UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2017
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 0-15950
FIRST BUSEY CORPORATION
(Exact name of registrant as specified in its charter)
Nevada |
| 37-1078406 |
100 W. University Avenue |
|
Registrant’s telephone number, including area code (217) 365-4544
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Name of each exchange |
Common Stock ($0.001 par value) |
| The Nasdaq Stock Market LLC |
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes x No o
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes o No x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x |
| Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) |
| Smaller reporting company o |
Emerging growth company o |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes o No x
The aggregate market value of the voting and non-voting common equity held by non-affiliates on the last business day of the registrant’s most recently completed second fiscal quarter was $1.0 billion, determined using a per share closing price for the registrant’s common stock on that date of $29.32, as quoted on The Nasdaq Global Select Market.
As of February 28, 2018, there were 48,691,633 shares of the registrant’s common stock, $0.001 par value, outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the definitive Proxy Statement for the 2018 Annual Meeting of Stockholders of First Busey Corporation to be held May 23, 2018, are incorporated by reference in this Form 10-K in response to Part III.
FIRST BUSEY CORPORATION
Form 10-K Annual Report
Introduction
First Busey Corporation (“First Busey” or the “Company”), a Nevada Corporation, initially organized in 1980, is a $7.9 billion financial holding company conducting a broad range of financial services through its banking and non-banking subsidiaries. First Busey consists of two wholly-owned bank subsidiaries, Busey Bank, with banking centers in Illinois, Missouri, Florida and Indiana and South Side Trust & Savings Bank of Peoria (“South Side Bank”), with banking centers in Illinois (Busey Bank and South Side Bank are collectively referred to in this Annual Report on Form 10-K as the “Banks” or “subsidiary banks”). First Busey is headquartered in Champaign, Illinois, and its common stock is traded on The Nasdaq Global Select Market under the symbol “BUSE.”
Throughout 2017, the Company continued to execute its strategy of organically growing loans and deposits within its market footprint. To supplement this organic growth, in 2017, the Company closed on two bank acquisitions which added approximately $2.0 billion in banking assets to the Company’s balance sheet and approximately $700.0 million in wealth management assets under care. These acquisitions strengthened the Company’s position within its existing footprint and into a new market, expanding the Company’s retail and loan origination network and the Company’s wealth management line of business.
During 2017, the Company focused on successfully integrating the acquired banks. As part of its integration process, the Company evaluated the acquired banks’ product offerings, markets and delivery systems and processes in order to select the best of these aspects to incorporate within the combined Company. Consistent with this approach, First Busey determined its mortgage origination activity should be within its market footprint. Therefore, in December 2017, the Company executed a transaction to transfer personnel and associated mortgage loan production outside of the First Busey footprint to an independent third party which allows the Company to efficiently focus on its markets.
Acquisitions
On January 8, 2015, First Busey acquired Herget Financial Corp., a Delaware corporation (“Herget Financial”), and its wholly-owned bank subsidiary, Herget Bank, National Association (“Herget Bank”). First Busey operated Herget Bank as a separate banking subsidiary from January 9, 2015 until March 13, 2015, when it was merged with and into Busey Bank. At that time, Herget Bank’s banking centers became banking centers of Busey Bank.
On April 30, 2016, First Busey acquired Pulaski Financial Corp., a Missouri corporation (“Pulaski”), and its wholly-owned bank subsidiary, Pulaski Bank, National Association (“Pulaski Bank”). First Busey operated Pulaski Bank as a separate bank subsidiary from May 1, 2016 until November 4, 2016, when it was merged with and into Busey Bank. At that time, Pulaski Bank’s banking centers became banking centers of Busey Bank. The acquisition of Pulaski expanded the Company into the St. Louis, Missouri metropolitan area.
On July 2, 2017, First Busey acquired First Community Financial Partners, Inc., an Illinois corporation (“First Community”), and its wholly-owned bank subsidiary, First Community Financial Bank. First Busey operated First Community Financial Bank as a separate bank subsidiary from July 3, 2017 until November 3, 2017, when it was merged with and into Busey Bank. At that time, First Community Financial Bank’s banking centers became banking centers of Busey Bank. The First Community acquisition provided the Company entrance into the demographically and economically attractive southwest suburban markets of the greater Chicagoland area and is part of the Company’s strategy of expanding into markets with both population and commercial density in the Midwest.
On October 1, 2017, First Busey acquired Mid Illinois Bancorp, Inc., an Illinois corporation (“Mid Illinois”) and its wholly-owned bank subsidiary, South Side Bank. It is anticipated that South Side Bank will be merged with and into Busey Bank in the first quarter of 2018. At the time of the bank merger, South Side Bank’s banking centers will become banking centers of Busey Bank.
See “Note 2. Acquisitions” in the Notes to the Consolidated Financial Statements for further information relating to these acquisitions.
Subsidiaries of First Busey
First Busey conducts the business of banking and related services through Busey Bank and South Side Bank; asset management, brokerage and fiduciary services through Busey Wealth Management, Inc. (“Busey Wealth Management”), Trevett Capital Partners (“Trevett”) and South Side Bank; and retail payment processing through FirsTech, Inc. (“FirsTech”).
Busey Bank is an Illinois state-chartered bank organized in 1868 with its headquarters in Champaign, Illinois. Busey Bank has 37 banking centers in Illinois, 13 in Missouri, five in southwest Florida and one in Indianapolis, Indiana. South Side Bank is an Illinois state-chartered bank organized in 1922 with its headquarters in Peoria, Illinois. South Side Bank has 13 banking centers in the greater Peoria, Illinois area.
The Banks offer a range of diversified financial products and services for consumers and businesses, including innovative online and mobile banking capabilities to conveniently serve our customers’ needs. Services include commercial, agricultural and real estate loans, and retail banking services, including home equity lines of credit, residential real estate and consumer loans, customary types of demand and savings deposits, money transfers, safe deposit services, and IRA and other fiduciary services through our banking center, ATM and technology-based networks. In addition, our professional farm management and brokerage services are entrusted to care and maximize value for landowners of prime farmland in Illinois.
The Banks’ principal sources of income are interest and fees on loans and investments and service fees. Principal expenses are interest paid on deposits and general operating expenses. The Banks’ primary markets are Illinois, the St. Louis, Missouri metropolitan area, southwest Florida, and central Indiana.
The Banks’ portfolio loans are comprised of commercial, commercial real estate, real estate construction, retail real estate, and retail other. As of December 31, 2017, commercial loans comprised approximately 25.6%, commercial real estate comprised approximately 42.7%, real estate construction comprised approximately 4.7%, retail real estate comprised approximately 26.5% and retail other loans comprised approximately 0.5%.
Trevett, operating as a division of Busey Bank, is a private wealth management boutique created to serve clientele in southwest Florida through a tenured team of sophisticated wealth management professionals. Trevett builds upon our established presence in Florida and the broad capabilities of our existing Wealth Management operation to provide concierge service and tailored solutions for the accumulation and preservation of capital and generational legacies.
Busey Wealth Management, which is headquartered in Urbana, Illinois, provides asset management, investment and fiduciary services to individuals, businesses and foundations through its subsidiary, Busey Trust Company. As of December 31, 2017, Busey Trust Company had $6.0 billion in assets under care. For individuals, Busey Trust Company provides investment management, trust and estate advisory services and financial planning. For businesses, it provides investment management, business succession planning and employee retirement plan services. For foundations, Busey Trust Company provides investment management, investment strategy consulting and fiduciary services.
Brokerage related services are offered by Busey Investment Services, a division of Busey Trust Company, and South Side Bank through a third-party arrangement with Raymond James Financial Services.
FirsTech, which has offices in Decatur, Illinois and Clayton, Missouri, offers the following pay processing solutions: walk-in payment processing for payments delivered by customers to retail pay agents; online bill payment solutions for payments made by customers on a billing company’s website; customer service payments for payments accepted over the telephone; mobile bill pay; direct debit services; electronic concentration of payments delivered by the Automated Clearing House network; money management software and credit card networks; and lockbox remittance processing of payments delivered by mail. FirsTech had approximately 4,000 agent locations in 43 states as of December 31, 2017.
First Busey Corporation also has various other subsidiaries that are not significant to the consolidated entity.
The Company’s operations are managed through three operating segments consisting of Banking, Remittance Processing and Wealth Management. See “Note 23. Operating Segments and Related Information” in the Notes to the Consolidated Financial Statements for an analysis of segment operations.
Economic Conditions of Markets
As of December 31, 2017, Busey Bank had 37 banking centers serving Illinois and South Side Bank had 13 banking centers serving Illinois. Our downstate Illinois markets of Champaign, Macon, McLean and Peoria Counties are anchored by several strong, well-recognized and stable organizations. Champaign County is home to the University of Illinois — Urbana/Champaign (“U of I”), the University’s primary campus. U of I has in excess of 44,000 students. Additionally, Champaign County healthcare providers serve a significant area of downstate Illinois and western Indiana. Macon County is home to the North American headquarters for Archer Daniels Midland (“ADM”), a Fortune 100 company and one of the largest agricultural processors in the world. ADM’s presence in Macon County supports many derivative businesses in the agricultural processing arena. Additionally, Macon County is home to Millikin University, and its healthcare providers serve a significant role in the market. McLean County is home to State Farm, Country Financial, Illinois State University and Illinois Wesleyan University. State Farm, a Fortune 100 company, is the largest employer in McLean County, and Country Financial and the universities provide additional stability to a growing area of downstate Illinois. Peoria County is home to Caterpillar Inc. operations, a Fortune 100 company, and Bradley University, in addition to a large healthcare presence serving much of the western portion of downstate Illinois. The institutions noted above, coupled with a large agricultural sector, anchor the communities in which they are located, and have provided a comparatively stable foundation for housing, employment and small business.
The State of Illinois, where a large portion of the Company’s customer base is located, continues to be one of the most troubled of any state in the United States with pension under-funding, continued budget deficits and a declining credit outlook. Additionally, the Company is located in markets with significant universities and healthcare companies, which rely heavily on state funding and contracts. Any possible payment lapses by the State of Illinois to its vendors and government sponsored entities may have negative effects on our primary market areas.
St. Louis, Missouri is the largest metropolitan area in Missouri and the twentieth largest in the United States. The bi-state metropolitan area includes seven counties in Missouri and eight counties in Illinois. The area is home to 17 Fortune 1000 companies, including Express Scripts, Emerson Electric, Centene and Monsanto. St. Louis has a diverse economy with its major employment sectors including health care, financial services, professional and business services, and retail. Busey Bank has 13 banking centers serving the St. Louis metropolitan area, all of which are located in the city of St. Louis, or the adjacent counties of St. Louis County and St. Charles County. St. Charles County has been one of the fastest-growing counties in the country for decades and features a cross-section of industry, as well as extensive retail and some agriculture. The Company’s geographic concentration in only three of the 15 counties included in the St. Louis metropolitan area gives the Company tremendous expansion opportunities into neighboring counties.
Busey Bank has five banking centers in southwest Florida. Southwest Florida has shown continuing signs of improvement in areas such as job growth and the housing market over the last several years.
Busey Bank has one banking center in the Indianapolis, Indiana area, which is the most populous city of Indiana with a diverse economy. Many large corporations are headquartered in Indianapolis and it is host to numerous conventions and sporting events annually.
Competition
The Banks compete actively with national and state banks, savings and loan associations and credit unions for deposits and loans mainly in Illinois (primarily Champaign, DuPage, Ford, Grundy, Livingston, Macon, McLean, Peoria, Shelby, Tazewell and Will Counties), the St. Louis, Missouri metropolitan area (primarily St. Louis (City), St. Louis and St. Charles Counties), southwest Florida (primarily Charlotte, Lee and Sarasota Counties), and central Indiana (primarily Hamilton County). In addition, First Busey and its non-bank subsidiaries compete with other financial institutions, including asset management and trust companies, security broker/dealers, personal loan companies, insurance companies, finance companies, leasing companies, mortgage companies, remittance processing companies, and certain governmental agencies, all of which actively engage in marketing various types of loans, deposit accounts, and other products and services. The Banks compete for real estate and other loans primarily on the basis of the interest rates and loan fees they charge, the types of loans they originate and the quality of services they provide to borrowers.
The Banks face substantial competition in attracting deposits from other commercial banks, savings institutions, money market and mutual funds, credit unions, insurance agencies, brokerage firms, and other investment vehicles. Customers for banking services are generally influenced by convenience, quality of service, personal contacts, price of services and availability of products. The Banks attract a significant amount of deposits through their banking centers, primarily from the communities in which those banking centers are located; therefore, competition for those deposits is principally from other commercial banks, savings institutions, and credit unions located in the same communities. The Banks compete for these deposits by offering a variety of deposit accounts at competitive rates, high-quality customer service, convenient business hours, internet and mobile banking, and convenient banking centers with interbranch deposit and withdrawal privileges at each.
Based on information obtained from the Federal Deposit Insurance Corporation (“FDIC”) Summary of Deposits dated June 30, 2017, First Busey ranked in the top 10 in total deposits in 10 Illinois counties: first in Champaign County; fifth in Ford County; sixth in Grundy County; seventh in Livingston County; second in Macon County; fifth in McLean County; second in Peoria County; second in Shelby County; third in Tazewell County; and fifth in Will County. Although the market share of First Busey varies in different markets, First Busey believes that it effectively competes with other banks, thrifts and financial institutions in the relevant market areas.
Supervision, Regulation and Other Factors
General
FDIC-insured institutions, like Busey Bank and South Side Bank, as well as their holding company and their affiliates are extensively regulated under federal and state law. As a result, the Company’s growth and earnings performance may be affected not only by management decisions and general economic conditions, but also by the requirements of federal and state statutes and by the regulations and policies of various bank regulatory agencies, including the Illinois Department of Financial and Professional Regulation (the “DFPR”), the Board of Governors of the Federal Reserve System (the “Federal Reserve”), the FDIC and the Consumer Financial Protection Bureau (“CFPB”). Furthermore, taxation laws administered by the Internal Revenue Service and state taxing authorities, accounting rules developed by the Financial Accounting Standards Board (“FASB”), securities laws administered by the Securities and Exchange Commission (“SEC”) and state securities authorities, and anti-money laundering laws enforced by the U.S. Department of the Treasury (“Treasury”) have an impact on the Company’s business. The effect of these statutes, regulations, regulatory policies and accounting rules are significant to the Company’s operations and results.
Federal and state banking laws impose a comprehensive system of supervision, regulation and enforcement on the operations of FDIC-insured institutions, their holding companies and affiliates that is intended primarily for the protection of the FDIC-insured deposits and depositors of banks, rather than stockholders. These laws, and the regulations of the bank regulatory agencies issued under them, affect, among other things, the scope of the Company’s business, the kinds and amounts of investments we may make, reserve requirements, required capital levels relative to the Company’s assets, the nature and amount of collateral for loans, the establishment of branches, the Company’s ability to merge, consolidate and acquire, dealings with the Company’s insiders and affiliates and the Company’s payment of dividends. In reaction to the global financial crisis and particularly following passage of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”), we experienced heightened regulatory requirements and scrutiny. Although the reforms primarily targeted systemically important financial service providers, their influence filtered down in varying degrees to community banks over time and caused the Company’s compliance and risk management processes, and the costs thereof, to increase. After the 2016 federal elections, momentum to decrease the regulatory burden on community banks gathered strength. Although these deregulatory trends continue to receive much discussion among the banking industry, lawmakers and the bank regulatory agencies, little substantive progress has yet been made. The true impact of proposed reforms remains difficult to predict with any certainty.
The supervisory framework for U.S. banking organizations subjects banks and bank holding companies to regular examination by their respective regulatory agencies, which results in examination reports and ratings that are not publicly available and that can impact the conduct and growth of their business. These examinations consider not only compliance with applicable laws and regulations, but also capital levels, asset quality and risk, management ability and performance, earnings, liquidity, and various other factors. The regulatory agencies generally have broad discretion to impose restrictions and limitations on the operations of a regulated entity where the agencies determine, among other things, that such operations are unsafe or unsound, fail to comply with applicable law or are otherwise inconsistent with laws and regulations or with the supervisory policies of these agencies.
The following is a summary of the material elements of the supervisory and regulatory framework applicable to the Company and its subsidiary banks, beginning with a discussion of the continuing regulatory emphasis on the Company’s capital levels. This summary does not describe all of the statutes, regulations and regulatory policies that apply, nor does it restate all of the requirements of those that are described. The descriptions are qualified in their entirety by reference to the particular statutory and regulatory provision.
Regulatory Emphasis on Capital
Regulatory capital represents the net assets of a banking organization available to absorb losses. Because of the risks attendant to their business, FDIC-insured institutions are generally required to hold more capital than other businesses, which directly affects the Company’s earnings capabilities. While capital has historically been one of the key measures of the financial health of both bank holding companies and banks, its role became fundamentally more important in the wake of the global financial crisis, as the banking regulators recognized that the amount and quality of capital held by banks prior to the crisis was insufficient to absorb losses during periods of severe stress. Certain provisions of the Dodd-Frank Act and Basel III, discussed below, establish strengthened capital standards for banks and bank holding companies, require more capital to be held in the form of common stock and disallow certain funds from being included in capital determinations. These standards represent regulatory capital requirements that are meaningfully more stringent than those in place previously.
Minimum Required Capital Levels
Banks have been required to hold minimum levels of capital based on guidelines established by the bank regulatory agencies since 1983. The minimums have been expressed in terms of ratios of capital divided by total assets. As discussed below, bank capital measures have become more sophisticated over the years and have focused more on the quality of capital and the risk of assets. Bank holding companies have historically had to comply with less stringent capital standards than their bank subsidiaries and have been able to raise capital with hybrid instruments such as trust preferred securities. The Dodd-Frank Act mandated the Federal Reserve to establish minimum capital levels for holding companies on a consolidated basis as stringent as those required for FDIC-insured institutions. A result of this change is that the proceeds of hybrid instruments, such as trust preferred securities, are being excluded from capital over a phase-out period. However, if such securities were issued prior to May 19, 2010 by bank holding companies with less than $15.0 billion of assets, they may be retained, subject to certain restrictions. Because we have assets of less than $15.0 billion, we are able to maintain our trust preferred proceeds as capital but we have to comply with new capital mandates in other respects and will not be able to raise capital in the future through the issuance of trust preferred securities.
The Basel International Capital Accords
The risk-based capital guidelines for U.S. banks since 1989 were based upon the 1988 capital accord known as “Basel I” adopted by the international Basel Committee on Banking Supervision, a committee of central banks and bank supervisors that acts as the primary global standard-setter for prudential regulation, as implemented by the U.S. bank regulatory agencies on an interagency basis. The accord recognized that bank assets for the purpose of the capital ratio calculations needed to be risk-weighted (the theory being that riskier assets should require more capital) and that off-balance sheet exposures needed to be factored in the calculations. Basel I had a very simple formula for assigning risk weights to bank assets from 0% to 100% based on four categories. In 2008, the banking agencies collaboratively began to phase-in capital standards based on a second capital accord, referred to as “Basel II,” for large or “core” international banks (generally defined for U.S. purposes as having total assets of $250.0 billion or more, or consolidated foreign exposures of $10.0 billion or more) known as “advanced approaches” banks. The primary focus of Basel II was on the calculation of risk weights based on complex models developed by each advanced approaches bank. As most banks were not subject to Basel II, the U.S. bank regulators worked to improve the risk sensitivity of Basel I standards without imposing the complexities of Basel II. This “standardized approach” increased the number of risk weight categories and recognized risks well above the original 100% risk-weighting. It is institutionalized by the Dodd-Frank Act for all banking organizations, even for the advanced approaches banks, as a floor.
On September 12, 2010, the Group of Governors and Heads of Supervision, the oversight body of the Basel Committee on Banking Supervision, announced agreement on a strengthened set of capital requirements for banking organizations around the world, known as Basel III, to address deficiencies recognized in connection with the global financial crisis.
The Basel III Rule
In July 2013, the U.S. federal banking agencies approved the implementation of the Basel III regulatory capital reforms in pertinent part, and, at the same time, promulgated rules effecting certain changes required by the Dodd-Frank Act (the “Basel III Rule”). In contrast to historical capital guidelines, Basel III was released as regulation by each of the regulatory agencies. The Basel III Rule is applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies” (generally bank holding companies with consolidated assets of less than $1.0 billion).
