First Busey Announces 2018 Third Quarter Earnings

This aggregated story was originally published on this site. Follow the link in the word Story at left to read the full article.

Message from our President & CEO

First Busey Produces Record Net Income in the Third Quarter 2018

Compared to the third quarter of the prior year, third quarter 2018 results were:

  • Net income of $26.9 million, an increase of 43.0%, and adjusted net income1 of $27.0 million, an increase of 30.8%
  • Earnings per share of $0.55 per diluted common share
  • Net interest income of $60.8 million, an increase of 8.6%
  • End of period total assets of $7.889 billion, an increase of 14.1%
  • End of period portfolio loans at $5.624 billion, an increase of 10.6%
  • End of period non-interest bearing deposits at $1.438 billion, an increase of 8.8%

CHAMPAIGN, Ill., Oct. 23, 2018 (GLOBE NEWSWIRE) — First Busey Corporation’s (“First Busey” or the “Company”) net income for the third quarter of 2018 was $26.9 million, or $0.55 per diluted common share, an increase compared to net income of $24.9 million, or $0.51 per diluted common share, for the second quarter of 2018 and net income of $18.8 million, or $0.41 per diluted common share, for the third quarter of 2017.  Adjusted net income1 for the third quarter of 2018 was $27.0 million, or $0.55 per diluted common share, an increase compared to $25.6 million, or $0.52 per diluted common share, for the second quarter of 2018 and $20.6 million, or $0.45 per diluted common share, for the third quarter of 2017.

The Company views certain non-operating items, including acquisition-related and restructuring charges, as adjustments to net income reported under generally accepted accounting principles (“GAAP”).  Non-operating adjustments for the third quarter of 2018 were $0.2 million of expenses related to acquisitions. The reconciliation of non-GAAP measures (including adjusted net income, adjusted return on average assets, adjusted net interest margin, adjusted efficiency ratio, tangible book value, tangible book value per share and return on average tangible common equity), which the Company believes facilitates the assessment of its financial results and peer comparability, is included in tabular form at the end of this release.

Year-to-date net income through September 30, 2018 was $73.6 million, or $1.50 per diluted common share, an increase over net income of $50.4 million, or $1.23 per diluted common share, for the comparable period of 2017. Year-to-date adjusted net income1 for the first nine months of 2018 was $77.5 million, or $1.58 per diluted common share, an increase compared to $53.1 million or $1.29 per diluted common share for 2017.  The results were favorably impacted by the acquisition of First Community Financial Partners Inc., the holding company of First Community Financial Bank (“First Community”), since the closing of the transaction on July 2, 2017, and Mid Illinois Bancorp, Inc., the holding company of South Side Trust & Savings Bank of Peoria (“South Side”), since the closing of the transaction on October 1, 2017.

For the third quarter of 2018, return on average assets and return on average tangible common equity were 1.37% and 16.17%, respectively.  Based on adjusted net income1, return on average assets was 1.37% and return on average tangible common equity was 16.26% for the same period.

For the nine months ended September 30, 2018, return on average assets was 1.28%, an increase from 1.15% for the same period of 2017.  Based on adjusted net income1, return on average assets for the first nine months of 2018 was 1.34% compared to 1.22% for the comparable period of 2017. Return on average tangible common equity was 15.34% for the first nine months of 2018 compared to 13.15% for the same period of 2017.  Return on average tangible common equity based on adjusted net income1 was 16.15% for the first nine months of 2018 compared to 13.86% for the same period of 2017.

1 A Non-GAAP financial measure. See “Non-GAAP Financial Information” below for reconciliation

In the third quarter 2018, the Company was pleased to announce the signing of a definitive agreement to acquire The Banc Ed Corp. (“Banc Ed”), the holding company for TheBANK of Edwardsville (“TheBANK”).  TheBANK, founded in 1868, is a privately held commercial bank headquartered in Edwardsville, Illinois.  Under the terms of the merger agreement, Banc Ed’s stockholders will have the right to receive 8.2067 shares of common stock of the Company and $111.53 in cash for each share of common stock of Banc Ed, with total consideration to consist of approximately 70% stock and 30% cash. The transaction is expected to close in the fourth quarter of 2018 or in the first quarter of 2019, subject to customary closing conditions and required approvals.  It is anticipated that TheBANK will be merged with and into the Company’s bank subsidiary, Busey Bank, at a date following the completion of the holding company merger. At the time of the bank merger, TheBANK’s banking centers will become branches of Busey Bank.   Banc Ed had total consolidated assets of $1.847 billion, total loans of $914.5 million and total deposits of $1.573 billion as of September 30, 2018. Please reference the Company’s Form 8-K, filed on August 22, 2018 for additional information regarding our pending acquisition of Banc Ed.

