-offs (midpoint $110M) from Florida portfolio 3. Based upon internal cumulative loss analysis by the Company taking into account a nationally recognized third party consulting firms analysis of the Companys loan grading Source: First Busey Corp. 14 |
Strong Pro Forma Capital Position 14.8% 13.5% 8.7% 8.7% 6.9% 3Q09 Pro Forma for Offering(1)(2) NA 6.7% 10.5%(4) 5.4% Tier 1 Common Ratio NA 5.5% 8.3% 4.4% Tangible Common Equity / Tangible Assets NA 6.6% 10.5%(4) 5.4% Tangible Common Equity / RWA 13.2% 9.9% Peer Group(3) 16.5%(4) 15.2%(4) 2Q09 Pro Forma for Offering(1) 10.0% 11.3% Total Risk-Based Capital Ratio 6.0% 10.1% Tier 1 Risk-Based Capital Ratio Well Capitalized Guidelines 2Q09 Capital raise positions the Company to charge-off substantial portion of cumulative loan losses 1. Assumes a common equity offering of 18.0 million shares, plus 15% underwriters option, priced at closing market price of $6.44 as of September 18, 2009, with gross proceeds of $133.3 million. Also includes a private placement equity raise of $39.3 million implying a total capital raise of $172.6 million. Actual capital raise a function of the stock price and likely to vary 2. Assumes 3Q09 provisions of $125M. More detailed calculations shown in Appendix 3. Peer Group includes GABC, LKFN, MBFI, MBHI, OSBC, PVTB, WTFC 4. Assumes 20.0% risk-weighting of assets added from the proceeds of the new capital raised Source: First Busey Corp., SNL Financial 15 |
Current Market Valuation Comparison First Busey is currently trading at attractive multiples relative to its peer group before anticipated Q309 provisions for loan losses and charge-offs Peer Group includes GABC, LKFN, MBFI, MBHI, OSBC, PVTB, WTFC 2. Assumes a common equity offering of 18.0 million shares, plus 15% underwriters option, priced at closing market price of $6.44 as of September 18, 2009, with gross proceeds of $133.3 million. Also includes a private placement equity raise of $39.3 million implying a total capital raise of $172.6 million. Actual capital raise a function of stock price and likely to vary 3. Market data as of September 18, 2009 4. Excludes FDIC special assessment charges Source: First Busey Corp., SNL Financial 5.2x 1.71x 0.90x 54% 152% Peer Group(1) NM 1.46x 0.76x NM NM BUSE Pro Forma(2) Current Market Price(3) / 0.54x Book Value Per Share 27% % of 3 Yr High 3.1x LQA Pre-Tax, Pre-Prov. Earnings(4) 1.32x 114% BUSE Tangible Book Value Per Share % of 3 Yr Low 16 |
Credit Quality / Loan Overview 17 |
Loan Portfolio Breakdown Overview $0.7Bn Florida $2.5Bn Core Bank $3.2Bn Total Loans Loan Portfolio by Geography(1) Households by Geography 91.2% 8.8% 91.5% 91.6% 91.9% 8.5% 8.4% 8.4% As of June 30, 2009 Source: First Busey Corp. 18 Illinois 73% Indiana 6% Florida 21% 81,738 82,333 82,179 82,020 7,852 7,657 7,509 7,235 0 15,000 30,000 45,000 60,000 75,000 90,000 Q2'08 Q3'08 Q4'08 Q1'09 Illinois / Indiana Florida 1. |
Core Bank Loan Portfolio Loan Balances(1) Loan Overview Long history of conservative underwriting Loan losses do not show any meaningful increase Expected charge-offs of $2.5M - $7.5M in 3Q09 vs. $3.4M in 2Q09 NPA trends flat to down Limited growth of loans as focus on full relationship banking Minimal shared national credit portfolio No sub prime, Alt A, Options Arm or other exotic mortgage loan products 1. As of June 30, 2009 Source: First Busey Corp. 19 $M % of Loan Balances Balance Loans Construction and Development $395.9 15.9% CRE & Multi-Family 986.4 39.6% Residential 1-4 Family 397.3 15.9% HE Loans 48.8 2.0% HELOC 96.4 3.8% C&I 510.7 20.5% Other 57.3 2.3% Total Loan Balance $2,492.8 100.0% |