The Basel III Rule requires higher capital levels, increases the required quality of capital, and requires more detailed categories of risk-weighting. For nearly every class of assets, the Basel III Rule requires a more complex, detailed and calibrated assessment of credit risk and calculation of risk weightings.
The Basel III Rule increases most of the required minimum capital ratios in effect prior to January 1, 2015 and introduces the concept of Common Equity Tier 1 Capital, which consists primarily of common stock, related surplus (net of Treasury stock), retained earnings, and Common Equity Tier 1 minority interests subject to certain regulatory adjustments. The Basel III Rule also changes the definition of capital by establishing more stringent criteria that instruments must meet to be considered Additional Tier 1 Capital (primarily non-cumulative perpetual preferred stock that meets certain requirements) and Tier 2 Capital (primarily other types of preferred stock and subordinated debt, subject to limitations). A number of instruments that qualified as Tier 1 Capital under Basel I do not qualify, or have changed qualifications under the Basel III Rule. For example, noncumulative perpetual preferred stock, which qualified as simple Tier 1 Capital under Basel I, does not qualify as Common Equity Tier 1 Capital, but qualifies as Additional Tier 1 Capital. The Basel III Rule also constrains the inclusion of minority interests, mortgage-servicing assets, and deferred tax assets in capital and requires deductions from Common Equity Tier 1 Capital in the event that such assets exceed a certain percentage of a banking institution’s Common Equity Tier 1 Capital.
The Basel III Rule requires minimum capital ratios as of January 1, 2015, as follows:
· A ratio of minimum Common Equity Tier 1 Capital equal to 4.5% of risk-weighted assets;
· An increase in the minimum required amount of Tier 1 Capital from 4% to 6% of risk-weighted assets;
· A continuation of the minimum required amount of Total Capital (Tier 1 plus Tier 2) at 8% of risk-weighted assets; and
· A minimum leverage ratio of Tier 1 Capital to total quarterly average assets equal to 4% in all circumstances.
In addition, institutions that seek the freedom to make capital distributions (including for dividends and repurchases of stock) and pay discretionary bonuses to executive officers without restriction must also maintain 2.5% in Common Equity Tier 1 Capital attributable to a capital conservation buffer being phased in over three years beginning in 2016 (as of January 1, 2018, it had phased in to 1.875%). The purpose of the conservation buffer is to ensure that banking institutions maintain a buffer of capital that can be used to absorb losses during periods of financial and economic stress. Factoring in the fully phased-in conservation buffer increases the minimum ratios depicted above to 7% for Common Equity Tier 1 Capital, 8.5% for Tier 1 Capital and 10.5% for Total Capital.
Banking organizations (except for large, internationally active banking organizations) became subject to the new rules on January 1, 2015. However, there are separate phase-in/phase-out periods for: (i) the capital conservation buffer; (ii) regulatory capital adjustments and deductions; (iii) nonqualifying capital instruments; and (iv) changes to the prompt corrective action rules discussed below. The phase-in periods commenced on January 1, 2016 and extend until January 1, 2019.
Well-Capitalized Requirements
The ratios described above are minimum standards in order for banking organizations to be considered “adequately capitalized.” Bank regulatory agencies uniformly encourage banks to hold more capital and, to that end, federal law and regulations provide various incentives for banking organizations to maintain regulatory capital at levels in excess of minimum regulatory requirements. For example, a banking organization that is well-capitalized may: (i) qualify for exemptions from prior notice or application requirements otherwise applicable to certain types of activities; (ii) qualify for expedited processing of other required notices or applications; and (iii) accept, roll-over or renew brokered deposits. Higher capital levels could also be required based on particular circumstances or risk profiles of individual banking organizations. For example, the Federal Reserve’s capital guidelines contemplate that additional capital may be required to take adequate account of, among other things, interest rate risk, or the risks posed by concentrations of credit,
nontraditional activities or securities trading activities. Further, any banking organization experiencing or anticipating significant growth would be expected to maintain capital ratios, including tangible capital positions (i.e., Tier 1 Capital less all intangible assets), well above the minimum levels.
Under the capital regulations of the FDIC and Federal Reserve, in order to be well-capitalized, a banking organization must maintain:
· A Common Equity Tier 1 Capital ratio to risk-weighted assets of 6.5% or more;
· A ratio of Tier 1 Capital to total risk-weighted assets of 8% or more (6% under Basel I);
· A ratio of Total Capital to total risk-weighted assets of 10% or more (the same as Basel I); and
· A leverage ratio of Tier 1 Capital to total adjusted average quarterly assets of 5% or greater.
It is possible under the Basel III Rule to be well-capitalized while remaining out of compliance with the capital conservation buffer discussed above.
As of December 31, 2017: (i) neither Busey Bank nor South Side Bank was subject to a directive from the FDIC to increase its capital and (ii) each of Busey Bank and South Side Bank was well-capitalized, as defined by FDIC regulations. As of December 31, 2017, the Company had regulatory capital in excess of the Federal Reserve’s requirements and met the Basel III Rule requirements to be well-capitalized.
Prompt Corrective Action
An FDIC-insured institution’s capital plays an important role in connection with regulatory enforcement as well. Federal law provides the federal banking regulators with broad power to take prompt corrective action to resolve the problems of undercapitalized institutions. The extent of the regulators’ powers depends on whether the institution in question is “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” or “critically undercapitalized,” in each case as defined by regulation. Depending upon the capital category to which an institution is assigned, the regulators’ corrective powers include: (i) requiring the institution to submit a capital restoration plan; (ii) limiting the institution’s asset growth and restricting its activities; (iii) requiring the institution to issue additional capital stock (including additional voting stock) or to sell itself; (iv) restricting transactions between the institution and its affiliates; (v) restricting the interest rate that the institution may pay on deposits; (vi) ordering a new election of directors of the institution; (vii) requiring that senior executive officers or directors be dismissed; (viii) prohibiting the institution from accepting deposits from correspondent banks; (ix) requiring the institution to divest certain subsidiaries; (x) prohibiting the payment of principal or interest on subordinated debt; and (xi) ultimately, appointing a receiver for the institution.
Regulation and Supervision of the Company
General
The Company, as the sole stockholder of the Banks, is a bank holding company. As a bank holding company, we are registered with, and subject to regulation by, the Federal Reserve under the Bank Holding Company Act of 1956, as amended (the “BHCA”). We are legally obligated to act as a source of financial and managerial strength to each of the Banks and to commit resources to support them in circumstances where we might not otherwise do so. Under the BHCA, we are subject to periodic examination by the Federal Reserve and are required to file with the Federal Reserve periodic reports of our operations and such additional information regarding us and each of the Banks as the Federal Reserve may require.
Acquisitions, Activities and Change in Control
The primary purpose of a bank holding company is to control and manage banks. The BHCA generally requires the prior approval of the Federal Reserve for any merger involving a bank holding company or any acquisition by a bank holding company of another bank or bank holding company. Subject to certain conditions (including deposit concentration limits established by the BHCA), the Federal Reserve may allow a bank holding company to acquire banks located in any state of the United States. In approving interstate acquisitions, the Federal Reserve is required to give effect to applicable state law limitations on the aggregate amount of deposits that may be held by the acquiring bank holding company and its FDIC-insured institution affiliates in the state in which the target bank is located (provided that those limits do not discriminate against out-of-state institutions or their holding companies) and state laws that require that the target bank have been in existence for a minimum period of time (not to exceed five years) before being acquired by an out-of-state bank holding company.
In addition, in accordance with the Dodd-Frank Act, bank holding companies must be well-capitalized and well-managed in order to effect interstate mergers or acquisitions. For a discussion of the capital requirements, see “Regulatory Emphasis on Capital” above.
The BHCA generally prohibits the Company from acquiring direct or indirect ownership or control of more than 5% of the voting shares of any company that is not a bank and from engaging in any business other than that of banking, managing and controlling banks or furnishing services to banks and their subsidiaries. This general prohibition is subject to a number of exceptions. The principal exception allows bank holding companies to engage in, and to own shares of companies engaged in, certain businesses found by the Federal Reserve prior to November 11, 1999 to be “so closely related to banking ... as to be a proper incident thereto.” This authority would permit us to engage in a variety of banking-related businesses, including the ownership and operation of a savings association, or any entity engaged in consumer finance, equipment leasing, the operation of a computer service bureau (including software development) and mortgage banking and brokerage services. The BHCA does not place territorial restrictions on the domestic activities of nonbank subsidiaries of bank holding companies.
Additionally, bank holding companies that meet certain eligibility requirements prescribed by the BHCA and elect to operate as financial holding companies may engage in, or own shares in companies engaged in, a wider range of nonbanking activities, including securities and insurance underwriting and sales, merchant banking and any other activity that the Federal Reserve, in consultation with the Secretary of the Treasury, determines by regulation or order is financial in nature or incidental to any such financial activity or that the Federal Reserve determines by order to be complementary to any such financial activity and does not pose a substantial risk to the safety or soundness of FDIC-insured institutions or the financial system generally. In 2006, the Company elected to operate as a financial holding company. In order to maintain our status as a financial holding company, the Company and each of the Bank must be well-capitalized, well-managed, and have a least a satisfactory Community Reinvestment Act (“CRA”) rating. If the Federal Reserve determines that we are not well-capitalized or well-managed, we will have a period of time in which to achieve compliance, but during the period of noncompliance, the Federal Reserve may place any limitations on us it believes to be appropriate. Furthermore, if the Federal Reserve determines that the Banks have not received satisfactory CRA ratings, we will not be able to commence any new financial activities or acquire a company that engages in such activities.
Federal law also prohibits any person or company from acquiring “control” of an FDIC-insured depository institution or its holding company without prior notice to the appropriate federal bank regulator. “Control” is conclusively presumed to exist upon the acquisition of 25% or more of the outstanding voting securities of a bank or bank holding company, but may arise under certain circumstances between 10% and 24.99% ownership.
Capital Requirements
Bank holding companies are required to maintain capital in accordance with Federal Reserve capital adequacy requirements. For a discussion of capital requirements, see “—Regulatory Emphasis on Capital” above.
Dividend Payments
The Company’s ability to pay dividends to its stockholders may be affected by both general corporate law considerations and the policies of the Federal Reserve applicable to bank holding companies. As a Nevada corporation, the Company is subject to the limitations of Nevada law, which allows the Company to pay dividends unless, after such dividend, (i) the Company would not be able to pay its debts as they become due in the usual course of business or (ii) the Company’s total assets would be less than the sum of its total liabilities plus any amount that would be needed, if the Company were to be dissolved at the time of the dividend payment, to satisfy the preferential rights upon dissolution of stockholders whose rights are superior to the rights of the stockholders receiving the distribution.
As a general matter, the Federal Reserve has indicated that the board of directors of a bank holding company should eliminate, defer or significantly reduce dividends to stockholders if: (i) the company’s net income available to stockholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividends; (ii) the prospective rate of earnings retention is inconsistent with the company’s capital needs and overall current and prospective financial condition; or (iii) the company will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios. The Federal Reserve also possesses enforcement powers over bank holding companies and their non-bank subsidiaries to prevent or remedy actions that represent unsafe or unsound practices or violations of applicable statutes and regulations. Among these powers is the ability to proscribe the payment of dividends by banks and bank holding companies. In addition, under the Basel III Rule, institutions that seek the freedom to pay dividends will have to maintain 2.5% in Common Equity Tier 1 Capital attributable to the capital conservation buffer to be phased in over three years beginning in 2016. See “—Regulatory Emphasis on Capital” above.
Incentive Compensation
There have been a number of developments in recent years focused on incentive compensation plans sponsored by bank holding companies and banks, reflecting recognition by the bank regulatory agencies and Congress that flawed incentive compensation practices in the financial industry were one of many factors contributing to the global financial crisis. Layered on top of that are the abuses in the headlines dealing with product cross-selling incentive plans. The result is interagency guidance on sound incentive compensation practices and proposed rulemaking by the agencies required under Section 956 of the Dodd-Frank Act.
The interagency guidance recognized three core principles. Effective incentive plans should: (i) provide employees incentives that appropriately balance risk and reward; (ii) be compatible with effective controls and risk-management; and (iii) be supported by strong corporate governance, including active and effective oversight by the organization’s board of directors. Much of the guidance addresses large banking organizations and, because of the size and complexity of their operations, the regulators expect those organizations to maintain systematic and formalized policies, procedures, and systems for ensuring that the incentive compensation arrangements for all executive and non-executive employees covered by this guidance are identified and reviewed, and appropriately balance risks and rewards. Smaller banking organizations like the Company that use incentive compensation arrangements are expected to be less extensive, formalized, and detailed than those of the larger banks.
Section 956 of the Dodd-Frank Act required the banking agencies, the National Credit Union Administration, the SEC and the Federal Housing Finance Agency to jointly prescribe regulations that prohibit types of incentive-based compensation that encourages inappropriate risk taking and to disclose certain information regarding such plans. On June 10, 2016, the agencies released an updated proposed rule for comment. Section 956 will only apply to banking organizations with assets of greater than $1 billion. We have consolidated assets greater than $1 billion and less than $50 billion and we are considered a Level 3 banking organization under the proposed rules. The proposed rules contain mostly general principles and reporting requirements for Level 3 institutions so there are no specific prescriptions or limits, deferral requirements or claw-back mandates. Risk management and controls are required, as is board or committee level approval and oversight. Management expects to review its incentive plans in light of the proposed rulemaking and guidance and implement policies and procedures that mitigate unreasonable risk. As of December 31, 2017, these rules remain in proposed form.
Monetary Policy
The monetary policy of the Federal Reserve has a significant effect on the operating results of financial or bank holding companies and their subsidiaries. Among the tools available to the Federal Reserve to affect the money supply are open market transactions in U.S. government securities, changes in the discount rate on bank borrowings and changes in reserve requirements against bank deposits. These means are used in varying combinations to influence overall growth and distribution of bank loans, investments and deposits, and their use may affect interest rates charged on loans or paid on deposits.
Federal Securities Regulation
The Company’s common stock is registered with the SEC under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Consequently, we are subject to the information, proxy solicitation, insider trading and other restrictions and requirements of the SEC under the Exchange Act.
Corporate Governance
The Dodd-Frank Act addressed many investor protection, corporate governance and executive compensation matters that will affect most U.S. publicly traded companies. The Dodd-Frank Act increased stockholder influence over boards of directors by requiring companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments, and authorizing the SEC to promulgate rules that would allow stockholders to nominate and solicit voters for their own candidates using a company’s proxy materials. The legislation also directed the Federal Reserve to promulgate rules prohibiting excessive compensation paid to executives of bank holding companies, regardless of whether such companies are publicly traded.
Regulation and Supervision of the Banks
General
The Banks are Illinois-chartered banks. The deposit accounts of each of the Banks is insured by the FDIC’s Deposit Insurance Fund (“DIF”) to the maximum extent provided under federal law and FDIC regulations, currently $250,000 per insured depositor category. As Illinois-chartered FDIC-insured banks, the Banks are subject to the examination, supervision, reporting and enforcement requirements of the DFPR, the chartering authority for Illinois banks. The Banks are also regulated by the FDIC, designated by federal law as the primary federal regulator of insured state banks that, like the Banks, are not members of the Federal Reserve System.
Deposit Insurance
As FDIC-insured institutions, the Banks are each required to pay deposit insurance premium assessments to the FDIC. The FDIC has adopted a risk-based assessment system whereby FDIC-insured institutions pay insurance premiums at rates based on their risk classification. For institutions like the Banks that are not considered large and highly complex banking organizations, assessments are now based on examination ratings and financial ratios. The total base assessment rates currently range from 1.5 basis points to 30 basis points. At least semi-annually, the FDIC updates its loss and income projections for the DIF and, if needed, increases or decreases the assessment rates, following notice and comment on proposed rulemaking. The assessment base against which an FDIC-insured institution’s deposit insurance premiums paid to the DIF are calculated is based on its average consolidated total assets less its average tangible equity. This method shifts the burden of deposit insurance premiums toward those large depository institutions that rely on funding other than U.S. deposits.
The reserve ratio is the DIF balance divided by estimated insured deposits. The Dodd-Frank Act altered the minimum reserve ratio of the DIF, increasing the minimum from 1.15% to 1.35% of the estimated amount of total insured deposits, and eliminating the requirement that the FDIC pay dividends to FDIC-insured institutions when the reserve ratio exceeds certain thresholds. The reserve ratio reached 1.28% on September 30, 2017. If the reserve ratio does not reach 1.35% by December 31, 2018 (provided it is at least 1.15%), the FDIC will impose a shortfall assessment on March 31, 2019 on insured depository institutions with total consolidated assets of $10.0 billion or more. The FDIC will provide assessment credits to insured depository institutions, like the Banks, with total consolidated assets of less than $10.0 billion for the portion of their regular assessments that contribute to growth in the reserve ratio between 1.15% and 1.35%. The FDIC will apply the credits each quarter that the reserve ratio is at least 1.38% to offset the regular deposit insurance assessments of institutions with credits.
FICO Assessments
In addition to paying basic deposit insurance assessments, FDIC-insured institutions must pay Financing Corporation (“FICO”) assessments. FICO is a mixed-ownership governmental corporation chartered by the former Federal Home Loan Bank Board pursuant to the Competitive Equality Banking Act of 1987 to function as a financing vehicle for the recapitalization of the former Federal Savings and Loan Insurance Corporation. FICO issued 30-year noncallable bonds of approximately $8.1 billion that mature in 2017 through 2019. FICO’s authority to issue bonds ended on December 12, 1991. Since 1996, federal legislation has required that all FDIC-insured institutions pay assessments to cover interest payments on FICO’s outstanding obligations. The FICO assessment rate is adjusted quarterly and for the fourth quarter of 2017 was 54 cents per $100 dollars of assessable deposits.
Supervisory Assessments
All Illinois-chartered banks are required to pay supervisory assessments to the DFPR to fund the operations of that agency. The amount of the assessment is calculated on the basis of each Bank’s total assets. During the year ended December 31, 2017, Busey Bank paid supervisory assessments to the DFPR totaling $0.4 million and South Side Bank paid $0.1 million.
Capital Requirements
Banks are generally required to maintain capital levels in excess of other businesses. For a discussion of capital requirements, see “—Regulatory Emphasis on Capital” above.
Liquidity Requirements
Liquidity is a measure of the ability and ease with which bank assets may be converted to cash. Liquid assets are those that can be converted to cash quickly if needed to meet financial obligations. To remain viable, FDIC-insured institutions must have enough liquid assets to meet their near-term obligations, such as withdrawals by depositors. Because the global financial crisis was in part a liquidity crisis, Basel III also includes a liquidity framework that requires FDIC-insured institutions to measure their liquidity against specific liquidity tests. One test, referred to as the Liquidity Coverage Ratio (“LCR”), is designed to ensure that the banking entity has an adequate stock of unencumbered high-quality liquid assets that can be converted easily and immediately in private markets into cash to meet liquidity needs for a 30-calendar day liquidity stress scenario. The other test, known as the Net Stable Funding Ratio (“NSFR”), is designed to promote more medium- and long-term funding of the assets and activities of FDIC-insured institutions over a one-year horizon. These tests provide an incentive for banks and holding companies to increase their holdings in Treasury securities and other sovereign debt as a component of assets, increase the use of long-term debt as a funding source and rely on stable funding like core deposits (in lieu of brokered deposits).
In addition to liquidity guidelines already in place, the federal bank regulatory agencies implemented the Basel III LCR in September 2014, which requires large financial firms to hold levels of liquid assets sufficient to protect against constraints on their funding during times of financial turmoil, and in 2016 proposed implementation of the NSFR. While these tests only apply to the largest banking organizations in the country, certain elements are expected to filter down to all FDIC-insured institutions.
