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: April 24, 2018 |
First Busey Corporation
|
● End of quarter total assets of $7.779 billion, an increase of 43.0%
|
● Net income of $21.9 million an increase of 44.5% and adjusted net income1 of $24.9 million an increase of 57.8%
|
● Earnings per share of $0.45 per diluted common share and adjusted earnings of $0.51 per diluted common share
|
● Net interest income of $59.8 million, an increase of 42.2%
|
● End of period portfolio loans at $5.531 billion, an increase of 42.8%
|
● End of period non-interest bearing deposits at $1.651 billion, an increase of 36.9%
|
SELECTED FINANCIAL HIGHLIGHTS1
|
||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
As of and for the
|
||||||||||||||||
Three Months Ended
|
||||||||||||||||
March 31,
|
December 31,
|
September 30,
|
March 31,
|
|||||||||||||
|
2018
|
2017
|
2017
|
2017
|
||||||||||||
EARNINGS & PER SHARE DATA
|
||||||||||||||||
Net income
|
$
|
21,917
|
$
|
12,293
|
$
|
18,784
|
$
|
15,170
|
||||||||
Revenue2
|
82,243
|
86,607
|
76,488
|
61,170
|
||||||||||||
Diluted earnings per share
|
0.45
|
0.25
|
0.41
|
0.39
|
||||||||||||
Cash dividends paid per share
|
0.20
|
0.18
|
0.18
|
0.18
|
||||||||||||
Net income by operating segment
|
||||||||||||||||
Banking
|
$
|
21,845
|
$
|
16,158
|
$
|
18,942
|
$
|
14,749
|
||||||||
Remittance Processing
|
953
|
440
|
505
|
554
|
||||||||||||
Wealth Management
|
2,764
|
1,469
|
1,237
|
1,848
|
||||||||||||
AVERAGE BALANCES
|
||||||||||||||||
Cash and cash equivalents
|
$
|
227,055
|
$
|
256,626
|
$
|
210,980
|
$
|
171,684
|
||||||||
Investment securities
|
1,310,902
|
1,223,103
|
1,009,355
|
810,248
|
||||||||||||
Loans held for sale
|
39,294
|
109,336
|
127,369
|
138,861
|
||||||||||||
Portfolio loans
|
5,507,860
|
5,457,077
|
5,035,025
|
3,861,937
|
||||||||||||
Interest-earning assets
|
6,976,383
|
6,932,750
|
6,282,725
|
4,903,639
|
||||||||||||
Total assets
|
7,663,899
|
7,632,019
|
6,861,377
|
5,289,980
|
||||||||||||
Non-interest bearing deposits
|
1,497,136
|
1,516,233
|
1,328,770
|
1,066,978
|
||||||||||||
Interest-bearing deposits
|
4,568,160
|
4,434,492
|
4,081,753
|
3,250,777
|
||||||||||||
Total deposits
|
6,065,296
|
5,950,725
|
5,410,523
|
4,317,755
|
||||||||||||
Securities sold under agreements to repurchase
|
258,049
|
294,389
|
215,776
|
165,785
|
||||||||||||
Interest-bearing liabilities
|
5,175,228
|
5,126,815
|
4,665,939
|
3,587,710
|
||||||||||||
Total liabilities
|
6,730,137
|
6,699,840
|
6,039,162
|
4,694,571
|
||||||||||||
Stockholders' common equity
|
933,762
|
932,179
|
822,215
|
595,410
|
||||||||||||
Tangible stockholders' common equity3
|
626,794
|
622,952
|
576,844
|
474,549
|
||||||||||||
|
||||||||||||||||
PERFORMANCE RATIOS
|
||||||||||||||||
Return on average assets4
|
1.16
|
%
|
0.64
|
%
|
1.09
|
%
|
1.16
|
%
|
||||||||
Return on average common equity4
|
9.52
|
%
|
5.23
|
%
|
9.06
|
%
|
10.33
|
%
|
||||||||
Return on average tangible common equity3,4