The pending Banc Ed transaction fits with our acquisition strategy as the addition of TheBANK will grow the Company’s current geographic footprint, allowing the Company to serve customers by expanding in the St. Louis Missouri-Illinois Metropolitan Statistical Area and significantly adding to the Company’s wealth management business.  Busey and TheBANK have similar risk philosophies and the combined entity will continue to build upon capital strength and solid credit practices.

Our practice of balance sheet strength, solid credit decisions, and profitability continues to influence our organic growth. Third quarter 2018 net income of $26.9 million was driven by revenue of $82.6 million. We continued to effectively control expenses resulting in an efficiency ratio of 53.47% in the third quarter 2018 as compared to 54.82% in the second quarter 2018 and 59.80% in the first quarter of 2018.  Further, in this challenging market of organic loan growth, the Company increased its commercial loan balance by $65.6 million in the third quarter of 2018 compared to the second quarter of 2018, for a total commercial loan balance of $4.142 billion at September 30, 2018.

Our goal of being a strong community bank for the communities we serve begins with outstanding associates.  Nationally, the Company has been identified for the third consecutive year among the Best Banks to Work For by American Banker magazine.  The Company takes great pride in being associated with this select group of premier banks nationwide.  We also received a first-of-its-kind recognition of regional banks. Forbes and Statista have named the Company among the 2018 Best-In-State Banks based solely on customer opinions. For the third consecutive year, the Company was honored to be named among the Best Places to Work in Illinois by the Daily Herald Business Ledger and Best Companies Group, and for the first time, in Missouri the Company received the 2018 Top Workplaces award by the St. Louis Post-Dispatch. In addition, the Company was named among the Best Companies to Work For in Florida by Florida Trend and Best Companies Group.

We are pleased with our third quarter 2018 results and feel confident that we are well positioned to continue to produce growth and profitability as we move into the final quarter of 2018 and into 2019. 

/s/ Van A. Dukeman
President & Chief Executive Officer
First Busey Corporation

SELECTED  FINANCIAL HIGHLIGHTS1
(dollars in thousands, except per share data)
             
  As of and for the As of and for the
  Three Months Ended Nine Months Ended
  September 30, June 30, December 31, September 30, September 30, September 30,
    2018     2018     2017     2017     2018     2017  
EARNINGS & PER SHARE DATA            
Net income $   26,859   $   24,862   $   12,293   $   18,784     73,638   $    50,433  
Revenue2   82,627     83,014     86,607     76,488     247,884     200,090  
Diluted earnings per share   0.55     0.51     0.25     0.41     1.50     1.23  
Cash dividends paid per share   0.20     0.20     0.18     0.18     0.60     0.54  
             
Net income by operating segment            
  Banking $   26,486   $    24,904   $   16,158   $   18,942     73,235   $    49,546  
  Remittance Processing   957     986     440     505     2,896     1,567  
  Wealth Management   2,280     2,288     1,469     1,237     7,332     4,760  
             
AVERAGE BALANCES            
Cash and cash equivalents $   238,000   $   218,239   $   256,626   $   210,980   $   227,806   $   213,872  
Investment securities   1,417,708     1,308,203     1,223,103     1,009,355     1,345,996     877,685  
Loans held for sale   28,661     27,516     109,336     127,369     31,785     123,508  
Portfolio loans   5,551,753     5,533,168     5,457,077     5,035,025     5,531,087     4,267,393  
Interest-earning assets   7,132,324     6,984,486     6,932,750     6,282,725     7,031,636     5,397,421  
Total assets   7,802,308     7,653,541     7,632,019     6,861,377     7,707,090     5,843,233  
             
Non-interest bearing deposits   1,492,709     1,492,251     1,516,233     1,328,770     1,494,016     1,163,440  
Interest-bearing deposits   4,784,657     4,619,710     4,434,492     4,081,753     4,658,303     3,533,332  
Total deposits   6,277,366     6,111,961     5,950,725     5,410,523     6,152,319     4,696,772  
Securities sold under agreements to repurchase   234,729     234,282     294,389     215,776     242,268     186,277  
Interest-bearing liabilities   5,303,632     5,176,986     5,126,815     4,665,939     5,219,086     3,964,603  
Total liabilities   6,840,484     6,709,410     6,699,840     6,039,162     6,760,415     5,168,231  
Stockholders’ common equity   961,824     944,131     932,179     822,215     946,675     675,002  
Tangible stockholders’ common equity3   658,910     639,752     622,952     576,844     641,937     512,587  
             
PERFORMANCE RATIOS            
Return on average assets4   1.37 %   1.30 %   0.64 %   1.09 %   1.28 %   1.15 %
Return on average common equity4   11.08 %   10.56 %   5.23 %   9.06 %   10.40 %   9.99 %
Return on average tangible common equity3,6   16.17 %   15.59 %   7.83 %   12.92 %   15.34 %   13.15 %
Net interest margin5,6   3.41 %   3.50 %   3.68 %   3.60 %   3.47 %   3.54 %
Efficiency ratio6   53.47 %   54.82 %   58.69 %   58.92 %   56.02 %   58.08 %
Non-interest revenue as a % of total revenues2   26.45 %   27.27 %   27.20 %   26.86 %   27.02 %   29.87 %
             