Core Bank Loan Portfolio NCOs and NPLs Net Charge-Offs ($M) Non-Performing Loans(1) (2) (3) 1. Non accrual + 90 day past due 2. Midpoint of expected $2.5M - $7.5M in charge-offs from the Core Bank ($5.0M) / 2Q09 gross loans 3. Annualized net charge-offs / period-end gross loans Source: First Busey Corp. (3) Performing well with minimal losses 20 $3.9 $1.7 $3.4 $5.0 $1.4 $3.6 0.24% 0.63% 0.27% 0.54% 0.58% 0.80% $0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 Q3'09E 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% NCOs / Total Core Bank Loans $23.0 $36.7 $36.7 $16.0 $18.6 0.8% 0.6% 0.9% 1.5% 1.4% $0 $5 $10 $15 $20 $25 $30 $35 $40 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 0.0% 0.2% 0.4% 0.6% 0.8% 1.0% 1.2% 1.4% 1.6% 1.8% 2.0% NPLs / Total Core Bank Loans |
Core Bank Loan Portfolio Credit Quality Statistics Core Bank Credit Quality Statistics as of June 30, 2009 1. Includes performing and non-performing restructured loans 2. Total OREO for First Busey Corp. (IL, IN and Florida) differs from the $14.8 million presented in the Form 10-Q dated June 30, 2009 due to rounding Source: First Busey Corp. (2) 21 $M Non-Accr.+ Loan Balance Loans Restr. 30-89 Days 90+ Days Loan Balances $ % Non-Accr. Restr. (1) Balance OREO Delinq. Delinq Construction and Development $395.9 15.9% $17.6 $2.3 5.0% - $4.0 $1.0 CRE & Mutli-Family 986.4 39.6% 9.1 24.1 3.4% 5.8 7.6 0.4 Residential 1-4 Family 397.3 15.9% 3.3 0.9 1.0% 1.8 2.9 2.7 HELOC & HE 145.1 5.8% - - 0.0% - 1.2 - C&I 510.7 20.5% 2.1 - 0.4% - 8.9 0.4 Other 57.4 2.3% 0.1 - 0.1% 0.4 - - Total $2,492.8 100.0% $32.2 $27.3 2.4% $8.0 $24.6 $4.5 |
Florida Loan Portfolio Overview Aggressive charge-offs of loans Strong executive leadership relocated to Florida Significantly decreased originations of new loans in Florida Implemented enhanced loss mitigation strategies with customers primarily beginning in Q108 Reallocation of team members to address Florida market Merger of Busey Bank and Busey Bank, N.A. to consolidate Florida banks loan portfolio Loan Balances(1) Loan Overview As of June 30, 2009 Source: First Busey Corp. 22 $M % of Loan Balances Balance Loans Construction and Development $272.5 40.7% CRE & Multi-Family 201.5 30.1% Residential 1-4 Family 146.8 22.0% HE Loans 1.5 0.2% HELOC 26.0 3.9% C&I 18.9 2.8% Other 1.6 0.3% Total Loan Balance $668.8 100.0% 1. |
Florida Loan Portfolio NCOs and NPLs (3) 1. Non accrual + 90 day past due 2. Midpoint of expected $107.5M - $112.5M in charge-offs from Florida ($110.0M) / 2Q09 gross loans 3. Annualized net charge-offs / period-end gross loans Source: First Busey Corp. (2) Net Charge-Offs ($M) Non-Performing Loans(1) Addressing credit issues in Florida portfolio (3) 23 $21.7 $18.5 $44.1 $4.5 $5.2 $110.0 11.7% 10.2% 65.8% 2.4% 2.8% 26.4% $0 $20 $40 $60 $80 $100 $120 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 Q3'09E 0% 10% 20% 30% 40% 50% 60% 70% 80% NCOs / Total Florida Loans $61.2 $84.5 $90.3 $40.0 $55.2 5.3% 7.3% 8.2% 13.5% 11.7% $0 $10 $20 $30 $40 $50 $60 $70 $80 $90 $100 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 0% 2% 4% 6% 8% 10% 12% 14% 16% NPLs / Total Florida Loans $0 $10 $20 $30 $40 $50 $60 $70 $80 |
