Nevada
|
0-15950
|
37-1078406
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Press Release issued by the Company, dated July 28, 2016. |
Date: July 28, 2016 | First Busey Corporation |
· Total net interest income of $38.0 million, up 38.8%
|
· Net income available to common stockholders of $12.4 million, up 26.9%
|
· Total non-interest income of $18.6 million, up 11.8%
|
· Total average gross loans of $3.51 billion, up 40.8%
|
· Non-interest bearing deposits of $1.05 billion, up 48.2%
|
As Recorded by Pulaski
|
Initial Fair Value Adjustments1
|
As Recorded by First Busey
|
||||||||
Assets acquired
|
||||||||||
Cash and due from banks
|
$
|
25,580
|
$
|
-
|
$
|
25,580
|
||||
Securities
|
47,895
|
105
|
48,000
|
|||||||
Loans held for sale
|
184,856
|
-
|
184,856
|
|||||||
Loans 2
|
1,243,913
|
(14,452
|
)
|
1,229,461
|
||||||
Premises and equipment
|
17,236
|
95
|
17,331
|
|||||||
OREO
|
5,000
|
(2,512
|
)
|
2,488
|
||||||
Goodwill
|
3,939
|
(3,939
|
)
|
-
|
||||||
Other intangible assets
|
-
|
15,468
|
15,468
|
|||||||
Other assets
|
70,387
|
(414
|
)
|
69,973
|
||||||
Total assets acquired
|
1,598,806
|
(5,649
|
)
|
1,593,157
|
||||||
Liabilities assumed
|
||||||||||
Deposits
|
1,226,906
|
1,102
|
1,228,008
|
|||||||
Other borrowings
|
205,840
|
906
|
206,746
|
|||||||
Trust preferred securities
|
19,589
|
(3,805
|
)
|
15,784
|
||||||
Other liabilities
|
24,594
|
(753
|
)
|
23,841
|
||||||
Total liabilities assumed
|
1,476,929
|
(2,550
|
)
|
1,474,379
|
||||||
Net assets acquired
|
$
|
121,877
|
$
|
(3,099
|
)
|
$
|
118,778
|
|||
Consideration paid:
|
||||||||||
Cash
|
$
|
5
|
||||||||
Common stock
|
192,990
|
|||||||||
Fair value of stock options assumed
|
2,454
|
|||||||||
Total consideration paid
|
195,449
|
|||||||||
Goodwill |
|
$ |
76,671
|
|||||||
1 Fair values are subject to refinement for up to one year after the closing date as additional information regarding the closing date fair values becomes available
|
2 Adjustment reflects the fair value adjustments based on the Company's evaluation of the acquired loan portfolio, write-off of net deferred loan costs and elimination of the allowance for loan losses recorded by Pulaski. $16.9 million is expected to be accreted over an estimated 4 year remaining life of the respective loans in a manner that approximates the level yield method |
SELECTED FINANCIAL HIGHLIGHTS1
|
||||||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||||||
As of and for the
|
As of and for the
|
|||||||||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||||||||
June 30,
|
March 31,
|
December 31,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||||||||
|
2016
|
2016
|
2015
|
2015
|
2016
|
2015
|
||||||||||||||||||
EARNINGS & PER SHARE DATA
|
||||||||||||||||||||||||
Net income
|
$
|
12,383
|
$
|
10,434
|
$
|
10,683
|
$
|
9,936
|
$
|
22,817
|
$
|
17,697
|
||||||||||||
Income available to common stockholders2
|
12,383
|
10,434
|
10,528
|
9,755
|
22,817
|
17,334
|
||||||||||||||||||
Revenue3
|
56,377
|
43,721
|
45,513
|
43,996
|
100,098
|
86,630
|
||||||||||||||||||
Fully-diluted earnings per share
|
0.35
|
0.36
|
0.36
|
0.33
|
0.71
|
0.59
|
||||||||||||||||||
Cash dividends paid per share
|
0.17
|
0.17
|
0.17
|
0.15
|
0.34
|
0.30
|
||||||||||||||||||
Net income by operating segment
|
||||||||||||||||||||||||
Banking
|
$
|
12,422
|
$
|
9,703
|
$
|
10,508
|
$
|
9,140
|
$
|
22,125
|
$
|
15,785
|
||||||||||||
Remittance Processing
|