1 Results are unaudited
2 Revenues consist of net interest income plus non-interest income, net of security gains and losses
3 Average tangible stockholders’ common equity is defined as average common equity less average goodwill and intangibles, see “Non-GAAP Financial Information” below for reconciliation
4 Annualized
5 On a tax-equivalent basis, assuming an income tax rate of 21% for 2018 and 35% for 2017
6  See “Non-GAAP Financial Information” below for reconciliation

Condensed Consolidated Balance Sheets1

 

As of

(dollars in thousands, except per share data) September 30, June 30, December 31, September 30,
    2018     2018     2017     2017  
Assets        
Cash and cash equivalents $   160,652   $   230,730   $   353,272   $   214,381  
Investment securities   1,496,948     1,384,807     1,321,610     990,222  
         
Loans held for sale   32,617     33,974     94,848     139,696  
         
Commercial loans   4,141,816     4,076,253     4,030,821     3,782,463  
Retail real estate and retail other loans   1,481,925     1,479,034     1,488,679     1,303,401  
Portfolio loans $   5,623,741   $   5,555,287   $   5,519,500   $   5,085,864  
         
Allowance for loan losses   (52,743 )   (53,305 )   (53,582 )   (51,035 )
Premises and equipment   119,162     119,835     116,913     100,642  
Goodwill and other intangibles   301,963     303,407     308,073     247,562  
Other assets   207,045     200,809     200,006     186,457  
Total assets $   7,889,385   $   7,775,544   $   7,860,640   $   6,913,789  
         
Liabilities & Stockholders’ Equity        
Non-interest bearing deposits $   1,438,054   $   1,496,671   $   1,597,421   $   1,321,439  
Interest-bearing checking, savings, and money market deposits   3,205,232     3,192,735     3,192,382     3,049,651  
Time deposits   1,552,283     1,474,506     1,336,162     1,002,193  
Total deposits $   6,195,569   $   6,163,912   $   6,125,965   $   5,373,283  
         
Securities sold under agreements to repurchase   255,906     240,109     304,566     219,071  
Short-term borrowings   200,000      150,000      220,000     212,850  
Long-term debt   148,626     154,125     154,119     154,115  
Junior subordinated debt owed to unconsolidated trusts   71,118     71,081     71,008     70,973  
Other liabilities   46,026     39,135     49,979     47,429  
Total liabilities $   6,917,245   $   6,818,362   $   6,925,637   $   6,077,721  
Total stockholders’ equity $   972,140   $   957,182   $   935,003   $   836,068  
Total liabilities & stockholders’ equity $   7,889,385   $   7,775,544   $    7,860,640   $   6,913,789  
         
Share Data        
Book value per common share $    19.90   $   19.62   $   19.21   $   18.37  
Tangible book value per common share2 $    13.72   $   13.40   $   12.88   $   12.93  
Ending number of common shares outstanding   48,860     48,776     48,685     45,519  
 
1 Results are unaudited except for amounts reported as of December 31, 2017
2  See “Non-GAAP Financial Information” below for reconciliation
Condensed Consolidated Statements of Operations1        
(dollars in thousands, except per share data)      
  For the   For the
  Three Months Ended September 30,   Nine Months Ended September 30,
    2018     2017     2018     2017
           
Interest and fees on loans held for sale and portfolio loans $   63,589   $   56,762   $   186,839   $   138,595
Interest on investment securities   9,172       5,757     24,880     14,860
Total interest income $   72,761   $   62,519   $   211,719   $   153,455
           
Interest on deposits   8,946     3,851     21,837     8,058
Interest on short-term borrowings   750     738     2,396     1,139
Interest on long-term debt   1,437     1,340     4,200     2,081
Interest on junior subordinated debt owed to unconsolidated trusts   854     649     2,383     1,857
Total interest expense $   11,987   $   6,578   $   30,816   $   13,135
           
Net interest income $   60,774   $   55,941   $   180,903   $   140,320
Provision for loan losses   758     1,494     4,024     2,494
Net interest income after provision for loan losses $   60,016   $   54,447   $   176,879   $   137,826
           
Trust fees   6,324     5,071     20,573     17,088
Commissions and brokers’ fees, net   881     766     2,860     2,239
Fees for customer services   7,340     6,577     21,576     18,658
Remittance processing   3,630     2,877     10,588     8,581
Mortgage revenue   1,272     3,526     4,488     8,430
Security gains, net     –     290     160     1,143
Other   2,406     1,730     6,896     4,774
Total non-interest income $    21,853   $   20,837   $   67,141   $   60,913
           
