Listed

First Busey Corp: Form 10-Q for the period ended Jun 30, 2024

Filed with the SEC on Aug 6, 2024 and accepted by EDGAR at Aug 6, 2024, 16:01 ET.

Share

Management's discussion and analysis

As filed, 95,988 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Contents of Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

SCOPE OF DISCUSSION 71
BUSINESS 71
Banking Center Markets 71
Busey's Conservative Banking Strategy 71
Acquisition 72
RESULTS OF OPERATIONS — THREE AND SIX MONTHS ENDED JUNE 30, 2024 72
Net Income 72
Operating Performance Metrics 73
Non-Operating Expenses and Non-GAAP Measures 73
Net Interest Income 74
Consolidated Average Balance Sheets and Interest Rates (Unaudited) 75
Noninterest Income 79
Noninterest Expense 82
Efficiency Ratio 85
Taxes 85
FINANCIAL CONDITION 86
Balance Sheet 86
Portfolio Loans 86
Concentration of Credit Risk 88
Allowance and Provision for Credit Losses 90
Non-Performing Loans and Non-Performing Assets 91
Potential Problem Loans 92
Deposits 92
Liquidity 93
Off-Balance-Sheet Arrangements 94
Capital Resources 94
NON-GAAP FINANCIAL INFORMATION 95
FORWARD-LOOKING STATEMENTS 104
CRITICAL ACCOUNTING ESTIMATES 104
Fair Value of Debt Securities Available for Sale 105
Fair Value of Assets Acquired and Liabilities Assumed in Business Combinations 105
Goodwill 106
Income Taxes 106
Allowance for Credit Losses 106

First Busey Corporation (BUSE) | 70

SCOPE OF DISCUSSION

The following discussion and analysis are intended to assist readers in understanding Busey’s financial condition and results of operations during the three and six months ended June 30, 2024, and should be read in conjunction with our Consolidated Financial Statements (Unaudited) and the related Notes to the Consolidated Financial Statements (Unaudited) included in this Quarterly Report, as well as our 2023 Annual Report.

BUSINESS

First Busey Corporation is a $12.0 billion financial holding company headquartered in Champaign, Illinois. Our common stock is traded on The Nasdaq Global Select Market under the symbol “BUSE.”

Our three operating segments provide a full range of banking, wealth management, and payment technology solutions through our subsidiaries, Busey Bank and FirsTech, in Illinois; the St. Louis, Missouri metropolitan area; southwest Florida; and Indianapolis, Indiana.

Banking Center Markets

Busey Bank serves the Illinois banking market with 50 banking centers, including 21 located within central Illinois, 17 located within the suburban Chicago market, and 12 located within the St. Louis Metropolitan Statistical Area. Our Illinois markets feature several Fortune 1000 companies. Those organizations, coupled with large healthcare and higher education sectors, anchor the communities in which they are located and have provided a comparatively stable foundation for housing, employment, and small business.

Busey Bank has eight banking centers in Missouri. St. Louis, Missouri has a diverse economy with major employment sectors including health care, financial services, professional and business services, and retail. We have a total of 20 banking centers within the boundaries of the St. Louis Metropolitan Statistical Area, including branches in both Illinois and Missouri.

Busey Bank has three banking centers in southwest Florida, an area which has experienced strong population growth, job growth, and an expanded housing market, as well as the benefits of a tourism and winter resort economy.

Busey Bank has one banking center in the Indianapolis, Indiana area, which is the most populous city of Indiana with a diverse economy, due in part to it serving as the headquarters of many large corporations.

Busey's Conservative Banking Strategy

Busey’s financial strength is built on a long-term conservative operating approach. The quality of our core deposit franchise is a critical value driver of our institution. Busey remains substantially core deposit1 funded, with robust liquidity and significant market share in the communities we serve. As of June 30, 2024, our loan to deposit ratio was 80.2% and core deposits represented 96.4% of total deposits. Furthermore, we have sufficient on- and off-balance sheet liquidity to manage deposit fluctuations and the liquidity needs of our customers.

Our credit performance reflects our highly diversified, conservatively underwritten loan portfolio, which has been originated predominantly to established customers with tenured relationships with Busey. Our approach to lending and our underwriting standards are designed to emphasize relationship banking rather than transactional banking. In addition, as a matter of both policy and practice, we limit concentration exposures in any particular loan segment. As a result, asset quality remains strong by both Busey’s historical and current industry trends.

1 Core deposits is a non-GAAP financial measure. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

First Busey Corporation (BUSE) | 71

Busey’s conservative banking strategy is reflected in the strength of our capital base. We strive to consistently maintain capital ratios well in excess of thresholds required to be designated as well capitalized by applicable regulatory guidelines, thereby ensuring financial strength and flexibility across economic and operating cycles. At June 30, 2024, our leverage ratio of Tier 1 capital to average assets was 10.7%, our common equity Tier 1 capital to risk weighted assets ratio was 13.2%, and our total capital to risk weighted assets ratio was 17.5%.

Acquisition

Effective April 1, 2024, Busey completed its previously announced acquisition of M&M, pursuant to which Busey acquired M&M and its wholly-owned subsidiary, M&M Bank, through a merger transaction. This partnership adds M&M’s Life Equity Loan® products to Busey’s existing suite of services and expands Busey’s presence in the suburban Chicago market. M&M’s results of operations were included in Busey’s results of operation beginning April 1, 2024.

Busey operated M&M Bank as a separate banking subsidiary of Busey until it was merged with Busey Bank on June 21, 2024. At the time of the bank merger, M&M Bank’s banking centers became banking centers of Busey Bank, except for M&M’s banking center located at 990 Essington Rd., Joliet, Illinois, which was closed in connection with the bank merger.

For additional information, see “Note 16. Acquisition.”

RESULTS OF OPERATIONS — THREE AND SIX MONTHS ENDED JUNE 30, 2024

Net Income

Results of our operations, by operating segment, are presented below (dollars in thousands):

Net income by operating segment Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Banking $26,697 $30,665 $53,189 $67,500
Wealth Management 5,561 4,932 10,559 9,790
FirsTech 28 226 114 188
Other (4,929) (6,459) (10,280) (11,328)
Net income $27,357 $29,364 $53,582 $66,150

First Busey Corporation (BUSE) | 72

Operating Performance Metrics

Operating performance metrics presented in the table below have been derived from information used by management to monitor and manage Busey’s financial performance (dollars in thousands, except per share amounts):

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Reported: Net income $27,357 $29,364 $53,582 $66,150
Adjusted: Net income1 $29,016 $29,373 $55,547 $66,159
Reported: Diluted earnings per common share $0.47 $0.52 $0.94 $1.18
Adjusted: Diluted earnings per common share1 $0.50 $0.52 $0.97 $1.18
Reported: Return on average assets2 0.91% 0.96% 0.89% 1.09%
Adjusted: Return on average assets1, 2 0.97% 0.96% 0.93% 1.09%
Reported: Return on average tangible common equity1, 2 11.51% 13.90% 11.47% 16.12%
Adjusted: Return on average tangible common equity1, 2 12.21% 13.90% 11.89% 16.12%
Reported: Pre-provision net revenue1 $41,051 $39,536 $87,424 $87,454
Adjusted: Pre-provision net revenue1 $42,617 $42,072 $81,255 $91,576
Reported: Pre-provision net revenue to average assets1, 2 1.37% 1.30% 1.46% 1.44%
Adjusted: Pre-provision net revenue to average assets1, 2 1.42% 1.38% 1.36% 1.51%

1. A non-GAAP financial measure. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

2. Annualized measure.

Non-Operating Expenses and Non-GAAP Measures

Busey views certain non-operating items, including acquisition-related and restructuring charges, as adjustments to net income reported under GAAP. Non-operating pretax adjustments were as follows for the periods presented (dollars in thousands):

Non-operating costs Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Acquisition related expenses1 $2,212 $12 $2,497 $12
Restructuring charges2 — — 123 —
Total non-operating costs $2,212 $12 $2,620 $12

1. Acquisition expenses related to the acquisition of M&M, which was completed on April 1, 2024, and other exploratory costs.

2. Restructuring charges related to previously disclosed restructuring and efficiency plans.

A reconciliation of non-GAAP measures, which Busey believes facilitates the assessment of its financial results and peer comparability, is included in tabular form in this Quarterly Report. See “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information.”

First Busey Corporation (BUSE) | 73

Net Interest Income

Net interest income is the difference between interest income and fees earned on earning assets and interest expense incurred on interest-bearing liabilities. Interest rate levels and volume fluctuations within earning assets and interest-bearing liabilities impact net interest income. Net interest margin is tax-equivalent net interest income as a percent of average earning assets.

Certain assets with tax favorable treatment are evaluated on a tax-equivalent basis, assuming a federal income tax rate of 21.0%. Tax favorable assets generally have lower contractual pre-tax yields than fully taxable assets. A tax-equivalent analysis is performed by adding the tax savings to the earnings on tax favorable assets. After factoring in the tax favorable effects of these assets, the yields may be more appropriately evaluated against alternative earning assets. In addition to yield, various other risks are factored into the evaluation process.

First Busey Corporation (BUSE) | 74

Consolidated Average Balance Sheets and Interest Rates (Unaudited)

The following tables show our unaudited Consolidated Average Balance Sheets (dollars in thousands), detailing the major categories of assets and liabilities, the interest income earned on interest-earning assets, the interest expense paid for interest-bearing liabilities, and the related interest yields for the periods shown. Average information is provided on a daily average basis.