Stress Testing
A stress test is an analysis or simulation designed to determine the ability of a given FDIC insured institution to deal with an economic crisis. In October 2012, U.S. bank regulators unveiled the Dodd-Frank Act that requires banks with over $10.0 billion in assets to conduct stress testing. The Company is evaluating Dodd-Frank and other regulations effective for banks $10.0 billion in total assets to understand the impact as the Company approaches $10.0 billion. Currently, Busey Bank conducts quarterly commercial portfolio stress testing.
Dividend Payments
The primary source of funds for the Company is dividends from each of the Banks. Under Illinois banking law, Illinois-chartered banks generally may pay dividends only out of undivided profits. The DFPR may restrict the declaration or payment of a dividend by an Illinois-chartered bank, such as each of the Banks. The payment of dividends by any FDIC-insured institution is affected by the requirement to maintain adequate capital pursuant to applicable capital adequacy guidelines and regulations, and a FDIC-insured institution generally is prohibited from paying any dividends if, following payment thereof, the institution would be undercapitalized. Notwithstanding the availability of funds for dividends, the Federal Reserve and the DFPR may prohibit the payment of dividends by the Banks if either or both determine such payment would constitute an unsafe or unsound practice. In addition, under the Basel III Rule, institutions that seek the freedom to pay dividends will have to maintain 2.5% in Common Equity Tier 1 Capital attributable to the capital conservation buffer to be phased in over three years beginning in 2016. See “Regulatory Emphasis on Capital” above.
As described above, each of the Banks exceeded its capital requirements under applicable guidelines as of December 31, 2017. However, as of December 31, 2017, Busey Bank was in an accumulated deficit position and no amount was available to be paid as dividends by Busey Bank. With prior approval from its regulators, however, an Illinois state-chartered bank in this situation may be able to reduce its capital stock, by amending its charter to decrease the authorized number of shares, and then make a subsequent distribution to its holding company. Using this approach, and with the approval of its regulators, Busey Bank has distributed funds to the Company, the most recent of which was $40.0 million on October 12, 2017. The Company expects to seek regulatory approval for additional capital distributions from Busey Bank in future periods until such time as Busey Bank is no longer in an accumulated deficit. South Side Bank had positive retained earnings and is able to pay dividends to the Company prior to the bank merger.
State Bank Investments and Activities
The Banks are permitted to make investments and engage in activities directly or through subsidiaries as authorized by Illinois law. However, under federal laws and regulations, FDIC-insured state banks are prohibited, subject to certain exceptions, from making or retaining equity investments of a type, or in an amount, that are not permissible for a national bank. Federal laws and regulations also prohibit FDIC-insured state banks and their subsidiaries, subject to certain exceptions, from engaging as principal in any activity that is not permitted for a national bank unless either Bank meets, and continues to meet, its minimum regulatory capital requirements and the FDIC determines that the activity would not pose a significant risk to the DIF. These restrictions have not had, and are not currently expected to have, a material impact on the operations of either of the Banks.
Insider Transactions
The Banks are subject to certain restrictions imposed by federal law on “covered transactions” between a Bank and its “affiliates.” The Company is an affiliate of each of the Banks for purposes of these restrictions, and covered transactions subject to the restrictions include extensions of credit to the Company, investments in the stock or other securities of the Company and the acceptance of the stock or other securities of the Company as collateral for loans made by either of the Banks. The Dodd-Frank Act enhanced the requirements for certain transactions with affiliates, including an expansion of the definition of “covered transactions” and an increase in the amount of time for which collateral requirements regarding covered transactions must be maintained.
Certain limitations and reporting requirements are also placed on extensions of credit by either of the Banks to its directors and officers, to directors and officers of the Company and its subsidiaries, to principal stockholders of the Company and to “related interests” of such directors, officers and principal stockholders. In addition, federal law and regulations may affect the terms upon which any person who is a director or officer of the Company or either of the Banks, or a principal stockholder of the Company, may obtain credit from banks with which either Bank maintains a correspondent relationship.
Safety and Soundness Standards/Risk Management
The federal banking agencies have adopted guidelines that establish operational and managerial standards to promote the safety and soundness of FDIC-insured institutions. The guidelines set forth standards for internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, asset quality and earnings.
In general, the safety and soundness guidelines prescribe the goals to be achieved in each area, and each institution is responsible for establishing its own procedures to achieve those goals. If an institution fails to comply with any of the standards set forth in the guidelines, the FDIC-insured institution’s primary federal regulator may require the institution to submit a plan for achieving and maintaining compliance. If an FDIC-insured institution fails to submit an acceptable compliance plan, or fails in any material respect to implement a compliance plan that has been accepted by its primary federal regulator, the regulator is required to issue an order directing the institution to cure the deficiency. Until the deficiency cited in the regulator’s order is cured, the regulator may restrict the FDIC-insured institution’s rate of growth, require the FDIC-insured institution to increase its capital, restrict the rates the institution pays on deposits or require the institution to take any action the regulator deems appropriate under the circumstances. Noncompliance with the standards established by the safety and soundness guidelines may also constitute grounds for other enforcement action by the federal bank regulatory agencies, including cease and desist orders and civil money penalty assessments.
During the past decade, the bank regulatory agencies have increasingly emphasized the importance of sound risk management processes and strong internal controls when evaluating the activities of the FDIC-insured institutions they supervise. Properly managing banking risks has been identified as critical to the conduct of safe and sound banking activities and has become even more important as new technologies, product innovation, and the size and speed of financial transactions have changed the nature of banking markets. The agencies have identified a spectrum of risks facing a banking institution including, but not limited to, credit, market, liquidity, operational, legal, and reputational risk. In particular, recent regulatory pronouncements have focused on operational risk, which arises from the potential that inadequate information systems, operational problems, breaches in internal controls, fraud, or unforeseen catastrophes will result in unexpected losses. New products and services, third-party risk and cybersecurity are critical sources of operational risk that FDIC-insured institutions must address in the current environment. The Banks are expected to have active board and senior management oversight; adequate policies, procedures, and limits; adequate risk measurement, monitoring, and management information systems; and comprehensive internal controls.
Branching Authority
Illinois banks, such as the Banks, have the authority under Illinois law to establish branches anywhere in the State of Illinois, subject to receipt of all required regulatory approvals. Federal law permits state and national banks to merge with banks in other states subject to: (i) regulatory approval; (ii) federal and state deposit concentration limits; and (iii) state law limitations requiring the merging bank to have been in existence for a minimum period of time (not to exceed five years) prior to the merger. The establishment of new interstate branches has historically been permitted only in those states the laws of which expressly authorize such expansion. The Dodd-Frank Act permits well-capitalized and well-managed banks to establish new interstate branches or the acquisition of individual branches of a bank in another state (rather than the acquisition of an out-of-state bank in its entirety) without impediments. The Company expects to merge South Side Bank with and into Busey Bank in the first quarter of 2018.
Transaction Account Reserves
Federal Reserve regulations require FDIC-insured institutions to maintain reserves against their transaction accounts (primarily NOW and regular checking accounts). For 2018, the first $16.0 million of otherwise reservable balances are exempt from reserves and have a zero percent reserve requirement; for transaction accounts aggregating more than $16.0 million to $122.3 million, the reserve requirement is 3% of total transaction accounts; and for net transaction accounts in excess of $122.3 million, the reserve requirement is 3% up to $122.3 million plus 10% of the aggregate amount of total transaction accounts in excess of $122.3 million. These reserve requirements are subject to annual adjustment by the Federal Reserve.
Community Reinvestment Act Requirements
The CRA requires each of the Banks to have a continuing and affirmative obligation in a safe and sound manner to help meet the credit needs of its entire community, including low- and moderate-income neighborhoods. Federal regulators regularly assess each Bank’s record of meeting the credit needs of its communities. Applications for additional acquisitions would be affected by the evaluation of each of the Bank’s effectiveness in meeting its CRA requirements.
Anti-Money Laundering
The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (the “Patriot Act”) is designed to deny terrorists and criminals the ability to obtain access to the U.S. financial system and has significant implications for FDIC-insured institutions, brokers, dealers and other businesses involved in the transfer of money. The Patriot Act mandates financial services companies to have policies and procedures with respect to measures designed to address any or all of the following matters: (i) customer identification programs; (ii) money laundering; (iii) terrorist financing; (iv) identifying and reporting suspicious activities and currency transactions; (v) currency crimes; and (vi) cooperation between FDIC-insured institutions and law enforcement authorities.
Concentrations in Commercial Real Estate
Concentration risk exists when FDIC-insured institutions deploy too many assets to any one industry or segment. A concentration in commercial real estate is one example of regulatory concern. The interagency Concentrations in Commercial Real Estate Lending, Sound Risk Management Practices guidance (“CRE Guidance”) provides supervisory criteria, including the following numerical indicators, to assist bank examiners in identifying banks with potentially significant commercial real estate loan concentrations that may warrant greater supervisory scrutiny: (i) commercial real estate loans exceeding 300% of capital and increasing 50% or more in the preceding three years; or (ii) construction and land development loans exceeding 100% of capital. The CRE Guidance does not limit banks’ levels of commercial real estate lending activities, but rather guides institutions in developing risk management practices and levels of capital that are commensurate with the level and nature of their commercial real estate concentrations. On December 18, 2015, the federal banking agencies issued a statement to reinforce prudent risk-management practices related to CRE lending, having observed substantial growth in many CRE asset and lending markets, increased competitive pressures, rising CRE concentrations in banks, and an easing of CRE underwriting standards. The federal bank agencies reminded FDIC-insured institutions to maintain underwriting discipline and exercise prudent risk-management practices to identify, measure, monitor, and manage the risks arising from CRE lending. In addition, FDIC-insured institutions must maintain capital commensurate with the level and nature of their CRE concentration risk. Based on each of the Bank’s loan portfolio as of December 31, 2017, neither exceeded the 100% guideline for construction and land development loans or 300% guideline for commercial real estate loans.
Consumer Financial Services
The historical structure of federal consumer protection regulation applicable to all providers of consumer financial products and services changed significantly on July 21, 2011, when the CFPB commenced operations to supervise and enforce consumer protection laws. The CFPB has broad rulemaking authority for a wide range of consumer protection laws that apply to all providers of consumer products and services, including the Banks, as well as the authority to prohibit “unfair, deceptive or abusive” acts and practices. The CFPB has examination and enforcement authority over providers with more than $10.0 billion in assets. FDIC-insured institutions with $10.0 billion or less in assets, like the Banks, continue to be examined by their applicable bank regulators.
Busey Wealth Management
Busey Wealth Management is an Illinois corporation that operates under a certificate of authority to exercise trust powers issued by the DFPR. As such, Busey Wealth Management is subject to the examination, supervision, reporting and enforcement requirements established for trust companies by the DFPR. Additionally, because Busey Wealth Management is a wholly-owned subsidiary of First Busey, the Federal Reserve, as the primary federal regulator of First Busey, has the authority to conduct such examinations of Busey Wealth Management as the Federal Reserve deems necessary. Busey Wealth Management is required to maintain capital at the level determined by the DFPR to be necessary for the safe and sound operation of Busey Wealth Management. Like the Banks, Busey Wealth Management is required to pay supervisory assessments to the DFPR, which, for the year ended December 31, 2017, was insignificant.
Executive Officers
Following is a description of the business experience for at least the past five years of our executive officers.
Van A. Dukeman. Mr. Dukeman, age 59, has served as a Director, Chief Executive Officer and President of First Busey since August 2007. Effective February 28, 2009 through March 31, 2010, Mr. Dukeman also served as the Chief Executive Officer and President of Busey Bank. Prior to August 2007, Mr. Dukeman served as a Director, Chief Executive Officer and President of Main Street Trust, Inc. (“Main Street Trust”) until its merger with First Busey.
Curt A. Anderson. Mr. Anderson, age 62, was appointed President and Chief Executive Officer of Busey Wealth Management in February 2016. Prior to that appointment, he had served as Executive Vice President and Senior Managing Director at Busey Wealth Management since 2007.
Robin N. Elliott. Mr. Elliott, age 41, was appointed Chief Operating Officer of First Busey in February 2016. He will continue to serve as Chief Financial Officer of First Busey, which he has served since January 1, 2014, as the Company conducts a search to name a new Chief Financial Officer. Mr. Elliott had previously served as Director of the Business Banking Group of Busey Bank since November 2011. Prior to that appointment, he had served as Director of Finance & Treasury since joining the organization in 2006.
Barbara J. Harrington. Mrs. Harrington, age 58, has served as Chief Risk Officer of First Busey since March 2010, prior to which she had served as Chief Financial Officer of First Busey since March 1999. She also served as Controller and Senior Vice President of Busey Bank from December 1994 to March 1999, and has served in various financial and accounting positions since joining the organization in 1991.
Howard F. Mooney II. Mr. Mooney, age 53, has served as President and Chief Executive Officer of FirsTech Inc., our payment processing subsidiary, since 2000. In addition, Mr. Mooney has served as Chief Information Officer of First Busey since January 1, 2014. Prior to our August 2007 merger, FirsTech was a subsidiary of Main Street Trust.
Robert F. Plecki, Jr. Mr. Plecki, age 57, has served as Chief Credit Officer of First Busey since March 2010. Mr. Plecki previously served as President & Chief Executive Officer of Busey Wealth Management from October 2013 until February 2016 and Chief Operating Officer of First Busey from October 2012 until February 2016. Prior to March 2010, he had served as Executive Vice President of our southwest Florida market since early 2009. Prior to that he served as Executive Vice President of our Champaign-Urbana market following First Busey’s merger with Main Street Trust in 2007, and, prior to the merger, had served as President of Main Street Bank & Trust Retail Banking since 2004.
John J. Powers. Mr. Powers, age 62, has served as General Counsel of First Busey since December 2011. Prior to that, he was a shareholder of Meyer Capel, P.C., a law firm based in Champaign, Illinois, since 1998.
Amy L. Randolph. Mrs. Randolph, age 43, was appointed Executive Vice President and Chief Brand Officer in March 2014. Prior to that appointment, she served as Senior Vice President of Growth Strategies since 2008.
Christopher M. Shroyer. Mr. Shroyer, age 52, has served as President and Chief Executive Officer of Busey Bank since March 2010, prior to which he had served as Executive Vice President of our East Region since early 2009. Prior to 2009, he served as Executive Vice President of our Decatur market following First Busey’s merger with Main Street Trust in 2007, and, prior to the merger, had served as Executive Vice President of Main Street Bank & Trust Commercial Banking since 2004.
Employees
As of December 31, 2017, First Busey and its subsidiaries had a total of 1,347 employees (full-time equivalents).
Securities and Exchange Commission Reporting and Other Information
First Busey’s website address is www.busey.com. We make available on this website our Annual Report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments thereto, as soon as reasonably practicable after such reports are filed or furnished with the SEC, and in any event, on the same day as such filing with the SEC. Reference to this website does not constitute incorporation by reference of the information contained on the website and should not be considered part of this document.
First Busey has adopted a code of ethics applicable to our employees, officers, and directors. The text of this code of ethics may be found under “Investor Relations” on our website.
Non-GAAP Financial Information
This Annual Report on Form 10-K contains certain financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). These measures include adjusted net income, adjusted return on assets (“ROA”), adjusted net interest margin, adjusted efficiency ratio, tangible common equity, tangible common equity to tangible assets and return on average common equity. Management uses these non-GAAP measures, together with the related GAAP measures, to analyze the Company’s performance and to make 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, specifically net income in the case of adjusted net income and adjusted ROA, total net interest income, total non-interest income and total non-interest expense in the case of adjusted efficiency ratio and total stockholders’ equity in the case of the tangible book value per share, appears below (dollars in thousands, except per share data). The Company believes each of the adjusted measures is useful for investors and management to understand the effects of certain non-interest items and provides 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 ROA
|
| Year Ended |
| |
|
| December 31, 2017 |
| |
Net income |
| $ | 62,726 |
|
Acquisition expenses |
|
|
| |
Salaries, wages, and employee benefits |
| 840 |
| |
Data processing |
| 2,616 |
| |
Other (includes professional and legal) |
| 3,617 |
| |
Other restructuring costs |
|
|
| |
Salaries, wages, and employee benefits |
| 711 |
| |
Other |
| 66 |
| |
Related tax benefit |
| (3,012 | ) | |
Tax Cuts and Jobs Act (the “TCJA”) related adjustment |
| 8,098 |
| |
Adjusted net income |
| $ | 75,662 |
|
|
|
|
| |
Average assets |
| $ | 6,294,105 |
|
|
|
|
| |
Reported: ROA |
| 1.00 | % | |
Adjusted: ROA |
| 1.20 | % | |
Reconciliation of Non-GAAP Financial Measures — Adjusted Net Interest Margin
|
| Year Ended |
| |||||||
|
| December 31, |
| December 31, |
| December 31, |
| |||
|
|
|
|
|
|
|
| |||
Reported: Net interest income |
| $ | 203,366 |
| $ | 154,660 |
| $ | 111,815 |
|
Tax-equivalency adjustment |
| 3,656 |
| 3,493 |
| 2,182 |
| |||
Less: Purchase accounting amortization |
| (12,458 | ) | (8,123 | ) | (1,200 | ) | |||
Adjusted: Net interest income |
| $ | 194,564 |
| $ | 150,030 |
| $ | 112,797 |
|
|
|
|
|
|
|
|
| |||
Average earning assets |
| $ | 5,784,408 |
| $ | 4,630,768 |
| $ | 3,676,588 |
|
|
|
|
|
|
|
|
| |||
Reported: Net interest margin |
| 3.58 | % | 3.42 | % | 3.10 | % | |||
Adjusted: Net Interest margin |
| 3.36 | % | 3.24 | % | 3.07 | % | |||
Reconciliation of Non-GAAP Financial Measures — Adjusted Efficiency Ratio
|
| Year Ended |
| |
|
| December 31, 2017 |
| |
Reported: Net Interest income |
| $ | 203,366 |
|
Tax-equivalency adjustment |
| 3,656 |
| |
Tax equivalent interest income |
| $ | 207,022 |
|
|
|
|
| |
Reported: Non-interest income |
| 84,474 |
| |
Less: Security gains, net |
| (1,143 | ) | |
Adjusted: Non-interest income |
| $ | 83,331 |
|
|
|
|
| |
Reported: Non-interest expense |
| 174,426 |
| |
Less: |
|
|
| |
Amortization |
| (5,245 | ) | |
Non-operating adjustments: |
|
|
| |
Salaries, wages, and employee benefits |
| (1,551 | ) | |
Data processing |
| (2,616 | ) | |
Other |
| (3,683 | ) | |
Adjusted: Non-interest expense |
| $ | 161,331 |
|
|
|
|
| |
Reported: Efficiency ratio |
| 58.3 | % | |
Adjusted: Efficiency ratio |
| 55.6 | % | |
Reconciliation of Non-GAAP Financial Measures — Tangible common equity to tangible assets, Tangible book value per share, Return on average tangible common equity
|
| As of |
| ||||
|
| December 31, |
| December 31, |
| ||
|
|
|
|
|
| ||
Total Assets |
| $ | 7,860,640 |
| $ | 5,425,170 |
|
Less: |
|
|
|
|
| ||
Goodwill and other intangible assets, net |
| (308,073 | ) | (121,276 | ) | ||
Tax effect of goodwill and other intangible assets, net |
| 11,039 |
| 7,392 |
| ||
Tangible assets |
| $ | 7,563,606 |
| $ | 5,311,286 |
|
|
|
|
|
|
| ||
Total stockholders’ equity |
| 935,003 |
| 594,314 |
| ||
Less: |
|
|
|
|
| ||
Goodwill and other intangible assets, net |
| (308,073 | ) | (121,276 | ) | ||
Tax effect of goodwill and other intangible assets, net |
| 11,039 |
| 7,392 |
| ||
Tangible stockholders’ equity |
| $ | 637,969 |
| $ | 480,430 |
|
|
|
|
|
|
| ||
Tangible common equity to tangible assets(1) |
| 8.43 | % | 9.05 | % | ||
Tangible book value per share |
| $ | 12.88 |
| $ | 12.37 |
|
|
|
|
|
|
| ||
Average stockholders’ common equity |
| $ | 932,179 |
| $ | 592,980 |
|
Less: Average goodwill and other intangible assets, net |
| (309,227 | ) | (121,792 | ) | ||
Average tangible stockholders’ common equity |
| $ | 622,952 |
| $ | 471,188 |
|
|
|
|
|
|
| ||
Reported: Return on average tangible common equity |
| 7.83 | % | 9.67 | % | ||
Adjusted: Return on average tangible common equity(2) |
| 14.35 | % | NR | (3) | ||
Return on average common equity |
| 5.23 | % | 7.69 | % | ||
(1) Tax effected measure
(2) Calculated using adjusted net income available to common stockholders
(3) Not reported
Special Cautionary Note Regarding Forward-Looking Statements
Statements contained in or incorporated by reference into this Annual Report on Form 10-K that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Exchange Act. These forward-looking statements are covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These statements, which are based on certain assumptions and estimates and describe our future plans, strategies and expectations, can generally be identified by the use of the words “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim” and similar expressions. These forward-looking statements include statements relating to our projected growth, anticipated future financial performance, financial condition, credit quality and management’s long-term performance goals, as well as statements relating to the anticipated effects on results of operations and financial condition from expected developments or events, our business and growth strategies and any other statements that are not historical facts.
