UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

Amendment No. 1

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 31, 2007

FIRST BUSEY CORPORATION

(Exact name of registrant as specified in its charter)

Nevada

0-15959

37-1078406

(State or other jurisdiction of incorporation)

(Commission File Number)

(I.R.S. Employer Identification No.)

201 W. Main St.

Urbana, IL 61801

(Address of principal executive offices)    (Zip code)

(217) 365-4528

(Registrant’s 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))

 

 


 

 

EXPLANATORY NOTE

This Amendment No. 1 to the Current Report on Form 8-K of First Busey Corporation, a Nevada corporation (“First Busey”) is filed to amend Item 9.01 of First Busey’s Current Report on Form 8-K, originally filed with the Securities and Exchange Commission on August 1, 2007, for the purpose of providing the financial statements of Main Street Trust, Inc. (“Main Street”) required by Item 9.01(a) of this Form 8-K and the pro forma financial information required by Item 9.01(b) of this Form 8-K.

ITEM  2.01

COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS

Following the close of business on July 31, 2007, First Busey Corporation completed its merger of equals with Main Street. As a result of the merger,First Busey Corporation has total assets of approximately $4.1 billion and operations located in three states, including four primary market areas in downstate Illinois.

Under terms of the agreement, former Main Street shareholders received 1.55 shares of First Busey Corporation common stock for each share of Main Street common stock. 

ITEM  9.01

FINANCIAL STATEMENTS AND EXHIBITS

(a) Financial Statements of Businesses Acquired

The unaudited consolidated financial statements of Main Street Trust, Inc. required by Item 9.01(a) of Form 8-K for the quarterly period ended March 31, 2007 are contained in its Form 10-Q filed with the Securities and Exchange Commission on May 9, 2007, which are incorporated by reference thereto.

The audited consolidated financial statements of Main Street Trust, Inc. required by Items 9.01(a) of Form 8-K for annual periods including and prior to December 31, 2006 are contained in its Form 10-K filed with the Securities and Exchange Commission on March 16, 2007, which are incorporated by reference thereto.

(b) Pro Forma Financial Information

The unaudited pro forma consolidated balance sheet as of March 31, 2007 and the unaudited pro forma income statement for the three months ended March 31, 2007 and the year ended December 31, 2006 are included in Exhibit 99.1 to this Form 8-K.

(d) Exhibits

99.1 Unaudited pro forma information for First Busey Corporation giving effect to the merger transaction with Main Street Trust, Inc.



 

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: October 16, 2007

FIRST BUSEY CORPORATION

By: /s/ Van A. Dukeman  

Name: Van A. Dukeman

Title: Chief Executive Officer and President

 


Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma condensed consolidated financial information is based on the historical financial statements of First Busey Corporation (“First Busey”) and Main Street Trust, Inc. (“Main Street”) and has been prepared to illustrate the effects of the merger of Main Street with and into First Busey, as described in the pro forma financial statements, under the purchase method of accounting and the adjustments as described in the accompanying notes to the unaudited pro forma combined condensed consolidated financial statements.

The unaudited pro forma consolidated balance sheet reflects the historical position of First Busey and Main Street at March 31, 2007 with pro forma adjustments based on the assumption that the merger was consummated on that date.  The unaudited pro forma consolidated statement of income for March 31, 2007 assumes that the merger was completed on January 1, 2007; the unaudited pro forma consolidated statement of income for December 31, 2006 assumes that the merger was completed on January 1, 2006. Although the pro forma statements assume merger dates earlier than actual, wherever possible, amounts reflective of actual merger date events are utilized within these pro forma statements.
 

The unaudited pro forma financial statements are not necessarily indicative of either the results of operations or financial condition that would have been achieved had the merger in fact occurred on the dates indicated, nor do they purport to be indicative of results of operations or financial condition that may be achieved in the future by the combined company. The unaudited pro forma earnings amounts do not reflect any potential earnings enhancements or cost reductions that may result from the consolidation of First Busey’s and Main Street’s operations and are not necessarily indicative of the results expected of the future combined operations.  We cannot give any assurances with respect to the ultimate level of earnings enhancements or cost reductions to be realized. Further, consistent with applicable accounting guidelines, all purchase accounting adjustments are subject to revision for a period of up to one-year from the date of the merger as additional information becomes available that would affect our original purchase price allocations.

The unaudited pro forma financial statements and related footnotes should be read in conjunction with, and are qualified in their entirety by, the consolidated financial statements and accompanying notes of each of First Busey’s Annual Report on Form 10-K for the year ended December 31, 2006 and Main Street’s Annual Report on Form 10-K for the year ended December 31, 2006.


