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))
|
Date: January 30, 2018 |
First Busey Corporation
|
● End of year total assets of $7.9 billion
|
● Net income of $12.3 million ($0.25 per diluted common share)
|
● Adjusted net income1 of $22.5 million ($0.46 per diluted common share)
|
● Net interest income of $63.0 million, an increase of 41.3%
|
● End of period portfolio loans at $5.520 billion, an increase of 42.3%
|
● End of period non-interest bearing deposits at $1.597 billion, an increase of 40.8%
|
● Completed acquisition of Mid Illinois Bancorp on October 1, 2017
|
● Declared January 2018 dividend of $0.20, an increase of 11.1% from prior quarter
|
·
|
Best Places to Work in Illinois and Best Companies to Work For in Florida for 2017 by Best Companies Group and other partners
|
·
|
Best Banks to Work For by American Banker magazine
|
·
|
Association for Talent Development with the 2017 BEST Award
|
·
|
2017 Healthiest Employers Finalist in greater St. Louis, Missouri by the St. Louis Business Journal
|
SELECTED FINANCIAL HIGHLIGHTS1
|
||||||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||||||
As of and for the
|
As of and for the
|
|||||||||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||||||||
|
2017
|
2017
|
2017
|
2016
|
2017
|
2016
|
||||||||||||||||||
EARNINGS & PER SHARE DATA
|
||||||||||||||||||||||||
Net income
|
$
|
12,293
|
$
|
18,784
|
$
|
16,479
|
$
|
11,455
|
$
|
62,726
|
$
|
49,694
|
||||||||||||
Revenue2
|
86,607
|
76,488
|
62,432
|
63,634
|
286,697
|
228,597
|
||||||||||||||||||
Diluted earnings per share
|
0.25
|
0.41
|
0.43
|
0.30
|
1.45
|
1.40
|
||||||||||||||||||
Cash dividends paid per share
|
0.18
|
0.18
|
0.18
|
0.17
|
0.72
|
0.68
|
||||||||||||||||||
Net income by operating segment
|
||||||||||||||||||||||||
Banking
|
$
|
16,158
|
$
|
18,942
|
$
|
15,855
|
$
|
10,974
|
$
|
65,704
|
$
|
48,690
|
||||||||||||
Remittance Processing
|
440
|
505
|
508
|
364
|
2,007
|
1,758
|
||||||||||||||||||
Wealth Management
|
1,469
|
1,237
|
1,675
|
1,486
|
6,229
|
4,388
|
||||||||||||||||||
AVERAGE BALANCES
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
256,626
|
$
|
210,980
|
$
|
258,521
|
$
|
245,993
|
$
|
224,648
|
$
|
304,589
|
||||||||||||
Investment securities
|
1,223,103
|
1,009,355
|
811,264
|
807,219
|
964,749
|
837,884
|
||||||||||||||||||
Loans held for sale
|
109,336
|
127,369
|
104,420
|
258,576
|
119,936
|
164,728
|
||||||||||||||||||
Portfolio loans
|
5,457,077
|
5,035,025
|
3,892,327
|
3,810,283
|
4,567,259
|
3,394,352
|
||||||||||||||||||
Interest-earning assets
|
6,932,750
|
6,282,725
|
4,990,573
|
5,046,765
|
5,784,408
|
4,630,768
|
||||||||||||||||||
Total assets
|
7,632,019
|
6,861,377
|
5,361,074
|
5,455,512
|
6,294,105
|
4,973,913
|
||||||||||||||||||
Non-interest bearing deposits
|
1,516,233
|
1,328,770
|
1,091,696
|
1,060,258
|
1,252,363
|
949,271
|
||||||||||||||||||
Interest-bearing deposits