|
14.18
|
%
|
7.83
|
%
|
12.92
|
%
|
12.96
|
%
|
||||||||
Net interest margin4,5
|
3.52
|
%
|
3.68
|
%
|
3.60
|
%
|
3.53
|
%
|
||||||||
Efficiency ratio6
|
59.66
|
%
|
58.69
|
%
|
58.92
|
%
|
58.84
|
%
|
||||||||
Non-interest revenue as a % of total revenues2
|
27.34
|
%
|
27.20
|
%
|
26.86
|
%
|
31.32
|
%
|
||||||||
1Results are unaudited
|
||||||||||||||||
2Revenues consist of net interest income plus non-interest income, net of security gains and losses
|
||||||||||||||||
3Average tangible stockholders' common equity is defined as average common equity less average goodwill and intangibles, see "Non-GAAP Financial Information" below for reconciliation
|
||||||||||||||||
4Annualized, see "Non-GAAP Financial Information" below for reconciliation
|
||||||||||||||||
5On a tax-equivalent basis, assuming an income tax rate of 26% for 2018 and 35% for 2017
|
||||||||||||||||
6 Net of security gains and losses and intangible expenses, see "Non-GAAP Financial Information" below for reconciliation
|
||||||||||||||||
Condensed Consolidated Balance Sheets1
|
As of
|
|||||||||||||||
(dollars in thousands, except per share data)
|
March 31,
|
December 31,
|
September 30,
|
March 31,
|
||||||||||||
2018
|
2017
|
2017
|
2017
|
|||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
367,525
|
$
|
353,272
|
$
|
214,381
|
$
|
439,511
|
||||||||
Investment securities
|
1,286,136
|
1,321,610
|
990,222
|
743,876
|
||||||||||||
Loans held for sale
|
29,034
|
94,848
|
139,696
|
96,444
|
||||||||||||
Commercial loans
|
4,061,181
|
4,030,821
|
3,782,463
|
2,799,193
|
||||||||||||
Retail real estate and retail other loans
|
1,470,272
|
1,488,679
|
1,303,401
|
1,073,759
|
||||||||||||
Portfolio loans
|
$
|
5,531,453
|
$
|
5,519,500
|
$
|
5,085,864
|
$
|
3,872,952
|
||||||||
Allowance for loan losses
|
(52,649
|
)
|
(53,582
|
)
|
(51,035
|
)
|
(48,442
|
)
|
||||||||
Premises and equipment
|
118,985
|
116,913
|
100,642
|
77,967
|
||||||||||||
Goodwill and other intangibles
|
304,897
|
308,073
|
247,562
|
120,069
|
||||||||||||
Other assets
|
193,365
|
200,006
|
186,457
|
136,558
|
||||||||||||
Total assets
|
$
|
7,778,746
|
$
|
7,860,640
|
$
|
6,913,789
|
$
|
5,438,935
|
||||||||
Liabilities & Stockholders' Equity
|
||||||||||||||||
Non-interest bearing deposits
|
$
|
1,651,333
|
$
|
1,597,421
|
$
|
1,321,439
|
$
|
1,206,324
|
||||||||
Interest-bearing checking, savings, and money market deposits
|
3,270,963
|
3,192,382
|
3,049,651
|
2,516,741
|
||||||||||||
Time deposits
|
1,408,878
|
1,336,162
|
1,002,193
|
762,478
|
||||||||||||
Total deposits
|
$
|
6,331,174
|
$
|
6,125,965
|
$
|
5,373,283
|
$
|
4,485,543
|
||||||||
Securities sold under agreements to repurchase
|
235,311
|
304,566
|
219,071
|
163,081
|
||||||||||||
Short-term borrowings
|
-
|
220,000
|
212,850
|
-
|
||||||||||||
Long-term debt
|
154,122
|
154,119
|
154,115
|
80,000
|
||||||||||||
Junior subordinated debt owed to unconsolidated trusts
|
71,044
|
71,008
|
70,973
|
70,903