Assets Three Months Ended June 30, 2024 Average Balance Income/ Expense Yield/ Rate5 2023 Average Balance Income/ Expense Yield/ Rate5
Interest-bearing bank deposits and federal funds sold $236,605 $3,027 5.15% $116,998 $1,311 4.49%
Investment securities:
U.S. Government obligations 6,008 53 3.55% 84,944 148 0.70%
Obligations of states and political subdivisions1 148,647 1,068 2.89% 244,080 1,704 2.80%
Other securities 2,582,658 18,130 2.82% 2,926,717 19,121 2.62%
Loans held for sale 9,353 158 6.79% 1,941 26 5.37%
Portfolio loans1, 2 8,010,636 109,807 5.51% 7,755,618 95,150 4.92%
Total interest-earning assets1, 3 10,993,907 $132,243 4.84% 11,130,298 $117,460 4.23%
Cash and due from banks 109,776 118,860
Premises and equipment 122,958 125,205
ACL (93,187) (92,970)
Other assets 956,238 928,472
Total assets $12,089,692 $12,209,865
Liabilities and stockholders’ equity
Interest-bearing transaction deposits $2,393,016 $10,005 1.68% $2,651,083 $9,549 1.44%
Savings and money market deposits 3,269,075 18,746 2.31% 2,802,675 7,717 1.10%
Time deposits 1,589,491 14,958 3.78% 1,343,830 9,502 2.84%
Federal funds purchased and repurchase agreements 144,370 1,040 2.90% 201,020 1,223 2.44%
Borrowings4 255,248 3,599 5.67% 692,150 9,293 5.39%
Junior subordinated debt issued to unconsolidated trusts 74,632 1,059 5.71% 71,870 945 5.27%
Total interest-bearing liabilities 7,725,832 $49,407 2.57% 7,762,628 $38,229 1.98%
Net interest spread1 2.27% 2.26%
Noninterest-bearing deposits 2,816,293 3,054,483
Other liabilities 215,752 184,819
Stockholders’ equity 1,331,815 1,207,935
Total liabilities and stockholders’ equity $12,089,692 $12,209,865
Interest income / earning assets1, 3 $10,993,907 $132,243 4.84% $11,130,298 $117,460 4.23%
Interest expense / earning assets 10,993,907 49,407 1.81% 11,130,298 38,229 1.38%
Net interest margin1 $82,836 3.03% $79,231 2.86%

1. On a tax-equivalent basis and assuming a federal income tax rate of 21.0%. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

2. Non-accrual loans have been included in average portfolio loans.

3. Interest income includes tax-equivalent adjustments of $0.4 million and $0.6 million for the three months ended June 30, 2024 and 2023, respectively.

4. Includes short-term and long-term borrowings. Interest expense includes non-usage fees on a revolving loan.

5. Annualized.

First Busey Corporation (BUSE) | 75

Assets Six Months Ended June 30, 2024 Average Balance Income/ Expense Yield/ Rate5 2023 Average Balance Income/ Expense Yield/ Rate5
Interest-bearing bank deposits and federal funds sold $362,608 $9,498 5.27% $112,550 $2,299 4.12%
Investment securities:
U.S. Government obligations 9,206 115 2.51% 104,970 343 0.66%
Obligations of states and political subdivisions1 157,047 2,215 2.84% 249,213 3,469 2.81%
Other securities 2,655,975 36,949 2.80% 2,953,392 37,700 2.57%
Loans held for sale 7,093 230 6.52% 1,796 49 5.53%
Portfolio loans1, 2 7,804,976 209,418 5.40% 7,733,370 185,263 4.83%
Total interest-earning assets1, 3 10,996,905 $258,425 4.73% 11,155,291 $229,123 4.14%
Cash and due from banks 107,679 117,013
Premises and equipment 122,625 126,145
ACL (92,662) (92,832)
Other assets 922,403 931,026
Total assets $12,056,950 $12,236,643
Liabilities and stockholders’ equity
Interest-bearing transaction deposits $2,458,886 $20,816 1.70% $2,708,973 $16,487 1.23%
Savings and money market deposits 3,172,640 35,134 2.23% 2,856,635 11,669 0.82%
Time deposits 1,659,318 31,727 3.85% 1,152,331 13,352 2.34%
Federal funds purchased and repurchase agreements 161,514 2,412 3.00% 215,604 2,445 2.29%
Borrowings4 253,065 7,236 5.75% 683,796 17,666 5.21%
Junior subordinated debt issued to unconsolidated trusts 73,321 2,048 5.62% 71,848 1,858 5.21%
Total interest-bearing liabilities 7,778,744 $99,373 2.57% 7,689,187 $63,477 1.66%
Net interest spread1 2.16% 2.48%
Noninterest-bearing deposits 2,762,439 3,163,011
Other liabilities 211,997 194,966
Stockholders’ equity 1,303,770 1,189,479
Total liabilities and stockholders’ equity $12,056,950 $12,236,643
Interest income / earning assets1, 3 $10,996,905 $258,425 4.73% $11,155,291 $229,123 4.14%
Interest expense / earning assets 10,996,905 99,373 1.82% 11,155,291 63,477 1.15%
Net interest margin1 $159,052 2.91% $165,646 2.99%

1. On a tax-equivalent basis and assuming a federal income tax rate of 21.0%. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

2. Non-accrual loans have been included in average portfolio loans.

3. Interest income includes tax-equivalent adjustments of $0.9 million and $1.1 million for the six months ended June 30, 2024 and 2023, respectively.

4. Includes short-term and long-term borrowings. Interest expense includes non-usage fees on a revolving loan.

5. Annualized.

First Busey Corporation (BUSE) | 76

Notable changes in average assets and average liabilities are summarized as follows for the periods presented (dollars in thousands):

Three Months Ended June 30, 2024 2023 Change % Change
Average interest-earning assets $10,993,907 $11,130,298 $(136,391) (1.2)%
Average interest-bearing liabilities 7,725,832 7,762,628 (36,796) (0.5)%
Average noninterest-bearing deposits 2,816,293 3,054,483 (238,190) (7.8)%
Total average deposits 10,067,875 9,852,071 215,804 2.2%
Total average liabilities 10,757,877 11,001,930 (244,053) (2.2)%
Average noninterest-bearing deposits as a percent of total average deposits 28.0% 31.0% (300) bps
Total average deposits as a percent of total average liabilities 93.6% 89.5% 410 bps
Six Months Ended June 30, 2024 2023 Change % Change
Average interest-earning assets $10,996,905 $11,155,291 $(158,386) (1.4)%
Average interest-bearing liabilities 7,778,744 7,689,187 89,557 1.2%
Average noninterest-bearing deposits 2,762,439 3,163,011 (400,572) (12.7)%
Total average deposits 10,053,283 9,880,950 172,333 1.7%
Total average liabilities 10,753,180 11,047,164 (293,984) (2.7)%
Average noninterest-bearing deposits as a percent of total average deposits 27.5% 32.0% (450) bps
Total average deposits as a percent of total average liabilities 93.5% 89.4% 410 bps

First Busey Corporation (BUSE) | 77

Changes in net interest income and net interest margin are summarized as follows for the periods presented (dollars in thousands):

Net interest income Three Months Ended June 30, 2024 2023 Change % Change
Interest income, on a tax-equivalent basis1 $132,243 $117,460 $14,783 12.6%
Interest expense (49,407) (38,229) (11,178) (29.2)%
Net interest income, on a tax-equivalent basis1 $82,836 $79,231 $3,605 4.5%
Net interest margin1, 2 3.03% 2.86% 17 bps
Net interest income Six Months Ended June 30, 2024 2023 Change % Change
Interest income, on a tax-equivalent basis1 $258,425 $229,123 $29,302 12.8%
Interest expense (99,373) (63,477) (35,896) (56.5)%
Net interest income, on a tax-equivalent basis1 $159,052 $165,646 $(6,594) (4.0)%
Net interest margin1, 2 2.91% 2.99% (8) bps

1. Assuming a federal income tax rate of 21.0%. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

2. Net interest income expressed as a percentage of average earning assets, stated on a tax-equivalent basis.

The FOMC raised rates by a total of 525 basis points between March 2022 and July 2023. Rising rates initially have a positive impact on net interest margin, as assets, in particular commercial loans, reprice more quickly and to a greater extent than liabilities. As deposit and funding costs increase in response to the tightening rate cycle, and we experience deposit migration into higher cost offerings and funding alternatives, some of the net interest margin expansion is reversed, which we began to experience in the first quarter of 2023. As lower yielding securities and loans continue to mature or renew at higher current market rates, expansion in asset yields has outpaced any remaining lagged pressure on funding costs. Our deposit cost of funds peaked in the beginning of the first quarter of 2024, and we have been able to remain below that peak funding cost each month during the second quarter. We continue to offer CD specials with shorter term structures as well as offering attractive premium savings rates to encourage rotation of maturing CD deposits into nimble pricing products as the expected easing cycle begins. During the second quarter of 2024 we also saw the full benefit of the March 2024 targeted balance sheet repositioning in our net interest margin.

Net interest spread represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities, and is presented in the table below for the periods indicated:

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Net interest spread1 2.27% 2.26% 2.16% 2.48%

1. Net interest spread is calculated on a tax-equivalent basis.

First Busey Corporation (BUSE) | 78

The net interest margin discussion above is based upon the results and average balances for the three and six months ended June 30, 2024 and 2023. Annualized net interest margins for the quarterly periods indicated were as follows:

2024 2023
First Quarter 2.79% 3.13%
Second Quarter 3.03% 2.86%
Third Quarter 2.80%
Fourth Quarter 2.74%

Management attempts to mitigate the effects of an unpredictable interest-rate environment through effective portfolio management, prudent loan underwriting and pricing discipline, and operational efficiencies. For a description of accounting policies underlying the recognition of interest income and expense, refer to the Notes to Consolidated Financial Statements in Busey’s 2023 Annual Report.

Noninterest Income

Changes in noninterest income are summarized as follows for the periods presented (dollars in thousands):

Noninterest income Wealth management and payment technology income: Three Months Ended June 30, 2024 2023 Change % Change
Wealth management fees $15,917 $14,562 $1,355 9.3%
Payment technology solutions 5,915 5,231 684 13.1%
Combined, wealth management fees and payment technology solutions 21,832 19,793 2,039 10.3%
Fees for customer services 7,798 7,239 559 7.7%
Mortgage revenue 478 272 206 75.7%
Income on bank owned life insurance 1,442 1,029 413 40.1%
Realized gain on the sale of mortgage servicing rights 277 — 277 100.0%
Securities income:
Realized net gains (losses) on securities (4) (178) 174 97.8%
Unrealized net gains (losses) recognized on equity securities (349) (1,881) 1,532 81.4%
Net securities gains (losses) (353) (2,059) 1,706 82.9%
Other noninterest income 2,327 1,738 589 33.9%
Total noninterest income $33,801 $28,012 $5,789 20.7%

First Busey Corporation (BUSE) | 79

Noninterest income Wealth management and payment technology solutions income: Six Months Ended June 30, 2024 2023 Change % Change
Wealth management fees $31,466 $29,359 $2,107 7.2%
Payment technology solutions 11,624 10,546 1,078 10.2%
Combined, wealth management fees and payment technology solutions 43,090 39,905 3,185 8.0%
Fees for customer services 14,854 14,058 796 5.7%
Mortgage revenue 1,224 560 664 118.6%
Income on bank owned life insurance 2,861 2,681 180 6.7%
Realized gain on the sale of mortgage servicing rights 7,742 — 7,742 100.0%
Securities income:
Realized net gains (losses) on securities (6,806) (174) (6,632) (3,811.5)%
Unrealized net gains (losses) recognized on equity securities 78 (2,501) 2,579 103.1%
Net securities gains (losses) (6,728) (2,675) (4,053) (151.5)%
Other noninterest income 5,758 5,331 427 8.0%
Total noninterest income $68,801 $59,860 $8,941 14.9%
Assets under care as of period end $13,019,583 $11,477,985 $1,541,598 13.4%

Total noninterest income was $33.8 million for the three months ended June 30, 2024, an increase of 20.7% from the comparable period in 2023, and was $68.8 million for the six months ended June 30, 2024, an increase of 14.9% from the comparable period in 2023.

