Skip to main content

FIRST BUSEY CORP /NV/

For the period ended Jun 30, 2026. Filed Aug 6, 2026.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Jun 30, 2026 · Filed Aug 6, 2026

BUSE$29.15+1.8%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

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. Busey believes 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 Busey’s 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 federal income tax rates or effective tax rates as noted in the tables below.

The following tables present reconciliations between these non-GAAP measures and what management believes to be the most directly comparable GAAP financial measures.

First Busey Corporation(BUSE) | 2026 Q2 — 90

Calculation of Adjusted Net Income and Adjusted Diluted Earnings Per Common Share
Three Months Ended June 30, · Six Months Ended June 30,
(dollars in thousands, except per share amounts) · 2026 · 2025 · 2026 · 2025
Net income (GAAP)[a]$63,176$47,404$113,157$17,414
Day 2 provision for credit losses1———45,572
Adjustment of initial provision for unfunded commitments due to adoption of new model2—4,030—4,030
Other acquisition expenses1,19616,6006,44042,626
Restructuring expenses1,930—13,386—
Net securities (gains) losses(2,445)(5,997)(1,505)9,771
Related tax benefit3(170)(4,971)(4,580)(27,040)
Non-recurring deferred tax adjustment4—328—4,919
Adjusted net income (Non-GAAP)[b]63,68757,394126,89897,292
Preferred dividends[c]4,5901559,179155
Adjusted net income available to common stockholders (Non-GAAP)[d]$59,097$57,239$117,719$97,137
Weighted average number of common shares outstanding, diluted (GAAP)[e]85,385,38290,883,71186,602,27880,251,577
Diluted earnings per common share (GAAP)[(a-c)÷e]$0.69$0.52$1.20$0.22
Adjusted diluted earnings per common share (Non-GAAP)[d÷e]$0.69$0.63$1.36$1.21
  1. The Day 2 provision represents the initial provision for credit losses recorded in connection with the CrossFirst acquisition to establish an allowance on non-PCD loans and unfunded commitments and is reflected within the provision for credit losses line on the Statements of Income (Unaudited).

  2. In the second quarter of 2025, Busey recorded an adjustment to the initial provision for unfunded commitments for CrossFirst acquisition-date balances based on revised estimates resulting from implementation of a new CECL model.

  3. Tax benefits were calculated using tax rates of 25.0% and 26.5% for the six months ended June 30, 2026 and 2025, respectively. Tax benefits for quarterly periods were calculated as the year-to-date tax amounts less the tax reported for previous quarters during the year.

  4. A deferred tax valuation adjustment was recorded in the first quarter of 2025 in connection with the CrossFirst acquisition and the expansion of Busey’s footprint into new states. Additionally, 2025 included a write-off of deferred tax assets related to non-deductible compensation and acquisition-related expenses. Deferred tax adjustments are reflected within the income taxes line on the Statements of Income (Unaudited).