451
|
457
|
380
|
492
|
908
|
850
|
||||||||||||||||||
Wealth Management
|
1,296
|
1,322
|
1,131
|
1,101
|
2,618
|
2,696
|
||||||||||||||||||
AVERAGE BALANCES
|
||||||||||||||||||||||||
Cash and due from banks
|
$
|
388,087
|
$
|
300,670
|
$
|
245,721
|
$
|
378,422
|
$
|
344,378
|
$
|
385,337
|
||||||||||||
Investment securities
|
850,791
|
860,349
|
926,658
|
889,035
|
855,569
|
875,560
|
||||||||||||||||||
Gross loans
|
3,511,115
|
2,589,830
|
2,602,736
|
2,494,200
|
3,050,473
|
2,490,405
|
||||||||||||||||||
Earning assets
|
4,678,632
|
3,691,429
|
3,703,078
|
3,670,857
|
4,185,030
|
3,659,163
|
||||||||||||||||||
Total assets
|
5,021,325
|
3,906,839
|
3,930,571
|
3,919,381
|
4,464,082
|
3,910,340
|
||||||||||||||||||
Non-interest bearing deposits
|
942,553
|
768,271
|
730,715
|
725,261
|
855,412
|
714,443
|
||||||||||||||||||
Interest-bearing deposits
|
3,069,158
|
2,434,837
|
2,440,128
|
2,449,140
|
2,751,998
|
2,445,392
|
||||||||||||||||||
Total deposits
|
4,011,711
|
3,203,108
|
3,170,843
|
3,174,401
|
3,607,410
|
3,159,835
|
||||||||||||||||||
Securities sold under agreements to repurchase
|
178,826
|
163,328
|
184,782
|
172,930
|
171,077
|
179,759
|
||||||||||||||||||
Interest-bearing liabilities
|
3,527,059
|
2,733,551
|
2,738,116
|
2,727,070
|
3,130,305
|
2,730,333
|
||||||||||||||||||
Total liabilities
|
4,508,452
|
3,530,128
|
3,497,742
|
3,479,516
|
4,019,291
|
3,472,380
|
||||||||||||||||||
Stockholders' equity-common
|
512,873
|
376,711
|
371,223
|
367,201
|
444,791
|
365,296
|
||||||||||||||||||
Tangible stockholders' equity-common4
|
419,954
|
344,049
|
337,779
|
332,138
|
382,001
|
330,124
|
||||||||||||||||||
|
||||||||||||||||||||||||
PERFORMANCE RATIOS
|
||||||||||||||||||||||||
Return on average assets5
|
0.99
|
%
|
1.07
|
%
|
1.08
|
%
|
1.00
|
%
|
1.03
|
%
|
0.89
|
%
|
||||||||||||
Return on average common equity5
|
9.71
|
%
|
11.14
|
%
|
11.25
|
%
|
10.66
|
%
|
10.32
|
%
|
9.57
|
%
|
||||||||||||
Return on average tangible common equity5
|
11.86
|
%
|
12.20
|
%
|
12.36
|
%
|
11.78
|
%
|
12.01
|
%
|
10.59
|
%
|
||||||||||||
Net interest margin5, 6
|
3.32
|
%
|
3.10
|
%
|
3.23
|
%
|
3.05
|
%
|
3.23
|
%
|
3.04
|
%
|
||||||||||||
Efficiency ratio7
|
61.72
|
%
|
60.83
|
%
|
59.81
|
%
|
62.07
|
%
|
61.33
|
%
|
65.47
|
%
|
||||||||||||
Non-interest revenue as a % of total revenues3
|
32.68
|
%
|
36.09
|
%
|
34.97
|
%
|
37.83
|
%
|
34.17
|
%
|
37.64
|
%
|
||||||||||||
1 Results are unaudited
|
||||||||||||||||||||||||
2 Net income available to common stockholders, net of preferred dividend
|
||||||||||||||||||||||||
3 Revenues consist of interest income plus non-interest income, net of interest expense and security gains and losses
|
||||||||||||||||||||||||
4 Tangible stockholders' equity-common, a non-GAAP metric, is defined as average common equity less average goodwill and intangibles
|
||||||||||||||||||||||||
5 Annualized and calculated on net income available to common stockholders
|
||||||||||||||||||||||||
6 On a tax-equivalent basis, assuming a federal income tax rate of 35%
|
||||||||||||||||||||||||
7 Net of security gains and losses and intangible charges
|
||||||||||||||||||||||||
Condensed Consolidated Balance Sheets1
|
As of
|
||||||||||||||||
(in thousands, except per share data)
|
June 30,
|
March 31,
|
December 31,
|
June 30,
|
|||||||||||||
2016
|
2016
|
2015
|
2015
|
||||||||||||||
Assets
|
|||||||||||||||||
Cash and due from banks
|
$
|