|
4,434,492
|
4,081,753
|
3,258,334
|
3,290,710
|
3,760,473
|
3,037,537
|
||||||||||||||||||
Total deposits
|
5,950,725
|
5,410,523
|
4,350,030
|
4,350,968
|
5,012,836
|
3,986,808
|
||||||||||||||||||
Securities sold under agreements to repurchase
|
294,389
|
215,776
|
176,721
|
194,960
|
213,527
|
181,474
|
||||||||||||||||||
Interest-bearing liabilities
|
5,126,815
|
4,665,939
|
3,628,312
|
3,752,570
|
4,257,544
|
3,464,015
|
||||||||||||||||||
Total liabilities
|
6,699,840
|
6,039,162
|
4,756,186
|
4,862,532
|
5,554,280
|
4,455,661
|
||||||||||||||||||
Stockholders' common equity
|
932,179
|
822,215
|
604,888
|
592,980
|
739,825
|
518,252
|
||||||||||||||||||
Tangible stockholders' common equity3
|
622,952
|
576,844
|
485,244
|
471,188
|
540,406
|
425,560
|
||||||||||||||||||
|
||||||||||||||||||||||||
PERFORMANCE RATIOS
|
||||||||||||||||||||||||
Return on average assets4
|
0.64
|
%
|
1.09
|
%
|
1.23
|
%
|
0.84
|
%
|
1.00
|
%
|
1.00
|
%
|
||||||||||||
Return on average common equity4
|
5.23
|
%
|
9.06
|
%
|
10.93
|
%
|
7.69
|
%
|
8.48
|
%
|
9.59
|
%
|
||||||||||||
Return on average tangible common equity3,4
|
7.83
|
%
|
12.92
|
%
|
13.62
|
%
|
9.67
|
%
|
11.61
|
%
|
11.68
|
%
|
||||||||||||
Net interest margin4,5
|
3.68
|
%
|
3.60
|
%
|
3.47
|
%
|
3.63
|
%
|
3.58
|
%
|
3.42
|
%
|
||||||||||||
Efficiency ratio6
|
58.69
|
%
|
58.92
|
%
|
56.31
|
%
|
66.32
|
%
|
58.27
|
%
|
61.80
|
%
|
||||||||||||
Non-interest revenue as a % of total revenues2
|
27.20
|
%
|
26.86
|
%
|
32.14
|
%
|
29.86
|
%
|
29.07
|
%
|
32.34
|
%
|
||||||||||||
1Results are unaudited
|
||||||||||||||||||||||||
2Revenues consist of net interest income plus non-interest income, net of security gains and losses
|
||||||||||||||||||||||||
3Average tangible stockholders' common equity, a non-GAAP financial measure, is defined as average common equity less average goodwill and intangibles
|
||||||||||||||||||||||||
4Annualized, see non-GAAP financial information below for reconciliation
|
||||||||||||||||||||||||
5On a tax-equivalent basis, assuming a federal income tax rate of 35%
|
||||||||||||||||||||||||
6 Net of security gains and losses and intangible charges, see non-GAAP financial information below for reconciliation
|
||||||||||||||||||||||||
|
Condensed Consolidated Balance Sheets1
|
As of
|
|||||||||||||||
(dollars in thousands, except per share data)
|
December 31,
|
September 30,
|
June 30,
|
December 31,
|
||||||||||||
2017
|
2017
|
2017
|
2016
|
|||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
353,272
|
$
|
214,381
|
$
|
249,100
|
$
|
166,706
|
||||||||
Investment securities
|
1,321,610
|
990,222
|
854,983
|
807,631
|
||||||||||||
Loans held for sale
|
94,848
|
139,696
|
168,415
|
256,319
|
||||||||||||
Commercial loans
|
4,030,821
|
3,782,463
|
2,828,261
|
2,796,130
|
||||||||||||
Retail real estate and retail other loans
|
1,488,679
|
1,303,401
|
1,092,203
|
1,082,770
|
