PORTFOLIO LOANS | PORTFOLIO LOANS Loan Categories Busey’s lending can be summarized in two primary categories: commercial and retail. Lending is further classified into five primary areas of loans: C&I and other commercial loans, commercial real estate loans, real estate construction loans, retail real estate loans, and retail other loans. Distributions of the loan portfolio by loan category and class is presented in the following table (dollars in thousands) : As of March 31, December 31, Commercial loans C&I and other commercial $ 1,828,711 $ 1,835,994 Commercial real estate 3,331,670 3,337,337 Real estate construction 445,860 461,717 Total commercial loans 5,606,241 5,635,048 Retail loans Retail real estate 1,708,663 1,720,455 Retail other 273,173 295,531 Total retail loans 1,981,836 2,015,986 Total portfolio loans 7,588,077 7,651,034 ACL (91,562) (91,740) Portfolio loans, net $ 7,496,515 $ 7,559,294 Net deferred loan origination costs included in the balances above were $13.4 million as of March 31, 2024, compared to $13.5 million as of December 31, 2023. Net accretable purchase accounting adjustments included in the balances above reduced loans by $4.3 million as of March 31, 2024, and $4.5 million as of December 31, 2023. Busey did not purchase any retail real estate loans during the three months ended March 31, 2024 or 2023. Pledged Loans The principal balance of loans Busey has pledged as collateral to the FHLB and Federal Reserve Bank for liquidity as set forth in the table below (dollars in thousands) : As of March 31, December 31, Pledged loans FHLB $ 4,821,485 $ 4,865,481 Federal Reserve Bank 724,971 722,914 Total pledged loans $ 5,546,456 $ 5,588,395 Risk Grading Busey utilizes a loan grading scale to assign a risk grade to all of its loans. A description of the general characteristics of each grade is as follows: • Pass – This category includes loans that are all considered acceptable credits, ranging from investment or near investment grade, to loans made to borrowers who exhibit credit fundamentals that meet or exceed industry standards. • Watch – This category includes loans that warrant a higher-than-average level of monitoring to ensure that weaknesses do not cause the inability of the credit to perform as expected. These loans are not necessarily a problem due to other inherent strengths of the credit, such as guarantor strength, but have above average concern and monitoring. • Special mention – This category is for “Other Assets Specially Mentioned” loans that have potential weaknesses, which may, if not checked or corrected, weaken the asset or inadequately protect Busey’s credit position at some future date. • Substandard – This category includes “Substandard” loans, determined in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that Busey will sustain some loss if the deficiencies are not corrected. • Substandard non-accrual – This category includes loans that have all the characteristics of a “Substandard” loan with additional factors that make collection in full highly questionable and improbable. Such loans are placed on non-accrual status and may be dependent on collateral with a value that is difficult to determine. All loans are graded at their inception. Commercial lending relationships that are $1.0 million or less are usually processed through an expedited underwriting process. Most commercial loans greater than $1.0 million are included in a portfolio review at least annually. Commercial loans greater than $0.35 million that have a grading of special mention or worse are typically reviewed on a quarterly basis. Interim reviews may take place if circumstances of the borrower warrant a more frequent review. The following table is a summary of risk grades segregated by category and class of portfolio loans (dollars in thousands) : As of March 31, 2024 Pass Watch Special Substandard Substandard Total Commercial loans C&I and other commercial $ 1,491,166 $ 243,635 $ 37,711 $ 42,853 $ 13,346 $ 1,828,711 Commercial real estate 2,797,374 447,313 49,932 36,987 64 3,331,670 Real estate construction 410,089 22,483 7,743 5,301 