Florida Loan Portfolio Credit Quality Statistics Florida Credit Quality Statistics as of June 30, 2009 1. Includes performing and non-performing restructured loans 2. Amount equal to $0.01M 3. Total OREO for First Busey Corp. (IL, IN and Florida) differs from the $14.8 million presented in the Form 10-Q dated June 30, 2009 due to rounding Source: First Busey Corp. (2) (3) 24 $M Non-Accr.+ Loan Balance Loans Restr. 30-89 Days 90+ Days Loan Balances $ % Non-Accr. Restr. (1) Balance OREO Delinq. Delinq Construction and Development $272.5 40.7% $65.9 $2.9 25.2% - $8.1 - CRE & Multi-Family 201.5 30.1% 10.8 6.0 8.3% 5.2 1.9 - Residential 1-4 Family 146.8 22.0% 13.7 23.3 25.2% 1.6 9.1 - HELOC & HE 27.5 4.1% - - 0.0% - 0.8 - C&I 18.9 2.8% - 0.7 3.7% - 1.3 - Other 1.6 0.3% 0.0 - 0.3% 0.3 - - Total $668.8 100.0% $90.4 $32.9 18.4% $7.1 $21.2 - |
Cumulative Loss Analysis 1. 4Q07 loans of $3,052.7 differs from previously reported loans of $3,053.2 due to rounding 2. Sum of historical losses from 4Q07 to 3Q09 (expected), plus potential further losses from loan review in 4Q09 and 2010 Source: First Busey Corp. Comprehensive and granular bottoms-up internal loss analysis taking into account an nationally recognized third party consulting firms preliminary review of loan portfolio grading of non consumer loans Total cumulative loss estimated at approximately $312M 25 $M Core Bank Florida 4Q'07 Cumulative Loss (2) 4Q'07 Cumulative Loss (2) SCAP Range Loan Balances Loan Balance (1) % $ Loan Balance (1) % $ Construction and Development $353.9 4.0% $14.2 $363.3 57.7% $209.7 CRE & Multi-Family 796.1 1.0% 8.2 181.4 19.1% 34.7 Residential 1-4 Family 409.5 0.8% 3.1 160.4 12.7% 20.3 HE Loans 48.2 1.4% 0.7 1.4 28.2% 0.4 HELOC 103.8 1.0% 1.0 34.3 10.1% 3.5 C&I 518.0 1.3% 7.0 28.9 27.6% 8.0 Other 50.6 1.5% 0.7 2.9 24.0% 0.7 Total $2,280.1 1.5% $34.9 $772.6 35.9% $277.3 |
Cumulative Loss Analysis (contd) Total losses from 4Q07 3Q09 estimated by the Company at $232M(1) In addition, reserves anticipated to be approximately $98.5M as of 3Q09 1. Assumes $115M of charge-offs in 3Q09 2. Sum of historical losses from 4Q07 to 3Q09 (expected), plus estimated potential further losses in 4Q09 and 2010 Source: First Busey Corp. Realized Cumulative Credit Losses Total Estimated Cumulative Losses $232 $312(2) 26 $0 $50 $100 $150 $200 $250 $300 $350 Q4'07 Q1'08 Q2'08 Q3'08 Q4'08 Q1'09 Q2'09 Q3'09E |
Illustrative Pro Forma Capital Impact 1. Assumes a common equity offering of 18.0 million shares, plus 15% underwriters option, priced at a closing market price of $6.44 as of September 18, 2009, with gross proceeds of $133.3 million. Also includes a private placement equity raise of $39.3 million implying a total capital raise of $172.6 million. Actual capital raise a function of stock price and likely to vary 2. Assumes 3Q09 provisions of $125M 3. Tangible common equity is a non-GAAP measure. See the Appendix for a reconciliation Source: First Busey Corp. 27 Assumption $M Implied Gross Capital Raised (1) 172.6 Risk-Weighting for Use of New Capital 20.0% 3Q09 Provision (2) 125.0 Actual Projected 2Q'09 3Q'09 Tangible Common Equity / Tangible Assets (1)(3) 4.4% 6.9% Tangible Common Equity / Risk-Weighted Assets (1)(3) 5.4% 8.7% Tier 1 Common Ratio (1) 5.4% 8.7% Tier 1 Risk-Based Capital Ratio (1) 10.1% 13.5% Total Risk-Based Capital Ratio (1) 11.3% 14.8% |