||||||||||||
Portfolio loans
|
5,519,500
|
5,085,864
|
3,920,464
|
3,878,900
|
||||||||||||
Allowance for loan losses
|
(53,582
|
)
|
(51,035
|
)
|
(49,201
|
)
|
(47,795
|
)
|
||||||||
Premises and equipment
|
116,913
|
100,642
|
79,498
|
77,861
|
||||||||||||
Goodwill and other intangibles
|
308,073
|
247,562
|
118,887
|
121,276
|
||||||||||||
Other assets
|
200,006
|
186,457
|
144,221
|
164,272
|
||||||||||||
Total assets
|
$
|
7,860,640
|
$
|
6,913,789
|
$
|
5,531,367
|
$
|
5,425,170
|
||||||||
Liabilities & Stockholders' Equity
|
||||||||||||||||
Non-interest bearing deposits
|
$
|
1,597,421
|
$
|
1,321,439
|
$
|
1,105,041
|
$
|
1,134,133
|
||||||||
Interest-bearing checking, savings, and money market deposits
|
3,192,382
|
3,049,651
|
2,567,525
|
2,453,965
|
||||||||||||
Time deposits
|
1,336,162
|
1,002,193
|
721,646
|
786,200
|
||||||||||||
Total deposits
|
$
|
6,125,965
|
$
|
5,373,283
|
$
|
4,394,212
|
$
|
4,374,298
|
||||||||
Securities sold under agreements to repurchase
|
304,566
|
219,071
|
178,597
|
189,157
|
||||||||||||
Short-term borrowings
|
220,000
|
212,850
|
50,000
|
75,000
|
||||||||||||
Long-term debt
|
154,119
|
154,115
|
178,373
|
80,000
|
||||||||||||
Junior subordinated debt owed to unconsolidated trusts
|
71,008
|
70,973
|
70,938
|
70,868
|
||||||||||||
Other liabilities
|
49,979
|
47,429
|
46,132
|
41,533
|
||||||||||||
Total liabilities
|
$
|
6,925,637
|
$
|
6,077,721
|
$
|
4,918,252
|
$
|
4,830,856
|
||||||||
Total stockholders' equity
|
$
|
935,003
|
$
|
836,068
|
$
|
613,115
|
$
|
594,314
|
||||||||
Total liabilities & stockholders' equity
|
$
|
7,860,640
|
$
|
6,913,789
|
$
|
5,531,367
|
$
|
5,425,170
|
||||||||
Share Data
|
||||||||||||||||
Book value per common share
|
$
|
19.21
|
$
|
18.37
|
$
|
16.03
|
$
|
15.54
|
||||||||
Tangible book value per common share2
|
$
|
12.88
|
$
|
12.93
|
$
|
12.92
|
$
|
12.37
|
||||||||
Ending number of common shares outstanding
|
48,685
|
45,519
|
38,248
|
38,236
|
||||||||||||
1 Results are unaudited except for amounts reported as of December 31, 2016
|
||||||||||||||||
2 Total common equity less goodwill and intangibles divided by shares outstanding as of period end, see non-GAAP financial information below for reconciliation
|
Condensed Consolidated Statements of Operations1
|
||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
For the
|
For the
|
|||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Interest and fees on loans held for sale and portfolio loans
|
$
|
64,048
|
$
|
43,483
|
$
|
202,643
|
$
|
147,816
|
||||||||
Interest on investment securities
|
6,799
|
4,156
|
21,659
|
17,073
|
||||||||||||
Total interest income
|
$
|
70,847
|
$
|
47,639
|
$
|
224,302
|
$
|
164,889
|
||||||||
Interest on deposits
|
4,874
|
2,067
|
12,932
|
7,065
|
||||||||||||
Interest on short-term borrowings
|
935
|
299
|
2,074
|
1,034
|
||||||||||||
Interest on long-term debt
|
1,323
|
65
|
3,404