244 445,860 Total commercial loans 4,698,629 713,431 95,386 85,141 13,654 5,606,241 Retail loans Retail real estate 1,692,013 9,371 922 2,689 3,668 1,708,663 Retail other 273,030 — — — 143 273,173 Total retail loans 1,965,043 9,371 922 2,689 3,811 1,981,836 Total portfolio loans $ 6,663,672 $ 722,802 $ 96,308 $ 87,830 $ 17,465 $ 7,588,077 As of December 31, 2023 Pass Watch Special Substandard Substandard Total Commercial loans C&I and other commercial $ 1,462,755 $ 296,416 $ 46,488 $ 27,733 $ 2,602 $ 1,835,994 Commercial real estate 2,827,030 431,427 48,545 29,492 843 3,337,337 Real estate construction 448,011 8,135 — 5,327 244 461,717 Total commercial loans 4,737,796 735,978 95,033 62,552 3,689 5,635,048 Retail loans Retail real estate 1,702,897 11,144 1,024 1,795 3,595 1,720,455 Retail other 295,374 — — — 157 295,531 Total retail loans 1,998,271 11,144 1,024 1,795 3,752 2,015,986 Total portfolio loans $ 6,736,067 $ 747,122 $ 96,057 $ 64,347 $ 7,441 $ 7,651,034 Risk grades of portfolio loans and gross charge-offs are presented in the tables below by loan class, further sorted by origination year (dollars in thousands) : As of and For The Three Months Ended March 31, 2024 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2024 2023 2022 2021 2020 Prior C&I and other commercial Pass $ 92,898 $ 261,771 $ 214,944 $ 156,831 $ 66,161 $ 154,099 $ 544,462 $ 1,491,166 Watch 4,869 58,913 49,671 14,389 23,226 27,759 64,808 243,635 Special Mention 665 239 7,964 2,654 677 3,264 22,248 37,711 Substandard 8,371 5,700 1,386 819 525 2,348 23,704 42,853 Substandard non-accrual — 75 — 117 66 1,388 11,700 13,346 Total commercial 106,803 326,698 273,965 174,810 90,655 188,858 666,922 1,828,711 Gross charge-offs — 5,130 — — — 88 — 5,218 Commercial real estate Pass 77,146 362,541 845,621 676,837 384,545 433,216 17,468 2,797,374 Watch 58,049 131,059 35,873 111,998 32,964 73,846 3,524 447,313 Special Mention 1,405 8,646 13,126 12,578 5,015 9,162 — 49,932 Substandard 1,362 5,626 2,677 18,821 3,337 5,114 50 36,987 Substandard non-accrual — 44 — — 20 — — 64 Total commercial real estate 137,962 507,916 897,297 820,234 425,881 521,338 21,042 3,331,670 Gross charge-offs — — — — — 96 — 96 Real estate construction Pass 58,333 177,437 72,325 75,282 2,458 3,332 20,922 410,089 Watch — 3,678 18,030 455 320 — — 22,483 Special Mention — 7,743 — — — — — 7,743 Substandard — 5,301 — — — — — 5,301 Substandard non-accrual — — — — — 244 — 244 Total real estate construction 58,333 194,159 90,355 75,737 2,778 3,576 20,922 445,860 Gross charge-offs — — — — — — — — Retail real estate Pass 19,533 240,662 376,623 378,955 153,995 313,080 209,165 1,692,013 Watch 805 832 2,873 2,242 937 401 1,281 9,371 Special Mention — 191 354 — — 377 — 922 Substandard — 136 1,049 519 45 935 5 2,689 Substandard non-accrual — — 527 65 253 1,982 841 3,668 Total retail real estate 20,338 241,821 381,426 381,781 155,230 316,775 211,292 1,708,663 Gross charge-offs — — — — — 52 — 52 Retail other Pass 1,458 78,006 83,891 20,205 5,438 3,546 80,486 273,030 Substandard non-accrual — — 93 49 — 1 — 143 Total retail other 1,458 78,006 83,984 20,254 5,438 3,547 80,486 273,173 Gross charge-offs — 3 — 23 — 68 — 94 Total portfolio loans $ 324,894 $ 1,348,600 $ 1,727,027 $ 1,472,816 $ 679,982 $ 1,034,094 $ 1,000,664 $ 7,588,077 Total gross charge-offs $ — $ 5,133 $ — $ 23 $ — $ 304 $ — $ 5,460 As of and For The Year Ended December 31, 2023 Term Loans Amortized Cost Basis by Origination Year Revolving Total Risk Grade Ratings 2023 2022 2021 2020 2019 Prior C&I and other commercial Pass $ 306,578 $ 220,847 $ 159,130 $ 71,025 $ 35,927 $ 143,078 $ 526,170 $ 1,462,755 Watch 78,603 65,703 21,421 23,919 7,035 21,293 78,442 296,416 Special Mention 792 8,224 2,917 1,076 686 3,274 29,519 46,488 Substandard 8,715 765 942 426 3,734 1,859 11,292 27,733 Substandard non-accrual 166 — 117 84 128 407 1,700 2,602 Total commercial 394,854 295,539 184,527 96,530 47,510 169,911 647,123 1,835,994 Gross charge-offs 284 — 420 — 316 1,409 — 2,429 Commercial real estate Pass 395,644 824,506 720,052 399,195 271,078 199,662 16,893 2,827,030 Watch 166,795 47,070 92,848 