These forward-looking statements are subject to significant risks, assumptions and uncertainties, and could be affected by many factors. Factors that could have a material adverse effect on our financial condition, results of operations and future prospects can be found under Item 1A “Risk Factors” in this Annual Report on Form 10-K and elsewhere in our periodic and current reports filed with the SEC. These factors include, but are not limited to, the following:
· the strength of the local, national and international economy;
· changes in state and federal laws, regulations and governmental policies concerning First Busey’s general business;
· changes in interest rates and prepayment rates of First Busey’s assets;
· increased competition in the financial services sector and the inability to attract new customers;
· changes in technology and the ability to develop and maintain secure and reliable electronic systems;
· the loss of key executives or employees;
· changes in consumer spending;
· unexpected results of current and/or future acquisitions, which may include failure to realize the anticipated benefits of the acquisition and the possibility that the transaction costs may be greater than anticipated;
· unexpected outcomes of existing or new litigation involving First Busey;
· the economic impact of any future terrorist threats or attacks;
· the economic impact of exceptional weather occurrences such as tornadoes, hurricanes, floods, and blizzards;
· changes in accounting policies and practices; and
· other factors and risks described under “Risk Factors” herein.
Because of those risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, our past results of operations are not necessarily indicative of our future results.
You should not place undue reliance on any forward-looking statements, which speak only as of the dates on which they were made. We are not undertaking an obligation to update these forward-looking statements, even though circumstances may change in the future, except as required under federal securities law. We qualify all of our forward-looking statements by these cautionary statements.
This section highlights the risks management believes could adversely affect our financial performance. Additional possible risks that could affect the Company adversely and cannot be predicted may arise at any time. Other risks that are immaterial at this time may also have an adverse impact on our future financial condition.
Economic and Market Risks
Conditions in the financial market and economic conditions, including conditions in the states in which it operates, generally may adversely affect the Company’s business.
The Company’s general financial performance is highly dependent upon the business environment in the markets where it operates and, in particular, the ability of borrowers to pay interest on and repay principal of outstanding loans and the value of collateral securing those loans, as well as demand for loans and other products and services it offers. A favorable business environment is generally characterized by, among other factors, economic growth, efficient capital markets, low inflation, low unemployment, high business and investor confidence, and strong business earnings. Unfavorable or uncertain economic and market conditions can be caused by declines in economic growth, business activity or investor or business confidence; limitations on the availability or increases in the cost of credit and capital; increases in inflation or interest rates; high unemployment, natural disasters, or a combination of these or other factors.
While economic conditions have improved considerably since the 2008-2009 recession, there can be no assurance that this improvement will continue. Uncertainty regarding continuing economic improvement may result in changes in consumer and business spending, borrowing, and savings habits. Such conditions could adversely affect the credit quality of the Company’s loans, our financial condition and results of operations.
The Company’s financial performance is also affected by the condition of the markets in which it conducts business. The Company currently conducts its banking operations primarily in downstate Illinois, the Southwest suburbs of Chicago, Illinois, the St. Louis, Missouri metropolitan area, and southwest Florida. The financial condition of the State of Illinois, in which the largest portion of the Company’s customer base resides, is among the most troubled of any state in the United States with credit downgrade concerns, pension under-funding, budget deficits and political standoffs. In addition, the Company operates in markets with significant university and healthcare presence, which rely heavily on state and federal funding and contracts. Payment delays by the State of Illinois to its vendors and government-sponsored entities as well as potential federal changes to healthcare laws could affect the Company’s primary market areas, which could in turn adversely affect its financial condition and results of operations. Downturns in markets where banking operations occur could result in a decrease in demand for the Company’s products and services, an increase in loan delinquencies and defaults, high or increased levels of problem assets and foreclosures and reduced wealth management fees resulting from lower asset values.
Market volatility and changes in interest rates could have an adverse effect on the Company.
In certain recent periods, the capital and credit markets experienced heightened volatility and disruption. In some cases, the markets produced downward pressure on stock prices and credit availability for certain issuers without regard to those issuers’ underlying financial condition or performance. Conversely, significant increases in the stock markets can also have destabilizing effects. If the capital and credit markets experience these heightened levels of disruption and volatility again, both the Company and its customers’ ability to maintain or access capital could be adversely affected which could have an impact on the Company’s business, financial condition and results of operations.
Changes in interest rates could affect the level of assets and liabilities held on the Company’s balance sheet and the revenue that the Company earns from net interest income, as earnings and profitability depend significantly on our net interest income. Net interest income represents the difference between interest income and fees earned on interest-earning assets such as loans and investment securities and interest expense incurred on interest-bearing liabilities such as deposits and borrowed funds. Interest rates are sensitive to many factors that are beyond the Company’s control, including general economic conditions and policies of various governmental and regulatory agencies, including the Federal Open Market Committee. Changes in monetary policy, including changes in interest rates, could influence not only the interest the Company receives on loans and investment securities and the amount of interest it pays on deposits and borrowings, but such changes could also affect the Company’s ability to originate loans and obtain deposits and the fair value of the Company’s financial assets and liabilities. In addition, a rise in interest rates could result in decreased demand for first mortgages as well as mortgage refinancing, activities which have historically contributed to a significant portion of the Company’s mortgage revenue. Furthermore, if the interest rates paid on deposits and other borrowings increase at a faster rate than the interest rates received on loans and investment securities, the Company’s net interest income, and therefore earnings, could be adversely affected. Earnings could also be adversely affected if the interest rates received on loans and
other investments fall more quickly than the interest rates paid on deposits and other borrowings. Any substantial, unexpected, prolonged change in market interest rates could have a material adverse effect on the Company’s business, financial condition, and results of operation. Interest rates paid on deposit products declined significantly in recent years and while interest rates increased slightly during 2015 through 2017, future increases, if they occur, could create uncertainty in financial markets, as could an escalation in the pace of rate increases. Such uncertainty or market fluctuations could negatively affect customer’s financial stability and ultimately, their ability to repay loan commitments.
The Company’s wealth management business may also be negatively impacted by changes in general economic conditions and the conditions in the financial and securities markets, which could affect the values of assets held under care. Management contracts generally provide for fees payable for wealth management services based on the market value of assets under care. Because most of the Company’s contracts provide for a fee based on market values of securities, declines in securities prices may have an adverse effect on the Company’s results of operations from this business. Market declines and reductions in the value of customers’ wealth management accounts, could also result in the loss of wealth management customers, including those who are also banking customers.
The Company could recognize losses on securities held in its securities portfolio, particularly if interest rates increase or economic and market conditions deteriorate.
Factors beyond the Company’s control may significantly influence the fair value of securities in its portfolio and may cause potential adverse changes to the fair value of these securities. For example, fixed-rate securities acquired by the Company are generally subject to decreases in market value when interest rates rise. A change in the fair value of securities could cause an other-than-temporary impairment (“OTTI”) in future periods and result in realized losses.
The process for determining whether impairment is an OTTI usually requires difficult, subjective judgments about the future financial performance of the issuer and any collateral underlying the security in order to assess the probability of receiving all contractual principal and interest payments on the security. Because of changing economic and market conditions affecting interest rates, the financial condition of issuers of the securities and the performance of the underlying collateral, we may recognize realized and/or unrealized losses in future periods, which could have an adverse effect on our financial condition and results of operations.
Downgrades in the credit ratings of one or more insurers that provide credit enhancements for the Company’s state and municipal securities portfolio may have an adverse impact on the market for and valuation of these types of securities.
The Company invests in tax-exempt state and local municipal securities, some of which are insured by monoline insurers. In recent years, several of these insurers have come under scrutiny by rating agencies. Even though management generally purchases municipal securities on the overall credit strength of the issuer, the reduction in the credit rating of an insurer may negatively impact the market for and valuation of the Company’s investment securities. A downgrade or a default by an issuer could adversely affect the Company’s liquidity, financial condition and results of operations.
Regulatory and Legal Risks
The financial services industry, as well as the broader economy, may be subject to new legislation, regulation, and government policy.
At this time, it is difficult to predict future legislative and regulatory changes. Although both the President and senior members of Congress have advocated for reductions of financial services regulation, including amendments to the Dodd-Frank Act and structural changes to the CFPB, exactly which regulatory changes will be pursued, as well as the timing and extent of regulatory changes that could be successfully enacted, remains uncertain. New appointments to the Board of Governors of the Federal Reserve may affect monetary policy and interest rates, and changes in fiscal policy could affect broader patterns of trade and economic growth. Future legislation, regulation, and government policy could affect the banking industry as a whole, including our business and results of operations, in ways that are difficult to predict. In addition, our results of operations also could be adversely affected by changes in the way in which existing statutes and regulations are interpreted or applied by courts and government agencies.
Legislative and regulatory reforms applicable to the financial services industry, as well as heightened focus on particular regulations, may have a significant impact on the Company’s business, financial condition and results of operations.
The laws, regulations, rules, policies and regulatory interpretations governing the Company continue to evolve and may change significantly over time as Congress and various regulatory agencies react to adverse economic conditions or other matters. The global financial crisis of 2008-2009 served as a catalyst for a number of significant changes in the financial services industry, including the Dodd-Frank Act, which reformed the regulation of financial institutions in a comprehensive manner, and the Basel III regulatory capital reforms, which increase both the amount and quality of capital that financial institutions must hold. The implementation of these provisions, as well as any other aspects of current or proposed regulatory or legislative changes to laws applicable to the financial industry, may impact the profitability of the Company’s business activities and may change certain business practices, including the ability to offer new products, obtain financing, attract deposits, make loans, and achieve satisfactory interest spreads, and could expose the Company to additional expense, including increased compliance costs.
These rule and regulatory changes may also require the Company to invest significant management attention and resources so as to make necessary changes to operations in order to comply. Legislative and regulatory changes may limit our ability to promote our objectives through compensation and incentive programs and could materially and adversely affect our business, financial condition and results of operations. The Company’s management has reviewed the provisions of the Dodd-Frank Act, the Basel III Rule, and other regulatory mandated changes, many of which have become effective or are to be phased-in over the next several years, and assessed the probable impact on operations. However, the long-term cumulative effect of these changes on the financial services industry, in general, and the Company in particular, is uncertain at this time.
In addition to the expense and uncertainty related to increased regulation, the financial services industry in recent years has faced more intense scrutiny from regulatory agencies in the examination process and more aggressive enforcement of regulations on both the federal and state levels, particularly with respect to mortgage-related practices and other consumer compliance matters, and compliance with Bank Secrecy Act, anti-money laundering laws, and the Patriot Act, which focuses on money laundering in the form of terrorist financing. Federal law grants substantial enforcement powers to financial services’ regulators including, among other things, the ability to assess significant civil or criminal monetary penalties, fines or restitution; to issue cease and desist orders; and to initiate injunctive actions against banking organizations. These enforcement actions may be initiated for violations of laws or regulations and for unsafe or unsound practices. If the Company were the subject of an enforcement action, it could have an adverse impact on the Company.
The Company may be required to repurchase mortgage loans as a result of breaches in contractual representations and warranties.
When the Company sells mortgage loans that it has originated to various parties, it is required to make customary representations and warranties to the purchaser about the mortgage loans and the manner in which they were originated. The Company may be required to repurchase mortgage loans in the event of a breach of a contractual representation or warranty that is not remedied within a certain period. Contracts for residential mortgage loan sales include various types of specific remedies and penalties that could be applied to inadequate responses to repurchase requests. If economic conditions and the housing market deteriorate, the Company could have increased repurchase obligations and increased losses on repurchases, requiring material increases to its repurchase reserve.
Credit and Lending Risks
Heightened credit risk associated with lending activities may result in insufficient loan loss provisions, which could have material adverse effect on the Company’s results of operations and financial condition.
There are risks in making any loan, including risks inherent in dealing with individual borrowers, risks of nonpayment, risks resulting from uncertainties as to the future value of collateral and cash flows available to service debt and risks resulting from economic and market conditions. The Company attempts to reduce its credit risk through loan application approval procedures, monitoring the concentration of loans within specific industries and geographic location, and periodic independent reviews of outstanding loans by its loan review and audit departments as well as external parties. However, while such procedures help reduce risks, they cannot be expected to completely eliminate the Company’s credit risks. Borrowers may experience difficulties in repaying their loans for any of a variety of reasons resulting in a rise in the level of nonperforming loans, charge-offs and delinquencies and/or a need for increases in the provision for loan losses.
The Company establishes an allowance for loan losses and maintains it at a level considered adequate by management to absorb probable loan losses based on a continual analysis of the Company’s portfolio and market environment. The allowance for loan losses represents the Company’s estimate of probable losses in the portfolio at each balance sheet date and is based upon other relevant information available. The allowance contains provisions for probable losses that have been identified relating to specific borrowing relationships, as well as probable losses inherent in the loan portfolio and credit undertakings that are not specifically identified. Changes to the allowance for loan losses, which are charged to earnings through the provision for loan losses, are determined based on a variety of factors, including an analysis of the loan portfolio, historical loss experience and an evaluation of current economic conditions in the relevant market areas. The actual amount of loan losses is affected by changes in economic, operating and other market conditions, which may be beyond the Company’s control, and such losses may exceed current estimates.
Although management believes the allowance for loan losses is adequate to absorb losses on existing loans that may become uncollectible, management cannot guarantee that additional provisions for loan losses will not be required in the future. Additional provision could be recorded, either as a result of management’s decision or as a requirement by regulators, to further supplement the allowance for loan losses, particularly if economic conditions unfold in a manner which differs significantly from what management currently expects. Additional provisions to the allowance for loan losses and loan losses in excess of the Company’s allowance for loan losses may adversely affect its business, financial condition and results of operations.
Non-performing assets take significant time to resolve and adversely affect the Company’s results of operations and financial condition, and could result in further losses in the future.
The Company’s non-performing assets adversely affect its net income in various ways. While the Company pays interest expense to fund non-performing assets, it does not record interest income on non-accrual loans or other real estate owned, thereby adversely affecting its income and returns on assets and equity. In addition, loan administration costs increase and the Company’s efficiency ratio is adversely affected. When the Company takes collateral in foreclosures and similar proceedings, it is required to mark the collateral to its then-fair market value, which, when compared to the outstanding balance of the loan, may result in a loss. Non-performing loans and other real estate owned also increase the Company’s risk profile and the capital its regulators believe is appropriate in light of such risks. The resolution of non-performing assets requires significant time commitments from management, which can be detrimental to the performance of their other responsibilities. The Company cannot guarantee that it will not experience increases in non-performing loans in the future, and its non-performing assets may result in further losses in the future.
Concentrations of credit and market risk could increase the potential for significant losses.
The Company may have higher credit risk, or experience higher credit losses, to the extent its loans are concentrated by loan type, industry segment, borrower type, or geographic location of the borrower or collateral. A significant portion of the Company’s loan portfolio is made up of mortgage, commercial and industrial loans, and secured by real estate. Thus, deterioration in economic conditions or real estate values could result in higher credit costs and losses to the Company.
The Company’s commercial loans are primarily made based on the identified cash flow of the borrower and secondarily on the underlying collateral provided by the borrower. Most often, this collateral is accounts receivable, inventory, machinery or real estate. Credit support provided by the borrower for most of these loans and the probability of repayment is based on the liquidation of the pledged collateral and enforcement of a personal guarantee, which the Company requires whenever appropriate on commercial loans. As a result, in the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. The collateral securing other loans may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. As a result of the larger average size of each commercial loan as well as collateral that is generally less readily-marketable, losses incurred on a small number of commercial loans could have a material adverse impact on the Company’s financial condition and results of operations.
As previously noted, a significant portion of the Company’s loans are collateralized by real estate. The market value of real estate can fluctuate significantly in a short period of time as a result of market conditions in the area in which the real estate is located. Adverse changes affecting real estate values and the liquidity of real estate in one or more markets could increase the credit risk associated with the Company’s loan portfolio, and could result in losses which would adversely affect profitability. Mortgage loans in the Company’ portfolio with high loan-to-value ratios are more sensitive to declining property values and may experience a higher incident of default and severity of losses. Adverse changes in the economy affecting real estate values and liquidity generally, and in markets in which the Company has banking operations, could significantly impair the value of property pledged as collateral on loans and affect the Company’s ability to sell the collateral upon foreclosure without a loss or additional losses. Collateral may have to be sold for less than the outstanding balance of the loan which would result in losses.
Credit risk associated with concentration of securities in the Company’s investment portfolio may increase the potential for loss.
The Company’s investment portfolio consists, in part, of securities issued by government or government sponsored agencies and non-government entities. A downturn in the financial condition of the issuers, the performance of the underlying collateral, or the financial condition of the individual mortgagors with respect to the underlying securities could create results such as rating agency downgrades of the securities and default by issuers or individual mortgagors. Any of the foregoing factors could cause an OTTI in future periods and result in realized losses, which could adversely affect the Company’s financial condition and results of operations.
Real estate construction, land acquisition and development loans are based upon estimates of costs and values associated with the complete project. These estimates may be inaccurate, and the Company may be exposed to significant losses on loans for these projects.
Construction, land acquisition, and development loans involve additional risks because funds are advanced upon the security of the project, which is of uncertain value prior to its completion, and costs may exceed realizable values in declining real estate markets. Because of the uncertainties inherent in estimating construction costs and the realizable market value of the completed project and the effects of governmental regulation on real property, it is relatively difficult to evaluate accurately the total funds required to complete a project and the related loan-to-value ratio. As a result, construction loans often involve the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project and the ability of the borrower to sell or lease the property, rather than the ability of the borrower or guarantor to repay principal and interest. If the Company’s appraisal of the value of the completed project proves to be overstated or market values or rental rates decline, there may be inadequate security for the repayment of the loan upon completion of construction of the project. If the Company is forced to foreclose on a project prior to or at completion due to a default, there can be no assurance that it will be able to recover all of the unpaid balance of, and accrued interest on, the loan as well as related foreclosure and holding costs. In addition, the Company may be required to fund additional amounts to complete the project and may have to hold the property for an unspecified period of time while it attempts to dispose of it.
The Company’s exposure to home equity lines of credit may increase the potential for loss.
The Company’s mortgage loan portfolio consists, in part, of home equity lines of credit. A large portion of home equity lines of credit are originated in conjunction with the origination of first mortgage loans eligible for sale in the secondary market, which the Company typically does not service if the loan is sold. By not servicing the first mortgage loans, the Company is unable to track the delinquency status which may indicate whether such loans are at risk of foreclosure by others. In addition, home equity lines of credit are initially offered as “revolving” lines of credit whereby the borrowers are only required to make scheduled interest payments during the initial terms of the loans, which is generally five years. Thereafter, the borrowers no longer have the ability to make principal draws from the lines and the loans convert to a fully-amortizing basis, requiring scheduled principal and interest payments sufficient to repay the loans within a certain period of time, which is generally 10 years. The conversion of a home equity line of credit to a fully amortizing basis presents an increased level of default risk to us since the borrower no longer has the ability to make principal draws on the line, and the amount of the required monthly payment could substantially increase to provide for scheduled repayment of principal and interest.