Combined, revenues from wealth management fees and payment technology solutions represented 64.6% and 62.6% of Busey’s noninterest income for the three and six months ended June 30, 2024, respectively, providing a complement to spread-based revenue from traditional banking activities. On a combined basis, revenue from these two critical operating areas was $21.8 million for the three months ended June 30, 2024, a 10.3% increase from the comparable period in 2023, and was $43.1 million for the six months ended June 30, 2024, an 8.0% increase from the comparable period in 2023.

Wealth management fees were $15.9 million for the three months ended June 30, 2024, a 9.3% increase from the comparable period in 2023, and were $31.5 million for the six months ended June 30, 2024, a 7.2% increase from the comparable period for 2023. Busey’s Wealth Management division ended the second quarter of 2024 with $13.0 billion in assets under care, an increase of 13.4% compared to the balance on June 30, 2023. Our portfolio management team continues to focus on long-term returns and managing risk in the face of volatile markets.

Payment technology solutions revenue relates to our payment processing company, FirsTech. Payment technology solutions revenue was $5.9 million for the three months ended June 30, 2024, a 13.1% increase from the comparable period in 2023, and was $11.6 million for the six months ended June 30, 2024, a 10.2% increase from the comparable period in 2023. Increased merchant processing, lockbox processing, online bill payment income, and programming income drove the increases.

First Busey Corporation (BUSE) | 80

Fees for customer services were $7.8 million for the three months ended June 30, 2024, a 7.7% increase from the comparable period in 2023, and were $14.9 million for the six months ended June 30, 2024, a 5.7% increase from the comparable period in 2023.

Mortgage revenue was $0.5 million for the three months ended June 30, 2024, a 75.7% increase from the comparable period in 2023, and was $1.2 million for the six months ended June 30, 2024, a 118.6% increase from the comparable period in 2023. Increases were primarily based on sold-loan mortgage volume. General economic conditions and interest rate volatility may impact future fee income.

Income on bank owned life insurance was $1.4 million for the three months ended June 30, 2024, a 40.1% increase from the comparable period in 2023, and was $2.9 million for the six months ended June 30, 2024, a 6.7% increase from the comparable period in 2023. Quarter to date increases is primarily attributable to a $0.3 million increase in earnings on death proceeds.

A realized gain on the sale of mortgage servicing rights was recognized in connection with our strategic two-part balance sheet repositioning. For more information, see “Busey executed a two-part balance sheet repositioning strategy” in the Management Discussion and Analysis included in our Quarterly Report for the first quarter of 2024.

Net securities losses were $0.4 million for the three months ended June 30, 2024, an 82.9% decrease from the comparable period in 2023. Losses for the three months ended June 30, 2024, were comprised primarily of unrealized net losses recognized on equity securities. Net securities losses were $6.7 million for the six months ended June 30, 2024, a 151.5% increase from the comparable period in 2023, comprised of $6.8 million of realized net losses on securities associated with the above mentioned two-part balance sheet repositioning and $0.1 million of unrealized net losses recognized on equity securities.

Other noninterest income was $2.3 million for the three months ended June 30, 2024, a 33.9% increase from the comparable period in 2023, and was $5.8 million for the six months ended June 30, 2024, an 8.0% increase from the comparable period in 2023. Fluctuations are primary attributable to income recognized on venture capital investments, gains on commercial loan sales, swap origination fees, fixed asset disposals, and dividend income on FHLB stock.

First Busey Corporation (BUSE) | 81

Noninterest Expense

Changes in noninterest expense are summarized as follows for the periods presented (dollars in thousands):

Noninterest expense Three Months Ended June 30, 2024 2023 Change % Change
Salaries, wages, and employee benefits $43,478 $39,859 $3,619 9.1%
Data processing 7,100 5,902 1,198 20.3%
Premises expenses:
Net occupancy expense of premises 4,590 4,540 50 1.1%
Furniture and equipment expenses 1,695 1,681 14 0.8%
Combined, net occupancy expense of premises and furniture and equipment expenses 6,285 6,221 64 1.0%
Professional fees 2,495 973 1,522 156.4%
Amortization of intangible assets 2,629 2,669 (40) (1.5)%
Interchange expense 1,733 1,870 (137) (7.3)%
FDIC insurance 1,460 1,506 (46) (3.1)%
Other noninterest expense 10,357 10,205 152 1.5%
Total noninterest expense $75,537 $69,205 $6,332 9.1%
Income taxes $11,064 $7,486 $3,578 47.8%
Effective income tax rate 28.8% 20.3% 850 bps
Efficiency ratio1 62.3% 60.9% 140 bps
Adjusted efficiency ratio1 60.6% 60.9% (30) bps

1. The efficiency ratio and adjusted efficiency ratio are non-GAAP financial measures. For a reconciliation of non-GAAP measures to the most directly comparable financial GAAP measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

First Busey Corporation (BUSE) | 82

Noninterest expense Six Months Ended June 30, 2024 2023 Change % Change
Salaries, wages, and employee benefits $85,568 $80,190 $5,378 6.7%
Data processing 13,650 11,542 2,108 18.3%
Premises expenses:
Net occupancy expense of premises 9,310 9,302 8 0.1%
Furniture and equipment expenses 3,508 3,427 81 2.4%
Combined, net occupancy expense of premises and furniture and equipment expenses 12,818 12,729 89 0.7%
Professional fees 4,748 3,031 1,717 56.6%
Amortization of intangible assets 5,038 5,398 (360) (6.7)%
Interchange expense 3,344 3,723 (379) (10.2)%
FDIC insurance 2,860 3,008 (148) (4.9)%
Other noninterest expense 18,280 19,987 (1,707) (8.5)%
Total noninterest expense $146,306 $139,608 $6,698 4.8%
Income taxes $19,799 $17,049 $2,750 16.1%
Effective income tax rate 27.0% 20.5% 650 bps
Efficiency ratio1 60.2% 58.8% 140 bps
Adjusted efficiency ratio1 61.1% 58.8% 230 bps
Full-time equivalent associates as of period-end 1,520 1,477 43 2.9%

1. The efficiency ratio and adjusted efficiency ratio are non-GAAP financial measures. For a reconciliation of non-GAAP measures to the most directly comparable financial GAAP measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

Total noninterest expense was $75.5 million for the three months ended June 30, 2024, a 9.1% increase from the comparable period in 2023, and was $146.3 million for the six months ended June 30, 2024, a 4.8% increase from the comparable period in 2023. Non-operating acquisition and other restructuring expenses contributed $2.2 million to total noninterest expense for the three months ended June 30, 2024, compared to an immaterial amount for the comparable period in 2023, and contributed $2.6 million to total noninterest expense for the six months ended June 30, 2024, compared to an immaterial amount for the comparable period in 2023. Second quarter expenses include the costs of operating M&M Bank as a stand-alone bank from April 1, 2024, through June 21, 2024. Busey remains focused on expense discipline and has been purposeful in our efforts to rationalize our expense base given our economic outlook and our view on the future of banking. Busey expects to accelerate the realization of M&M acquisition synergies in the second half of 2024.

First Busey Corporation (BUSE) | 83

Salaries, wages, and employee benefits were $43.5 million for the three months ended June 30, 2024, a 9.1% increase from the comparable period in 2023, and were $85.6 million for the six months ended June 30, 2024, a 6.7% increase from the comparable period in 2023. Busey recorded $1.1 million and $1.3 million of non-operating expenses for salaries, wages, and employee benefits for the three and six months ended June 30, 2024, respectively; in comparison we did not record any non-operating expense in this category during the three and six months ended June 30, 2023. Our total associate base consisted of 1,520 full-time equivalents as of June 30, 2024, compared to 1,477 at June 30, 2023. The increase in our associate-base at June 30, 2024, was largely due to the M&M acquisition. Current trends continue to reflect a competitive labor market, maintaining pressure on costs related to attracting and maintaining our skilled workforce.

Data processing expense was $7.1 million for the three months ended June 30, 2024, a 20.3% increase from the comparable period in 2023. Excluding non-operating expenses, data processing expense was $6.8 million for the three months ended June 30, 2024, a 14.5% increase from the comparable period in 2023. Data processing expense was $13.7 million for the six months ended June 30, 2024, an 18.3% increase from the comparable period in 2023. Excluding non-operating expenses, data processing expense was $13.2 million for the six months ended June 30, 2024, a 14.4% increase from the comparable period in 2023. Increases were primarily attributable to Company-wide investments in technology enhancements, as well as inflation-driven price increases.

Combined, net occupancy expense of premises and furniture and equipment expense totaled $6.3 million for the three months ended June 30, 2024, a 1.0% increase from the comparable period in 2023, and $12.8 million for the six months ended June 30, 2024, a 0.7% increase from the comparable period in 2023. Primary cost drivers in these expense categories include lease costs, repairs and maintenance, depreciation expense, real estate taxes, and utilities.

Professional fees were $2.5 million for the three months ended June 30, 2024, a 156.4% increase from the comparable period in 2023, and were $4.7 million for the six months ended June 30, 2024, a 56.6% increase from the comparable period in 2023. Busey recorded $0.4 million and $0.5 million of non-operating expenses for professional fees for the three and six months ended June 30, 2024, respectively; in comparison we did not record any non-operating expense in this category during the three and six months ended June 30, 2023. Further increases were primarily attributable to legal, payroll services, and consulting fees.