34,010 68,196 19,396 3,112 431,427 Special Mention 14,313 10,507 12,446 4,968 3,297 3,014 — 48,545 Substandard 1,796 188 18,862 2,938 1,802 3,856 50 29,492 Substandard non-accrual 47 79 85 23 — 609 — 843 Total commercial real estate 578,595 882,350 844,293 441,134 344,373 226,537 20,055 3,337,337 Gross charge-offs — — — — — 953 — 953 Real estate construction Pass 204,952 128,462 85,086 2,616 1,323 2,934 22,638 448,011 Watch 2,859 4,406 507 322 41 — — 8,135 Substandard 5,327 — — — — — — 5,327 Substandard non-accrual — — — — — 244 — 244 Total real estate construction 213,138 132,868 85,593 2,938 1,364 3,178 22,638 461,717 Gross charge-offs — — — — — — — — Retail real estate Pass 243,400 376,922 411,723 156,762 70,099 256,571 187,420 1,702,897 Watch 1,096 4,137 2,442 954 536 234 1,745 11,144 Special Mention 286 358 — — — 380 — 1,024 Substandard 69 72 292 49 80 997 236 1,795 Substandard non-accrual — 528 121 267 100 1,960 619 3,595 Total retail real estate 244,851 382,017 414,578 158,032 70,815 260,142 190,020 1,720,455 Gross charge-offs — 5 — 29 72 301 — 407 Retail other Pass 88,885 92,931 23,019 6,701 4,597 854 78,387 295,374 Substandard non-accrual — 93 62 — — 2 — 157 Total retail other 88,885 93,024 23,081 6,701 4,597 856 78,387 295,531 Gross charge-offs 5 71 172 5 3 373 — 629 Total portfolio loans $ 1,520,323 $ 1,785,798 $ 1,552,072 $ 705,335 $ 468,659 $ 660,624 $ 958,223 $ 7,651,034 Total gross charge-offs $ 289 $ 76 $ 592 $ 34 $ 391 $ 3,036 $ — $ 4,418 Past Due and Non-accrual Loans An analysis of the amortized cost basis of portfolio loans that are past due and still accruing, or on a non-accrual status, is as follows (dollars in thousands) : As of March 31, 2024 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: C&I and other commercial $ 43 $ — $ — $ 13,346 Commercial real estate 3,174 338 — 64 Real estate construction — — — 244 Past due and non-accrual commercial loans 3,217 338 — 13,654 Retail loans: Retail real estate 2,869 385 77 3,668 Retail other 530 102 11 143 Past due and non-accrual retail loans 3,399 487 88 3,811 Total past due and non-accrual loans $ 6,616 $ 825 $ 88 $ 17,465 As of December 31, 2023 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Past due and non-accrual loans Commercial loans: C&I and other commercial $ — $ 214 $ — $ 2,602 Commercial real estate 752 — — 843 Real estate construction 24 — — 244 Past due and non-accrual commercial loans 776 214 — 3,689 Retail loans: Retail real estate 2,781 927 366 3,595 Retail other 886 195 9 157 Past due and non-accrual retail loans 3,667 1,122 375 3,752 Total past due and non-accrual loans $ 4,443 $ 1,336 $ 375 $ 7,441 Gross interest income recorded on 90+ days past due loans, and that would have been recorded on non-accrual loans if they had been accruing interest in accordance with their original terms, was $0.3 million for the three months ended March 31, 2024, and was $0.4 million for the three months ended March 31, 2023. The amount of interest collected on those loans and recognized on a cash basis that was included in interest income was immaterial for the three months ended March 31, 2024 and 2023. Loan Modifications for Borrowers Experiencing Financial Difficulty The following tables present the amortized cost basis of loans that were modified—specifically in the form of (1) principal forgiveness, (2) an interest rate reduction, (3) an other-than-insignificant payment deferral, and/or (4) a term extension—for borrowers experiencing financial difficulty during the periods indicated, disaggregated by class of financing receivable and type of concession granted (dollars in thousands) : Three Months Ended March 31, 2024 Payment Deferral 1 % of Total Class of Financing Receivable Term Extension 2 % of Total Class of Financing Receivable Modified Loans C&I and other commercial $ 10,000 0.5 % $ 17,155 0.9 % Commercial real estate — — % 1,705 0.1 % Total of loans modified during the period $ 10,000 0.1 % $ 18,860 0.2 % ___________________________________________ 1. One loan was modified and classified as non-accrual during the three months ended March 31, 2024. 