|
||||||||||||
Other liabilities
|
44,949
|
49,979
|
47,429
|
37,061
|
||||||||||||
Total liabilities
|
$
|
6,836,600
|
$
|
6,925,637
|
$
|
6,077,721
|
$
|
4,836,588
|
||||||||
Total stockholders' equity
|
$
|
942,146
|
$
|
935,003
|
$
|
836,068
|
$
|
602,347
|
||||||||
Total liabilities & stockholders' equity
|
$
|
7,778,746
|
$
|
7,860,640
|
$
|
6,913,789
|
$
|
5,438,935
|
||||||||
Share Data
|
||||||||||||||||
Book value per common share
|
$
|
19.34
|
$
|
19.21
|
$
|
18.37
|
$
|
15.75
|
||||||||
Tangible book value per common share2
|
$
|
13.09
|
$
|
12.88
|
$
|
12.93
|
$
|
12.61
|
||||||||
Ending number of common shares outstanding
|
48,717
|
48,685
|
45,519
|
38,243
|
||||||||||||
1 Results are unaudited except for amounts reported as of December 31, 2017
|
||||||||||||||||
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
|
||||||||
Three Months Ended March 31,
|
||||||||
2018
|
2017
|
|||||||
Interest and fees on loans held for sale and portfolio loans
|
$
|
60,960
|
$
|
40,597
|
||||
Interest on investment securities
|
7,673
|
4,330
|
||||||
Total interest income
|
$
|
68,633
|
$
|
44,927
|
||||
Interest on deposits
|
5,987
|
2,044
|
||||||
Interest on short-term borrowings
|
817
|
170
|
||||||
Interest on long-term debt
|
1,357
|
113
|
||||||
Interest on junior subordinated debt owed to unconsolidated trusts
|
715
|
587
|
||||||
Total interest expense
|
$
|
8,876
|
$
|
2,914
|
||||
Net interest income
|
$
|
59,757
|
$
|
42,013
|
||||
Provision for loan losses
|
1,008
|
500
|
||||||
Net interest income after provision for loan losses
|
$
|
58,749
|
$
|
41,513
|
||||
Trust fees
|
7,514
|
6,190
|
||||||
Commissions and brokers' fees, net
|
1,096
|
722
|
||||||
Fees for customer services
|
6,946
|
5,986
|
||||||
Remittance processing
|
3,392
|
2,845
|
||||||
Mortgage revenue
|
1,643
|
2,134
|
||||||
Security gains, net
|
-
|
857
|
||||||
Other
|
1,895
|
1,280
|
||||||
Total non-interest income
|
$
|
22,486
|
$
|
20,014
|
||||
Salaries, wages and employee benefits
|
28,819
|
21,890
|
||||||
Net occupancy expense of premises
|
3,821
|
3,185
|
||||||
Furniture and equipment expense
|
1,913
|
1,619
|
||||||
Data processing
|
5,231
|
3,598
|
||||||
Amortization of intangible assets
|
1,515
|
1,207
|
||||||
Other
|
9,741
|
6,120
|
||||||
Total non-interest expense
|
$
|
51,040
|
$
|
37,619
|
||||
Income before income taxes
|
$
|
30,195
|
$
|
23,908
|
||||
Income taxes
|
8,278
|
8,738
|
||||||
Net income
|
$
|
21,917
|
$
|
15,170
|
||||
Per Share Data
|
||||||||
Basic earnings per common share
|
$
|
0.45
|
$
|
0.40
|
||||
Diluted earnings per common share
|
$
|
0.45
|
$
|
0.39
|
||||
Diluted average common shares outstanding
|
49,179
|
38,754
|
||||||
1 Results are unaudited |
Asset Quality1
|
As of and for the Three Months Ended
|
|||||||||||||||
(dollars in thousands)
|
March 31,
|
December 31,
|
September 30,
|
March 31,
|
||||||||||||
2018
|
2017
|
2017
|
2017
|
|||||||||||||
Portfolio loans
|
$
|
5,531,453
|
$
|