Investment Summary $4.3 billion financial holding company headquartered in Urbana, Illinois with strong core franchise Diversified revenue stream Community banking model with strong deposit market shares in most markets Strong performance in Core Bank franchise Aggressively addressed Florida credit issues Resilient and improving pre-tax, pre-provision earnings stream Established and experienced management team with little turnover and a strong history in risk management Strong investment participation from insiders 28 |
Appendix 29 |
Non GAAP Reconciliation Tables 1. Based on the average estimates of four Wall Street research firms 2. Assumes $125M 3Q09 anticipated provisions 3. Estimated at 39.75% tax rate 4. Assumed common dividend of $0.08 per share paid on 62.7M shares outstanding. Assumes 26.8M shares issued in the transaction including the mandatory conversion of private placement preferred security into common shares following receipt of shareholder and regulatory approval Source: First Busey Corp. (4) (1) (2) (3) 30 $M Actual Projected 2Q 2009 3Q 2009 Pre-Tax Pre-Provision Earnings 15.8 17.6 Provision For Loan Losses 47.5 125.0 Pre-Tax Earnings (31.7) (107.4) Taxes (12.6) (42.7) Net Income (19.1) (64.7) Preferred Dividends 1.3 1.3 Common Dividends 2.9 5.0 Retained Earnings (23.3) (71.1) |
Non GAAP Reconciliation Tables (contd) Source: First Busey Corp. 31 $M Pro Forma Tangible Common Equity / Tangible Assets 6/30/2009 Total Shareholders' Equity $529 Add: Gross Proceeds From Offering 173 Pro Forma Total Shareholders' Equity 702 Less: Preferred Stock 99 Less: Intangible Assets 255 Pro Forma Tangible Common Equity 348 Total Assets 4,277 Add: Gross Proceeds From Offering 173 Pro Forma Total Assets 4,450 Less: Intangible Assets 255 Pro Forma Tangible Assets $4,195 Pro Forma Tangible Common Equity / Tangible Assets 8.3% $M Projected Tangible Common Equity / Tangible Assets 9/30/2009 Total Shareholders' Equity at 6/30/09 $702 Add: Retained Earnings (71) Less: Preferred Stock 99 Less: Intangible Assets 255 Tangible Common Equity at 9/30/09 277 Total Assets at 6/30/09 4,450 Add: Retained Earnings (71) Less: Intangible Assets 255 Less: Charge-offs 115 Tangible Assets at 9/30/09 $4,009 Tangible Common Equity / Tangible Assets 6.9% $M Pro Forma Tangible Common Equity / Risk-Weighted Assets 6/30/2009 Total Shareholders' Equity $529 Add: Gross Proceeds From Offering 173 Pro Forma Total Shareholders' Equity 702 Less: Preferred Stock 99 Less: Intangible Assets 255 Pro Forma Tangible Common Equity 348 Risk-Weighted Assets 3,278 Add: Gross Proceeds From Offering Risk-Weighted at 20.0% 35 Pro Forma Risk-Weighted Assets $3,313 Pro Forma Tangible Common Equity / Risk-Weighted Assets 10.5% $M Projected Tangible Common Equity / Risk-Weighted Assets 9/30/2009 Total Shareholders' Equity at 6/30/09 $702 Add: Retained Earnings (71) Less: Preferred Stock 99 Less: Intangible Assets 255 Tangible Common Equity at 9/30/09 277 Risk-Weighted Assets at 6/30/09 3,313 Less: Charge-offs Risk-Weighted at 100.0% 115 Risk-Weighted Assets at 9/30/09 $3,198 Tangible Common Equity / Risk-Weighted Assets 8.7% |
Non GAAP Reconciliation Tables (contd) Source: First Busey Corp. Tax Equivalent Net Interest Margin 32 $M 2004 2005 2006 2007 2008 Q1'08 Q2'08 Q1'09 Q2'09 Non-Taxable Interest Income $2.4 $3.0 $3.9 $3.9 $4.4 $1.1 $1.1 $1.0 $1.0 Assumed Tax Rate 35% 35% 35% 35% 35% 35% 35% 35% 35% Tax Equivalent Net Interest Income $57.2 $72.6 $78.4 $103.6 $125.7 $31.9 $32.1 $28.1 $28.9 Tax Equivalent Net Interest Margin 3.49% 3.72% 3.62% 3.58% 3.33% 3.47% 3.46% 2.88% 2.92% |