Salaries, wages and employee benefits   26,024     25,497     80,315     67,448
Net occupancy expense of premises   3,761     3,714     11,271     10,025
Furniture and equipment expense   1,715     1,785     5,418     5,123
Data processing   4,016     5,113     12,391     11,348
Amortization of intangible assets   1,445     1,286     4,450     3,675
Other   8,968     9,544     30,429     23,707
Total non-interest expense $   45,929   $   46,939   $   144,274   $   121,326
           
Income before income taxes $   35,940   $   28,345   $   99,746   $   77,413
Income taxes   9,081     9,561     26,108     26,980
Net income $   26,859   $   18,784   $   73,638   $   50,433
           
Per Share Data          
Basic earnings per common share $   0.55   $   0.41   $   1.51   $   1.24
Diluted earnings per common share $   0.55   $   0.41   $   1.50   $   1.23
Diluted average common shares outstanding   49,247     45,764     49,216     41,069
           
1 Results are unaudited          

Balance Sheet Growth:  At September 30, 2018, portfolio loans were $5.624 billion, an increase of $68.5 million from $5.555 billion as of June 30, 2018 and an increase of $537.9 million from the $5.086 billion as of September 30, 2017.  Third quarter 2018 commercial loan growth was $65.6 million and retail growth was $2.9 million over the second quarter of 2018. The balance of loans held for sale at September 30, 2018 was $32.6 million compared to $34.0 million at June 30, 2018 and $139.7 million at September 30, 2017, reflecting the realignment of mortgage origination resources discussed below. Average portfolio loans increased 10.3% to $5.552 billion for the third quarter of 2018 compared to $5.035 billion for the third quarter of 2017.

Average interest-earning assets for the three months ended September 30, 2018 increased to $7.132 billion compared to $6.984 billion for the three months ended June 30, 2018 and $6.283 billion for the three months ended September 30, 2017.  Average interest-earning assets for the first nine months of 2018 increased to $7.032 billion from $5.397 billion in the same period of 2017, a 30.3% increase.

Total deposits were $6.196 billion at September 30, 2018, an increase from $6.164 billion at June 30, 2018 and $5.373 billion at September 30, 2017.  The Company remains funded primarily through core deposits with significant market share in core Illinois markets.

Net Interest Margin and Net Interest Income: Net interest income of $60.8 million in the third quarter of 2018 increased from $60.4 million in the second quarter of 2018 and $55.9 million in the third quarter of 2017.  Net interest income for the first nine months of 2018 was $180.9 million compared to $140.3 million in the same period of 2017, a 28.9% increase.  Net purchase accounting accretion and amortization included in interest income and interest expense was $2.3 million for the third quarter of 2018, a decrease from $3.0 million for the second quarter of 2018 and $3.1 million for the third quarter of 2017.  Net purchase accounting accretion and amortization included in interest income and interest expense for the first nine months of 2018 was $8.7 million and $6.6 million for the same period of 2017.

Net interest margin decreased to 3.41% for the third quarter of 2018, compared to 3.50% for the second quarter of 2018 and 3.60% for the third quarter of 2017.  Net of purchase accounting accretion and amortization, net interest margin for the third quarter of 2018 was 3.29%, a decrease from 3.33% for the second quarter of 2018 and 3.40% for the third quarter of 2017. Net interest margin for the first nine months of 2018 was 3.47% compared to 3.54% for the first nine months of 2017.  Net of purchase accounting accretion and amortization, net interest margin for the first nine months of 2018 was 3.31%, a decrease from 3.37% for the same period of 2017.

Asset Quality:  As of September 30, 2018, non-performing loans increased to $40.8 million, compared to $26.4 million as of June 30, 2018, and $27.9 million as of September 30, 2017. Non-performing loans were 0.72% of total portfolio loans as of September 30, 2018, compared to 0.47% as of June 30, 2018 and 0.55% as of September 30, 2017. The increase in non-performing loans for the third quarter of 2018 was driven primarily by two credits. The Company has created specific reserves for these credits.

The Company recorded net charge-offs of $1.3 million for the third quarter of 2018, a decrease compared to $1.6 million for the second quarter of 2018, and an increase compared to net recoveries of $0.3 million for the third quarter of 2017.  The allowance for loan loss as a percentage of portfolio loans was 0.94% at September 30, 2018 as compared to 0.96% at June 30, 2018 and 1.00% at September 30, 2017. As a result of acquisitions, the Company is holding acquired loans that are carried net of a fair value adjustment for credit and interest rate marks and are only included in the allowance calculation to the extent that the reserve requirement exceeds the fair value adjustment.  The Company recorded provision for loan losses of $0.8 million in the third quarter of 2018, compared to $2.3 million in the second quarter of 2018 and $1.5 million in the third quarter of 2017. The Company recorded provision for loan losses of $4.0 million in the first nine months of 2018 and $2.5 million in the first nine months of 2017.