FIRST BUSEY CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of March 31, 2007
(dollars in thousands, except per share data)

  Historical   Pro Forma
Before
Entries
  Purchase
Accounting Adjustments
      Pro Forma
After
Entries
 


First
Busey
  Main Street
Trust
Debit     Credit
 



   
     
                                       
ASSETS                          
Cash and cash equivalents $ 106,678   $ 48,830   $ 155,508         5,506   c   $ 150,002  
Investment securities   328,004     396,442     724,446   1,000   a 1,961   d     723,485  
Loans   1,952,664     1,010,774     2,963,438         4,090   d     2,959,348  
Allowance for loan losses   (23,658 )   (13,731 )   (37,389 )                 (37,389 )
 


             
   Net loans   1,929,006     997,043     2,926,049                   2,921,959  
Premises and equipment   40,452     23,655     64,107   1,000   d 1,325   c     63,782  
Goodwill   54,386     20,736     75,122   164,487   b 20,736   a     218,873  
Core deposit intangible   3,491     3,481     6,972   20,700   d 3,481   a     24,191  
Other assets (includes deferred taxes)   48,495     38,852     87,347   12,557   d 12,110   c,d     87,794  
 


             
Total assets $ 2,510,512   $ 1,529,039   $ 4,039,551                 $ 4,190,086  
 


             
                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY                                      
Liabilities                                      
Deposits:                                      
   Noninterest-bearing $ 246,124   $ 215,226     461,350                 $ 461,350  
   Interest-bearing   1,796,253     1,027,549     2,823,802   40   d           2,823,762  
 


             
     Total deposits   2,042,377     1,242,775     3,285,152                   3,285,112  
                                       
Federal funds purchased and securities
   sold  under agreements to repurchase
  55,855     95,056     150,911                   150,911  
Short-term borrowings   1,000         1,000                   1,000  
Long-term debt   148,650     18,023     166,673                   166,673  
Junior subordinated debt owed to
   unconsolidated trusts
  55,000         55,000                   55,000  
Other liabilities   20,022     19,678     39,700                   39,700  
 


             
      Total liabilities   2,322,904     1,375,532     3,698,436                   3,698,396  
                                       
Stockholders’ equity                                      
   Preferred stock                              
   Common stock   22     112     134   112   a 15   b     37  
   Surplus   46,784     56,294     103,078   56,674   a,c 305,660   a,b,d     352,064  
   Retained earnings   147,757     131,693     279,450   133,705   a 1,380   b     147,125  
   Accumulated other comprehensive income   4,781     (842 )   3,939   581   d 842   a     4,200  
 


             
     Total stockholders’ equipty before treasury
     stock, unearned ESOP shares and
     deferred compensation for stock grants
  199,344     187,257     386,601                   503,426  
    Treasury stock   (11,736 )   (33,750 )   (45,486 )       33,750   a     (11,736 )
   Unearned ESOP shares and deferred compensation
      for stock grants
                             
 


             
         Total stockholders’ equity   187,608     153,507     341,115                   491,690  
 


             
Total liabilities and stockholders’ equity $ 2,510,512   $ 1,529,039   $ 4,039,551                 $ 4,190,086  
 


             
                                       
Number of common shares outstanding   21,462,366     10,022,369     31,484,735   10,022,369     15,433,751         36,896,117  
Total book value per common share $ 8.74   $ 15.32   $ 10.83                 $ 13.33  
Tangible book value per common share $ 6.04   $ 12.90   $ 8.23                 $ 6.74  

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
 
a - To eliminate equity, investment mark-to-market and intangible accounts of Main Street Trust, Inc.
 
b - To record issuance of common stock in conjunction with the merger of First Busey Corporation and Main Street Trust, Inc. Each Main Street Trust Share is to be exchanged for 1.55 shares of First Busey Corporation per the merger agreement.
 
c - To record certain expenses associated with the merger to be undertaken prior to the merger.
 
d - To record the fair value of investments, loans, intangibles and deposits in conjunction with the merger.

 



FIRST BUSEY CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
for the Quarter Ended March 31, 2007
(dollars in thousands, except per share amounts)

Historical   Pro Forma
Before
Entries
  Mark-to-market
Transaction Adjustments
      Pro Forma
After
Entries
 


First
Busey
  Main Street
Trust
Debit       Credit
 





                                         
Interest income                                
     Loans $ 132,861   $ 18,004   $ 150,865           676   a   $ 151,541  
     Securities   13,156     4,603     17,759                     17,759  
     Federal funds sold and other   349     248     597                     597  
 



        Total interest income   146,366     22,855     169,221                     169,897  
                                         
Interest expense                                        
     Deposits   55,046     9,262     64,308   101   a             64,409  
     Federal funds purchased and repurchase
        agreements and short-term borrowings
  3,011     1,293     4,304   69   b             4,373  
     Long-term debt   7,734     287     8,021                     8,021  
     Junior subordinated debt owed to
        unconsolidated Trusts
  4,060         4,060                     4,060  
 