Amortization of intangible assets was $2.6 million for the three months ended June 30, 2024, a 1.5% decrease from the comparable period in 2023, and $5.0 million for the six months ended June 30, 2024, a 6.7% decrease from the comparable period for 2023. Decreases in 2024 were due to the use of an accelerated amortization methodology, and were partially offset by the addition of $6.3 million of intangible assets related to the M&M acquisition.

Interchange expense was $1.7 million for the three months ended June 30, 2024, a 7.3% decrease from the comparable period in 2023, and was $3.3 million for the six months ended June 30, 2024, a 10.2% decrease from the comparable period in 2023. Fluctuations in interchange expense relate to payment and volume activity at FirsTech.

FDIC insurance expense was $1.5 million for the three months ended June 30, 2024, a 3.1% decrease from the comparable period in 2023, and $2.9 million for the six months ended June 30, 2024, a 4.9% decrease from the comparable period in 2023.

First Busey Corporation (BUSE) | 84

Other noninterest expense was $10.4 million for the three months ended June 30, 2024, a 1.5% increase from the comparable period in 2023, and was $18.3 million for the six months ended June 30, 2024, an 8.5% decrease from the comparable period in 2023. In connection with Busey’s adoption of ASU 2023-02 on January 1, 2024, Busey began recording amortization of New Markets Tax Credits as income tax expense instead of other noninterest expense, resulting in decreases in other noninterest expense of $2.3 million and $4.5 million for the three and six months ended June 30, 2024, respectively, compared to the same periods in 2023. Further changes in other noninterest expense are attributable to multiple items, including the provision for unfunded commitments, sales of other real estate owned, marketing, and business development expenses.

Efficiency Ratio

The efficiency ratio2, which is a measure commonly used by management and the banking industry, measures the amount of expense incurred to generate a dollar of revenue. Our efficiency ratio was 62.3% for the three months ended June 30, 2024, compared to 60.9% for the same period in 2023, and was 60.2% for the six months ended June 30, 2024, compared to 58.8% for the same period in 2023.

Our adjusted efficiency ratio2 was 60.6% for the three months ended June 30, 2024, compared to 60.9% for the same period in 2023, and was 61.1% for the six months ended June 30, 2024, compared to 58.8% for the same period in 2023.

Taxes

Effective income tax rates of 28.8% and 27.0% for the three and six months ended June 30, 2024, respectively, include a one-time deferred tax valuation adjustment of $1.4 million resulting from a change to our Illinois apportionment rate due to recently enacted regulations. These new regulations are expected to lower our ongoing tax obligation in future periods, but create a negative adjustment to the carrying value of our deferred tax assets in the current period. Without this one-time adjustment, the effective tax rates would have been 25.0% for the three and six months ended June 30, 2024, which are lower than the combined federal and state statutory rate of approximately 28.0% due to tax exempt interest income, such as municipal bond interest and bank owned life insurance income.

The table below presents our effective income tax rates and effective income tax rate excluding the one-time deferred tax valuation adjustment (dollars in thousands):

Three Months Ended June 30, 2024 Six Months Ended June 30, 2024
Income before income taxes $38,421 $73,381
Income taxes $11,064 $19,799
One-time deferred tax valuation adjustment resulting from a change to our Illinois apportionment rate due to recently enacted regulations 1,446 1,446
Income taxes, excluding one-time deferred tax valuation adjustment $9,618 $18,353
Effective income tax rate 28.8% 27.0%
Effective income tax rate, excluding one-time deferred tax valuation adjustment 25.0% 25.0%

2 The efficiency ratio and adjusted efficiency ratio are non-GAAP financial measures. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

First Busey Corporation (BUSE) | 85

Our effective tax rates increased in 2024 due to the adoption of ASU 2023-02 in January 2024. We continue to monitor evolving federal and state tax legislation and its potential impact on operations on an ongoing basis. As of June 30, 2024, we were not under income tax examination by any income tax authority.

FINANCIAL CONDITION

Balance Sheet

Changes in significant items included in our Consolidated Balance Sheets (Unaudited) are summarized as follows as of each of the dates indicated (dollars in thousands):

Assets As of June 30, 2024 December 31, 2023 Change % Change
Debt securities available for sale $1,829,896 $2,087,571 $(257,675) (12.3)%
Debt securities held to maturity 851,261 872,628 (21,367) (2.4)%
Portfolio loans, net of ACL 7,913,686 7,559,294 354,392 4.7%
Total assets 11,971,416 12,283,415 (311,999) (2.5)%
Liabilities
Deposits:
Noninterest-bearing 2,832,776 2,834,655 (1,879) (0.1)%
Interest-bearing 7,143,359 7,456,501 (313,142) (4.2)%
Total deposits 9,976,135 10,291,156 (315,021) (3.1)%
Securities sold under agreements to repurchase 140,283 187,396 (47,113) (25.1)%
Subordinated notes, net of unamortized issuance costs 227,245 222,882 4,363 2.0%
Junior subordinated debt owed to unconsolidated trusts 74,693 71,993 2,700 3.8%
Total liabilities 10,637,606 11,011,434 (373,828) (3.4)%
Stockholders’ equity 1,333,810 1,271,981 61,829 4.9%

Portfolio Loans

We believe that making sound and profitable loans is a necessary and desirable means of employing funds available for investment. Busey maintains lending policies and procedures designed to focus lending efforts on the types, locations, and duration of loans most appropriate for its business model and markets. M&M’s policies were similar in nature to Busey Bank’s policies, and we are migrating the legacy M&M portfolio toward Busey Bank’s policies. While not specifically limited, we attempt to focus our lending on short to intermediate-term (0-10 years) loans in geographic areas within 125 miles of our lending offices. Loans originated outside of these areas are generally to existing customers of Busey Bank. We attempt to utilize government-assisted lending programs, such as the SBA and U.S. Department of Agriculture lending programs, when prudent. Generally, loans are collateralized by assets, primarily real estate, and guaranteed by individuals. Loans are expected to be repaid primarily from cash flows of the borrowers or from proceeds from the sale of selected assets of the borrowers.

First Busey Corporation (BUSE) | 86

Management reviews and approves Busey Bank’s lending policies and procedures on a regular basis. Management routinely—at least once per quarter—reviews the ACL in conjunction with reports related to loan production, loan quality, concentrations of credit, loan delinquencies, non-performing loans, and potential problem loans. Our underwriting standards are designed to encourage relationship banking rather than transactional banking. Relationship banking implies a primary banking relationship with the borrower that includes, at a minimum, an active deposit banking relationship in addition to the lending relationship. Significant underwriting factors, in addition to location, duration, a sound and profitable cash flow basis, and the borrower’s character, include the quality of the borrower’s financial history, the liquidity of the underlying collateral, and the reliability of the valuation of the underlying collateral.

At no time is a borrower’s total borrowing relationship permitted to exceed Busey Bank’s regulatory lending limit. We generally limit such relationships to amounts substantially less than the regulatory limit. Loans to related parties, including executive officers and directors of First Busey Corporation and its subsidiaries, are reviewed for compliance with regulatory guidelines.

Busey maintains an independent loan review department that reviews loans for compliance with our loan policy on a periodic basis. In addition, the loan review department reviews risk assessments made by our credit department, lenders, and loan committees. Results of these reviews are presented to management and the audit committee at least quarterly.

Busey Bank’s lending activities can be summarized into two primary categories: commercial and retail. Lending is further classified into five primary areas: commercial loans, commercial real estate loans, real estate construction loans, retail real estate loans, and retail other loans. A description of each of the five primary areas can be found in “Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Portfolio Loans” of Busey’s 2023 Annual Report.

The composition of our loan portfolio as of the dates indicated, as well as changes in portfolio loan balances, were as follows (dollars in thousands):

Commercial loans As of June 30, 2024 December 31, 2023 Change % Change
C&I and other commercial $1,942,974 $1,835,994 $106,980 5.8%
Commercial real estate 3,445,514 3,337,337 108,177 3.2%
Real estate construction 410,726 461,717 (50,991) (11.0)%
Total commercial loans 5,799,214 5,635,048 164,166 2.9%
Retail loans
Retail real estate 1,727,281 1,720,455 6,826 0.4%
Retail other 472,417 295,531 176,886 59.9%
Total retail loans 2,199,698 2,015,986 183,712 9.1%
Total portfolio loans 7,998,912 7,651,034 347,878 4.5%
ACL (85,226) (91,740) 6,514 7.1%
Portfolio loans, net of ACL $7,913,686 $7,559,294 $354,392 4.7%

Portfolio loan growth in 2024 was due to the M&M acquisition. As has been our practice, we remain steadfast in our conservative approach to underwriting and disciplined approach to pricing, particularly given our outlook for the economy in the coming quarters. This posture will continue to impact loan growth, which we expect to remain modest over the next several quarters.

First Busey Corporation (BUSE) | 87

Concentration of Credit Risk

As a matter of policy and practice, we limit the level of concentration exposure in any particular loan segment with the goal of maintaining a well-diversified loan portfolio. The following table presents the percentage of total portfolio loans in each loan category and class.