First Busey Corporation(BUSE) | 2026 Q2 — 91

Calculation of Return On Average Assets, Return On Average Tangible Common Equity, and Related Adjusted Return Measures
Three Months Ended · Six Months Ended
(dollars in thousands) · June 30,2026 · June 30,2025 · June 30,2026 · June 30,2025
Net income (GAAP)[a]$63,176$47,404$113,157$17,414
Amortization of intangible assets4,2324,5928,5237,675
Tax effect of amortization of intangible assets1(1,058)(1,256)(2,131)(2,035)
Preferred dividends(4,590)(155)(9,179)(155)
Tangible net income available to common stockholders (Non-GAAP)[b]$61,760$50,585$110,370$22,899
Adjusted net income (Non-GAAP)2[c]$63,687$57,394$126,898$97,292
Amortization of intangible assets4,2324,5928,5237,675
Tax effect of amortization of intangible assets1(1,058)(1,256)(2,131)(2,035)
Preferred dividends(4,590)(155)(9,179)(155)
Adjusted tangible net income available to common stockholders (Non-GAAP)[d]$62,271$60,575$124,111$102,777
Average total assets[e]$17,887,097$19,068,086$17,973,180$16,961,396
Return on average assets (Non-GAAP)3[a÷e]1.42%1.00%1.27%0.21%
Adjusted return on average assets (Non-GAAP)3[c÷e]1.43%1.21%1.42%1.16%
Average common equity$2,183,290$2,180,963$2,218,984$2,057,372
Average goodwill and other intangible assets, net(474,043)(494,473)(476,450)(452,978)
Average tangible common equity (Non-GAAP)[f]$1,709,247$1,686,490$1,742,534$1,604,394
Return on average tangible common equity (Non-GAAP)3, 4[b÷f]14.49%12.03%12.77%2.88%
Adjusted return on average tangible common equity (Non-GAAP)3, 4[d÷f]14.61%14.41%14.36%12.92%
  1. Tax effects were calculated using income tax rates of 25.0% and 26.5% for the six months ended June 30, 2026 and 2025, respectively. Tax effects for quarterly periods were calculated as the year-to-date tax amounts less the tax reported for previous quarters during the year.

  2. A reconciliation is provided in the previous table.

  3. Annualized measure.

  4. Beginning in 2026, Busey revised, for all periods presented, its calculation of return on average tangible common equity and adjusted return on average tangible common equity to eliminate the effects of intangible asset amortization from the numerator of both calculations.

First Busey Corporation(BUSE) | 2026 Q2 — 92

Calculation of Net Interest Margin and Adjusted Net Interest Margin
Three Months Ended June 30, · Six Months Ended June 30,
(dollars in thousands) · 2026 · 2025 · 2026 · 2025
Net interest income (GAAP)$152,402$153,183$306,371$256,914
Tax-equivalent adjustment18417911,7181,328
Tax-equivalent net interest income (Non-GAAP)[a]153,243153,974308,089258,242
Purchase accounting accretion related to business combinations(4,150)(7,119)(9,544)(9,847)
Adjusted net interest income (Non-GAAP)[b]$149,093$146,855$298,545$248,395
Average interest-earning assets (Non-GAAP)[c]$16,508,372$17,700,356$16,586,634$15,543,955
Net interest margin (Non-GAAP)2[a÷c]3.72%3.49%3.75%3.35%
Adjusted net interest margin (Non-GAAP)2[b÷c]3.62%3.33%3.63%3.22%
  1. Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21.0%, applied to non-taxable interest income on investments and loans.

  2. Annualized measure.

Calculation of Pre-Provision Net Revenue and Related Measures
Three Months Ended June 30, · Six Months Ended June 30,
(dollars in thousands) · 2026 · 2025 · 2026 · 2025
Net interest income (GAAP)$152,402$153,183$306,371$256,914
Total noninterest income (GAAP)44,31144,86386,57666,086
Net security (gains) losses (GAAP)(2,445)(5,997)(1,505)9,771
Total noninterest expense (GAAP)(112,635)(127,833)(242,154)(239,863)
Pre-provision net revenue (Non-GAAP)[a]81,63364,216149,28892,908
Acquisition and restructuring (income) expenses, excluding initial provision expenses3,12616,60019,82642,626
Adjusted pre-provision net revenue (Non-GAAP)[b]$84,759$80,816$169,114$135,534
Average total assets[c]$17,887,097$19,068,086$17,973,180$16,961,396
Pre-provision net revenue to average total assets (Non-GAAP)1[a÷c]1.83%1.35%1.67%1.10%
Adjusted pre-provision net revenue to average total assets (Non-GAAP)1[b÷c]1.90%1.70%1.90%1.61%
  1. Annualized measure.