|
220
|
||||||||||||
Interest on junior subordinated debt owed to unconsolidated trusts
|
669
|
573
|
2,526
|
1,910
|
||||||||||||
Total interest expense
|
$
|
7,801
|
$
|
3,004
|
$
|
20,936
|
$
|
10,229
|
||||||||
Net interest income
|
$
|
63,046
|
$
|
44,635
|
$
|
203,366
|
$
|
154,660
|
||||||||
Provision for loan losses
|
2,809
|
1,500
|
5,303
|
5,550
|
||||||||||||
Net interest income after provision for loan losses
|
$
|
60,237
|
$
|
43,135
|
$
|
198,063
|
$
|
149,110
|
||||||||
Trust fees
|
6,577
|
5,190
|
23,665
|
20,302
|
||||||||||||
Commissions and brokers' fees, net
|
1,133
|
744
|
3,372
|
2,839
|
||||||||||||
Fees for customer services
|
7,183
|
6,179
|
25,841
|
23,253
|
||||||||||||
Remittance processing
|
2,846
|
2,697
|
11,427
|
11,255
|
||||||||||||
Mortgage revenue
|
2,710
|
2,861
|
11,140
|
11,952
|
||||||||||||
Net security gains, net
|
-
|
2
|
1,143
|
1,232
|
||||||||||||
Other
|
3,112
|
1,328
|
7,886
|
4,336
|
||||||||||||
Total non-interest income
|
$
|
23,561
|
$
|
19,001
|
$
|
84,474
|
$
|
75,169
|
||||||||
Salaries, wages and employee benefits
|
28,185
|
22,822
|
95,633
|
78,397
|
||||||||||||
Net occupancy expense of premises
|
3,805
|
3,333
|
13,830
|
11,633
|
||||||||||||
Furniture and equipment expense
|
1,966
|
2,027
|
7,089
|
6,591
|
||||||||||||
Data processing
|
6,005
|
7,968
|
19,295
|
20,645
|
||||||||||||
Amortization of intangible assets
|
1,570
|
1,281
|
5,245
|
4,438
|
||||||||||||
Regulatory expense
|
732
|
585
|
2,535
|
2,859
|
||||||||||||
Other
|
10,837
|
6,395
|
30,799
|
23,299
|
||||||||||||
Total non-interest expense
|
$
|
53,100
|
$
|
44,411
|
$
|
174,426
|
$
|
147,862
|
||||||||
Income before income taxes
|
$
|
30,698
|
$
|
17,725
|
$
|
108,111
|
$
|
76,417
|
||||||||
Income taxes
|
18,405
|
6,270
|
45,385
|
26,723
|
||||||||||||
Net income
|
$
|
12,293
|
$
|
11,455
|
$
|
62,726
|
$
|
49,694
|
||||||||
Per Share Data
|
||||||||||||||||
Basic earnings per common share
|
$
|
0.25
|
$
|
0.30
|
$
|
1.47
|
$
|
1.42
|
||||||||
Diluted earnings per common share
|
$
|
0.25
|
$
|
0.30
|
$
|
1.45
|
$
|
1.40
|
||||||||
Diluted average common shares outstanding
|
49,086
|
38,743
|
43,126
|
35,413
|
Asset Quality1
|
As of and for the Three Months Ended
|
|||||||||||||||
(dollars in thousands)
|
December 31,
|
September 30,
|
June 30,
|
December 31,
|
||||||||||||
2017
|
2017
|
2017
|
2016
|
|||||||||||||
Portfolio loans
|
$
|
5,519,500
|
$
|
5,085,864
|
$
|
3,920,464
|
$
|
3,878,900
|
||||||||
Non-performing loans
|
||||||||||||||||
Non-accrual loans
|
24,624
|
27,430
|
18,935
|
21,423
|
||||||||||||
Loans 90+ days past due
|
2,741
|
439
|
1,123
|
131
|
||||||||||||
Non-performing loans, segregated by geography
|
||||||||||||||||
Illinois/ Indiana
|
23,093
|
23,680
|
16,655
|
18,104
|
||||||||||||
Missouri
|
2,964
|
2,682
|
2,614
|
2,730
|
||||||||||||
Florida
|
1,308
|
1,507
|
789
|
720
|
||||||||||||
Loans 30-89 days past due