Commercial loans As of June 30 2024 December 31 2023
C&I and other commercial 24.3% 24.0%
Commercial real estate 43.1% 43.6%
Real estate construction 5.1% 6.0%
Total commercial loans 72.5% 73.6%
Retail loans
Retail real estate 21.6% 22.5%
Retail other 5.9% 3.9%
Total retail loans 27.5% 26.4%
Total portfolio loans 100.0% 100.0%

A significant majority of our portfolio lending activity occurs in the Illinois and Missouri markets, with the remainder in the Florida and Indiana markets. The geographic distribution of loans originated in each of these markets is presented in the tables below (dollars in thousands):

Commercial loans June 30, 2024 Illinois Missouri Florida Indiana Total
C&I and other commercial $1,545,384 $330,847 $23,380 $43,363 $1,942,974
Commercial real estate 2,375,280 642,969 251,342 175,923 3,445,514
Real estate construction 230,573 71,270 49,916 58,967 410,726
Total commercial loans 4,151,237 1,045,086 324,638 278,253 5,799,214
Retail loans
Retail real estate 1,290,690 225,450 130,743 80,398 1,727,281
Retail other 468,870 1,572 884 1,091 472,417
Total retail loans 1,759,560 227,022 131,627 81,489 2,199,698
Total portfolio loans $5,910,797 $1,272,108 $456,265 $359,742 7,998,912
ACL (85,226)
Portfolio loans, net of ACL $7,913,686

First Busey Corporation (BUSE) | 88

Commercial loans December 31, 2023 Illinois Missouri Florida Indiana Total
C&I and other commercial $1,395,020 $369,767 $25,267 $45,940 $1,835,994
Commercial real estate 2,278,348 671,762 219,511 167,716 3,337,337
Real estate construction 255,879 74,805 72,121 58,912 461,717
Total commercial loans 3,929,247 1,116,334 316,899 272,568 5,635,048
Retail loans
Retail real estate 1,284,362 225,610 129,454 81,029 1,720,455
Retail other 290,937 2,344 1,111 1,139 295,531
Total retail loans 1,575,299 227,954 130,565 82,168 2,015,986
Total portfolio loans $5,504,546 $1,344,288 $447,464 $354,736 7,651,034
ACL (91,740)
Portfolio loans, net of ACL $7,559,294

Commercial real estate loans made up 43.1% of our total loan portfolio as of June 30, 2024, and were 28.2% owner occupied. Commercial real estate loans are made across a variety of industries, as depicted in the table below (dollars in thousands). Balances reflected in the table below do not include loan origination fees or costs, purchase accounting adjustments, SBA discounts, or negative escrow amounts.

Industry As of June 30, 2024 Commercial Real Estate Loans % of Total Commercial Real Estate Loans Investor Owned By Occupant % Owner Occupied
Industrial/Warehouse $684,985 19.8% $306,197 $378,788 55.3%
Retail 577,415 16.7% 490,572 86,843 15.0%
Apartments 555,421 16.1% 555,421 — —%
Traditional Office 369,861 10.7% 258,872 110,989 30.0%
Specialty 330,447 9.6% 69,268 261,179 79.0%
Medical Office 244,591 7.1% 157,471 87,120 35.6%
Student Housing 244,071 7.1% 244,071 — —%
Hotel 184,529 5.4% 183,933 596 0.3%
Senior Housing 141,860 4.1% 141,860 — —%
Restaurant 72,806 2.1% 25,921 46,885 64.4%
Nursing Homes 24,799 0.7% 23,419 1,380 5.6%
Health Care 20,629 0.6% 20,000 629 3.0%
Other 721 —% 522 199 27.6%
Total $3,452,135 100.0% — $2,477,527 $974,608 28.2%

First Busey Corporation (BUSE) | 89

Allowance and Provision for Credit Losses

The ACL is a significant estimate in our unaudited consolidated financial statements, affecting both earnings and capital. The methodology adopted influences, and is influenced by, Busey Bank’s overall credit risk management processes. The ACL is recorded in accordance with GAAP to provide an adequate reserve for expected credit losses that is reflective of management’s best estimate of what is expected to be collected. Estimates of credit losses are based on a careful consideration of all significant factors affecting collectability as of the evaluation date. The ACL is established through the provision for credit loss expense charged to income. Provision expenses were recorded as follows for each of the periods indicated (dollars in thousands):

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Provision for credit losses $2,277 $627 $7,315 $1,580

The ACL and the ratio of ACL to portfolio loan balances is presented below by loan category and class, as of each of the dates indicated (dollars in thousands):

Commercial As of June 30, 2024 Portfolio Loans ACL Ratio of ACL to Portfolio Loans As of December 31, 2023 Portfolio Loans ACL Ratio of ACL to Portfolio Loans
C&I and other commercial $1,942,974 $20,286 1.04% $1,835,994 $21,256 1.16%
Commercial real estate 3,445,514 35,104 1.02% 3,337,337 35,465 1.06%
Real estate construction 410,726 3,722 0.91% 461,717 5,163 1.12%
Total commercial 5,799,214 59,112 1.02% 5,635,048 61,884 1.10%
Retail
Retail real estate 1,727,281 23,729 1.37% 1,720,455 26,298 1.53%
Retail other 472,417 2,385 0.50% 295,531 3,558 1.20%
Total retail 2,199,698 26,114 1.19% 2,015,986 29,856 1.48%
Total $7,998,912 $85,226 1.07% $7,651,034 $91,740 1.20%

As of June 30, 2024, management believed the level of the ACL to be appropriate based upon the information available. However, additional losses may be identified in our loan portfolio as new information is obtained. The ongoing impacts of CECL will be dependent upon changes in economic conditions and forecasts, originated and acquired loan portfolio composition, prepayment speeds, credit performance trends, portfolio duration, and other factors. The June 30, 2024, ratio of ACL to portfolio loans was impacted by the acquisition of M&M’s Life Equity Loan® portfolio, as Busey did not record an allowance for credit loss for these loans due to the probability of loss at default as permitted under the practical expedient provided within ASC 326-20-35-6. The Life Equity Loan® portfolio balance was $293.2 million as of June 30, 2024, and is included in the retail other loan classification.

First Busey Corporation (BUSE) | 90

Non-Performing Loans and Non-Performing Assets

Loans are considered past due if the required principal or interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory guidelines. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Typically, loans are secured by collateral. When a loan is classified as non-accrual and determined to be collateral dependent, it is appropriately reserved or charged down through the ACL to the fair value of our interest in the underlying collateral less estimated costs to sell. Our loan portfolio is collateralized primarily by real estate.

The following table sets forth information concerning non-performing loans and performing restructured loans, as of each of the dates indicated (dollars in thousands):

As of June 30, 2024 December 31, 2023 Change % Change
Portfolio loans $7,998,912 $7,651,034 $347,878 4.5%
Loans 30 – 89 days past due 23,463 5,779 17,684 306.0%
Total assets 11,971,416 12,283,415 (311,999) (2.5)%
Non-performing assets
Non-performing loans:
Non-accrual loans $8,393 $7,441 $952 12.8%
Loans 90+ days past due and still accruing 712 375 337 89.9%
Total non-performing loans 9,105 7,816 1,289 16.5%
OREO and other repossessed assets 90 125 (35) (28.0)%
Total non-performing assets 9,195 7,941 1,254 15.8%
Substandard (excludes 90+ days past due) 86,579 64,347 22,232 34.6%
Classified assets $95,774 $72,288 $23,486 32.5%
ACL $85,226 $91,740 $(6,514) (7.1)%
Bank Tier 1 Capital 1,410,287 1,362,962 47,325 3.5%
Ratios
ACL to portfolio loans 1.07% 1.20% (13) bps
ACL to non-accrual loans 1,015.44% 1,232.90% NM
ACL to non-performing loans 936.04% 1,173.75% NM
ACL to non-performing assets 926.87% 1,155.27% NM
Non-accrual loans to portfolio loans 0.10% 0.10% — bps
Non-performing loans to portfolio loans 0.11% 0.10% 1 bps
Non-performing assets to total assets 0.08% 0.06% 2 bps
Non-performing assets to portfolio loans and OREO and other repossessed assets 0.11% 0.10% 1 bps
Classified assets to Bank Tier 1 Capital and ACL 6.40% 4.97% 143 bps

First Busey Corporation (BUSE) | 91

Asset quality remains strong by both Busey’s historical and current industry trends, and our operating mandate and focus have been on emphasizing credit quality over asset growth.

Non-performing loan balances increased to $9.1 million as of June 30, 2024, compared to $7.8 million as of December 31, 2023. Non-performing loans represented 0.11% of portfolio loans as of June 30, 2024, compared to 0.10% as of December 31, 2023. Our allowance for credit losses provided 936.04% coverage of non-performing loans at June 30, 2024, compared to 1,173.75% at December 31, 2023.

Non-performing assets, which includes non-performing loans, OREO, and other repossessed assets, increased to $9.2 million as of June 30, 2024, compared to $7.9 million as of December 31, 2023. Non-performing assets represented 0.08% of total assets as of June 30, 2024, compared to 0.06% as of December 31, 2023. Our allowance for credit losses provided 926.87% coverage of our non-performing assets at June 30, 2024, compared to 1,155.27% at December 31, 2023.

Classified assets, which includes non-performing assets and substandard loans, increased to $95.8 million as of June 30, 2024, compared to $72.3 million as of December 31, 2023. Classified assets represented 6.40% of Busey Bank’s Tier 1 capital and ACL at June 30, 2024, compared to 4.97% at December 31, 2023.

Net charge-offs totaled $9.9 million and $15.1 million for the three and six months ended June 30, 2024, respectively, compared to $0.7 million and $1.5 million for the comparable periods in 2023. Increases in net charge-offs during both the first and second quarters of 2024 were attributable to a single C&I credit relationship.

Asset quality metrics remain dependent upon market-specific economic conditions, and specific measures may fluctuate from period to period. If economic conditions were to deteriorate, we would expect the credit quality of our loan portfolio to decline and loan defaults to increase.

Potential Problem Loans

Potential problem loans are loans classified as substandard which are not individually evaluated, non-accrual, or 90+ days past due, but where current information indicates that the borrower may not be able to comply with loan repayment terms. Management assesses the potential for loss on such loans and considers the effect of any potential loss in determining its provision for expected credit losses. Potential problem loans increased to $86.6 million as of June 30, 2024, compared to $64.3 million as of December 31, 2023. Management continues to monitor these loans and anticipates that restructurings, guarantees, additional collateral, or other planned actions will result in full repayment of the debts. As of June 30, 2024, management identified no other loans that represent or result from trends or uncertainties which would be expected to materially impact future operating results, liquidity, or capital resources.

Deposits

Total deposits decreased by 3.1% to $10.0 billion as of June 30, 2024, compared to $10.3 billion as of December 31, 2023. The quality of our core deposit3 franchise coupled with cash flows from our securities portfolio allows us to fund loan growth while limiting our reliance on higher cost wholesale funding alternatives. We focus on deepening our relationships with customers to maintain and protect our strong core deposit franchise. As of June 30, 2024, our average customer tenure was 16.8 years for retail customers and 12.5 years for commercial customers. Core deposits include non-brokered transaction accounts, money market and savings deposit accounts, and time deposits of $250,000 or less. Core deposits represented 96.4% of total deposits as of June 30, 2024, compared to 96.2% as of December 31, 2023. Our estimated amount of uninsured deposits was $3.7 billion as of June 30, 2024, compared to $3.8 billion as of December 31, 2023.