First Busey Corporation(BUSE) | 2026 Q2 — 93

Calculation of Efficiency Ratio
Three Months Ended June 30, · Six Months Ended June 30,
(dollars in thousands) · 2026 · 2025 · 2026 · 2025
Net interest income (GAAP)[a]$152,402$153,183$306,371$256,914
Tax-equivalent adjustment18417911,7181,328
Tax-equivalent net interest income (Non-GAAP)[b]153,243153,974308,089258,242
Total noninterest income (GAAP)44,31144,86386,57666,086
Net security (gains) losses(2,445)(5,997)(1,505)9,771
Adjusted noninterest income (Non-GAAP)[c]$41,866$38,866$85,071$75,857
Operating revenue (Non-GAAP)[d = a+c]$194,268$192,049$391,442$332,771
Tax-equivalent operating revenue (Non-GAAP)2[e = b+c]195,109192,840393,160334,099
Adjusted noninterest income to operating revenue (Non-GAAP)[c÷d]21.55%20.24%21.73%22.80%
Total noninterest expense (GAAP)$112,635$127,833$242,154$239,863
Acquisition and restructuring expenses, excluding initial provision expenses(3,126)(16,600)(19,826)(42,626)
Adjusted noninterest expense (Non-GAAP)3109,509111,233222,328197,237
Amortization of intangible assets(4,232)(4,592)(8,523)(7,675)
Adjusted noninterest expense excluding amortization of intangible assets (Non-GAAP)4[f]$105,277$106,641$213,805$189,562
Efficiency ratio (Non-GAAP)5[f÷e]53.96%55.30%54.38%56.74%
  1. Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21.0%, applied to non-taxable interest income on investments and loans.

  2. Beginning in 2026, Busey changed the caption for this revenue measure, which was previously called “adjusted tax-equivalent revenue.” The calculation itself has not changed.

  3. Beginning in 2026, to better align with industry standards, Busey revised its calculation of adjusted noninterest expense, for all periods presented, to exclude any adjustment for amortization of intangible assets.

  4. Beginning in 2026, Busey changed the caption for the efficiency ratio numerator from “adjusted noninterest expense” to “adjusted noninterest expense excluding amortization of intangible assets.” The calculation itself has not changed.

  5. Beginning in 2026, Busey now reports a single efficiency ratio, which was previously reported as the “adjusted efficiency ratio.”

First Busey Corporation(BUSE) | 2026 Q2 — 94

Calculation of Tangible Common Equity, and Related Measures and Ratio
As of
(dollars in thousands, except per share amounts) · June 30,2026 · December 31,2025
Total assets (GAAP)$18,191,867$18,104,736
Goodwill and other intangible assets, net(471,288)(480,729)
Tangible assets (Non-GAAP)1[a]$17,720,579$17,624,007
Total stockholders’ equity (GAAP)$2,383,170$2,468,982
Preferred stock and additional paid in capital on preferred stock(215,197)(215,197)
Common equity[b]2,167,9732,253,785
Goodwill and other intangible assets, net(471,288)(480,729)
Tangible common equity (Non-GAAP)1[c]$1,696,685$1,773,056
Tangible common equity to tangible assets (Non-GAAP)1[c÷a]9.57%10.06%
Ending number of common shares outstanding (GAAP)[d]83,189,50187,624,430
Book value per common share (Non-GAAP)[b÷d]$26.06$25.72
Tangible book value per common share (Non-GAAP)[c÷d]$20.40$20.23
Calculation of Core Deposits and Related Ratio
As of
(dollars in thousands) · June 30,2026 · December 31,2025
Total deposits (GAAP)[a]$15,128,745$14,905,958
Brokered deposits, excluding brokered time deposits of $250,000 or more(60,043)(70,140)
Time deposits of $250,000 or more(896,354)(876,207)
Core deposits (Non-GAAP)[b]$14,172,348$13,959,611
Core deposits to total deposits (Non-GAAP)[b÷a]93.68%93.65%

First Busey Corporation(BUSE) | 2026 Q2 — 95

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.