Capital and Liquidity Risks
The Company is required to maintain capital to meet regulatory requirements, and if it fails to maintain sufficient capital, whether as a result of losses, inability to raise additional capital or otherwise, its financial condition, liquidity, and results of operations, as well as its ability to maintain regulatory compliance would be adversely affected.
First Busey, the Banks and Busey Wealth Management must meet regulatory capital requirements and maintain sufficient liquidity. The Company’s ability to raise additional capital, when and if needed, will depend on conditions in the capital markets, economic conditions and a number of other factors, including investor perceptions regarding the banking industry and market condition, and governmental activities, many of which are outside the Company’s control, and on its financial condition and performance. Accordingly, the Company cannot guarantee that it will be able to raise additional capital if needed or on terms acceptable to the Company. If it fails to meet these capital and other regulatory requirements, its financial condition, liquidity and results of operations would be materially and adversely affected.
The Company’s failure to continue to maintain capital ratios in excess of the amounts necessary to be considered “well-capitalized” for bank regulatory purposes could affect customer confidence, its ability to grow, its costs of funds and FDIC insurance costs, its ability to pay dividends to its stockholders or on outstanding stock, its ability to make acquisitions, and its business, results of operations and financial condition. Furthermore, under FDIC rules, if the Company ceases to meet the requirements to be considered a “well-capitalized” institution for bank regulatory purposes, the interest rates it pays on deposits and its ability to accept, renew or rollover deposits, particularly brokered deposits, may be restricted.
Liquidity risks could affect operations and jeopardize the Company’s business, financial condition and results of operations.
Liquidity is essential to the Company’s business. An inability to raise funds through deposits, borrowings, the sale of loans and other sources could have a substantial negative effect on liquidity. The Company’s primary sources of funds consist of deposits and funds from sales of investment securities, investment maturities and sales, and cash from operations. Additional liquidity is available through repurchase agreements, brokered deposits, and the ability to borrow from the Federal Reserve Bank and the FHLB. Access to funding sources in amounts adequate to finance or capitalize the Company’s activities or on terms that are acceptable to the Company could be impaired by factors that affect it directly or the financial services industry or economy in general, such as disruptions in the financial markets or negative views and expectations about the prospects for the financial services industry.
During periods of economic turmoil, the financial services industry and the credit markets generally may be materially and adversely affected by significant declines in asset values and depressed levels of liquidity. These and other factors could negatively affect the Company’s ability to engage in routine funding and other transactions with other financial institutions, lead to market-wide liquidity problems, loss of depositor, creditor, and counterparty confidence which could lead to losses or defaults by the Company or by other institutions. Furthermore, regional and community banks generally have less access to the capital markets than do the national and super-regional banks because of their smaller size, limited analyst coverage, and lack of credit rating resulting from significant expense required to obtain it.
Any decline in available funding and/or capital could adversely impact the Company’s ability to originate loans, invest in securities, meet its expenses, pay dividends to its stockholders, or meet deposit withdrawal demands, any of which could have a material adverse impact on its liquidity, business, financial condition and results of operations.
The soundness of other financial institutions could negatively affect the Company.
The Company’s ability to engage in routine funding and other transactions could be negatively affected by the actions and commercial soundness of other financial institutions. Financial services institutions are interrelated as a result of trading, clearing, counterparty or other relationships. Defaults by, or even rumors or questions about, one or more financial services institutions, or the financial services industry generally, have led to market-wide liquidity problems and losses of depositor, creditor and counterparty confidence and could lead to losses or defaults by the Company or by other institutions. The Company could experience growth as a result of the difficulties or failures of other banks or government-sponsored financial institutions, which would increase its funding needs.
In addition, a prolonged period of illiquidity in the secondary mortgage market, and an increase in interest rates, could reduce the demand for residential mortgage loans and increase investor yield requirements for those loans. As a result, the Company may be at higher risk of retaining a larger portion of mortgage loans than in other environments until they are sold to investors. The Company’s ability to retain fixed-rate residential mortgage loans is limited and could result in a reduction of loan production volumes, which could have a material adverse effect on our financial condition and results of operations.
Competitive and Strategic Risks
The Company faces strong competition from financial service companies and other companies that offer banking and wealth management services, which could harm its business.
The Company currently conducts its banking operations primarily in downstate Illinois, the Southwest suburbs of Chicago, Illinois, St. Louis, Missouri metropolitan area, and southwest Florida. In addition, the Company currently offers fiduciary and wealth management services through Trevett, South Side Bank and Busey Wealth Management, which account for an important portion of its non-interest income. Many competitors offer the same, or a wider variety of, banking and wealth management services within the Company’s market areas. These competitors include national banks, regional banks and other community banks. The Company also faces competition from many other types of financial institutions, including savings and loan institutions, finance companies, brokerage firms, insurance companies, credit unions, mortgage banks and online lenders, and other financial intermediaries. In addition, a number of out-of-state financial intermediaries have
opened production offices or otherwise solicit deposits in the Company’s market areas. Also, technology and other changes have lowered barriers to entry and made it possible for non-banks, or financial technology companies, to offer products and services traditionally provided by banks. For example, customers can maintain funds that would have historically been held as bank deposits in brokerage accounts or mutual funds. Customers can also complete transactions such as paying bills and/or transferring funds directly without the assistance of banks. The process of eliminating banks as intermediaries, known as “disintermediation,” could result in the loss of fee income, as well as the loss of customer deposits and the related income generated from those deposits. Increased competition in the Company’s markets may result in reduced loans, deposits and commissions and brokers’ fees, as well as reduced net interest margin and profitability. Ultimately, the Company may not be able to compete successfully against current and future competitors. If the Company is unable to attract and retain banking and wealth management customers, it may be unable to grow its loan and deposit portfolios or its wealth management commissions, which could adversely affect its business, results of operations and financial condition.
Our strategy of pursuing acquisitions exposes us to financial, execution and operational risks that could negatively affect us.
To help us fulfill our strategic objectives and enhance our earnings, part of our strategy is to supplement organic growth by acquiring other financial institutions in our market areas and in nearby markets. As our capital position and asset quality allow, we may again supplement organic growth through acquisitions, as we did with recent acquisitions. There are risks associated with an acquisition strategy, including the following:
· We are exposed to potential asset and credit quality risks and unknown or contingent liabilities of the banks or businesses we acquire. If these issues or liabilities exceed our estimates, our earnings and financial condition may be materially and adversely affected.
· Prices at which acquisitions can be made fluctuate with market conditions. We have experienced times during which acquisitions could not be made in specific markets at prices our management considered acceptable and expect that we will experience this condition in the future in one or more markets.
· The acquisition of other entities generally requires integration of systems, procedures and personnel of the acquired entity in order to make the transaction economically feasible. This integration process is complicated and time consuming and can also be disruptive to the customers of the acquired business. If the integration process is not conducted successfully and with minimal effect on the acquired business and its customers, we may not realize the anticipated economic benefits of particular acquisitions within the expected time frame, and we may lose customers or employees of the acquired business. We may also experience greater than anticipated customer losses even if the integration process is successful.
· We are subject to due diligence expenses which may not result in an acquisition.
· To finance an acquisition, we may borrow funds, thereby increasing our leverage and diminishing our liquidity, or issue capital stock to the sellers in an acquisition or to third-parties to raise capital, which could dilute the interests of our existing stockholders.
· The time period in which anticipated benefits of a merger are fully realized may take longer than anticipated, or we may be unsuccessful in realizing the anticipated benefits from mergers and future acquisitions.
Accounting and Tax Risks
Financial statements are created, in part, by assumptions and methods used by management, which, if incorrect, could cause unexpected losses in the future.
The Company’s financial performance is impacted by accounting principles, policies and guidelines. Some of these policies require the use of estimates and assumptions that may affect the value of assets or liabilities and financial results. Certain accounting policies are critical and require management to make difficult, subjective and complex judgments about matters that are inherently uncertain, and materially different amounts could be reported under different conditions or using different assumptions. If such estimates or assumptions underlying the Company’s Consolidated Financial Statements are incorrect, the Company may experience material losses.
One such assumption and estimate is the valuation analysis of its goodwill. Although the Company’s analysis does not indicate impairments exist; the Company is required to perform additional goodwill impairment assessments on at least an annual basis, and perhaps more frequently, which could result in further goodwill impairment charges. Any future goodwill impairment charge, based on the current goodwill balance or future goodwill arising out of acquisitions could have a material adverse effect on the results of operations by reducing net income or increasing net losses.
The Company is subject to changes in accounting principles, policies or guidelines.
Periodically, agencies such as the FASB or the SEC change the financial accounting and reporting standards or the interpretation of those standards that govern the preparation of the Company’s Financial Statements. These changes are beyond the Company’s control, can be difficult to predict and could materially impact how the Company reports its financial condition and results of operations. Changes in these standards are continuously occurring and the implementation of such changes could have a material adverse effect on the Company’s financial condition and results of operations.
In 2016, the FASB published new Current Expected Credit Loss impairment standards (“CECL”) which requires recording loss estimates for the life of the instrument for loans and held-to-maturity investment securities. This is a change from the 40-year standard in which losses are recorded under the “incurred loss” concept. The CECL methodology estimates losses in consideration of a reasonably foreseeable economic forecast. Implementing this change in accounting involves compliance and operational challenges and the results may decrease capital and increase volatility in the estimate of losses. The Company will make changes to its policies, procedures and technology systems to properly account for and comply with the new methodology. CECL is not set to take effect until 2020.
The Company is subject to changes in tax law and may not realize tax benefits which could adversely affect our results of operations.
Changes in tax laws at national or state levels could have an effect on the Company’s short-term and long-term earnings. Tax law changes are both difficult to predict and are beyond the Company’s control. Changes in tax laws could affect the Company’s earnings as well as its customers’ financial positions, or both. On December 22, 2017, the President signed into law the TCJA which, effective January 2018, reduced the corporate tax rate as well as adjusted tax rates, deductions and exemptions for individuals and businesses alike. While the reduction in the corporate tax rate could benefit the Company long-term, the Company took a one-time, non-cash charge of $8.1 million in the fourth quarter of 2017 as a result of the revaluation of the Company’s net deferred tax position following the enactment of the TCJA.
Deferred tax assets are designed to reduce subsequent period’s income tax expense and arise, in part, as a result of net loss carry-overs, and other book accounting to tax accounting differences including the allowance for loan losses, stock-based compensation, and deferred compensation. Such items are recorded as assets when it is anticipated the tax consequences will be recorded in future periods. A valuation allowance is established against a deferred tax asset when it is unlikely the future tax effects will be realized. Significant judgment by management about matters that are by nature uncertain is required to record a deferred tax asset and establish a valuation allowance.
In evaluating the need for a valuation allowance, the Company estimated future taxable income based on management forecasts and tax planning strategies that may be available to us. If future events differ significantly from our current forecasts, it may need to establish a valuation allowance against its net deferred tax assets, which would have a material adverse effect on its results of operations and financial condition. In addition, current portions of the net deferred tax assets relate to tax effected state net operating loss carry-forward, the utilization of which may be further limited in the event of certain material changes in the Company’s ownership.
In addition, changes in ownership could further limit the Company’s realization of deferred tax assets. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods prior to the expiration of the related net operating losses and the limitation of Section 382 of the Internal Revenue Code. Section 382 of the Code contains rules that limit the ability of a company that undergoes an ownership change to utilize its net operating loss carry-forwards and certain built-in losses recognized in years after the ownership change. The Company issued a significant amount of common stock in connection with the acquisition of Pulaski in 2016 and the acquisitions of First Community and Mid Illinois in 2017. While the issuance of stock does not affect an ownership change under Section 382, it may make it more likely that an ownership change under Section 382 will occur in the future. If the Company undergoes an ownership change for purposes of Section 382 as a result of future transactions involving its common stock, its ability to use net operating loss carry-forwards, tax credit carry-forwards or net unrealized built-in losses at the time of ownership change would be subject to the limitations of Section 382. The limitation may affect the amount of the Company’s deferred income tax asset and, depending on the limitation, a portion of its built-in losses. Net operating loss carry-forwards or tax credit carry-forwards could expire before the Company would be able to use them. This could adversely affect the Company’s financial position, results of operations and cash flow.
Operational Risks
The Company relies on the integrity of its operating systems and employees, and those of third-parties and certain failures of such systems or error by employees or customers could materially and adversely affect the Company’s operations.
Communications and information systems are essential to conduct the Company’s business, as it uses such systems to manage customer transactions and relationships, the general ledger, and deposits, loans, and investments. However, the computer systems and network infrastructure the Company uses could be vulnerable to unforeseen problems as operations are dependent upon the protection of computer equipment against damage from physical theft, fire, power loss, telecommunications failure or a similar catastrophic event, as well as from security breaches, cybersecurity attacks, viruses and other disruptive problems caused by hackers. The termination of a third party software license or service agreement on which any of these systems is based could also interrupt our operations.
In addition, the Company outsources certain processing functions to third-party providers. If third-party providers encounter difficulties or if the Company has difficulty in communicating with them, the ability to adequately process and account for customer transactions may be affected and business operations may be adversely impacted. If third-party providers are unable to meet service expectations, experience system or processing failure, or incur disruptions affecting operations, results could adversely impact the Company. Moreover, it may be difficult for the Company to replace third party vendors, particularly vendors providing core banking and information services, in a timely manner if they are unwilling or unable to provide the Company with these services in the future or for any reason and, even if the Company is able to replace them, it may be at higher cost or result in the loss of customers. The Company follows certain due diligence procedures in reviewing and vetting its third-parties, however, it cannot control their actions.
Although the Company has procedures in place to prevent or limit the effects of any of these potential problems and intends to continue to implement security technology and establish operational procedures to prevent such occurrences, technology-related disruptions, failures and cybersecurity risks are a constant threat, both for the Company and for the third-parties it works with. Therefore, it cannot guarantee that these measures will be successful. Any failure, interruption in, or breach in security of, its computer systems and network infrastructure, as well as those of its customers engaging in internet banking activities or electronic funds transfers, could damage its reputation, result in a loss of customer business, subject it to additional regulatory scrutiny, or expose it to civil litigation and possible financial liability, any of which could have a material adverse effect on its financial condition and results of operations.
Similarly, the Company is reliant upon its employees. Such dependencies create risks for potential losses resulting from employee errors, breakdowns in process or control, failures to properly execute change management, negligence, or a number of other factors outside the Company’s control. The Company maintains a system of internal controls and insurance coverage to mitigate operational risks, including data processing system failures and errors, customer or employee fraud and other disruptions which might impact its business. In addition, the Company’s Internal Audit department routinely reviews operations and high risk areas for error, deficient controls, and failure to adhere to policy.
Potential legal actions, fines and civil money penalties could arise as results of an operational deficiency or as a result of noncompliance with applicable regulatory standards, adverse business decisions or their implementation, and customer attrition due to potential negative publicity.
A breach in the security of the Company’s systems could disrupt its businesses, result in the disclosure of confidential information, damage its reputation and create significant financial and legal exposure for the Company.
Although the Company devotes significant resources to maintain and regularly upgrade systems and processes designed to protect the security of its computer systems, software, networks and other technology assets, these measures do not provide absolute security. In fact, several financial services institutions, government agencies, retailers and other companies have reported breaches in the security of their websites or other systems, some of which have involved sophisticated and targeted attacks intended to obtain unauthorized access to confidential information, destroy data, disable or degrade service, or sabotage systems, often through the introduction of computer viruses or malware, cyber-attacks and other means.
Some companies in the United States have experienced well-publicized attacks from technically sophisticated and well-resourced third-parties that were intended to disrupt normal business activities by making internet banking systems inaccessible to customers for extended periods. These “denial-of-service” attacks may not have breached data security systems, but require substantial resources to defend, and may affect customer satisfaction and behavior. Furthermore, even if not directed at the Company, attacks on financial or other institutions important to the overall functioning of the financial system could adversely affect, directly or indirectly, aspects of the Company’s businesses.
Threats to security also exist in the processing of customer information through various other third-parties, their personnel, and their use of subcontractors. Furthermore, advances in computer capabilities, new discoveries in the field of cryptography or other developments could result in a compromise or breach of the algorithms the Company and its third-party service providers use to encrypt and protect customer transaction data. Such cyber incidents may go undetected for a period of time. An inability by our third-party providers to anticipate, or failure to adequately mitigate, breaches of security could result in a number of negative events, including losses to us or our clients, loss of business or clients, damage to our reputation, the incurrence of additional expenses, additional regulatory scrutiny or penalties or exposure to civil litigation and possible financial liability, any of which could have a material adverse effect on our business, financial condition, results of operations and growth prospects.
The Company also faces risks related to cyber-attacks and other security breaches in connection with credit card and debit card transactions that typically involve the transmission of sensitive information regarding the Company’s customers through various third-parties, including merchant acquiring banks, payment processors, payment card networks and its processors. Because card transactions involve third-parties and environments such as the point of sale that the Company does not control or secure, future security breaches or cyber-attacks affecting any of these third-parties could impact the Company through no fault of its own, and in some cases it may have exposure and suffer losses for breaches or attacks relating to them. Further cyber-attacks or other breaches in the future, whether affecting the Company or others, could intensify consumer concern and regulatory focus and result in reduced use of payment cards and increased costs, all of which could have a material adverse effect on the Company’s business.
Penetration or circumvention of the Company’s security systems could result in serious negative consequences for the Company, including significant disruption of the Company’s operations, misappropriation of confidential information of the Company or that of its customers or employees, or damage to computers or systems of the Company and those of its customers and counterparties. Such events could result in violations of applicable privacy and other laws, financial loss to the Company or its customers, loss of confidence in the Company’s security measures, customer dissatisfaction, significant litigation exposure and harm to the Company’s reputation, all of which would adversely affect the Company.
These risks have increased for all financial institutions globally as new technologies, the use of the Internet and telecommunications technologies, including mobile devices, to conduct financial and other business transactions and the increased sophistication and activities of organized crime, perpetrators of fraud, hackers, terrorists and others. Despite the Company’s efforts to prevent or limit the effects of potential threats, it is possible that the Company may not be able to anticipate or implement effective preventative measures against all security breaches of these types, especially because the techniques used change frequently or are not recognized until launched, and because security-related attacks can originate from a wide variety of sources, including organized crime, hackers, terrorists, activists, and other external parties, including parties sponsored by hostile foreign governments. Those parties may also attempt to fraudulently induce employees, customers, third-party service providers or other users of the Company’s systems to disclose sensitive information in order to gain access to the Company’s data or that of its customers. These risks may increase in the future as the Company increases its mobile payments, internet-based product offerings, and expand its internal usage of web-based products and applications.
Customer or employee fraud may affect operations, result in significant financial loss, and have an adverse impact on the Company’s reputation.
Misconduct could subject the Company to financial losses or regulatory sanctions and seriously harm its reputation. Misconduct by employees and customers could include hiding unauthorized activities, improper or unauthorized activities or improper use of confidential information. It is not possible to prevent all errors and misconduct, and the precautions the Company takes to prevent and detect this activity may not be effective in all cases.
Customer or other outsiders may also attempt to perpetuate fraud or scams in the form of identity theft, money laundering, fraudulent or altered deposits, or use of counterfeit instruments, as a few examples. The Company also faces fraud risk associated with the origination of loans, including the intentional misstatement of information in property appraisals or other underwriting documentation provided to it by customers or by third-parties. Customers may expose the Company to certain fraud risks associated with the compromise of their computing systems or accounts, as well.
Should the Company’s internal controls fail to prevent or detect an occurrence, or if any resulting loss is not insured or exceeds applicable insurance limits, such failures could adversely affect its business, results of operations and financial condition. Both the number and sophistication level of attempted fraudulent transactions are increasing. Should our internal controls fail to prevent or detect an occurrence of fraud, or if any resulting loss is not insured or exceeds applicable insurance limits, it could have a material adverse effect on the Company’s business, results of operations and financial condition.
The Company’s ability to attract and retain management and key personnel may affect future growth and earnings and legislation imposing new compensation restrictions could adversely affect its ability to do so.