Asset Quality1 As of and for the Three Months Ended
(dollars in thousands) September 30, June 30, December 31, September 30,
    2018     2018     2017     2017  
         
Portfolio loans $   5,623,741   $   5,555,287   $   5,519,500   $   5,085,864  
Non-performing loans        
  Non-accrual loans   40,395     25,215     24,624     27,430  
  Loans 90+ days past due   364     1,142     2,741     439  
Non-performing loans, segregated by geography        
  Illinois/ Indiana    33,699     21,534     23,093     23,680  
  Missouri   6,222     3,338     2,964     2,682  
  Florida   838     1,485     1,308     1,507  
Loans 30-89 days past due   8,189     10,017     12,897     11,556  
Other non-performing assets   1,093     3,694     1,283     1,172  
Non-performing assets to portfolio loans and non-performing assets   0.74 %   0.54 %   0.52 %   0.57 %
Allowance as a percentage of non-performing loans   129.40 %   202.24 %   195.80 %   183.13 %
Allowance for loan losses to portfolio loans   0.94 %   0.96 %   0.97 %   1.00 %
Net charge-offs (recoveries)   1,320     1,602     262      (340 )
Provision for loan losses   758     2,258     2,809     1,494  
         
1 Results are unaudited except for amounts reported as of December 31, 2017    

Fee-based Businesses: Revenues from trust fees, commissions and brokers’ fees, and remittance processing activities represented 49.6% of the Company’s non-interest income for the quarter ended September 30, 2018, providing a balance to revenue from traditional banking activities. Two of the Company’s acquisitions, Pulaski Financial Corp. and First Community, had no legacy fee income in these businesses; therefore, the addition of these fee-based service offerings in these acquired bank markets is expected to continue providing attractive growth opportunities in future periods.

Trust fees and commissions and brokers’ fees of $7.2 million for the third quarter of 2018 decreased seasonally from $7.6 million for the second quarter 2018 and increased from $5.8 million for the third quarter of 2017. Trust fees and commissions and brokers’ fees increased to $23.4 million for the first nine months of 2018 compared to $19.3 million for the first nine months of 2017.  Net income from the wealth management segment of $2.3 million for the third quarter of 2018 was consistent with the second quarter of 2018 but increased from $1.2 million from the third quarter of 2017.  Net income from the wealth management segment for the nine months ended September 30, 2018 was $7.3 million compared to $4.8 million for the same period of 2017, a 54.0% increase. Market expansion resulting from the South Side acquisition and strong performance from Busey Ag Services, a wealth management division of Busey Bank, contributed to the year-to-date positive results.  Busey Wealth Management ended the third quarter of 2018 with $7.212 billion in assets under care, an increase from $7.014 billion as of June 30, 2018 and $5.886 billion as of September 30, 2017.

Remittance processing revenue from the Company’s subsidiary FirsTech, Inc. (“FirsTech”) of $3.6 million for the third quarter of 2018 remained comparable to the second quarter of 2018 but increased 26.2% from $2.9 million for the third quarter of 2017.  Remittance processing revenue for the nine months ended September 30, 2018 was $10.6 million, an increase of 23.4%, compared to $8.6 million during the same period of 2017.  FirsTech’s, the remittance processing segment’s, net income was $1.0 million for the third and second quarters of 2018, an increase from $0.5 million for the third quarter of 2017. The positive 2018 results are a reflection of new customer activity and volume increases from existing customers.

Mortgage revenue of $1.3 million in the third quarter decreased from $1.6 million in the second quarter of 2018 and $3.5 million for the third quarter of 2017, reflecting the realignment of mortgage origination resources to the Company’s branch markets through the sale of certain mortgage locations in the fourth quarter of 2017.  Mortgage revenue for the first nine months of 2018 was $4.5 million, a decrease from $8.4 million in the same period of 2017.  The linked quarter mortgage revenue declines reflect slower mortgage volumes in the third quarter of 2018 as compared to second quarter of 2018.

Operating Efficiency:  The efficiency ratio, inclusive of acquisition and restructuring costs, of 53.47% for the quarter ended September 30, 2018 decreased from 54.82% for the quarter ended June 30, 2018 and 58.92% for the quarter ended September 30, 2017, as the company sees greater operating efficiencies from its recent integrations.  The efficiency ratio for the first nine months of 2018 was 56.02% compared to 58.08% for the first nine months of 2017. The adjusted efficiency ratio2 was 53.26% for the quarter ended September 30, 2018, 53.67% for the quarter ended June 30, 2018, and 54.98% for the quarter ended September 30, 2017.

Specific areas of non-interest expense are as follows:

  • Salaries, wages and employee benefits increased to $26.0 million in the third quarter of 2018, compared to $25.5 million in the second quarter of 2018 and $25.5 million in the third quarter of 2017.  In the first nine months of 2018, salaries, wages and employee benefits increased to $80.3 million compared to $67.4 million for the same period of 2017. The recent acquisitions added to the Company’s headcount and the Company recorded total restructuring costs of $1.7 million in the first nine months of 2018.
     