5,519,500
|
$
|
5,085,864
|
$
|
3,872,952
|
||||||||
Non-performing loans
|
||||||||||||||||
Non-accrual loans
|
32,588
|
24,624
|
27,430
|
20,544
|
||||||||||||
Loans 90+ days past due
|
995
|
2,741
|
439
|
311
|
||||||||||||
Non-performing loans, segregated by geography
|
||||||||||||||||
Illinois/ Indiana
|
28,743
|
23,093
|
23,680
|
16,778
|
||||||||||||
Missouri
|
3,641
|
2,964
|
2,682
|
3,154
|
||||||||||||
Florida
|
1,199
|
1,308
|
1,507
|
923
|
||||||||||||
Loans 30-89 days past due
|
9,506
|
12,897
|
11,556
|
9,804
|
||||||||||||
Other non-performing assets
|
1,001
|
1,283
|
1,172
|
739
|
||||||||||||
Non-performing assets to portfolio loans and non-performing assets
|
0.63
|
%
|
0.52
|
%
|
0.57
|
%
|
0.56
|
%
|
||||||||
Allowance as a percentage of non-performing loans
|
156.77
|
%
|
195.80
|
%
|
183.13
|
%
|
232.28
|
%
|
||||||||
Allowance for loan losses to portfolio loans
|
0.95
|
%
|
0.97
|
%
|
1.00
|
%
|
1.25
|
%
|
||||||||
Net charge-offs (recoveries)
|
$
|
1,941
|
$
|
262
|
$
|
(340
|
)
|
$
|
(147
|
)
|
||||||
Provision for loan losses
|
1,008
|
2,809
|
1,494
|
500
|
||||||||||||
1 Results are unaudited except for amounts reported as of December 31, 2017
|
||||||||||||||||
Reconciliation of Non-GAAP Financial Measures – Adjusted Net Income and ROA
|
||||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
March 31, 2018
|
December 31, 2017
|
March 31, 2017
|
||||||||||
Net income
|
$
|
21,917
|
$
|
12,293
|
$
|
15,170
|
||||||
Acquisition expenses
|
||||||||||||
Salaries, wages and employee benefits
|
1,233
|
120
|
-
|
|||||||||
Data processing
|
372
|
1,268
|
-
|
|||||||||
Other (includes professional and legal)
|
1,950
|
1,569
|
756
|
|||||||||
Other restructuring costs
|
||||||||||||
Salaries, wages and employee benefits
|
417
|
496
|
-
|
|||||||||
Other
|
-
|
20
|
215
|
|||||||||
Related tax benefit
|
(967
|
)
|
(1,330
|
)
|
(347
|
)
|
||||||
Tax Cuts and Jobs Act related adjustment
|
-
|
8,098
|
-
|
|||||||||
Adjusted net income
|
$
|
24,922
|
$
|
22,534
|
$
|
15,794
|
||||||
Average total assets
|
$
|
7,663,899
|
$
|
7,632,019
|
$
|
5,289,980
|
||||||
Reported: ROA1
|
1.16
|
%
|
0.64
|
%
|
1.16
|
%
|
||||||
Adjusted: ROA1
|
1.32
|
%
|
1.17
|
%
|
1.21
|
%
|
||||||
1 Annualized measure | ||||||||||||
Reconciliation of Non-GAAP Financial Measures – Adjusted Net Interest Margin
|
||||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
March 31, 2018
|
December 31, 2017
|
March 31, 2017
|
||||||||||
Reported: Net interest income
|
$
|
59,757
|
$
|
63,046
|
$
|
42,013
|
||||||
Tax-equivalency adjustment
|
764
|
1,192
|
713
|
|||||||||
Less: Purchase accounting amortization
|
(3,410
|
)
|
(5,848
|
)
|
(1,851
|
)
|
||||||
Adjusted: Net interest income
|
$
|
57,111
|
$
|
58,390
|
$
|
40,875
|
||||||
Average interest-earning assets
|
$
|
6,976,383
|
$
|
6,932,750
|
$
|
4,903,639
|
||||||
Reported: Net interest margin1
|
3.52
|
%
|
3.68
|
%
|
3.53
|
%
|
||||||
Adjusted: Net Interest margin1
|
3.32
|
%
|
3.34