Much of the Company’s success and growth has been influenced strongly by its ability to attract and retain management experienced in banking and financial services and familiar with the communities in its market areas. The Company’s ability to retain executive officers, current management teams, lending and retail banking officers, and administrative staff of its subsidiaries continues to be important to the successful implementation of its strategy. In addition, the Company’s ability to retain key personnel at acquired financial institutions is vitally important to the Company’s strategy to grow through mergers and acquisitions. Also critical is the Company’s ability to attract and retain qualified staff with the appropriate level of experience and knowledge about its market areas so as to implement its community-based operating strategy. The unexpected loss of services of key personnel, or the inability to recruit and retain qualified personnel in the future, could have an adverse effect on the Company’s business, financial condition, and results of operation.
Damage resulting from negative publicity could harm the Company’s reputation and adversely impact its business and financial condition.
The Company’s ability to attract and maintain customers, investors, and employees is contingent upon maintaining trust. Negative public opinion could result from the Company’s actual or alleged conduct in a number of activities, including, but not limited to, employee misconduct, a failure or perceived failure to deliver appropriate standards of service and quality or to treat customers fairly, faulty lending practices, compliance failures, security breaches, corporate governance, sharing or inadequate protection of customer information, failure to comply with laws or regulations, and actions taken by government regulators and community organizations in response to that conduct. The results of such actual or alleged misconduct could include customer dissatisfaction, inability to attract potential acquisition prospects, litigation, and heightened regulatory scrutiny, all of which could lead to lost revenue, higher operating costs and harm to the Company’s reputation. No assurance can be made, despite the cost or efforts made by the Company to address the issues arising from reputational harm, that results could not adversely affect the Company’s business, financial condition, and results of operations.
Severe weather, natural disasters, acts of terrorism or war or other adverse external events could significantly impact the Company’s business.
Severe weather, natural disasters, acts of terrorism or war and other adverse external events could have a significant impact on the Company’s ability to conduct business. In addition, such events could affect the stability of the Company’s deposit base; impair the ability of borrowers to repay outstanding loans, impair the value of collateral securing loans, cause significant property damage, result in loss of revenue and/or cause the Company to incur additional expenses. The occurrence of any such event in the future could have a material adverse effect on the Company’s business, which in turn, could have a material adverse effect on the financial condition and results of operation.
The Company’s framework for managing risks may not be effective in mitigating risk and loss.
The Company’s risk management framework seeks to mitigate risk and loss. It has established processes and procedures intended to identify, measure, monitor, report, and analyze the types of risk to which it is subject, compliance risk and reputational risk, among others. However, as with any risk management framework, there are inherent limitations. Risks may exist, or emerge in the future, that have not been appropriately identified or anticipated. The Company’s ability to successfully identify and manage the risks it faces is an important factor that can significantly impact results. If its risk management framework proves ineffective, the Company could suffer unexpected losses and could be materially adversely affected.
If securities or industry analysts do not publish or cease publishing research reports about us, if they adversely change their recommendations regarding our stock or if our operating results do not meet their expectations, the price of our stock could decline.
The trading market for our common stock will be influenced by the research and reports that industry or securities analysts may publish about us, our business, our market or our competitors. If there is limited or no securities or industry analyst coverage of us, the market price for our stock would be negatively impacted. Moreover, if any of the analysts who elect to cover us downgrade our common stock, provide more favorable relative recommendations about our competitors or if our operating results or prospects do not meet their expectations, the market price of our common stock may decline. If one or more of these analysts ceases coverage of us or fails to publish reports on us regularly, demand for our stock could decrease, which could cause our stock price and trading volume to decline.
New lines of business or new products and services may subject us to additional risks.
From time to time, we may seek to implement new lines of business or offer new products and services within existing lines of business in our current markets or new markets. There are substantial risks and uncertainties associated with these efforts, particularly in instances where the markets are not fully developed. In developing and marketing new lines of business and/or new products and services, we may invest significant time and resources. Initial timetables for the introduction and development of new lines of business and/or new products or services may not be achieved and price and profitability targets may not prove feasible, which could in turn have a material negative effect on our operating results.
Item 1B. Unresolved Staff Comments
None.
First Busey and Busey Bank’s headquarters are located at 100 West University Avenue, Champaign, Illinois. South Side Bank’s headquarters are located at 2119 Southwest Adams Street, Peoria, Illinois. Busey Wealth Management’s headquarters are located at 201 West Main Street, Urbana, Illinois. FirsTech’s headquarters are located at 130 North Water Street, Decatur, Illinois. These facilities, which are owned by the Company, house the executive and primary administrative offices of each respective entity. The Company also owns or leases other facilities, such as banking centers of the Banks, for business operations.
First Busey and its subsidiaries own or lease all of the real property and/or buildings on which each respective entity is located. From time to time, the Company will initiate construction projects related to the Company’s facilities. The Company considers its properties to be suitable and adequate for its present needs.
As part of the ordinary course of business, First Busey and its subsidiaries are parties to litigation that is incidental to their regular business activities.
There is no material pending litigation, other than ordinary routine litigation incidental to its business, in which First Busey or any of its subsidiaries is involved or of which any of their property is the subject. Furthermore, there is no pending legal proceeding that is adverse to First Busey in which any director, officer or affiliate of First Busey, or any associate of any such director or officer, is a party, or has a material interest.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
Common Stock Prices and Dividends
The following table presents for the periods indicated the high and low sales price for First Busey common stock as reported on The Nasdaq Global Select Market.
|
| 2017 |
| 2016 |
| ||||||||
Market Prices of Common Stock |
| High |
| Low |
| High |
| Low |
| ||||
First Quarter |
| $ | 31.91 |
| $ | 28.11 |
| $ | 21.02 |
| $ | 17.68 |
|
Second Quarter |
| $ | 32.22 |
| $ | 27.78 |
| $ | 22.91 |
| $ | 19.00 |
|
Third Quarter |
| $ | 31.60 |
| $ | 27.33 |
| $ | 24.02 |
| $ | 20.94 |
|
Fourth Quarter |
| $ | 32.88 |
| $ | 29.04 |
| $ | 31.01 |
| $ | 21.80 |
|
During 2017 and 2016 First Busey declared cash dividends per share of common stock as follows:
|
| 2017 |
| 2016 |
| ||
January |
| $ | 0.18 |
| $ | 0.17 |
|
April |
| $ | 0.18 |
| $ | 0.17 |
|
July |
| $ | 0.18 |
| $ | 0.17 |
|
October |
| $ | 0.18 |
| $ | 0.17 |
|
The Company’s board of directors and management are currently committed to continue paying regular cash dividends; however, no guarantee can be given with respect to future dividends, as they are dependent on certain regulatory restrictions, future earnings, capital requirements and financial condition of the Company and its subsidiaries. See “Item 1. Business—Supervision, Regulation and Other Factors—Regulation and Supervision of Company—Dividend Payments and Regulation” and “Item 1. Business—Supervision, Regulation and Other Factors—Regulation and Supervision of the Banks—Dividend Payments” for further discussion of these matters.
As of February 28, 2018, First Busey Corporation had 48,691,633 shares of common stock outstanding held by 2,194 holders of record. Additionally, there were an estimated 7,772 beneficial holders whose stock was held in street name by brokerage houses and nominees as of that date.
Stock Repurchases
On February 3, 2015, First Busey’s board of directors authorized the Company to repurchase up to an aggregate of 666,667 shares of its common stock. The repurchase plan has no expiration date and replaced the prior repurchase plan originally approved in 2008. There were no purchases made by or on behalf of First Busey of its common stock shares during the quarter ended December 31, 2017. At December 31, 2017, the Company had 333,334 shares that may still be purchased under the plan.
Performance Graph
The following graph compares First Busey’s performance, as measured by the change in price of its common stock plus reinvested dividends, with the Nasdaq Composite and the SNL Midwest Bank Index for the five years ended December 31, 2017.
First Busey Corporation
Stock Price Performance
Index |
| 12/31/12 |
| 12/31/13 |
| 12/31/14 |
| 12/31/15 |
| 12/31/16 |
| 12/31/17 |
| ||||||
First Busey Corporation |
| $ | 100.00 |
| $ | 127.91 |
| $ | 148.37 |
| $ | 161.82 |
| $ | 249.24 |
| $ | 248.32 |
|
SNL Midwest Bank Index |
| 100.00 |
| 136.91 |
| 148.84 |
| 151.10 |
| 201.89 |
| 216.95 |
| ||||||
Nasdaq Composite |
| 100.00 |
| 140.12 |
| 160.79 |
| 171.98 |
| 187.23 |
| 242.73 |
| ||||||
The banks in the SNL Midwest Bank Index represent all publicly traded banks, thrifts or financial service companies located in Iowa, Illinois, Indiana, Kansas, Kentucky, Michigan, Minnesota, Missouri, North Dakota, Nebraska, Ohio, South Dakota and Wisconsin.
Item 6. Selected Financial Data
Selected Consolidated Financial Information
The following selected financial data (adjusted to reflect a reverse stock split of the Company’s common stock at a ratio of one-for-three (the “Reverse Stock Split”) which became effective on September 8, 2015) as of year-end and for each of the five years in the period ended December 31, 2017, have been derived from First Busey’s audited Consolidated Financial Statements and the results of operations for each period. This financial data should be read in conjunction with the Consolidated Financial Statements and the related Notes to the Consolidated Financial Statements included in this Annual Report (dollars in thousands, except per share data).
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||
Balance Sheet Items |
|
|
|
|
|
|
|
|
|
|
| |||||
Securities available for sale |
| $ | 878,060 |
| $ | 759,811 |
| $ | 834,838 |
| $ | 759,065 |
| $ | 841,310 |
|
Securities held to maturity |
| 443,550 |
| 47,820 |
| 49,832 |
| 2,373 |
| 834 |
| |||||
Loans held for sale |
| 94,848 |
| 256,319 |
| 9,351 |
| 10,400 |
| 13,840 |
| |||||
Portfolio loans |
| 5,519,500 |
| 3,878,900 |
| 2,627,739 |
| 2,405,290 |
| 2,281,460 |
| |||||
Allowance for loan losses |
| 53,582 |
| 47,795 |
| 47,487 |
| 47,453 |
| 47,567 |
| |||||
Total assets |
| 7,860,640 |
| 5,425,170 |
| 3,998,976 |
| 3,665,607 |
| 3,539,575 |
| |||||
Tangible assets(1) |
| 7,552,567 |
| 5,303,894 |
| 3,966,034 |
| 3,638,234 |
| 3,509,318 |
| |||||
Total deposits |
| 6,125,965 |
| 4,374,298 |
| 3,289,106 |
| 2,900,848 |
| 2,869,138 |
| |||||
Short-term debt(2) |
| 524,566 |
| 264,157 |
| 172,972 |
| 198,893 |
| 172,348 |
| |||||
Long-term debt |
| 50,000 |
| 80,000 |
| 80,000 |
| 50,000 |
| — |
| |||||
Senior notes, net of unamortized issuance costs |
| 39,404 |
| — |
| — |
| — |
| — |
| |||||
Subordinated notes, net of unamortized issuance costs |
| 64,715 |
| — |
| — |
| — |
| — |
| |||||
Junior subordinated debt owed to unconsolidated trusts |
| 71,008 |
| 70,868 |
| 55,000 |
| 55,000 |
| 55,000 |
| |||||
Stockholders’ equity |
| 935,003 |
| 594,314 |
| 373,186 |
| 433,639 |
| 415,364 |
| |||||
Common stockholders’ equity |
| 935,003 |
| 594,314 |
| 373,186 |
| 360,975 |
| 342,700 |
| |||||
Tangible common stockholders’ equity(3) |
| 637,969 |
| 480,415 |
| 343,211 |
| 336,271 |
| 316,351 |
| |||||
Results of Operations |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest income |
| $ | 224,302 |
| $ | 164,889 |
| $ | 118,022 |
| $ | 108,075 |
| $ | 108,696 |
|
Interest expense |
| 20,936 |
| 10,229 |
| 6,207 |
| 6,499 |
| 8,631 |
| |||||
Net interest income |
| 203,366 |
| 154,660 |
| 111,815 |
| 101,576 |
| 100,065 |
| |||||
Provision for loan losses |
| 5,303 |
| 5,550 |
| 1,600 |
| 2,000 |
| 7,500 |
| |||||
Net income available for common stockholders |
| 62,726 |
| 49,694 |
| 38,306 |
| 32,047 |
| 25,093 |
| |||||
Per Share Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted earnings |
| $ | 1.45 |
| $ | 1.40 |
| $ | 1.32 |
| $ | 1.10 |
| $ | 0.86 |
|
Cash dividends |
| 0.72 |
| 0.68 |
| 0.62 |
| 0.57 |
| 0.36 |
| |||||
Book value(4) |
| 19.21 |
| 15.54 |
| 13.01 |
| 12.47 |
| 11.84 |
| |||||
Tangible book value(5) |
| 12.88 |
| 12.37 |
| 11.86 |
| 11.52 |
| 10.80 |
| |||||
Closing stock price |
| 29.94 |
| 30.78 |
| 20.63 |
| 19.53 |
| 17.40 |
| |||||
Other Information |
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average assets |
| 1.00 | % | 1.00 | % | 0.98 | % | 0.91 | % | 0.71 | % | |||||
Return on average common equity |
| 8.48 | % | 9.59 | % | 10.41 | % | 9.11 | % | 7.39 | % | |||||
Net interest margin(6) |
| 3.58 | % | 3.42 | % | 3.10 | % | 3.15 | % | 3.15 | % | |||||
Equity to assets ratio(7) |
| 11.75 | % | 10.42 | % | 9.39 | % | 9.94 | % | 9.61 | % | |||||
Dividend payout ratio(8) |
| 49.66 | % | 48.57 | % | 46.97 | % | 51.82 | % | 41.86 | % | |||||
(1)Total assets less goodwill and intangible assets, non-GAAP.
(2)Includes federal funds purchased, securities sold under agreements to repurchase, and short-term borrowings.
(3)Common equity less tax effected goodwill and intangible assets.
(4)Total common equity divided by shares outstanding as of period end.
(5)Total common equity less goodwill and intangible assets divided by shares outstanding as of period end.
(6)Tax-equivalent net interest income divided by average earning assets.
(7)Average common equity divided by average total assets.
(8)Ratio calculated using only common stock.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following is management’s discussion and analysis of the financial condition as of December 31, 2017 and 2016 and results of operations for the years ended December 31, 2017, 2016, and 2015 of First Busey and its subsidiaries. It should be read in conjunction with “Item 1. Business,” “Item 6. Selected Financial Data,” the Consolidated Financial Statements and the related Notes to the Consolidated Financial Statements included in this Annual Report.
Critical Accounting Estimates
First Busey has established various accounting policies that govern the application of GAAP in the preparation of its Consolidated Financial Statements. Significant accounting policies are described in “Note 1. Significant Accounting Policies” in the Notes to the Consolidated Financial Statements.
Critical accounting estimates are those that are critical to the portrayal and understanding of First 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 the Company’s critical accounting estimates. The following policies could be deemed critical:
Fair Value of Investment Securities. Securities are classified as held to maturity when First Busey has the ability and management has the intent to hold those securities to maturity. Accordingly, they are stated at cost, adjusted for amortization of premiums and accretion of discounts. At December 31, 2017, First Busey held $443.6 million of securities classified as held to maturity and had no securities classified as trading at December 31, 2017. Securities are classified as available for sale when First Busey determines it is possible the securities could be sold in the future due to changes in market interest rates, liquidity needs, changes in yields on alternative investments, and for other reasons. Securities classified as available for sale are carried at fair value with unrealized gains and losses, net of taxes, reported in other comprehensive income (loss). As of December 31, 2017, First Busey held $878.0 million of securities classified as available for sale. For equity securities, fair value at the measurement date is determined by unadjusted quoted prices in active markets for identical assets. For all other securities, fair value measurements from an independent pricing service 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.
Realized securities gains or losses are reported in security gains (losses), net in the Consolidated Statements of Income. The cost of securities sold is based on the specific identification method. Declines in the fair value of securities below their amortized cost are evaluated to determine whether they are temporary or OTTI. If the Company (a) has the intent to sell a debt security or (b) will more likely than not be required to sell the debt security before its anticipated recovery, then the Company recognizes the entire decline in fair value as an OTTI loss. If neither of these conditions are met, the Company evaluates whether a credit loss exists. The decline in fair value is separated into the amount of impairment related to the credit loss and the amount of impairment related to all other factors. The amount of the impairment related to credit loss is recognized in earnings, and the amount of impairment related to all other factors is recognized in other comprehensive income (loss).
The Company also evaluates whether the decline in fair value of an equity security is temporary or OTTI. In determining whether an unrealized loss on an equity security is temporary or OTTI, management considers various factors including the magnitude and duration of the impairment, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to hold the equity security to forecasted recovery.
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 FASB Accounting Standards Codification (“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.”
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. At the date of acquisition, when loans have evidence of credit deterioration since origination and it is probable that the Company will not collect all contractually required principal and interest payments, the difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference. At each future reporting date, the Company re-estimates the expected cash flows of the loans. Subsequent decreases in the expected cash flows will generally result in a provision for loan losses. Subsequent increases in the expected cash flows will generally be offset against the allowance for loan losses to the extent an allowance has been established or will be recognized as interest income prospectively.
Allowance for Loan Losses. First Busey has established an allowance for loan losses which represents its estimate of the probable losses inherent in the loan portfolio as of the date of the Consolidated Financial Statements and reduces the total loans outstanding by an estimate of uncollectible loans. Loans deemed uncollectible are charged against and reduce the allowance. A provision for loan losses is charged to current expense and acts to replenish the allowance for loan losses in order to maintain the allowance at a level that management deems adequate. Acquired loans from business combinations with uncollected principal balances are carried net of a fair value adjustment for credit and interest rates. These loans are only included in the allowance calculation to the extent that the reserve requirement exceeds the fair value adjustment. However, as the acquired loans renew, it is generally necessary to establish an allowance which represents an amount that, in management’s opinion, will be adequate to absorb probable credit losses in such loans.
To determine the adequacy of the allowance for loan losses, a formal analysis is completed quarterly to assess the risk within the loan portfolio. This assessment is reviewed by the Company’s senior management. The analysis includes a review of historical performance, dollar amount and trends of past due loans, dollar amount and trends in non-performing loans, certain impaired loans, and loans identified as sensitive assets. Sensitive assets include non-accrual loans, past-due loans, loans on First Busey’s watch loan reports and other loans identified as having probable potential for loss.
The allowance consists of specific and general components. The specific component considers loans that are classified as impaired. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying amount of that loan. The general component covers non-classified loans and classified loans not considered impaired, and is based on historical loss experience adjusted for qualitative factors. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss experience.
A loan is considered to be impaired when, based on current information and events, it is probable First Busey will not be able to collect all principal and interest amounts due according to the contractual terms of the loan agreement. When a loan becomes impaired, management generally calculates the impairment based on the present value of expected future cash flows discounted at the loan’s effective interest rate. If the loan is collateral dependent, the fair value of the collateral is used to measure the amount of impairment. The amount of impairment and any subsequent changes are recorded through a charge to the provision for loan losses. For collateral dependent loans, First Busey has determined the required allowance on these loans based upon the estimated fair value, net of selling costs, of the applicable collateral. The required allowance or actual losses on these impaired loans could differ significantly if the ultimate fair value of the collateral is significantly different from the fair value estimates used by First Busey in estimating such potential losses.
Executive Summary
Operating Results (dollars in thousands)
|
| Years Ended December 31, |
| ||||
|
| 2017 |
| 2016 |
| ||
Net income by operating segment: |
|
|
|
|
| ||
Banking |
| $ | 65,704 |
| $ | 48,691 |
|
Remittance Processing |
| 2,007 |
| 1,758 |
| ||
Wealth Management |
| 6,229 |
| 4,388 |
| ||
Other |
| (11,214 | ) | (5,143 | ) | ||
Net income |
| $ | 62,726 |
| $ | 49,694 |
|
Operating Performance
The Company continued its steady earnings expansion with net income of $62.7 million, or $1.45 per diluted common share, compared to net income of $49.7 million, or $1.40 per diluted common share, for the year ended December 31, 2016. 2017 net income was impacted by a one-time, non-cash charge of $8.1 million in the fourth quarter of 2017, or $0.19 per diluted common share for the year, due to the revaluation of the Company’s net deferred tax position following the enactment of the TCJA. Adjusted net income(1) for 2017 was $75.7 million, or $1.75 per diluted common share. ROA was 1.00% for the year ended December 31, 2017 and ROA based on adjusted net income(1) was 1.20% for the year ended December 31, 2017. In addition to the Company’s organic growth, the year-end results benefitted from the acquisition of First Community, since the closing of the transaction on July 2, 2017, and Mid Illinois since the closing of the transaction on October 1, 2017.