2. Modifications to extend loan terms also included, in some cases, interest rate increases during the extension period. All modifications were for loans classified as substandard. Three Months Ended March 31, 2023 Payment Deferral 1 % of Total Class of Financing Receivable 2 Term Extension 3 % of Total Class of Financing Receivable Modified Loans C&I and other commercial $ 489 — % $ 25,155 1.3 % Commercial real estate — — % 12,698 0.4 % Total of loans modified during the period 4 $ 489 — % $ 37,853 0.5 % ___________________________________________ 1. Loans with payment deferrals were modified to defer all principal payments until the end of the loan terms, which were shortened. Regular interest payments continue to be required during the deferral period. 2. Loans with payment deferrals represent an insignificant portion of commercial loans and total loans, rounding to zero percent. 3. Modifications to extend loan terms also included, in most cases, interest rate increases during the extension period. 4. All modifications were for loans classified as substandard. Three Months Ended March 31, 2024 2023 Weighted Average Term Extension Weighted Average Term Extension Effects of Loan Modifications C&I and other commercial 19.1 months 9.1 months Commercial real estate 2.0 months 5.8 months Total effect 17.6 months 8.0 months No loans to borrowers experiencing financial difficulty had a payment default during the three months ended March 31, 2024 or 2023, after having been modified during the 12 months before that default. A default occurs when a loan is 90 days or more past due or transferred to non-accrual status. Busey closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the payment performance of loans modified during the last twelve months (dollars in thousands) : As of March 31, 2024 Current 30-89 Days 90+ Days Non-accrual Modified Loans C&I and other commercial $ 21,641 $ — $ — $ 10,000 Commercial real estate 3,009 — — — Real estate construction 5,301 — — — Amortized cost of modified loans $ 29,951 $ — $ — $ 10,000 Collateral Dependent Loans Management's evaluation as to the ultimate collectability of loans includes estimates regarding future cash flows from operations and the value of property, real and personal, pledged as collateral. These estimates are affected by changing economic conditions and the economic prospects of borrowers. Collateral dependent loans are loans in which repayment is expected to be provided solely by the operation or sale of the underlying collateral and there are no other available and reliable sources of repayment. Loans are written down to the lower of cost or fair value of the underlying collateral, less estimated costs to sell. Busey had $14.2 million and $6.1 million of collateral dependent loans secured by real estate or business assets as of March 31, 2024, and December 31, 2023, respectively. Foreclosures As of March 31, 2024, Busey had $0.9 million of residential real estate loans in the process of foreclosure. Busey follows Federal Housing Finance Agency guidelines on single-family foreclosures and real estate owned evictions on portfolio loans. Loans Evaluated Individually Busey evaluates loans with disparate risk characteristics on an individual basis. The following tables provide details of loans evaluated individually, segregated by loan category and class. The unpaid principal balance represents customer outstanding contractual principal balances excluding any partial charge-offs. Recorded investment represents the amortized cost of customer balances net of any partial charge-offs recognized on the loan. Average recorded investment is calculated using the most recent four quarters (dollars in thousands) : As of March 31, 2024 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: C&I and other commercial $ 20,372 $ 2,197 $ 10,920 $ 13,117 $ 7,498 $ 6,553 Commercial real estate — — — — — 2,618 Commercial loans evaluated individually 20,372 2,197 10,920 13,117 7,498 9,171 Retail loans: Retail real estate 213 61 25 86 25 289 Retail loans evaluated individually 213 61 25 86 25 289 Total loans evaluated individually $ 20,585 $ 2,258 $ 10,945 $ 13,203 $ 7,523 $ 9,460 As of December 31, 2023 Unpaid Recorded Investment Average With No With Total Related Loans evaluated individually Commercial loans: C&I and other commercial $ 7,283 $ 585 $ 1,785 $ 2,370 $ 785 $ 5,244 Commercial real estate 2,600 610 85 695 85 3,865 Real estate construction — — — — — 49 Commercial loans evaluated individually 9,883 1,195 1,870 3,065 870 9,158 Retail loans: Retail real estate 213 61 25 86 25 790 Retail loans evaluated individually 213 61 25 86 25 790 Total loans evaluated individually $ 10,096 $ 1,256 $ 1,895 $ 3,151 $ 895 $ 9,948 Allowance for Credit Losses The ACL is a valuation account that is deducted from the portfolio loans’ amortized cost bases to present the net amount expected to be collected on the portfolio loans. Portfolio loans are charged off against the ACL when management believes the uncollectibility of a loan balance is confirmed. Recoveries will be recognized up to the aggregate amount of previously charged-off balances. The ACL is established through the provision for credit loss charged to income. Management estimates the ACL balance using relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The cumulative loss rate used as the basis for the estimate of credit losses is comprised of Busey’s historical loss experience beginning in 2010. Due to the continued economic uncertainty in the markets in which the Company operates, Busey will continue to utilize a forecast period of 12 months with an immediate reversion to historical loss rates beyond this forecast period in its ACL estimate. The following tables summarize activity in the ACL attributable to each loan class. Allocation of a portion of the ACL to one loan class does not preclude its availability to absorb losses in other loan classes (dollars in thousands) : Three Months Ended March 31, 2024 C&I and Other Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2023 $ 21,256 $ 35,465 $ 5,163 $ 26,298 $ 3,558 $ 91,740 Provision for credit losses 10,125 (1,864) (491) (2,093) (639) 5,038 Charged-off (5,218) (96) — (52) (94) (5,460) Recoveries 44 — 41 128 31 244 ACL balance, March 31, 2024 $ 26,207 $ 33,505 $ 4,713 $ 24,281 $ 2,856 $ 91,562 Three Months Ended March 31, 2023 C&I and Other Commercial Commercial Real Estate Retail Retail Other Total ACL balance, December 31, 2022 $ 23,860 $ 38,299 $ 6,457 $ 18,193 $ 4,799 $ 91,608 Provision for credit losses 695 (3,359) (1,329) 5,948 (1,002) 953 Charged-off (400) (539) — (5) (237) (1,181) Recoveries 121 20 31 119 56 347 ACL balance, March 31, 2023 $ 24,276 $ 34,421 $ 5,159 $ 24,255 $ 3,616 $ 91,727 The following tables present the ACL and amortized cost of portfolio loans by loan category and class (dollars in thousands) : As of March 31, 2024 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: C&I and other commercial $ 1,815,594 $ 13,117 $ 1,828,711 $ 18,709 $ 7,498 $ 26,207 Commercial real estate 3,331,670 — 3,331,670 33,505 — 33,505 Real estate construction 445,860 — 445,860 4,713 — 4,713 Commercial loans and related ACL 5,593,124 13,117 5,606,241 56,927 7,498 64,425 Retail loans: Retail real estate 1,708,577 86 1,708,663 24,256 25 24,281 Retail other 273,173 — 273,173 2,856 — 2,856 Retail loans and related ACL 1,981,750 86 1,981,836 27,112 25 27,137 Portfolio loans and related ACL $ 7,574,874 $ 13,203 $ 7,588,077 $ 84,039 $ 7,523 $ 91,562 As of December 31, 2023 Portfolio Loans ACL Attributed to Portfolio Loans Collectively Individually Total Collectively Individually Total Portfolio loans and related ACL Commercial loans: C&I and other commercial $ 1,833,624 $ 2,370 $ 1,835,994 $ 20,471 $ 785 $ 21,256 Commercial real estate 3,336,642 695 3,337,337 35,380 85 35,465 Real estate construction 461,717 — 461,717 5,163 — 5,163 Commercial loans and related ACL 5,631,983 3,065 5,635,048 61,014 870 61,884 Retail loans: Retail real estate 1,720,369 86 1,720,455 26,273 25 26,298 Retail other 295,531 — 295,531 3,558 — 3,558 Retail loans and related ACL 2,015,900 86 2,015,986 29,831 25 29,856 Portfolio loans and related ACL $ 7,647,883 $ 3,151 $ 7,651,034 $ 90,845 $ 895 $ 91,740 |