3 Core deposits is a non-GAAP financial measure. For a reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures, see “Item 2. Management’s Discussion and Analysis—Non-GAAP Financial Information” included in this Quarterly Report.

First Busey Corporation (BUSE) | 92

Liquidity

Liquidity management is the process by which we ensure that adequate liquid funds are available to meet the present and future cash flow obligations arising in the daily operations of our business. These financial obligations consist of needs for funds to meet commitments to borrowers for extensions of credit, fund capital expenditures, honor withdrawals by customers, pay dividends to stockholders, and pay operating expenses. Our most liquid assets are cash and due from banks, interest-bearing bank deposits, and federal funds sold. Balances of these assets are dependent on our operating, investing, lending, and financing activities during any given period.

Average liquid assets are summarized in the table below (dollars in thousands):

Average liquid assets Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Cash and due from banks $109,776 $118,860 $107,679 $117,013
Interest-bearing bank deposits 236,605 116,998 362,608 112,550
Total average liquid assets $346,381 $235,858 $470,287 $229,563
Average liquid assets as a percent of average total assets 2.9% 1.9% 3.9% 1.9%

Cash and unencumbered securities on our Consolidated Balance Sheets (Unaudited) are summarized as follows (dollars in thousands):

Cash and unencumbered securities As of June 30, 2024 December 31, 2023
Total cash and cash equivalents $285,269 $719,581
Debt securities available for sale 1,829,896 2,087,571
Debt securities available for sale pledged as collateral (591,658) (649,769)
Cash and unencumbered securities $1,523,507 $2,157,383

Busey’s primary sources of funds consist of deposits, investment maturities and sales, loan principal repayments, and capital funds. Additional liquidity is provided by the ability to borrow from the FHLB, the Federal Reserve, and our revolving credit facility, as summarized in the table below (dollars in thousands):

Additional available borrowing capacity As of June 30, 2024 December 31, 2023
FHLB $1,978,784 $1,898,737
Federal Reserve Bank 645,645 598,878
Federal funds purchased 477,500 482,500
Revolving credit facility 40,000 40,000
Additional borrowing capacity $3,141,929 $3,020,115

Further, the company could utilize brokered deposits as additional sources of liquidity, as needed.

First Busey Corporation (BUSE) | 93

As of June 30, 2024, management believed that adequate liquidity existed to meet all projected cash flow obligations. We seek to achieve a satisfactory degree of liquidity by actively managing both assets and liabilities. Asset management guides the proportion of liquid assets to total assets, while liability management monitors future funding requirements and prices liabilities accordingly.

Off-Balance-Sheet Arrangements

Busey Bank routinely enters into commitments to extend credit and standby letters of credit in the normal course of business to meet the financing needs of its customers. The balance of commitments to extend credit represents future cash requirements and some of these commitments may expire without being drawn upon.

The following table summarizes our outstanding commitments and reserves for unfunded commitments (dollars in thousands):

As of June 30, 2024 December 31, 2023
Outstanding loan commitments and standby letters of credit $2,509,424 $2,176,496
Reserve for unfunded commitments 6,015 7,062

The following table summarizes our provision for unfunded commitments expenses (releases) for the periods presented (dollars in thousands):

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Provision for unfunded commitments expense (release) $(369) $265 $(1,047) $(370)

We anticipate we will have sufficient funds available to meet current loan commitments, including loan applications received and in process prior to the issuance of firm commitments.

Capital Resources

Our capital ratios are in excess of those required to be considered “well-capitalized” pursuant to applicable regulatory guidelines. The Federal Reserve Board uses capital adequacy guidelines in its examination and regulation of bank holding companies and their subsidiary banks. Risk-based capital ratios are established by allocating assets and certain off-balance-sheet commitments into risk-weighted categories. These balances are then multiplied by the factor appropriate for that risk-weighted category. In order to refrain from restrictions on dividends, equity repurchases, and discretionary bonus payments, banking institutions must maintain capital in excess of regulatory minimum capital requirements. The table below presents minimum capital ratios that include the capital conservation buffer in comparison to the capital ratios for First Busey and Busey Bank as of June 30, 2024:

Minimum Capital Requirements with Capital Buffer First Busey As of June 30, 2024 Busey Bank
Common Equity Tier 1 Capital to Risk Weighted Assets 7.00% 13.20% 15.59%
Tier 1 Capital to Risk Weighted Assets 8.50% 14.04% 15.59%
Total Capital to Risk Weighted Assets 10.50% 17.50% 16.54%
Leverage Ratio of Tier 1 Capital to Average Assets 6.50% 10.69% 11.83%

For further discussion of capital resources and requirements, see “Note 7: Regulatory Capital.”

First Busey Corporation (BUSE) | 94

NON-GAAP FINANCIAL INFORMATION

This Quarterly Report contains certain financial information determined by methods other than in accordance with GAAP. Management uses these non-GAAP financial measures and non-GAAP ratios, together with the related GAAP financial measures, in analysis of Busey’s performance and in making business decisions, as well as for comparison to Busey’s peers. We believe the adjusted measures are useful for investors and management to understand the effects of certain non-core and non-recurring noninterest items and provide additional perspective on our performance over time.

Non-GAAP disclosures have inherent limitations and are not audited. They should not be considered in isolation or as a substitute for the results reported in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Tax effected numbers included in these non-GAAP disclosures are based on estimated statutory rates and effective rates as appropriate.

A listing of Busey's non-GAAP financial measures and ratios are shown in the table below, together with the related GAAP financial measures.

First Busey Corporation (BUSE) | 95

GAAP Financial Measures Related Non-GAAP Financial Measures Related Non-GAAP Ratios
Net interest income Total noninterest income Net security gains and losses Total noninterest expense Pre-provision net revenue Pre-provision net revenue to average assets
Adjusted pre-provision net revenue Adjusted pre-provision net revenue to average assets
Net income Adjusted net income Adjusted diluted earnings per share
Adjusted return on average assets
Adjusted return on average tangible common equity
Average common equity Average tangible common equity Return on average tangible common equity
Adjusted return on average tangible common equity
Net interest income Tax-equivalent net interest income Net interest margin
Adjusted net interest income Adjusted net interest margin
Net interest income Total noninterest income Net security gains and losses Tax-equivalent revenue Efficiency ratio
Adjusted tax-equivalent revenue Adjusted efficiency ratio
Adjusted core efficiency ratio
Adjusted noninterest income
Total noninterest expense Amortization of intangible assets Noninterest expense excluding amortization of intangible assets Efficiency ratio
Adjusted noninterest expense Adjusted efficiency ratio
Adjusted core expense Adjusted core efficiency ratio
Total noninterest expense Noninterest expense, excluding non-operating adjustments
Total assets Goodwill and other intangible assets, net Tangible assets Tangible common equity to tangible assets
Total stockholders’ equity Goodwill and other intangible assets, net Tangible common equity Tangible common equity to tangible assets
Tangible book value Tangible book value per common share
Total deposits Core deposits Core deposits to total deposits
Portfolio loans to core deposits

A reconciliation of non-GAAP financial measures to what management believes to be the most directly comparable GAAP financial measures appears below.

First Busey Corporation (BUSE) | 96

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Pre-Provision Net Revenue, Adjusted Pre-Provision Net Revenue, Pre-Provision Net Revenue to Average Assets, and Adjusted Pre-Provision Net Revenue to Average Assets

(dollars in thousands)

PRE-PROVISION NET REVENUE Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Net interest income $82,434 $78,670 $158,201 $164,527
Total noninterest income 33,801 28,012 68,801 59,860
Net security (gains) losses 353 2,059 6,728 2,675
Total noninterest expense (75,537) (69,205) (146,306) (139,608)
Pre-provision net revenue 41,051 39,536 87,424 87,454
Non-GAAP adjustments:
Acquisition and other restructuring expenses 2,212 12 2,620 12
Provision for unfunded commitments (369) 265 (1,047) (370)
Amortization of NMTC — 2,259 — 4,480
Gain on sale of mortgage service rights (277) — (7,742) —
Adjusted pre-provision net revenue $42,617 $42,072 $81,255 $91,576
Pre-provision net revenue, annualized [a] $165,106 $158,578 $175,809 $176,358
Adjusted pre-provision net revenue, annualized [b] 171,405 168,750 163,403 184,670
Average total assets [c] 12,089,692 12,209,865 12,056,950 12,236,643
Reported: Pre-provision net revenue to average assets1 [a÷c] 1.37% 1.30% 1.46% 1.44%
Adjusted: Pre-provision net revenue to average assets1 [b÷c] 1.42% 1.38% 1.36% 1.51%

1. Annualized measure.

First Busey Corporation (BUSE) | 97

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Return on Average Assets, Average Tangible Common Equity, Return on Average Tangible Common Equity, and Adjusted Return on Average Tangible Common Equity

(dollars in thousands, except per share amounts)

NET INCOME ADJUSTED FOR NON-OPERATING ITEMS

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Net income [a] $27,357 $29,364 $53,582 $66,150
Non-GAAP adjustments for non-operating items:
Acquisition expenses:
Salaries, wages, and employee benefits 1,137 — 1,137 —
Data processing 344 — 444 —
Professional fees, occupancy, furniture and fixtures, and other 731 12 916 12
Other restructuring expenses:
Salaries, wages, and employee benefits — — 123 —
Related tax benefit1 (553) (3) (655) (3)
Adjusted net income [b] $29,016 $29,373 $55,547 $66,159
DILUTED EARNINGS PER SHARE
Diluted average common shares outstanding [c] 57,853,231 56,195,801 57,129,865 56,187,820
Reported: Diluted earnings per share [a÷c] 0.47 0.52 0.94 1.18
Adjusted: Diluted earnings per share [b÷c] 0.50 0.52 0.97 1.18
RETURN ON AVERAGE ASSETS
Net income, annualized [d] $110,029 $117,779 $107,753 $133,396
Adjusted net income, annualized [e] 116,702 117,815 111,704 133,415
Average total assets [f] 12,089,692 12,209,865 12,056,950 12,236,643
Reported: Return on average assets2 [d÷f] 0.91% 0.96% 0.89% 1.09%
Adjusted: Return on average assets2 [e÷f] 0.97% 0.96% 0.93% 1.09%
RETURN ON AVERAGE TANGIBLE COMMON EQUITY
Average common equity $1,331,815 $1,207,935 $1,303,770 $1,189,479
Average goodwill and other intangible assets, net (376,224) (360,641) (364,620) (361,990)
Average tangible common equity [g] $955,591 $847,294 $939,150 $827,489
Reported: Return on average tangible common equity2 [d÷g] 11.51% 13.90% 11.47% 16.12%
Adjusted: Return on average tangible common equity2 [e÷g] 12.21% 13.90% 11.89% 16.12%

1. Tax benefits were calculated by multiplying acquisition expenses and other restructuring expenses by the effective tax rate for each period. Effective tax rates used in this calculation were 25.0% and 20.5% for the three months ended June 30, 2024 and 2023, respectively, and were 25.0% and 20.5% for the six months ended June 30, 2024 and 2023.