The Company views certain non-operating items including, but not limited to, acquisition and restructuring charges and the tax adjustment related to the TCJA as adjustments to net income. Non-operating adjustments for 2017 include $7.1 million of pre-tax acquisition costs; $0.8 million in pre-tax other restructuring costs, and $8.1 million related to the revaluation of the Company’s net deferred tax position as a result of TCJA. The reconciliation of non-GAAP measures (including adjusted net income, adjusted efficiency ratio, adjusted ROA, tangible book value and tangible book value per share), which the Company believes facilitates the assessment of its banking operations and peer comparability, is included in tabular form in this Annual Report on Form 10-K in the Non-GAAP Financial Information.
Revenues from trust fees, commissions and brokers’ fees, and remittance processing activities represented 45.5% of the Company’s non-interest income for 2017, providing a balance to revenue from traditional banking activities. Two of the Company’s acquisitions, Pulaski 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 provide attractive growth opportunities in future periods.
Positive momentum from new partnerships with talented bankers in St. Louis, Peoria and the Chicagoland area bring an expanding pool of business opportunities to generate value and diversity across new markets. Our priorities continue to focus around balance sheet strength, profitability and growth, in that order. Commercial loans remain a driver of balance sheet growth, while credit costs remain low. Favorable mix changes continue to occur across our deposit base as our relationship model builds ongoing efficiency into funding sources. Net income in the banking, remittance processing and wealth management segments expanded on a comparative basis to the year ended December 31, 2016. With our strong capital position, an attractive core funding base, a sound credit foundation, and an active growth plan, the Company is well poised for growth in 2018 and beyond.
(1) For a reconciliation of adjusted net income, a non-GAAP financial measure, see Non-GAAP Financial Information.
Asset Quality
While much internal focus has been directed toward growth, the Company’s commitment to credit quality remains strong. The asset metrics below reflect post-combination results with each of First Community and Mid Illinois since the date of their respective acquisition. As of December 31, 2017, the Company reported non-performing loans of $27.4 million compared to $21.6 million as of December 31, 2016. Non-performing loans were 0.50% of total portfolio loans as of December 31, 2017 compared to 0.56% as of December 31, 2016. With a continued commitment to asset quality and the strength of our balance sheet, near-term loan losses are expected to remain generally low. While these results are encouraging, asset quality metrics can be generally influenced by market-specific economic conditions, and specific measures may fluctuate from period to period. The key metrics are as follows (dollars in thousands):
|
| As of and for the Years Ended |
| ||||
|
| December 31, |
| December 31, |
| ||
|
| 2017 |
| 2016 |
| ||
Portfolio loans |
| $ | 5,519,500 |
| $ | 3,878,900 |
|
Allowance for loan losses |
| 53,582 |
| 47,795 |
| ||
Non-performing loans |
|
|
|
|
| ||
Non-accrual loans |
| 24,624 |
| 21,423 |
| ||
Loans 90+ days past due |
| 2,741 |
| 131 |
| ||
Loans 30-89 days past due |
| 12,897 |
| 4,090 |
| ||
Other non-performing assets |
| 1,283 |
| 2,518 |
| ||
Allowance as a percentage of non-performing loans |
| 195.80 | % | 221.75 | % | ||
Allowance for loan losses to portfolio loans |
| 0.97 | % | 1.23 | % | ||
Results of Operation — Three Years Ended December 31, 2017
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. Tax-equivalent basis assumes a federal income tax rate of 35%. 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.
The following tables show our Consolidated Average Balance Sheets, 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 rates for the periods shown. The tables also show, for the periods indicated, a summary of the changes in interest earned and interest expense resulting from changes in volume and rates for the major components of interest-earning assets and interest-bearing liabilities. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately, based on changes due to rate and changes due to volume. All average information is provided on a daily average basis.
Average Balance Sheets and Interest Rates (dollars in thousands)
|
| Years Ended December 31, |
| ||||||||||||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| ||||||||||||||||||
|
| Average |
| Income/ |
| Yield/ |
| Average |
| Income/ |
| Yield/ |
| Average |
| Income/ |
| Yield/ |
| ||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest-bearing bank deposits and federal funds sold |
| $ | 132,464 |
| $ | 1,444 |
| 1.09 | % | $ | 233,804 |
| $ | 1,093 |
| 0.47 | % | $ | 237,819 |
| $ | 622 |
| 0.26 | % |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. Government obligations |
| 148,116 |
| 2,112 |
| 1.43 | % | 185,855 |
| 2,143 |
| 1.15 | % | 220,848 |
| 2,580 |
| 1.17 | % | ||||||
Obligations of states and political subdivisions(1) |
| 243,403 |
| 7,219 |
| 2.97 | % | 212,559 |
| 6,102 |
| 2.87 | % | 238,129 |
| 6,574 |
| 2.76 | % | ||||||
Other securities |
| 573,230 |
| 12,960 |
| 2.26 | % | 439,470 |
| 9,397 |
| 2.14 | % | 447,333 |
| 9,625 |
| 2.15 | % | ||||||
Loans held for sale |
| 119,936 |
| 4,479 |
| 3.73 | % | 164,728 |
| 5,997 |
| 3.64 | % | 14,131 |
| 703 |
| 4.97 | % | ||||||
Portfolio loans(1), (2), (3) |
| 4,567,259 |
| 199,744 |
| 4.37 | % | 3,394,352 |
| 143,650 |
| 4.23 | % | 2,518,328 |
| 100,100 |
| 3.97 | % | ||||||
Total interest-earning assets(1), (4) |
| $ | 5,784,408 |
| $ | 227,958 |
| 3.94 | % | $ | 4,630,768 |
| $ | 168,382 |
| 3.64 | % | $ | 3,676,588 |
| $ | 120,204 |
| 3.27 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash and due from banks |
| 92,184 |
|
|
|
|
| 70,785 |
|
|
|
|
| 86,942 |
|
|
|
|
| ||||||
Premises and equipment |
| 93,025 |
|
|
|
|
| 74,919 |
|
|
|
|
| 64,891 |
|
|
|
|
| ||||||
Allowance for loan losses |
| (50,924 | ) |
|
|
|
| (47,294 | ) |
|
|
|
| (47,756 | ) |
|
|
|
| ||||||
Other assets |
| 375,412 |
|
|
|
|
| 244,735 |
|
|
|
|
| 140,838 |
|
|
|
|
| ||||||
Total assets |
| $ | 6,294,105 |
|
|
|
|
| $ | 4,973,913 |
|
|
|
|
| $ | 3,921,503 |
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest-bearing transaction deposits |
| $ | 1,103,245 |
| $ | 1,980 |
| 0.18 | % | $ | 924,078 |
| $ | 810 |
| 0.09 | % | $ | 769,530 |
| $ | 496 |
| 0.06 | % |
Savings and money market deposits |
| 1,729,492 |
| 3,805 |
| 0.22 | % | 1,392,335 |
| 2,233 |
| 0.16 | % | 1,180,881 |
| 1,673 |
| 0.14 | % | ||||||
Time deposits |
| 927,736 |
| 7,147 |
| 0.77 | % | 721,124 |
| 4,022 |
| 0.56 | % | 500,296 |
| 2,587 |
| 0.52 | % | ||||||
Short-term borrowings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Federal funds purchased and repurchase agreements |
| 213,531 |
| 978 |
| 0.46 | % | 181,644 |
| 393 |
| 0.22 | % | 179,662 |
| 182 |
| 0.10 | % | ||||||
Other(5) |
| 84,201 |
| 1,096 |
| 1.30 | % | 99,294 |
| 641 |
| 0.65 | % | 14 |
| 6 |
| 42.86 | % | ||||||
Long-term debt(6) |
| 128,417 |
| 3,404 |
| 2.65 | % | 80,000 |
| 220 |
| 0.28 | % | 52,145 |
| 46 |
| 0.09 | % | ||||||
Junior subordinated debt issued to unconsolidated trusts |
| 70,922 |
| 2,526 |
| 3.56 | % | 65,540 |
| 1,910 |
| 2.91 | % | 55,000 |
| 1,217 |
| 2.21 | % | ||||||
Total interest-bearing liabilities |
| $ | 4,257,544 |
| $ | 20,936 |
| 0.49 | % | $ | 3,464,015 |
| $ | 10,229 |
| 0.30 | % | $ | 2,737,528 |
| $ | 6,207 |
| 0.23 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net interest spread(1) |
|
|
|
|
| 3.45 | % |
|
|
|
| 3.34 | % |
|
|
|
| 3.04 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Noninterest-bearing deposits |
| 1,252,363 |
|
|
|
|
| 949,271 |
|
|
|
|
| 717,854 |
|
|
|
|
| ||||||
Other liabilities |
| 44,373 |
|
|
|
|
| 42,375 |
|
|
|
|
| 28,168 |
|
|
|
|
| ||||||
Stockholders’ equity |
| 739,825 |
|
|
|
|
| 518,252 |
|
|
|
|
| 437,953 |
|
|
|
|
| ||||||
Total liabilities and stockholders’ equity |
| $ | 6,294,105 |
|
|
|
|
| $ | 4,973,913 |
|
|
|
|
| $ | 3,921,503 |
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest income / earning assets(1) |
| $ | 5,784,408 |
| $ | 227,958 |
| 3.94 | % | $ | 4,630,768 |
| $ | 168,382 |
| 3.64 | % | $ | 3,676,588 |
| $ | 120,204 |
| 3.27 | % |
Interest expense / earning assets |
| $ | 5,784,408 |
| $ | 20,936 |
| 0.36 | % | $ | 4,630,768 |
| $ | 10,229 |
| 0.22 | % | $ | 3,676,588 |
| $ | 6,207 |
| 0.17 | % |
Net interest margin(1) |
|
|
|
| $ | 207,022 |
| 3.58 | % |
|
| $ | 158,153 |
| 3.42 | % |
|
| $ | 113,997 |
| 3.10 | % | ||
(1)On a tax-equivalent basis, assuming a federal income tax rate of 35%.
(2)Non-accrual loans have been included in average portfolio loans.
(3)Interest income includes loan fee (amortization) income of ($0.6) million, $3.0 million and $2.2 million for 2017, 2016 and 2015, respectively.
(4)Interest income includes a tax-equivalent adjustment of $3.7 million, $3.5 million and $2.2 million for 2017, 2016 and 2015, respectively.
(5)Includes FHLB advances and revolving loan. Interest expense includes a non-usage fee on the revolving loan.
(6)Includes FHLB long-term debt, senior notes and subordinated notes.
Average Balance Sheets and Interest Rates (continued)
Changes in Net Interest Income (dollars in thousands):
|
| Years Ended December 31, 2017, 2016 and 2015 |
| |||||||||||||||||
|
| Year 2017 vs. 2016 Change due to |
| Year 2016 vs. 2015 Change due to |
| |||||||||||||||
|
| Average |
| Average |
| Total |
| Average |
| Average |
| Total |
| |||||||
Increase (decrease) in interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest-bearing bank deposits and federal funds sold |
| $ | (630 | ) | $ | 981 |
| $ | 351 |
| $ | (11 | ) | $ | 482 |
| $ | 471 |
| |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
U.S. Government obligations |
| (483 | ) | 452 |
| (31 | ) | (404 | ) | (33 | ) | (437 | ) | |||||||
Obligations of state and political subdivisions |
| 909 |
| 208 |
| 1,117 |
| (727 | ) | 255 |
| (472 | ) | |||||||
Other securities |
| 2,998 |
| 565 |
| 3,563 |
| (168 | ) | (60 | ) | (228 | ) | |||||||
Loans held for sale |
| (1,669 | ) | 151 |
| (1,518 | ) | 5,532 |
| (238 | ) | 5,294 |
| |||||||
Portfolio loans |
| 88,186 |
| (32,092 | ) | 56,094 |
| 36,720 |
| 6,830 |
| 43,550 |
| |||||||
Change in interest income |
| $ | 89,311 |
| $ | (29,735 | ) | $ | 59,576 |
| $ | 40,942 |
| $ | 7,236 |
| $ | 48,178 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Increase (decrease) in interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest-bearing transaction deposits |
| $ | 183 |
| $ | 987 |
| $ | 1,170 |
| $ | 112 |
| $ | 202 |
| $ | 314 |
| |
Savings and money market deposits |
| 574 |
| 998 |
| $ | 1,572 |
| 322 |
| 238 |
| 560 |
| ||||||
Time deposits |
| 1,341 |
| 1,784 |
| 3,125 |
| 1,218 |
| 217 |
| 1,435 |
| |||||||
Short-term borrowings: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Federal funds purchased and repurchase agreements |
| 79 |
| 506 |
| 585 |
| 2 |
| 209 |
| 211 |
| |||||||
Other |
| (110 | ) | 565 |
| 455 |
| 647 |
| (12 | ) | 635 |
| |||||||
Long-term debt |
| 208 |
| 2,976 |
| 3,184 |
| 35 |
| 139 |
| 174 |
| |||||||
Junior subordinated debt owed to unconsolidated trusts |
| 166 |
| 450 |
| 616 |
| 261 |
| 432 |
| 693 |
| |||||||
Change in interest expense |
| $ | 2,441 |
| $ | 8,266 |
| $ | 10,707 |
| $ | 2,597 |
| $ | 1,425 |
| $ | 4,022 |
| |
Increase (decrease) in net interest income |
| $ | 86,870 |
| $ | (38,001 | ) | $ | 48,869 |
| $ | 38,345 |
| $ | 5,811 |
| $ | 44,156 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Percentage increase in net interest income over prior period |
|
|
|
|
| 30.9 | % |
|
|
|
| 38.7 | % | |||||||
Earning Assets, Sources of Funds, and Net Interest Margin
Total average interest-earning assets increased $1.2 billion, or 24.9%, to $5.8 billion in 2017, as compared to $4.6 billion in 2016. Total average interest-earning assets increased $954.2 million, or 26.0%, to $4.6 billion in 2016, as compared to $3.7 billion in 2015. Average loans increased in 2017 due to the acquisitions of First Community and Mid Illinois, along with organic growth. Average loans for the year ended December 31, 2016 were impacted by the acquisition of Pulaski. Loans generally have notably higher yields compared to interest-bearing bank deposits and investment securities and our loan growth contributed to a positive effect on net interest margin.
Total average interest-bearing liability balances increased $793.5 million, or 22.9%, to $4.3 billion in 2017 as compared to $3.5 billion in 2016. Total average interest-bearing liability balances increased $726.5 million, or 26.5%, to $3.5 billion in 2016, as compared to $2.7 billion in 2015. Average noninterest-bearing deposits increased $303.1 million, or 31.9%, to $1.3 billion in 2017, as compared to $949.3 million in 2016. Average noninterest-bearing deposits increased $231.4 million, or 32.2%, to $949.3 million in 2016, as compared to $717.9 million in 2015. Average non-interest bearing deposits represented 25.0% of total average deposits in 2017. The Company remains strongly core deposit funded with total average deposits in 2017 representing 90.3% of total average liabilities, with solid liquidity and significant market share in the communities we serve.
Interest income, on a tax-equivalent basis, increased $59.6 million, or 35.4%, to $228.0 million in 2017, from $168.4 million in 2016. Interest income, on a tax-equivalent basis, increased $48.2 million, or 40.1%, to $168.4 million in 2016, from $120.2 million in 2015. The interest income increase for both years related primarily to the increase in loan volumes.
Interest expense increased during 2017 by $10.7 million to $20.9 million from $10.2 million in 2016. Interest expense increased during 2016 by $4.0 million to $10.2 million from $6.2 million in 2015. The increase in 2017 was primarily the result of the increase in deposits and borrowings related to the 2017 acquisitions. The increase in 2016 was primarily the result of the deposits and borrowings acquired from Pulaski.
Net interest income, on a tax-equivalent basis, increased $48.9 million, or 30.9%, in 2017 as compared to 2016. Net interest income, on a tax-equivalent basis, increased $44.2 million, or 38.7%, in 2016 as compared to 2015. The Federal Open Market Committee announced on March 15, 2017 that the federal funds rate increased from 0.75% to 1.00%, on June 15, 2017 that the federal funds rate increased from 1.00% to 1.25%, and on December 14, 2017 that the federal funds rate increased from 1.25% to 1.50%. These increases in interest rates were modestly favorable to net interest income in 2017. Future federal funds rate increases could be favorable to net interest income; however, rising interest rates could also result in decreased demand for first mortgages as well as mortgage refinancing, activities which contribute to a portion of the Company’s mortgage revenue.
Net interest margin, our net interest income expressed as a percentage of average earning assets stated on a tax-equivalent basis, increased to 3.58% in 2017, which included a tax-equivalent adjustment of $3.7 million, compared to 3.42% in 2016, which included a tax-equivalent adjustment of $3.5 million, and 3.10% in 2015, with a tax-equivalent adjustment of $2.2 million. Net of purchase accounting accretion and amortization(2), the net interest margin for the year 2017 was 3.36%, an increase from 3.24% for the year 2016 and 3.07% for the year 2015.
The net interest spread, which represents the difference between the average rate earned on earning assets and the average rate paid on interest-bearing liabilities was 3.45% in 2017 compared to 3.34% in 2016 and 3.04% in 2015, each on a tax-equivalent basis.
The quarterly net interest margins were as follows:
|
| 2017 |
| 2016 |
| 2015 |
|
First Quarter |
| 3.53 | % | 3.10 | % | 3.03 | % |
Second Quarter |
| 3.47 | % | 3.32 | % | 3.05 | % |
Third Quarter |
| 3.60 | % | 3.51 | % | 3.10 | % |
Fourth Quarter |
| 3.68 | % | 3.63 | % | 3.23 | % |
Management attempts to mitigate the effects of an unpredictable interest-rate environment through effective portfolio management, prudent loan underwriting and operational efficiencies.
(2) For a reconciliation of net interest margin net of purchase accounting accretion and amortization, see Non-GAAP Financial Information.
Non-interest Income (dollars in thousands)
|
| As of December 31, |
| |||||||||||||||||||||
|
| 2017 |
| 2016 |
| $ |
| % |
| 2016 |
| 2015 |
| $ Change |
| % |
| |||||||
Trust fees |
| $ | 23,665 |
| $ |
| 20,302 |
| $ | 3,363 |
| 16.6 | % | $ | 20,302 |
| $ | 20,363 |
| $ | (61) |
| (0.3 | )% |
Commissions and brokers’ fees, net |
| 3,372 |
| 2,839 |
| 533 |
| 18.8 | % | 2,839 |
| 3,096 |
| (257 | ) | (8.3 | )% | |||||||
Remittance processing |
| 11,427 |
| 11,255 |
| 172 |
| 1.5 | % | 11,255 |
| 11,120 |
| 135 |
| 1.2 | % | |||||||
Fees for customer services |
| 25,841 |
| 23,253 |
| 2,588 |
| 11.1 | % | 23,253 |
| 19,083 |
| 4,170 |
| 21.9 | % | |||||||
Mortgage revenue |
| 11,140 |
| 11,952 |
| (812 | ) | (6.8 | )% | 11,952 |
| 7,165 |
| 4,787 |
| 66.8 | % | |||||||
Security gains, net |
| 1,143 |
| 1,232 |
| (89 | ) | (7.2 | )% | 1,232 |
| 380 |
| 852 |
| 224.2 | % | |||||||
Other income |
| 7,886 |
| 4,336 |
| 3,550 |
| 81.9 | % | 4,336 |
| 3,585 |
| 751 |
| 20.9 | % | |||||||
Total non-interest income |
| $ | 84,474 |
| $ |
| 75,169 |
| $ | 9,305 |
| 12.4 | % | $ | 75,169 |
| $ | 64,792 |
| $ | 10,377 |
| 16.0 | % |
Total non-interest income of $84.5 million increased $9.3 million from $75.2 million in 2016. Total non-interest income of $75.2 million increased $10.4 million from $64.8 million in 2015. The 2017 results were inclusive of First Community since July 2, 2017 and Mid Illinois since October 1, 2017. The 2016 results were inclusive of Pulaski since April 30, 2016.