264,841
|
$
|
320,960
|
$
|
319,280
|
$
|
289,385
|
|||||||||
Federal funds sold
|
2,231
|
-
|
-
|
-
|
|||||||||||||
Investment securities
|
852,380
|
827,852
|
884,670
|
924,207
|
|||||||||||||
Commercial loans
|
2,685,933
|
1,920,953
|
1,961,573
|
1,847,521
|
|||||||||||||
Held for sale loans
|
278,125
|
12,943
|
9,351
|
23,816
|
|||||||||||||
Retail real estate and retail other loans
|
1,095,033
|
651,616
|
666,166
|
643,239
|
|||||||||||||
Gross loans
|
$
|
4,059,091
|
$
|
2,585,512
|
$
|
2,637,090
|
$
|
2,514,576
|
|||||||||
Allowance for loan losses
|
(45,358
|
)
|
(45,171
|
)
|
(47,487
|
)
|
(47,720
|
||||||||||
Premises and equipment
|
81,009
|
62,911
|
63,088
|
64,834
|
|||||||||||||
Goodwill and other intangibles
|
123,206
|
32,177
|
32,942
|
34,558
|
|||||||||||||
Other assets
|
172,799
|
106,389
|
109,393
|
105,434
|
|||||||||||||
Total assets
|
$
|
5,510,199
|
$
|
3,890,630
|
$
|
3,998,976
|
$
|
3,885,274
|
|||||||||
Liabilities & Stockholders' Equity
|
|||||||||||||||||
Non-interest bearing deposits
|
$
|
1,045,180
|
$
|
759,752
|
$
|
881,685
|
$
|
705,231
|
|||||||||
Interest checking, savings, and money market deposits
|
2,450,316
|
1,980,642
|
1,949,370
|
1,930,185
|
|||||||||||||
Time deposits
|
889,013
|
441,334
|
458,051
|
500,324
|
|||||||||||||
Total deposits
|
$
|
4,384,509
|
$
|
3,181,728
|
$
|
3,289,106
|
$
|
3,135,740
|
|||||||||
Securities sold under agreements to repurchase
|
173,726
|
166,141
|
172,972
|
174,352
|
|||||||||||||
Short-term borrowings
|
166,200
|
-
|
-
|
-
|
|||||||||||||
Long-term debt
|
80,000
|
80,000
|
80,000
|
50,000
|
|||||||||||||
Junior subordinated debt owed to unconsolidated trusts
|
70,801
|
55,000
|
55,000
|
55,000
|
|||||||||||||
Other liabilities
|
46,846
|
24,497
|
28,712
|
27,594
|
|||||||||||||
Total liabilities
|
$
|
4,922,082
|
$
|
3,507,366
|
$
|
3,625,790
|
$
|
3,442,686
|
|||||||||
Total stockholders' equity
|
$
|
588,117
|
$
|
383,264
|
$
|
373,186
|
$
|
442,588
|
|||||||||
Total liabilities & stockholders' equity
|
$
|
5,510,199
|
$
|
3,890,630
|
$
|
3,998,976
|
$
|
3,885,274
|
|||||||||
Share Data
|
|||||||||||||||||
Book value per common share
|
$
|
15.41
|
$
|
13.35
|
$
|
13.01
|
$
|
12.77
|
|||||||||
Tangible book value per common share2
|
$
|
12.18
|
$
|
12.23
|
$
|
11.86
|
$
|
11.58
|
|||||||||
Ending number of common shares outstanding
|
38,162
|
28,704
|
28,695
|
28,968
|
Asset Quality1
|
As of and for the Three Months Ended
|
|||||||||||||||
(dollars in thousands)
|
June 30,
|
March 31,
|
December 31,
|
June 30,
|
||||||||||||
2016
|
2016
|
2015
|
2015
|
|||||||||||||
Gross loans
|
$
|
4,059,091
|
$
|
2,585,512
|
$
|
2,637,090
|
$
|
2,514,576
|
||||||||
Non-performing loans
|
||||||||||||||||
Non-accrual loans
|
22,443
|
17,368
|
12,748
|
8,377
|
||||||||||||
Loans 90+ days past due
|
334
|
452
|
15
|
64
|
||||||||||||
Non-performing loans, segregated by geography
|
||||||||||||||||
Illinois/ Indiana
|
10,860
|
16,932
|
11,732
|
7,105
|
||||||||||||
Missouri
|
10,944
|
-
|
-
|
-
|
||||||||||||
Florida
|
973
|
888
|
1,031
|
1,336
|
||||||||||||
Loans 30-89 days past due
|
9,754
|
2,436
|
3,282
|
4,112
|
||||||||||||
Other non-performing assets
|
3,267
|
463
|
783
|
310
|
||||||||||||
Non-performing assets to total loans and non-performing assets
|
0.64
|
%
|
0.71
|
%
|
0.51
|
%
|
0.35
|
%
|
||||||||
Allowance as a percentage of non-performing loans
|
199.14
|
%
|
253.48
|
%
|
372.07
|
%
|
565.34
|
%
|