|
%
|
3.38
|
%
|
||||||
1 Annualized measure | ||||||||||||
Reconciliation of Non-GAAP Financial Measures – Adjusted Efficiency Ratio
|
||||||||||||
(dollars in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
March 31, 2018
|
December 31, 2017
|
March 31, 2017
|
||||||||||
Reported: Net Interest income
|
$
|
59,757
|
$
|
63,046
|
$
|
42,013
|
||||||
Tax-equivalency adjustment
|
764
|
1,192
|
713
|
|||||||||
Tax equivalent interest income
|
$
|
60,521
|
$
|
64,238
|
$
|
42,726
|
||||||
Reported: Non-interest income
|
22,486
|
23,561
|
20,014
|
|||||||||
Less: Security gains, net
|
-
|
-
|
(857
|
)
|
||||||||
Adjusted: Non-interest income
|
$
|
22,486
|
$
|
23,561
|
$
|
19,157
|
||||||
Reported: Non-interest expense
|
51,040
|
53,100
|
37,619
|
|||||||||
Less:
|
||||||||||||
Amortization
|
(1,515
|
)
|
(1,570
|
)
|
(1,207
|
)
|
||||||
Non-operating adjustments:
|
||||||||||||
Salaries, wages and employee benefits
|
(1,650
|
)
|
(616
|
)
|
-
|
|||||||
Data processing
|
(372
|
)
|
(1,268
|
)
|
-
|
|||||||
Other
|
(1,505
|
)
|
(1,589
|
)
|
(971
|
)
|
||||||
Adjusted: Non-interest expense
|
$
|
45,998
|
$
|
48,057
|
$
|
35,441
|
||||||
Reported: Efficiency ratio
|
59.66
|
%
|
58.69
|
%
|
58.84
|
%
|
||||||
Adjusted: Efficiency ratio
|
55.41
|
%
|
54.74
|
%
|
57.27
|
%
|
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
|
||||||||||||
March 31, 2018
|
December 31, 2017
|
March 31, 2017
|
||||||||||
Total assets
|
$
|
7,778,746
|
$
|
7,860,640
|
$
|
5,438,935
|
||||||
Less:
|
||||||||||||
Goodwill and other intangible assets, net
|
(304,897
|
)
|
(308,073
|
)
|
(120,069
|
)
|
||||||
Tax effect of goodwill and other intangible assets, net
|
9,675
|
11,039
|
6,909
|
|||||||||
Tangible assets
|
$
|
7,483,524
|
$
|
7,563,606
|
$
|
5,325,775
|
||||||
Total stockholders' equity
|
942,146
|
935,003
|
602,347
|
|||||||||
Less:
|
||||||||||||
Goodwill and other intangible assets, net
|
(304,897
|
)
|
(308,073
|
)
|
(120,069
|
)
|
||||||
Tax effect of goodwill and other intangible assets, net
|
9,675
|
11,039
|
6,909
|
|||||||||
Tangible stockholders' equity
|
$
|
646,924
|
$
|
637,969
|
$
|
489,187
|
||||||
Tangible common equity to tangible assets1
|
8.64
|
%
|
8.43
|
%
|
9.19
|
%
|
||||||
Tangible book value per share
|
$
|
13.09
|
$
|
12.88
|
$
|
12.61
|
||||||
Average stockholders' common equity
|
$
|
933,762
|
$
|
932,179
|
$
|
595,410
|
||||||
Less: Average goodwill and intangibles, net
|
(306,968
|
)
|
(309,227
|
)
|
(120,861
|
)
|
||||||
Average tangible stockholders' common equity
|
$
|
626,794
|
$
|
622,952
|
$
|
474,549
|
||||||
Reported: Return on average tangible common equity2
|
14.18
|
%
|
7.83
|
%
|
12.96
|
%
|
||||||
Adjusted: Return on average tangible common equity2,3
|
16.13
|
%
|
14.35
|
%
|
13.50
|
%
|
||||||
Return on average common equity2
|
9.52
|
%
|
5.23
|
%
|
10.33
|
%
|
||||||
1 Tax-effected measure
|
||||||||||||
2 Annualized measure
|
||||||||||||
3 Calculated using adjusted net income | ||||||||||||