2. Annualized measure.

First Busey Corporation (BUSE) | 98

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Adjusted Net Interest Income and Adjusted Net Interest Margin

(dollars in thousands)

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Net interest income $82,434 $78,670 $158,201 $164,527
Non-GAAP adjustments:
Tax-equivalent adjustment1 402 561 851 1,119
Tax-equivalent net interest income 82,836 79,231 159,052 165,646
Purchase accounting accretion related to business combinations (812) (413) (1,016) (816)
Adjusted net interest income $82,024 $78,818 $158,036 $164,830
Tax-equivalent net interest income, annualized [a] $333,165 $317,795 $319,852 $334,038
Adjusted net interest income, annualized [b] 329,899 316,138 317,809 332,392
Average interest-earning assets [c] 10,993,907 11,130,298 10,996,905 11,155,291
Reported: Net interest margin2 [a÷c] 3.03% 2.86% 2.91% 2.99%
Adjusted: Net interest margin2 [b÷c] 3.00% 2.84% 2.89% 2.98%

1. Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.

2. Annualized measure.

First Busey Corporation (BUSE) | 99

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Adjusted Noninterest Income, Operating Revenue, Adjusted Noninterest Income to Operating Revenue, Noninterest Expense Excluding Amortization of Intangible Assets, Adjusted Noninterest Expense, Adjusted Core Expense, Noninterest Expense Excluding Non-Operating Adjustments, Efficiency Ratio, Adjusted Efficiency Ratio, and Adjusted Core Efficiency Ratio

(dollars in thousands)

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Net interest income [a] $82,434 $78,670 $158,201 $164,527
Non-GAAP adjustments:
Tax-equivalent adjustment1 402 561 851 1,119
Tax-equivalent net interest income [b] $82,836 $79,231 $159,052 $165,646
Total noninterest income $33,801 $28,012 $68,801 $59,860
Non-GAAP adjustments:
Net security (gains) losses 353 2,059 6,728 2,675
Noninterest income excluding net securities gains and losses [c] 34,154 30,071 75,529 62,535
Further adjustments:
Gain on sale of mortgage servicing rights (277) — (7,742) —
Adjusted noninterest income [d] $33,877 $30,071 $67,787 $62,535
Tax-equivalent revenue [e = b+c] $116,990 $109,302 $234,581 $228,181
Adjusted tax-equivalent revenue [f = b+d] 116,713 109,302 226,839 228,181
Operating revenue [g = a+d] 116,311 108,741 225,988 227,062
Adjusted noninterest income to operating revenue [d÷g] 29.13% 27.65% 30.00% 27.54%

(continued)

First Busey Corporation (BUSE) | 100

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Adjusted Noninterest Income, Operating Revenue, Adjusted Noninterest Income to Operating Revenue, Noninterest Expense Excluding Amortization of Intangible Assets, Adjusted Noninterest Expense, Adjusted Core Expense, Noninterest Expense Excluding Non-Operating Adjustments, Efficiency Ratio, Adjusted Efficiency Ratio, and Adjusted Core Efficiency Ratio (Continued)

(dollars in thousands)

Three Months Ended June 30, 2024 2023 Six Months Ended June 30, 2024 2023
Total noninterest expense $75,537 $69,205 $146,306 $139,608
Non-GAAP adjustments:
Amortization of intangible assets [h] (2,629) (2,669) (5,038) (5,398)
Noninterest expense excluding amortization of intangible assets [i] 72,908 66,536 141,268 134,210
Non-operating adjustments:
Salaries, wages, and employee benefits (1,137) — (1,260) —
Data processing (344) — (444) —
Professional fees, occupancy, furniture and fixtures, and other (731) (12) (916) (12)
Adjusted noninterest expense [j] 70,696 66,524 138,648 134,198
Provision for unfunded commitments 369 (265) 1,047 370
Amortization of NMTC — (2,259) — (4,480)
Adjusted core expense [k] $71,065 $64,000 $139,695 $130,088
Noninterest expense, excluding non-operating adjustments [j-h] $73,325 $69,193 $143,686 $139,596
Reported: Efficiency ratio [i÷e] 62.32% 60.87% 60.22% 58.82%
Adjusted: Efficiency ratio [j÷f] 60.57% 60.86% 61.12% 58.81%
Adjusted: Core efficiency ratio [k÷f] 60.89% 58.55% 61.58% 57.01%

1. The tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.

First Busey Corporation (BUSE) | 101

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Tangible Book Value and Tangible Book Value Per Common Share

(dollars in thousands, except per share amounts)

As of June 30 2024 December 31 2023
Total stockholders' equity $1,333,810 $1,271,981
Goodwill and other intangible assets, net (370,580) (353,864)
Tangible book value [a] $963,230 $918,117
Ending number of common shares outstanding [b] 56,746,937 55,244,119
Tangible book value per common share [a÷b] $16.97 $16.62

Tangible Assets, Tangible Common Equity, and Tangible Common Equity to Tangible Assets

(dollars in thousands)

As of June 30, 2024 December 31, 2023
Total assets $11,971,416 $12,283,415
Non-GAAP adjustments:
Goodwill and other intangible assets, net (370,580) (353,864)
Tax effect of other intangible assets1 7,687 6,888
Tangible assets2 [a] $11,608,523 $11,936,439
Total stockholders' equity $1,333,810 $1,271,981
Non-GAAP adjustments:
Goodwill and other intangible assets, net (370,580) (353,864)
Tax effect of other intangible assets1 7,687 6,888
Tangible common equity2 [b] $970,917 $925,005
Tangible common equity to tangible assets2 [b÷a] 8.36% 7.75%

1. Net of estimated deferred tax liability, calculated using the estimated statutory tax rate of 28%.

2. Tax-effected measure.

First Busey Corporation (BUSE) | 102

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

Core Deposits, Core Deposits to Total Deposits, and Portfolio Loans to Core Deposits

(dollars in thousands)

As of June 30, 2024 December 31, 2023
Portfolio loans [a] $7,998,912 $7,651,034
Total deposits [b] $9,976,135 $10,291,156
Non-GAAP adjustments:
Brokered deposits, excluding brokered time deposits of $250,000 or more (43,089) (6,001)
Time deposits of $250,000 or more (314,461) (386,286)
Core deposits [c] $9,618,585 $9,898,869
RATIOS
Core deposits to total deposits [c÷b] 96.42% 96.19%
Portfolio loans to core deposits [a÷c] 83.16% 77.29%

First Busey Corporation (BUSE) | 103

FORWARD-LOOKING STATEMENTS

Statements made in this Quarterly Report, other than those concerning historical financial information, may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to Busey’s financial condition, results of operations, plans, objectives, future performance, and business. Forward-looking statements, which may be based upon beliefs, expectations, and assumptions of Busey’s management, and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should,” or other similar expressions. Additionally, all statements in this Quarterly Report, including forward-looking statements, speak only as of the date they are made, and Busey undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond the ability of Busey to control or predict, could cause actual results to differ materially from those in any forward-looking statements. These factors include, among others, the following: (1) the strength of the local, state, national, and international economy (including effects of inflationary pressures and supply chain constraints); (2) the economic impact of any future terrorist threats or attacks, widespread disease or pandemics, or other adverse external events that could cause economic deterioration or instability in credit markets (including Russia’s invasion of Ukraine and the Israeli-Palestinian conflict); (3) changes in state and federal laws, regulations, and governmental policies concerning Busey's general business (including changes in response to the failures of other banks or as a result of the upcoming 2024 presidential election); (4) changes in accounting policies and practices; (5) changes in interest rates and prepayment rates of Busey’s assets (including the impact of sustained elevated interest rates) (6) increased competition in the financial services sector (including from non-bank competitors such as credit unions and fintech companies) and the inability to attract new customers; (7) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (8) the loss of key executives or associates; (9) changes in consumer spending; (10) unexpected results of acquisitions (including the acquisition of M&M); (11) unexpected outcomes of existing or new litigation, investigations, or inquiries involving Busey (including with respect to Busey’s Illinois franchise taxes); (12) fluctuations in the value of securities held in Busey’s securities portfolio; (13) concentrations within Busey’s loan portfolio (including commercial real estate loans), large loans to certain borrowers, and large deposits from certain clients; (14) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (15) the level of non-performing assets on Busey’s balance sheets; (16) interruptions involving information technology and communications systems or third-party servicers; (17) breaches or failures of information security controls or cybersecurity-related incidents; and (18) the economic impact of exceptional weather occurrences such as tornadoes, hurricanes, floods, blizzards, and droughts. 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 Busey and its business, including additional factors that could materially affect Busey’s financial results, is included in Busey’s filings with the Securities and Exchange Commission including Busey’s 2023 Annual Report.

CRITICAL ACCOUNTING ESTIMATES

Busey has established various accounting policies that govern the application of GAAP in the preparation of its unaudited consolidated financial statements. Significant accounting policies are described in “Note 1. Significant Accounting Policies” of Busey’s 2023 Annual Report.

Critical accounting estimates are those that are critical to the portrayal and understanding of Busey’s financial condition and results of operations and require management to make assumptions that are difficult, subjective, or complex. These estimates involve judgments, assumptions, and uncertainties that are susceptible to change. In the event that different assumptions or conditions were to prevail, and depending on the severity of such changes, the possibility of a materially different financial condition or materially different results of operations is a reasonable likelihood. Further, changes in accounting standards could impact our critical accounting estimates. Management has reviewed these critical accounting estimates and related disclosures with our Audit Committee. The following accounting policies could be deemed critical:

First Busey Corporation (BUSE) | 104

Fair Value of Debt Securities Available for Sale

Fair values of debt securities available for sale are measurements from an independent pricing service and are based on observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the security’s terms and conditions, among other things. Different fair value estimates could result from the use of different judgments and estimates to determine the fair values of securities.