  • Data processing expense in the third quarter of 2018 remained comparable at $4.0 million compared to the second quarter of 2018 but decreased compared to $5.1 million in the third quarter of 2017. In the first nine months of 2018, data processing expense increased to $12.4 million compared to $11.3 million for the same period of 2017.  Variances are largely related to deconversion expenses related to acquisitions.
     
  • Other operating expenses decreased to $9.0 million in the third quarter of 2018, compared to $10.8 million in the second quarter of 2018 and $9.5 million in the third quarter of 2017 across multiple categories. In the first nine months of 2018, other operating expenses increased to $30.4 million compared to $23.7 million for the same period of 2017. 

2 A Non-GAAP financial measure, see “Non-GAAP Financial Information” below for reconciliation

Capital Strength:  The Company’s strong capital levels, coupled with its earnings, have allowed it to provide a steady return to its stockholders through dividends.  The Company will pay a cash dividend on October 26, 2018 of $0.20 per common share to stockholders of record as of October 19, 2018.  The Company has consistently paid dividends to its common stockholders since the bank holding company was organized in 1980.

As of September 30, 2018, the Company continued to exceed the capital adequacy requirements necessary to be considered “well-capitalized” under applicable regulatory guidelines.  The Company’s tangible stockholders’ common equity3 (“TCE”) increased to $679.1 million at September 30, 2018, compared to $663.1 million at June 30, 2018 and $600.4 million at September 30, 2017. TCE represented 8.94% of tangible assets at September 30, 2018, compared to 8.86% at June 30, 2018 and 8.99% at September 30, 2017.4  

3 Tangible stockholders’ common equity, see “Non-GAAP Financial Information” below for reconciliation
4 Tangible assets, see “Non-GAAP Financial Information” below for reconciliation

Corporate Profile

As of September 30, 2018, First Busey Corporation (Nasdaq: BUSE) was a $7.9 billion financial holding company headquartered in Champaign, Illinois. Busey Bank, the wholly-owned bank subsidiary with total assets of $7.9 billion as of September 30, 2018, is headquartered in Champaign, Illinois and has forty-four banking centers serving Illinois, thirteen banking centers in the St. Louis, Missouri metropolitan area, five banking centers serving southwest Florida and a banking center in Indianapolis, Indiana. Trevett Capital Partners, a wealth management division of Busey Bank, provides asset management, investment and fiduciary services to high net worth clients in southwest Florida. The wealth management professionals of Trevett Capital Partners can be reached through trevettcapitalpartners.com.

Busey Bank was named among Forbes’ 2018 Best-In-State Banks—one of five in Illinois and 124 from across the country, equaling 2.2% of all banks, recognized solely by customers. Best-In-State Banks are awarded for exceptional customer experiences as determined by a survey sample of 25,000+ people across the U.S. who rated banks on trust, terms and conditions, branch services, digital services and financial advice.

Busey Bank owns a retail payment processing subsidiary, FirsTech, Inc., which processes approximately 28 million transactions per year using online bill payment, lockbox processing and walk-in payments at its 4,000 agent locations in 43 states.  More information about FirsTech, Inc. can be found at firstechpayments.com.

Busey Wealth Management is a wholly-owned subsidiary of First Busey Corporation.  Through Busey Trust Company, Busey Wealth Management provides asset management, investment and fiduciary services to individuals, businesses and foundations.  As of September 30, 2018, Busey Wealth Management’s assets under care were approximately $7.2 billion.

For more information about us, visit www.busey.com.

Contacts:

Robin N. Elliott, Chief Operating Officer & Chief Financial Officer, 217-365-4120

Jennifer L. Simons, Chief Accounting Officer, 217-365-4309

Non-GAAP Financial Information

This press release contains certain financial information determined by methods other than GAAP. These measures include adjusted net income, adjusted return on average assets, adjusted net interest margin, adjusted efficiency ratio, tangible common equity, and tangible common equity to tangible assets. Management uses these non-GAAP measures, together with the related GAAP measures, in analysis of the Company’s performance and in making business decisions. Management also uses these measures for peer comparisons.

A reconciliation to what management believes to be the most direct compared GAAP financial measures – net income in the case of adjusted net income and adjusted return on average assets, total net interest income, total non-interest income and total non-interest expense in the case of adjusted efficiency ratio, total stockholders’ equity in the case of the tangible book value per share – appears below.  The Company believes the adjusted measures are useful for investors and management to understand the effects of certain non-recurring non-interest items and provide additional perspective on the Company’s performance over time as well as comparison to the Company’s peers.

These 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.