||||||||
Allowance for loan losses to loans
|
1.12
|
%
|
1.75
|
%
|
1.80
|
%
|
1.90
|
%
|
||||||||
Net charge-offs (recoveries)
|
913
|
3,316
|
725
|
(68
|
)
|
|||||||||||
Provision expense
|
1,100
|
1,000
|
1,000
|
-
|
||||||||||||
1 Results are unaudited except for amounts reported as of December 31, 2015
|
||||||||||||||||
2 Total common equity less goodwill and intangibles divided by shares outstanding as of period end
|
Condensed Consolidated Statements of Operations
|
||||||||||||||||
(Unaudited, in thousands, except per share data)
|
||||||||||||||||
For the
|
For the
|
|||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Interest and fees on loans
|
$
|
36,187
|
$
|
24,586
|
$
|
61,331
|
$
|
48,752
|
||||||||
Interest on investment securities
|
4,351
|
4,324
|
8,731
|
8,421
|
||||||||||||
Total interest income
|
$
|
40,538
|
$
|
28,910
|
$
|
70,062
|
$
|
57,173
|
||||||||
Interest on deposits
|
1,792
|
1,210
|
2,899
|
2,449
|
||||||||||||
Interest on short-term borrowings
|
275
|
37
|
370
|
88
|
||||||||||||
Interest on long-term debt
|
57
|
11
|
100
|
21
|
||||||||||||
Junior subordinated debt owed to unconsolidated trusts
|
462
|
301
|
799
|
594
|
||||||||||||
Total interest expense
|
$
|
2,586
|
$
|
1,559
|
$
|
4,168
|
$
|
3,152
|
||||||||
Net interest income
|
$
|
37,952
|
$
|
27,351
|
$
|
65,894
|
$
|
54,021
|
||||||||
Provision for loan losses
|
1,100
|
-
|
2,100
|
500
|
||||||||||||
Net interest income after provision for loan losses
|
$
|
36,852
|
$
|
27,351
|
$
|
63,794
|
$
|
53,521
|
||||||||
Trust fees
|
5,045
|
5,146
|
10,592
|
10,843
|
||||||||||||
Commissions and brokers' fees
|
687
|
819
|
1,355
|
1,603
|
||||||||||||
Fees for customer services
|
5,873
|
4,781
|
10,579
|
9,249
|
||||||||||||
Remittance processing
|
2,830
|
2,988
|
5,755
|
5,475
|
||||||||||||
Gain on sales of loans
|
3,205
|
1,868
|
3,604
|
3,294
|
||||||||||||
Net security (losses) gains
|
152
|
(22
|
)
|
1,219
|
(21
|
)
|
||||||||||
Other
|
785
|
1,043
|
2,319
|
2,145
|
||||||||||||
Total non-interest income
|
$
|
18,577
|
$
|
16,623
|
$
|
35,423
|
$
|
32,588
|
||||||||
Salaries and wages
|
14,507
|
13,310
|
26,906
|
27,816
|
||||||||||||
Employee benefits
|
3,986
|
2,520
|
6,953
|
4,863
|
||||||||||||
Net occupancy expense
|
2,732
|
2,161
|
4,899
|
4,406
|
||||||||||||
Furniture and equipment expense
|
1,644
|
1,283
|
2,728
|
2,474
|
||||||||||||
Data processing expense
|
5,015
|
3,212
|
8,247
|
6,761
|
||||||||||||
Amortization expense
|
1,109
|
808
|
1,875
|
1,577
|
||||||||||||
Regulatory expense
|
884
|
560
|
1,472
|
1,203
|
||||||||||||
Other operating expenses
|
6,471
|
4,591
|
10,956
|
9,892
|
||||||||||||
Total non-interest expense
|
$
|
36,348
|
$
|
28,445
|
$
|
64,036
|
$
|
58,992
|
||||||||
Income before income taxes
|
$
|
19,081
|
$
|
15,529
|
$
|
35,181
|
$
|
27,117
|
||||||||
Income taxes
|
6,698
|
5,593
|
12,364
|
9,420
|
||||||||||||
Net income
|
$
|
12,383
|
$
|
9,936
|
$
|
22,817
|
$
|
17,697
|
||||||||
Preferred stock dividends
|
$
|
-
|
$
|
181
|
$
|
-
|
$
|
363
|
||||||||
Income available for common stockholders
|
$
|
12,383
|
$
|
9,755
|
$
|
22,817
|
$
|
17,334
|
||||||||
Per Share Data
|
||||||||||||||||
Basic earnings per common share
|
$
|
0.35
|
$
|
0.34
|
$
|
0.72
|
$
|
0.60
|
||||||||
Fully-diluted earnings per common share
|
$
|
0.35
|
$
|
0.33
|
$
|
0.71
|
$
|
0.59
|
||||||||
Diluted average common shares outstanding
|
35,292
|
29,188
|
32,102
|
29,176
|