Realized securities gains or losses are reported in the Consolidated Statements of Income (Unaudited). The cost of securities sold is based on the specific identification method.

A debt security available for sale is impaired if the fair value of the security declines below its amortized cost basis. To determine the appropriate accounting, we must first determine if we intend to sell the security or if it is more likely than not that we will be required to sell the security before the fair value increases to at least the amortized cost basis. If either of those selling events is expected, we will write down the amortized cost basis of the security to its fair value. This is achieved by writing off any previously recorded allowance related to the debt security, if applicable, and recognizing any incremental impairment through earnings. If we do not intend to sell the security, nor believe it more likely than not that we will be required to sell the security before the fair value recovers to the amortized cost basis, we must determine whether any of the decline in fair value has resulted from a credit loss, or if it is entirely the result of noncredit factors.

We consider the following factors in assessing whether the decline is due to a credit loss:

  • Extent to which the fair value is less than the amortized cost basis;
  • adverse conditions specifically related to the security, an industry, or a geographic area (for example, changes in the financial condition of the issuer of the security, or in the case of an asset-backed debt security, in the financial condition of the underlying loan obligors);
  • payment structure of the debt security and the likelihood of the issuer being able to make payments that increase in the future;
  • failure of the issuer of the security to make scheduled interest or principal payments; and
  • any changes to the rating of the security by a rating agency.

Impairment related to a credit loss must be measured using the discounted cash flow method. Credit loss recognition is limited to the fair value of the security. Impairment is recognized by establishing an allowance for the debt security through the provision for credit losses. Impairment related to noncredit factors is recognized in AOCI, net of applicable taxes.

Fair Value of Assets Acquired and Liabilities Assumed in Business Combinations

Business combinations are accounted for using the acquisition method of accounting. Under the acquisition method of accounting, assets acquired and liabilities assumed are recorded at their estimated fair value on the date of acquisition. Fair values are determined based on the definition of “fair value” defined in ASC Topic 820 “Fair Value Measurement” as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.”

First Busey Corporation (BUSE) | 105

The fair value of a loan portfolio acquired in a business combination generally requires greater levels of management estimates and judgment than other assets acquired or liabilities assumed. Acquired loans are within the scope of ASC Topic 326 “Financial Instruments-Credit Losses.” However, the offset to record the allowance on acquired loans at the date of acquisition depends on whether or not the loan is classified as PCD. The allowance for PCD loans is recorded through a gross-up effect, while the allowance for acquired non-PCD loans is recorded through provision expense, consistent with originated loans. Thus, the determination of which loans are PCD and non-PCD can have a significant effect on the accounting for these loans.

Goodwill

Goodwill represents the excess of purchase price over the fair value of net assets acquired using the acquisition method of accounting. Determining the fair value often involves estimates based on third-party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques. Goodwill is not amortized. Instead, we assess the potential for impairment on an annual basis or more frequently if events and circumstances indicate that goodwill might be impaired.

Income Taxes

Busey estimates income tax expense based on amounts expected to be owed to federal and state tax jurisdictions. Estimated income tax expense is reported in the Consolidated Statements of Income (Unaudited). Accrued and deferred taxes, as reported in other assets or other liabilities in the Consolidated Balance Sheets (Unaudited), represent the net estimated amount due to, or to be received from, taxing jurisdictions, either currently or in the future. Management judgment is involved in estimating accrued and deferred taxes, as it may be necessary to evaluate the risks and merits of the tax treatment of transactions, filing positions, and taxable income calculations after considering tax-related statutes, regulations, and other relevant factors. Because of the complexity of tax laws and interpretations, interpretation is subject to judgment.

Allowance for Credit Losses

Busey calculates the ACL at each reporting date. We recognize an allowance for the lifetime expected credit losses for the amount we do not expect to collect. Measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported book value. The calculation also contemplates that Busey may not be able to make or obtain such forecasts for the entire life of the financial assets and requires a reversion to historical credit loss information.

In determining the ACL, management relies predominantly on a disciplined credit review and approval process that extends to the full range of Busey’s credit exposure. The ACL must be determined on a collective (pool) basis when similar risk characteristics exist. On a case-by-case basis, we may conclude that a loan should be evaluated on an individual basis based on disparate risk characteristics.

Loans deemed uncollectible are charged against and reduce the ACL. A provision for credit losses is charged to current expense and acts to replenish the ACL in order to maintain the ACL at a level that management deems adequate. Determining the ACL involves significant judgments and assumptions by management. Because of the nature of the judgments and assumptions made by management, actual results may differ from these judgments and assumptions.

Market risk

As filed, 3,223 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Market risk is the risk of changes in asset values due to movements in underlying market rates and prices. Interest rate risk is a type of market risk to earnings and capital arising from movements in interest rates. Interest rate risk is the most significant market risk affecting Busey as other types of market risk, such as foreign currency exchange rate risk and commodity price risk, have minimal impact or do not arise in the normal course of Busey’s business activities.

First Busey Corporation (BUSE) | 106

Busey has an asset-liability committee, whose policy is to meet at least quarterly, to review current market conditions and to structure the Consolidated Balance Sheets (Unaudited) to optimize stability in net interest income in consideration of projected future changes in interest rates.

As interest rate changes do not impact all categories of assets and liabilities equally or simultaneously, the asset-liability committee primarily relies on balance sheet and income simulation analysis to determine the potential impact of changes in market interest rates on net interest income. In these standard simulation models, the balance sheet is projected over a one-year and a two-year time horizon and net interest income is calculated under current market rates and assuming permanent instantaneous shifts of +/-100, +/-200, +/-300, and +/-400 basis points. The model assumes immediate and sustained shifts in the federal funds rate and other market rate indices and corresponding shifts in other non-market rate indices based on their historical changes relative to changes in the federal funds rate and other market indices. Assets and liabilities are assumed to remain constant as of the measurement date; variable-rate assets and liabilities are repriced based on repricing frequency; and prepayment speeds on loans are projected for both declining and rising rate environments.

Busey’s interest rate risk resulting from immediate and sustained changes in interest rates, expressed as a change in net interest income as a percentage of the net interest income calculated in the constant base model, was as follows:

Year-One: Basis Point Changes June 30, 2024 December 31, 2023 Year-Two: Basis Point Changes June 30, 2024 December 31, 2023
+400 7.00% 7.38% 8.46% 8.55%
+300 5.25% 5.49% 6.36% 6.34%
+200 3.52% 3.64% 4.28% 4.20%
+100 1.77% 1.81% 2.16% 2.10%
- 100 (1.58)% (1.91)% (2.74)% (2.98)%
-200 (3.22)% (3.86)% (5.63)% (6.12)%
-300 (4.69)% (5.60)% (8.57)% (9.17)%
-400 (5.64)% (6.91)% (11.40)% (11.36)%

Interest rate risk is monitored and managed within approved policy limits and any temporary exceptions to policy in periods of rapid rate movement are approved and documented. The calculation of potential effects of hypothetical interest rate changes is based on numerous assumptions and should not be relied upon as indicative of actual results. Actual results would likely differ from simulated results due to the timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies.

Controls and procedures

As filed, 1,280 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

An evaluation of our disclosure controls and procedures, as defined in Rule 13a-15(e) under the Exchange Act, was carried out as of June 30, 2024, under the supervision and with the participation of our Chief Executive Officer, Chief Financial Officer, and several other members of our senior management. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2024, our disclosure controls and procedures were effective in ensuring that the information we are required to disclose in the reports we file or submit under the Exchange Act was (1) accumulated and communicated to our management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure, and (2) recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms.

First Busey Corporation (BUSE) | 107

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the three months ended June 30, 2024, no change occurred in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Figures reported in this filing

Standardized line items from the XBRL in this filing, for the period ended 2024-06-30. Comparative periods it repeats are left out.

Figures reported in this filing
Line itemPeriodValueXBRL concept
Interest expense3 months2024-04-01 to 2024-06-30$49.4mus-gaap:InterestExpense
Interest expense6 months2024-01-01 to 2024-06-30$99.4mus-gaap:InterestExpense
Income tax3 months2024-04-01 to 2024-06-30$11.1mus-gaap:IncomeTaxExpenseBenefit
Income tax6 months2024-01-01 to 2024-06-30$19.8mus-gaap:IncomeTaxExpenseBenefit
Net income3 months2024-04-01 to 2024-06-30$27.4mus-gaap:NetIncomeLoss
Net income6 months2024-01-01 to 2024-06-30$53.6mus-gaap:NetIncomeLoss
Diluted EPS3 months2024-04-01 to 2024-06-30$0.47us-gaap:EarningsPerShareDiluted
Diluted EPS6 months2024-01-01 to 2024-06-30$0.94us-gaap:EarningsPerShareDiluted
Basic EPS3 months2024-04-01 to 2024-06-30$0.48us-gaap:EarningsPerShareBasic
Basic EPS6 months2024-01-01 to 2024-06-30$0.95us-gaap:EarningsPerShareBasic
Diluted shares (weighted)3 months2024-04-01 to 2024-06-3057,853,231 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Diluted shares (weighted)6 months2024-01-01 to 2024-06-3057,129,865 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Operating cash flow6 months2024-01-01 to 2024-06-30$65.8mus-gaap:NetCashProvidedByUsedInOperatingActivities
Capital expenditure6 months2024-01-01 to 2024-06-30$3.5mus-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Dividends paid6 months2024-01-01 to 2024-06-30$26.9mus-gaap:PaymentsOfDividends
Share repurchases6 months2024-01-01 to 2024-06-30$0us-gaap:PaymentsForRepurchaseOfCommonStock
Cash and equivalentsAt period end2024-06-30$285.3mus-gaap:CashAndCashEquivalentsAtCarryingValue
Total assetsAt period end2024-06-30$11.97bnus-gaap:Assets
Total liabilitiesAt period end2024-06-30$10.64bnus-gaap:Liabilities
Short-term borrowingsAt period end2024-06-30$0us-gaap:ShortTermBorrowings
Shareholders' equityAt period end2024-06-30$1.33bnus-gaap:StockholdersEquity

Source: SEC EDGAR, the filing index for accession 0000314489-24-000223. Last ingested by Listed: Nov 6, 2026, 16:26 ET. Listed shows no prices and gives no investment advice.