        Total interest expense   69,851     10,842     80,693                     80,863  
                                         
Net interest income before provision for
   loan losses
  76,515     12,013     88,528                     89,034  
                                         
Provision for loan losses   1,300     600     1,900                     1,900  
 



                                         
Net interest income after provision for
   loan losses
  75,215     11,413     86,628                     87,134  
 



                                         
Noninterest income                                        
     Service charges   11,088     564     11,652                     11,652  
     Trust and brokerage fees   8,673     2,158     10,831                     10,831  
     Remittance processing       2,279     2,279                     2,279  
     Security gains, net   3,547     (231 )   3,316                     3,316  
     Gain on sales of loans   2,443     102     2,545                     2,545  
     Other operating income   2,710     771     3,481                     3,481  
 



        Total noninterest income   28,461     5,643     34,104                     34,104  
 



                                         
Noninterest expense                                        
     Salaries and benefits   34,611     5,995     40,606                     40,606  
     Net occupancy expense of premises   5,121     794     5,915                     5,915  
     Furniture and equipment expenses   3,438     681     4,119                     4,119  
     Data processing   1,753     909     2,662                     2,662  
     Stationery, supplies and printing   1,341     301     1,642                     1,642  
     Amortization of intangible assets   1,376     217     1,593   983   c             2,576  
     Other operating expenses   12,447     1,445     13,892                     13,892  
 



        Total other expenses   60,087     10,342     70,429                     71,412  
 



                                         
Income before taxes   43,589     6,714     50,303                     49,826  
Income taxes   14,701     1,940     16,641           190   d     16,451  
 





         Net income $ 28,888   $ 4,774   $ 33,662   1,153       865       $ 33,374  
 



                                         
Net income for common stockholders $ 28,888   $ 4,774                         $ 33,374  
 

 
Basic earnings per common share $ 1.35   $ 0.48                         $ 0.86  
 

 
Diluted earnings per common share $ 1.35   $ 0.47                         $ 0.85  
 

 
Basic weighted average common shares
    outstanding
21,349,416     10,029,580                           36,896,117  
 

 
Diluted weighted average common shares
   outstanding
21,406,070     10,191,282                           37,096,117  
 

 
 
See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
 
a - To record interest accretion for fair market value adjustment to loans and deposits. See Note 3 for schedule.
 
b - To record interest expense at 5% for use of $5.5 million in balance sheet assumptions.
 
c - To record amortization for identifiable intangibles recorded. See Note 3 for schedule.
 
d - To record income tax benefit at 39.75% marginal rate

 



FIRST BUSEY CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
for the Quarter Ended December 31, 2006
(dollars in thousands, except per share amounts)
 
Historical   Pro Forma
Before
Entries
  Mark-to-market
Transaction Adjustments
      Pro Forma
After
Entries
 


First
Busey
  Main Street
Trust
Debit       Credit
 





                                         
Interest income                                
     Loans $ 132,861   $ 70,507   $ 203,368           2,703   a   $ 206,071  
     Securities   13,156     18,925     32,081                     32,081  
     Federal funds sold and other   349     1,327     1.676                     1,676  
 



        Total interest income   146,366     90,759     237,125                     239,828  
                                         
Interest expense                                        
     Deposits   55,046     33,555     88,601   40   a             88,641  
     Federal funds purchased and repurchase
        agreements and short-term borrowings
  3,011     5,531     8,542   275   b             8,817  
     Long-term debt   7,734     2,126     9,860                     9,860  
     Junior subordinated debt owed to
        unconsolidated Trusts
  4,060         4,060                     4,060  
 



        Total interest expense   69,851     41,212     111,063                     111,378  
                                         
Net interest income before provision for
   loan losses
  76,515     49,547     126,062                     128,450  
                                         
Provision for loan losses   1,300     1,800     3,100                     3,100  
 



                                         
Net interest income after provision for
   loan losses
  75,215     47,747     122,962                     125,350  
 



                                         
Noninterest income                                        
     Service charges   11,088     2,719     13,807                     13,807  
     Trust and brokerage fees   8,673     8,235     16,908                     16,908  
     Remittance processing       7,306     7,306                     7,306  
     Security gains, net   3,547     456     4,003                     4,003  
     Gain on sales of loans   2,443     596     3,039                     3,039  
     Other operating income   2,710     3,271     5,981                     5,981  
 



        Total noninterest income   28,461     22,583     51,044                     51,044  
 