|
12,897
|
11,556
|
6,953
|
4,090
|
||||||||||||
Other non-performing assets
|
1,283
|
1,172
|
480
|
2,518
|
||||||||||||
Non-performing assets to portfolio loans and non-performing assets
|
0.52
|
%
|
0.57
|
%
|
0.52
|
%
|
0.62
|
%
|
||||||||
Allowance as a percentage of non-performing loans
|
195.80
|
%
|
183.13
|
%
|
245.29
|
%
|
221.75
|
%
|
||||||||
Allowance for loan losses to portfolio loans
|
0.97
|
%
|
1.00
|
%
|
1.25
|
%
|
1.23
|
%
|
||||||||
Net charge-offs (recoveries)
|
$
|
262
|
$
|
(340
|
)
|
$
|
(259
|
)
|
$
|
1,552
|
||||||
Provision for loan losses
|
2,809
|
1,494
|
500
|
1,500
|
||||||||||||
1 Results are unaudited except for amounts reported as of December 31, 2016
|
||||||||||||||||
Reconciliation of Non-GAAP Financial Measures – Adjusted Net Income and ROA
|
||||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended
|
Three Months Ended
|
Year Ended
|
||||||||||
December 31, 2017
|
September 30, 2017
|
December 31, 2017
|
||||||||||
Net income
|
$
|
12,293
|
$
|
18,784
|
$
|
62,726
|
||||||
Acquisition expenses
|
||||||||||||
Salaries, wages, and employee benefits
|
120
|
720
|
840
|
|||||||||
Data processing
|
1,268
|
1,262
|
2,616
|
|||||||||
Other (includes professional and legal)
|
1,569
|
1,031
|
3,617
|
|||||||||
Other restructuring costs
|
||||||||||||
Salaries, wages, and employee benefits
|
496
|
-
|
711
|
|||||||||
Other
|
20
|
46
|
66
|
|||||||||
Related tax benefit
|
(1,330
|
)
|
(1,195
|
)
|
(3,012
|
)
|
||||||
TJCA related adjustment
|
8,098
|
-
|
8,098
|
|||||||||
Adjusted net income
|
$
|
22,534
|
$
|
20,648
|
$
|
75,662
|
||||||
Average assets
|
$
|
7,632,019
|
$
|
6,861,377
|
$
|
6,294,105
|
||||||
Reported: ROA 1
|
0.64
|
%
|
1.09
|
%
|
1.00
|
%
|
||||||
Adjusted: ROA1
|
1.17
|
%
|
1.19
|
%
|
1.20
|
%
|
Reconciliation of Non-GAAP Financial Measures – Adjusted Net Interest Margin
|
||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||||||
December 31, 2017
|
September 30, 2017
|
December 31, 2016
|
December 31, 2017
|
December 31, 2016
|
||||||||||||||||
Reported: Net interest income
|
$
|
63,046
|
$
|
55,941
|
$
|
44,635
|
$
|
203,366
|
$
|
154,660
|
||||||||||
Tax-equivalency adjustment
|
1,192
|
989
|
1,396
|
3,656
|
3,493
|
|||||||||||||||
Less: Purchase accounting amortization
|
5,848
|
3,124
|
3,248
|
12,458
|
8,123
|
|||||||||||||||
Adjusted: Net interest income
|
$
|
58,390
|
$
|
53,806
|
$
|
42,783
|
$
|
194,564
|
$
|
150,030
|
||||||||||
Average earning assets
|
$
|
6,932,750
|
$
|
6,282,725
|
$
|
5,046,765
|
$
|
5,784,408
|
$
|
4,630,768
|
||||||||||
Reported: Net interest margin1
|
3.68
|
%
|
3.60
|
%
|
3.63
|
%
|
3.58
|
%
|
3.42
|
%
|
||||||||||
Adjusted: Net Interest margin1
|
3.34
|
%
|
3.40
|
%
|
3.37
|
%
|
3.36
|
%
|
3.24
|
%
|
||||||||||
Reconciliation of Non-GAAP Financial Measures – Adjusted Efficiency Ratio
|
||||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended
|
Three Months Ended