Reconciliation of Non-GAAP Financial Measures – Adjusted Net Income and Return on Average Assets
(dollars in thousands)
             
  Three Months Ended   Nine Months Ended
  September 30,
2018
June 30,
2018
September 30,
2017
  September 30,
2018
September 30,
2017
Net income $   26,859   $   24,862   $   18,784     $   73,638   $   50,433  
Acquisition expenses            
  Salaries, wages and employee benefits              720       1,233       720  
  Data processing       34     1,262       406     1,349  
  Other (includes professional and legal)   167     107     1,031       2,224     2,047  
Other restructuring costs            
  Salaries, wages and employee benefits                 417     215  
  Fixed asset impairments       817       –       817      
  Other           46           46  
Related tax benefit   (20 )   (230 )     (1,195 )     (1,217 )   (1,681 )
Adjusted net income $   27,006   $   25,590   $   20,648     $   77,518   $   53,129  
             
Average total assets $   7,802,308   $ 7,653,541   $   6,861,377     $   7,707,090   $   5,843,233  
             
Reported: Return on average assets1   1.37 %   1.30 %   1.09 %     1.28 %   1.15 %
Adjusted: Return on average assets 1   1.37 %   1.34 %   1.19 %     1.34 %   1.22 %
             
1 Annualized measure

Reconciliation of Non-GAAP Financial Measures – Adjusted Net Interest Margin
(dollars in thousands)
       
  Three Months Ended   Nine Months Ended
  September 30,
2018
June 30,
2018
September 30,
2017
  September 30,
2018
September 30,
2017
             
Reported: Net interest income $   60,774   $   60,372   $   55,941     $   180,903   $   140,320  
  Tax-equivalency adjustment   574     561     989       1,713     2,465  
  Less: Purchase accounting  amortization   (2,273 )   (3,015 )   (3,124 )     (8,698 )   (6,610 )
Adjusted: Net interest income $   59,075   $   57,918   $   53,806     $   173,918   $    136,175  
             
Average interest-earning assets $   7,132,324   $   6,984,486   $   6,282,725     $   7,031,636   $   5,397,421  
             
Reported: Net interest margin1   3.41 %   3.50 %   3.60 %     3.47 %   3.54 %
Adjusted: Net Interest margin1   3.29 %   3.33 %   3.40 %     3.31 %   3.37 %
             
1 Annualized measure            

Reconciliation of Non-GAAP Financial Measures – Adjusted Efficiency Ratio
(dollars in thousands)
             
  Three Months Ended   Nine Months Ended
  September 30,
2018
June 30,
2018
September 30,
2017
  September 30,
2018
September 30,
 2017
Reported: Net Interest income $   60,774   $   60,372   $   55,941     $   180,903   $   140,320  
  Tax-equivalency adjustment   574     561     989       1,713     2,465  
Tax equivalent interest income $   61,348   $   60,933   $   56,930     $   182,616   $   142,785  
             
Reported: Non-interest income   21,853     22,802     20,837       67,141     60,913  
    Less: Security gain (loss), net       160     290       160     1,143  
Adjusted: Non-interest income $   21,853   $   22,642   $   20,547     $   66,981   $   59,770  
             
Reported: Non-interest expense   45,929     47,305     46,939       144,274     121,326  
  Less:            
  Amortization of intangible assets   (1,445 )   (1,490 )   (1,286 )     (4,450 )   (3,675 )
  Non-operating adjustments:            
  Salaries, wages and employee benefits             (720  )     (1,650 )    (935  )
  Data processing       (34 )   (1,262 )     (406 )   (1,348 )
  Other   (167 )   (924 )   (1,077 )     (2,596 )   (2,094 )
Adjusted: Non-interest expense $   44,317   $   44,857   $   42,594     $   135,172   $   113,274  
             
Reported: Efficiency ratio   53.47 %   54.82 %   58.92 %     56.02 %   58.08 %
Adjusted: Efficiency ratio   53.26 %   53.67 %   54.98 %     54.16 %   55.92 %
Reconciliation of Non-GAAP Financial Measures – Tangible common equity to tangible assets, Tangible book value per share, Return on average tangible common equity
(dollars in thousands, except per share data)
         
    As of
    September 30,
2018
June 30,
2018
September 30,
2017
         
Total assets   $   7,889,385   $   7,775,544   $   6,913,789  
Less:        
  Goodwill and other intangible assets, net     (301,963 )   (303,407 )   (247,562 )
  Tax effect of other intangible assets, net     8,912     9,288     11,846  
Tangible assets   $   7,596,334   $   7,481,425   $   6,678,073  
         
Total stockholders’ equity     972,140     957,182     836,068  
Less:        
  Goodwill and other intangible assets, net     (301,963 )   (303,407 )   (247,562 )
  Tax effect of other intangible assets, net     8,912     9,288     11,846  
Tangible stockholders’ equity   $   679,089   $   663,063   $   600,352  
         