                                         
Noninterest expense                                        
     Salaries and benefits   34,611     23,572     58,183                     58,183  
     Net occupancy expense of premises   5,121     3,049     8,170                     8,170  
     Furniture and equipment expenses   3,438     2,513     5,951                     5,951  
     Data processing   1,753     3,170     4,923                     4,923  
     Stationery, supplies and printing   1,341     1,248     2,589                     2,589  
     Amortization of intangible assets   1,376     870     2,246   3,903   c             6,149  
     Other operating expenses   12,447     6,526     18,973                     18,973  
 



        Total other expenses   60,087     40,948     101,035                     104,938  
 



                                         
Income before taxes   43,589     29,382     72,971                     71,456  
Income taxes   14,701     10,145     24,846           615   d     24,231  
 





         Net income $ 28,888   $ 19,237   $ 48,125   4,218       3,318       $ 47,225  
 



                                         
Net income for common stockholders $ 28,888   $ 19,237                         $ 47,225  
 

 
Basic earnings per common share $ 1.35   $ 1.91                         $ 1.25  
 

 
Diluted earnings per common share $ 1.35   $ 1.88                         $ 1.24  
 

 
Basic weighted average common shares
    outstanding
21,349,416     10,094,433                           36,896,117  
 

 
Diluted weighted average common shares
   outstanding
21,406,070     10,222,543                           37,096,117  
 

 
 
See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
 
a - To record interest accretion for fair market value adjustment to loans and deposits. See Note 3 for schedule.
 
b - To record interest expense at 5% for use of $5.5 million in balance sheet assumptions.
 
c - To record amortization for identifiable intangibles recorded. See Note 3 for schedule.
 
d - To record income tax benefit at 39.75% marginal rate

 



First Busey Corporation
Unaudited Pro Forma Condensed Combined Financial Statements
Note 1 - Purchase Price Calculation
 
Main Street shares outstanding     10,022,369  
less shares held by First Busey     (65,110 )

     Pro forma Main Street shares outstanding     9,957,259  
Fixed exchange ratio per merger agreement     1.55  

     Total First Busey common shares to be issed     15,433,751  
Fair value of First Busey stock   $ 19.43  

     Fair value of stock consideration   $ 299,878  

         
     Fair market value Main Street shares owned by First Busey   $ 1,961  

 
Main Street stock options outstanding     845,289  
Fixed exchange ratio per merger agreement     1.55  

     First Busey options to be granted     1,310,198  
Estimtaed per share fair value of First Busey stock optons to be granted   $ 3.84  

     Fair value of stock option consideration   $ 5,031  

         
Total Stock and Stock Option Consideration   $ 306,870  

 
Par value of common stock to be issued   $ 15  
Addition to surplus on common stock to be issued     299,863  
Addition to surplus on fair value of stock options to be issued     5,031  
Fair value of Main Street shares owned by First Busey (including previously
   unrealized gain of $1,480)
    1,961  

    $ 306,870  


 



First Busey Corporation
Unaudited Pro Forma Condensed Combined Financial Statements
Note 2 - Purchase Price Allocation
 
Total stock and stock option consideration $ 306,870  
First Busey’s capitalized merger expenses   2,150  

Total consideration $ 309,020  
       
Main Street Equity prior to Transaction   153,507  
Merger expenses   (3,939 )
Acceleration of stock option vesting   380  
Pre-existing goodwill   (20,736 )
Pre-existing core deposit intangible   (3,481 )

Adjusted Equity @ closing   125,731  
       
Purchase price to be allocated   183,289  
       
HTM Investment fair market value adjustment   1,000  
Loans fair market value adjustment   (4,090 )
Premises and equipment fair market value adj.   1,000  
MSA fair market value adjustment   500  
Time deposit fair market value adjustment   40  
Core deposit intangible   20,700  
Trust Customer List   7,519  
First Tech Customer List   4,538  
less Deferred Tax Asset/Liability on above   (12,405 )

Purchase Accounting Adjustments   18,802  

                                                                                     
Goodwill $ 164,487  


 



First Busey Corporation
Unaudited Pro Forma Condensed Combined Financial Statements
Note 3 - Amortization Tables
 
Schedule of amortization of identifiable intangibles
 
  CDI   FirsTech   WM    

  2007   1,035     227     377    
  2008   2,452     538     891    
  2009   2,374     520     862    
  2010   2,297     503     834    
  2011   2,219     487     805    
  2012   2,088     458     758    
  2013   1,935     424     702    
  2014   1,857     407     673    
  2015   1,779     390     646    
  2016   1,702     373     617    
  2017   962     212     354    

      20,700     4,538     7,519    

 
Schedule of amortization of fair value adjustments to loans and deposits
 
Loans   Deposits    
 
   
  2007   1,126     168    
  2008   2,426     (128 )  
  2009   429          
  2010   109          

      4,090     40