|
Year Ended
|
||||||||||
December 31, 2017
|
September 30, 2017
|
December 31, 2017
|
||||||||||
Reported: Net Interest income
|
$
|
63,046
|
$
|
55,941
|
$
|
203,366
|
||||||
Tax-equivalency adjustment
|
1,192
|
989
|
3,656
|
|||||||||
Tax equivalent interest income
|
$
|
64,238
|
$
|
56,930
|
$
|
207,022
|
||||||
Reported: Noninterest income
|
23,561
|
20,837
|
84,474
|
|||||||||
Less: Security gains/losses
|
-
|
290
|
1,143
|
|||||||||
Adjusted: Noninterest income
|
$
|
23,561
|
$
|
20,547
|
$
|
83,331
|
||||||
Reported: Noninterest expense
|
53,100
|
46,939
|
174,426
|
|||||||||
Less:
|
||||||||||||
Amortization
|
1,570
|
1,286
|
5,245
|
|||||||||
Non-operating adjustments:
|
||||||||||||
Salaries, wages, and employee benefits
|
616
|
720
|
1,551
|
|||||||||
Data processing | 1,268 | 1,262 | 2,616 | |||||||||
Other
|
1,589
|
1,077
|
3,683
|
|||||||||
Adjusted: Noninterest expense
|
$
|
48,057
|
$
|
42,594
|
$
|
161,331
|
||||||
Reported: Efficiency ratio
|
58.69
|
%
|
58.92
|
%
|
58.27
|
%
|
||||||
Adjusted: Efficiency ratio
|
54.74
|
%
|
54.98
|
%
|
55.56
|
%
|
Reconciliation of Non-GAAP Financial Measures – Tangible common equity to tangible assets, Tangible book value per share, Return on average tangible common equity
|
||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||
Three Months Ended
|
||||||||||||
December 31, 2017
|
September 30, 2017
|
December 31, 2016
|
||||||||||
Total Assets
|
$
|
7,860,640
|
$
|
6,913,789
|
$
|
5,425,170
|
||||||
Less:
|
||||||||||||
Goodwill and other intangible assets
|
308,073
|
247,562
|
121,276
|
|||||||||
Tax effect of goodwill and other intangible assets
|
(11,039
|
)
|
(11,846
|
)
|
(7,392
|
)
|
||||||
Tangible assets
|
$
|
7,563,606
|
$
|
6,678,073
|
$
|
5,311,286
|
||||||
Total stockholders' equity
|
935,003
|
836,068
|
594,314
|
|||||||||
Less:
|
||||||||||||
Goodwill and other intangible assets
|
308,073
|
247,562
|
121,276
|
|||||||||
Tax effect of goodwill and other intangible assets
|
(11,039
|
)
|
(11,846
|
)
|
(7,392
|
)
|
||||||
Tangible stockholders' equity
|
$
|
637,969
|
$
|
600,352
|
$
|
480,430
|
||||||
Tangible common equity to tangible assets1
|
8.43
|
%
|
8.99
|
%
|
9.05
|
%
|
||||||
Tangible book value per share
|
$
|
12.88
|
$
|
12.93
|
$
|
12.37
|
||||||
Average stockholders' common equity
|
$
|
932,179
|
$
|
822,215
|
$
|
592,980
|
||||||
Less: Average goodwill and intangibles
|
309,227
|
245,371
|
121,792
|
|||||||||
Average tangible stockholders' common equity
|
$
|
622,952
|
$
|
576,844
|
$
|
471,188
|
||||||
Reported: Return on average tangible common equity2
|
7.83
|
%
|
12.92
|
%
|
9.67
|
%
|
||||||
Adjusted: Return on average tangible common equity2,3
|
14.35
|
%
|
14.20
|
%
|
NR4
|
|||||||
Return on average common equity2
|
5.23
|
%
|
9.06
|
%
|
7.69
|
%
|
||||||
1 Tax-effected measure
|
||||||||||||
2 Annualized measure
3 Calculated using adjusted net income
4 Not reported
|