Tangible common equity to tangible assets1     8.94 %   8.86 %   8.99 %
Tangible book value per share   $   13.72   $   13.40   $   12.93  
         
    Three Months Ended
    September 30,
2018
June 30,
2018
September 30,
2017
Average stockholders’ common equity   $   961,824   $   944,131   $   822,215  
  Less: Average goodwill and intangibles, net     (302,914 )   (304,379 )   (245,371 )
Average tangible stockholders’ common equity   $   658,910   $   639,752   $   576,844  
         
Reported: Return on average tangible common equity2     16.17 %   15.59 %   12.92 %
Adjusted: Return on average tangible common equity2,3     16.26 %   16.04 %   14.20 %
         
    Nine Months Ended  
    September 30,
2018
September 30,
2017
 
Average stockholders’ common equity   $   946,675   $   675,002    
  Less: Average goodwill and intangibles, net     (304,738 )   (162,415 )  
Average tangible stockholders’ common equity   $   641,937   $   512,587    
         
Reported: Return on average tangible common equity2     15.34 %   13.15 %  
Adjusted: Return on average tangible common equity2,3     16.15 %   13.86 %  
         
1 Tax-effected measure        
2 Annualized measure        
3 Calculated using adjusted net income        

Special Note Concerning Forward-Looking Statements

This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of First Busey and Banc Ed.  Forward-looking statements, which may be based upon beliefs, expectations and assumptions of First Busey’s and Banc Ed’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 document, including forward-looking statements, speak only as of the date they are made, and neither First Busey nor Banc Ed undertakes any 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 First Busey and Banc Ed to control or predict, could cause actual results to differ materially from those in its forward-looking statements.  These factors include, among others, the following: (i) the possibility that any of the anticipated benefits of the proposed transaction between First Busey and Banc Ed will not be realized or will not be realized within the expected time period; (ii) the risk that integration of operations of Banc Ed with those of First Busey will be materially delayed or will be more costly or difficult than expected; (iii) the inability to complete the proposed transaction due to the failure of the required stockholder approval; (iv) the failure to satisfy other conditions to completion of the proposed transaction, including receipt of required regulatory and other approvals; (v) the failure of the proposed transaction to close for any other reason; (vi) the effect of the announcement of the transaction on customer relationships and operating results; (vii) the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; (viii) the strength of the local, state, national and international economy (including the impact of tariffs, a U.S. withdrawal from or significant negotiation of trade agreements, trade wars and other changes in trade regulations); (ix) changes in state and federal laws, regulations and governmental policies concerning First Busey’s and Banc Ed’s general business; (x) changes in interest rates and prepayment rates of First Busey’s and Banc Ed’s assets; (xi) increased competition in the financial services sector and the inability to attract new customers; (xii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (xiii) the loss of key executives or employees; (xiv) changes in consumer spending; (xv) unexpected results of acquisitions, including the acquisition of Banc Ed; (xvi) unexpected outcomes of existing or new litigation involving First Busey or Banc Ed; (xvii) the economic impact of any future terrorist threats or attacks; (xviii) the economic impact of exceptional weather occurrences such as tornadoes, hurricanes, floods, and blizzards; and (xix) changes in accounting policies and practices. 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 First Busey and its business, including additional factors that could materially affect First Busey’s financial results, are included in First Busey’s filings with the Securities and Exchange Commission (“SEC”).

Additional Information

First Busey has filed a registration statement on Form S-4 with the SEC in connection with the proposed transaction. The registration statement includes a proxy statement of Banc Ed that also constitutes a prospectus of First Busey, which will be sent to the stockholders of Banc Ed on or about October 23, 2018. Banc Ed’s stockholders are advised to read the proxy statement/prospectus because it will contain important information about First Busey, Banc Ed and the proposed transaction. This document and other documents relating to the merger filed by First Busey and Banc Ed can be obtained free of charge from the SEC’s website at www.sec.gov. These documents also can be obtained free of charge by accessing First Busey’s website at www.busey.com under the tab “Investors Relations” and then under “SEC Filings.” Alternatively, these documents can be obtained free of charge from First Busey upon written request to First Busey Corporation, Corporate Secretary, 100 W. University Avenue, Champaign, Illinois 61820 or by calling (217) 365-4556, or from Banc Ed, upon written request to The Banc Ed Corp., Attn: R.L. Plummer, Chairman of TheBANK, 330 West Vandalia, Edwardsville, Illinois 62025 or by calling (618) 781-1922.

Participants in this Transaction

First Busey, Banc Ed and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from stockholders in connection with the proposed transaction under the rules of the SEC. Information about First Busey’s participants may be found in the definitive proxy statement of First Busey relating to its 2018 Annual Meeting of Stockholders filed with the SEC on April 12, 2018. This definitive proxy statement can be obtained free of charge from the sources indicated above. Additional information regarding the interests of these participants is also included in the proxy statement/prospectus regarding the proposed transaction.