Combined wealth management revenue, consisting of trust fees and commissions and broker’s fees, net, increased to $27.0 million in 2017 compared to $23.1 million in 2016. The 2017 increase was a result of new assets under care and market performance. Combined wealth management revenue, consisting of trust fees and commissions and broker’s fees, net, of $23.1 million in 2016 decreased slightly from $23.5 million in 2015. The 2016 decrease was primarily a result of market performance in the beginning of the year, as well as a reduction in retirement plan based revenue. Two of the Company’s acquisitions, Pulaski 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 provide attractive growth opportunities in future periods. Furthermore, the Company believes the boutique services offered by Trevett within its suite of wealth services broadens its business base and enhances its ability to further develop revenue sources. In addition, our professional farm management and brokerage services are entrusted to care and maximize value for landowners of prime farmland in Illinois.
Remittance processing revenue relates to our payment processing company, FirsTech. Remittance processing revenue of $11.4 million in 2017 increased 1.5% compared to $11.3 million in 2016. Remittance processing revenue of $11.3 million in 2016 increased 1.2% compared to $11.1 million in 2015. The 2017 increase was due to growth in various remittance processes, including lockbox and continued growth in the online and mobile service revenues while the 2016 increase was primarily due to growth in online and mobile service revenues, with some offset to growth based on customers lost through consolidation with other companies in the normal course of business. Remittance processing adds important diversity to our revenue stream while widening our array of service offerings to larger commercial clients within our footprint and nationally.
Fees for customer services were impacted by acquisition activity and increased to $25.8 million in 2017 as compared to $23.3 million in 2016, and as compared to $19.1 million in 2015. Evolving regulation, product changes and changing behaviors by our client base may impact the revenue derived from charges on deposit accounts.
Mortgage revenue of $11.1 million in 2017 decreased $0.8 million compared to $12.0 million in 2016 due to lower mortgage volumes. Mortgage revenue of $12.0 million in 2016 increased $4.8 million compared to $7.2 million in 2015 principally from the additional mortgage activity contributed by the operations acquired from Pulaski.
Security gains, net, of $1.1 million in 2017 decreased slightly compared to $1.2 million in 2016. Security gains, net, of $1.2 million in 2016 increased compared to $0.4 million in 2015. Security gains, net, vary based on the Company’s decisions around selling securities. In the first quarter of 2017, the Company sold 100% risk weighted investments and reinvested in 20% risk weighted investments at higher yields to produce higher future returns. The 2016 increase primarily related to a first quarter 2016 strategic bond trade that repositioned the investment portfolio to maintain future net interest margin strength and simultaneously elevated the current economic value to stockholders through non-interest income. The Company sold $31.1 million of seasoned To-Be-Announced eligible residential mortgage-backed securities to take advantage of a price floor phenomenon, with related gains of $1.1 million on the sale. The sales proceeds were reinvested within normal investment parameters at similar yields to the securities sold.
Other income of $7.9 million in 2017 increased as compared to $4.3 million in 2016 and as compared to $3.6 million in 2015, across multiple revenue sources, including commercial loan sales gains, swap origination fee income, and fluctuations on private equity investments.
Non-interest Expense (dollars in thousands)
|
| As of December 31, |
| ||||||||||||||||||||
|
| 2017 |
| 2016 |
| $ |
| % |
| 2016 |
| 2015 |
| $ |
| % |
| ||||||
Salaries, wages and employee benefits |
| $ | 95,633 |
| $ | 78,397 |
| $ | 17,236 |
| 22.0 | % | $ | 78,397 |
| $ | 63,516 |
| $ | 14,881 |
| 23.4 | % |
Net occupancy expense of premises |
| 13,830 |
| 11,633 |
| 2,197 |
| 18.9 | % | 11,633 |
| 8,704 |
| 2,929 |
| 33.7 | % | ||||||
Furniture and equipment expenses |
| 7,089 |
| 6,591 |
| 498 |
| 7.6 | % | 6,591 |
| 4,958 |
| 1,633 |
| 32.9 | % | ||||||
Data processing |
| 19,295 |
| 20,645 |
| (1,350 | ) | (6.5 | )% | 20,645 |
| 12,940 |
| 7,705 |
| 59.5 | % | ||||||
Amortization of intangible assets |
| 5,245 |
| 4,438 |
| 807 |
| 18.2 | % | 4,438 |
| 3,192 |
| 1,246 |
| 39.0 | % | ||||||
Regulatory expense |
| 2,535 |
| 2,859 |
| (324 | ) | (11.3 | )% | 2,859 |
| 2,357 |
| 502 |
| 21.3 | % | ||||||
Other expense |
| 30,799 |
| 23,299 |
| 7,500 |
| 32.2 | % | 23,299 |
| 19,638 |
| 3,661 |
| 18.6 | % | ||||||
Total non-interest expense |
| $ | 174,426 |
| $ | 147,862 |
| $ | 26,564 |
| 18.0 | % | $ | 147,862 |
| $ | 115,305 |
| $ | 32,557 |
| 28.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income taxes |
| $ | 45,385 |
| $ | 26,723 |
| $ | 18,662 |
| 69.8 | % | $ | 26,723 |
| $ | 20,696 |
| $ | 6,027 |
| 29.1 | % |
Effective rate on income taxes |
| 42.0 | % | 35.0 | % |
|
|
|
| 35.0 | % | 34.7 | % |
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Efficiency ratio |
| 58.3 | % | 61.8 | % |
|
|
|
| 61.8 | % | 62.8 | % |
|
|
|
| ||||||
Full-time equivalent employees as of period-end |
| 1,347 |
| 1,295 |
|
|
|
|
| 1,295 |
| 795 |
|
|
|
|
| ||||||
Total non-interest expense of $174.4 million in 2017 increased by $26.5 million as compared to $147.9 million in 2016 and increased by $32.6 million in 2016 as compared to $115.3 million in 2015. Pre-tax acquisition expenses of $7.1 million impacted 2017 while pre-tax acquisition expenses of $10.0 million impacted 2016. We continue to examine all areas of the Company and remain focused on expense discipline.
Salaries, wages and employee benefits increased to $95.6 million in 2017 as compared to $78.4 million in 2016 and $63.5 million in 2015. For 2017, the increase in salaries, wages and employee benefits was due to an increased number of employees resulting from the First Community and Mid Illinois acquisitions and $1.6 million in restructuring costs. The 2016 increase over 2015 was primarily due to an increased number of employees resulting from the Pulaski acquisition and $2.6 million in restructuring costs. By the end of 2017, full-time equivalent employees totaled 1,347, up from 1,295 at December 31, 2016 and 795 at December 31, 2015.
Combined net occupancy expense of premises and furniture and equipment expenses of $20.9 million in 2017 increased as compared to $18.2 million in 2016 and increased in 2016 as compared to $13.7 million in 2015. Acquisitions in 2017 and 2016 have added a combined 35 banking centers. The Company continues to evaluate its banking center network and the Company has determined five banking centers will be closed in the first quarter of 2018.
Data processing expense decreased 6.5% in 2017 to $19.3 million as compared to $20.6 million in 2016 and increased 59.5% in 2016 as compared to $12.9 million in 2015. Variances are largely related to payment of deconversion expenses related to acquisitions.
Amortization of intangible assets increased in 2017 to $5.2 million as compared to $4.4 million in 2016 as a result of the First Community and Mid Illinois acquisitions. Amortization of intangible assets increased in 2016 to $4.4 million as compared to $3.2 million in 2015 as a result of the Pulaski acquisition.
Regulatory expense decreased 11.3% in 2017 to $2.5 million as compared to $2.9 million in 2016. Regulatory expense increased 21.3% in 2016 to $2.9 million as compared to $2.4 million in 2015.
Other expense of $30.8 million in 2017 increased $7.5 million as compared to $23.3 million in 2016 and increased $3.7 million in 2016 as compared to $19.6 million in 2015. Variances are across multiple expense categories, including professional and legal fees around acquisitions.
The effective rate on income taxes, or income taxes divided by income before taxes, was 42.0%, 35.0% and 34.7% for the years ended December 31, 2017, 2016 and 2015, respectively. The 2017 rate was impacted by a one-time, non-cash charge of $8.1 million, due to the revaluation of the Company’s net deferred tax position following the enactment of the TCJA.
In general and not including the 2017 TCJA impact, rates were lower than the combined federal and state statutory rate of approximately 40% in 2017, 2016 and 2015 due to fairly stable amounts of tax preferred interest income, such as municipal bond interest and bank owned life insurance income. The Company continues to monitor evolving federal and state tax legislation and its potential impact on operations on an ongoing basis. Effective July 1, 2017, the combined Illinois corporate income tax rate and replacement tax rate increased from 7.75% to 9.50%, which will have a negative impact on the Company’s tax expense in future periods. Effective January 1, 2018 in connection with the TCJA, the corporate federal tax rate was reduced from 35.0% to 21.0%, which will have a positive impact on the Company’s tax expense in future periods.
The efficiency ratio represents total non-interest expense, less amortization charges, as a percentage of tax-equivalent net interest income plus non-interest income, less security gains and losses. The efficiency ratio, which is a non-GAAP financial measure commonly used by management and the investment community in the banking industry, measures the amount of expense that is incurred to generate a dollar of revenue. The efficiency ratio improved in 2017 to 58.3% as compared to 61.8% in 2016 and 62.8% in 2015. Operating costs have been influenced by acquisitions and the adjusted efficiency ratio(3), excluding the impact of such acquisition costs among other items, was 55.6% for the year ended December 31, 2017. While acquisition expenses may have a negative impact on the efficiency ratios, the Company expects to realize operating efficiencies creating a positive impact in future years. We will continue to examine appropriate avenues to improve efficiency.
Balance Sheet
Significant Balance Sheet Items (dollars in thousands)
|
| December 31, |
| December 31, |
| $ Change |
| % Change |
| |||
Assets |
|
|
|
|
|
|
|
|
| |||
Securities available for sale |
| $ | 878,060 |
| $ | 759,811 |
| $ | 118,249 |
| 15.6 | % |
Securities held to maturity |
| 443,550 |
| 47,820 |
| 395,730 |
| 827.5 | % | |||
Loans held for sale |
| 94,848 |
| 256,319 |
| (161,471 | ) | (63.0 | )% | |||
Portfolio loans, net |
| 5,465,918 |
| 3,831,105 |
| 1,634,813 |
| 42.7 | % | |||
|
|
|
|
|
|
|
|
|
| |||
Total assets |
| $ | 7,860,640 |
| $ | 5,425,170 |
| $ | 2,435,470 |
| 44.9 | % |
|
|
|
|
|
|
|
|
|
| |||
Liabilities |
|
|
|
|
|
|
|
|
| |||
Deposits: |
|
|
|
|
|
|
|
|
| |||
Noninterest-bearing |
| $ | 1,597,421 |
| $ | 1,134,133 |
| $ | 463,288 |
| 40.8 | % |
Interest-bearing |
| 4,528,544 |
| 3,240,165 |
| 1,288,379 |
| 39.8 | % | |||
Total deposits |
| $ | 6,125,965 |
| $ | 4,374,298 |
| $ | 1,751,667 |
| 40.0 | % |
|
|
|
|
|
|
|
|
|
| |||
Securities sold under agreements to repurchase |
| $ | 304,566 |
| $ | 189,157 |
| $ | 115,409 |
| 61.0 | % |
Short-term borrowings |
| 220,000 |
| 75,000 |
| 145,000 |
| 193.3 | % | |||
Long-term debt |
| 50,000 |
| 80,000 |
| (30,000 | ) | (37.5 | )% | |||
Senior notes, net of unamortized issuance costs |
| 39,404 |
| — |
| 39,404 |
| 100 | % | |||
Subordinated notes, net of unamortized issuance costs |
| 64,715 |
| — |
| 64,715 |
| 100 | % | |||
Junior subordinated debt owed to unconsolidated trusts |
| 71,008 |
| 70,868 |
| 140 |
| 0.2 | % | |||
|
|
|
|
|
|
|
|
|
| |||
Total liabilities |
| $ | 6,925,637 |
| $ | 4,830,856 |
| $ | 2,094,781 |
| 43.4 | % |
|
|
|
|
|
|
|
|
|
| |||
Stockholders’ equity |
| $ | 935,003 |
| $ | 594,314 |
| $ | 340,689 |
| 57.3 | % |
(3) For a reconciliation of adjusted efficiency ratio, a non-GAAP financial measure, see Non-GAAP Financial Information.
Investment Securities
The Company has classified the majority of its investment securities as available for sale. Securities available for sale are carried at fair value. Securities held to maturity are carried at cost, adjusted for amortization of premiums and accretion of discounts. As of December 31, 2017, the fair value of securities available for sale was $878.1 million and the amortized cost was $882.8 million. There were $1.9 million of gross unrealized gains and $6.7 million of gross unrealized losses for a net unrealized loss of $4.8 million. The net unrealized loss, net of tax, has been included in stockholders’ equity. As of December 31, 2017, the amortized cost of securities held to maturity was $443.6 million and the fair value was $441.1 million.
The composition of securities available for sale was as follows (dollars in thousands):
|
| As of December 31, |
| |||||||||||||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||||||||||||
U.S. Treasury securities |
| $ | 60,348 |
| $ | 74,944 |
| $ | 65,191 |
| $ | 50,606 |
| $ | 102,640 |
| ||||||||||
Obligations of U.S. government corporations and agencies |
| 103,665 |
| 79,127 |
| 132,605 |
| 167,010 |
| 257,411 |
| |||||||||||||||
Obligations of states and political subdivisions |
| 280,199 |
| 154,938 |
| 178,612 |
| 220,161 |
| 272,152 |
| |||||||||||||||
Residential mortgage-backed securities |
| 397,436 |
| 302,249 |
| 307,549 |
| 235,636 |
| 177,735 |
| |||||||||||||||
Corporate debt securities |
| 31,034 |
| 143,343 |
| 148,805 |
| 79,307 |
| 25,506 |
| |||||||||||||||
Mutual funds and other equity securities |
| 5,378 |
| 5,210 |
| 2,076 |
| 6,345 |
| 5,866 |
| |||||||||||||||
Fair value of securities available for sale |
| $ | 878,060 |
| $ | 759,811 |
| $ | 834,838 |
| $ | 759,065 |
| $ | 841,310 |
| ||||||||||
Amortized cost |
| $ | 882,837 |
| $ | 759,751 |
| $ | 830,935 |
| $ | 749,364 |
| $ | 833,735 |
| ||||||||||
Fair value as a percentage of amortized cost |
| 99.46 | % | 100.01 | % | 100.47 | % | 101.29 | % | 100.91 | % | |||||||||||||||
The composition of securities held to maturity was as follows (dollars in thousands):
|
| As of December 31, |
| |||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||
Obligations of states and political subdivisions |
| 41,464 |
| 44,295 |
| 49,250 |
| 1,371 |
| 831 |
| |||||
Commercial mortgage-backed securities |
| 60,218 |
| 3,388 |
| 1,021 |
| 1,054 |
| — |
| |||||
Residential mortgage-backed securities |
| 339,370 |
| — |
| — |
| — |
| — |
| |||||
Fair value of securities held to maturity |
| $ | 441,052 |
| $ | 47,683 |
| $ | 50,271 |
| $ | 2,425 |
| $ | 831 |
|
Amortized cost |
| $ | 443,550 |
| $ | 47,820 |
| $ | 49,832 |
| $ | 2,373 |
| $ | 834 |
|
Fair value as a percentage of amortized cost |
| 99.44 | % | 99.71 | % | 100.88 | % | 102.19 | % | 99.64 | % | |||||
The primary purposes of the investment portfolio include providing a source of liquidity, providing collateral for pledging purposes against public monies and repurchase agreements, serving as a tool for interest rate risk positioning and providing a source of earnings by deploying funds which are not needed to fulfill loan demand, deposit redemptions or other liquidity purposes. Pledged securities totaled $638.2 million, or 48.4% of total securities, and $547.2 million, or 67.8% of total securities, at December 31, 2017 and 2016, respectively.
The maturities, fair values and weighted average yields of securities available for sale and held to maturity as of December 31, 2017 were (dollars in thousands):
|
| Due in 1 year or less |
| Due after 1 year |
| Due after 5 years |
| Due after |
| ||||||||||||
Available for sale(1) (2) |
| Fair |
| Weighted |
| Fair |
| Weighted |
| Fair |
| Weighted |
| Fair |
| Weighted |
| ||||
U.S. Treasury securities |
| $ | 14,934 |
| 1.44 | % | $ | 45,340 |
| 1.70 | % | $ | 74 |
| 2.00 | % | $ | — |
| — | % |
Obligations of U.S. government corporations and agencies |
| 15,117 |
| 1.31 | % | 72,218 |
| 1.50 | % | 16,330 |
| 2.11 | % | — |
| — | % | ||||
Obligations of states and political subdivisions(4) |
| 49,670 |
| 2.58 | % | 107,519 |
| 2.54 | % | 83,036 |
| 3.28 | % | 39,974 |
| 3.52 | % | ||||
Residential mortgage-backed securities |
| 182 |
| 1.48 | % | 4,663 |
| 3.27 | % | 74,658 |
| 2.34 | % | 317,933 |
| 2.27 | % | ||||
Corporate debt securities |
| 782 |
| 4.72 | % | 24,808 |
| 2.67 | % | 5,444 |
| 3.84 | % | — |
| — | % | ||||
Total |
| $ | 80,685 |
| 2.15 | % | $ | 254,548 |
| 2.12 | % | $ | 179,542 |
| 2.80 | % | $ | 357,907 |
| 2.41 | % |
|
| Due in 1 year or less |
| Due after 1 year |
| Due after 5 years |
| Due after |
| ||||||||||||
Held to maturity(1) |
| Fair |
| Weighted |
| Fair |
| Weighted |
| Fair |
| Weighted |
| Fair |
| Weighted |
| ||||
Obligations of states and political subdivisions(4) |
| $ | 4,410 |
| 2.20 | % | $ | 20,073 |
| 2.82 | % | $ | 15,092 |
| 3.25 | % | $ | 1,889 |
| 3.29 | % |
Commercial mortgage-backed securities |
| — |
| — | % | 41,428 |
| 2.19 | % | 18,790 |
| 2.63 | % | — |
| — | % | ||||
Residential mortgage-backed securities |
| — |
| — | % | — |
| — | % | — |
| — | % | 339,370 |
| 2.55 | % | ||||
Total |
| $ | 4,410 |
| 2.20 | % | $ | 61,501 |
| 2.40 | % | $ | 33,882 |
| 2.91 | % | $ | 341,259 |
| 2.56 | % |
(1) Securities are presented based upon final contractual maturity or pre-refunded date.
(2) Excludes mutual funds and other equity securities.
(3) Securities with floating rates are assumed to remain constant at their rates as of December 31, 2017.
(4) Weighted average yield calculated on a tax-equivalent basis, assuming a federal income tax rate of 35%.
We consider many factors in determining the composition of our investment portfolio including, but not limited to, credit quality, duration, interest rate risk, liquidity, tax-equivalent yield, regulatory and overall portfolio allocation. As of December 31, 2017, the Company did not have any non-U.S. Treasury securities or obligations of U.S. government corporations and agencies issued securities that exceeded 10% of the Company’s total stockholders’ equity.
Loans Held for Sale
Loans held for sale totaled $94.8 million and $256.3 million at December 31, 2017 and 2016, respectively. The amount of loans held for sale decreased from December 31, 2016, due to lower mortgage volumes and increased delivery efficiency. During the fourth quarter of 2017, the Company closed on an agreement with MB Financial Bank to transfer approximately 165 residential mortgage lenders and their associated loan portfolios located in Kansas, Missouri, Nebraska, Iowa and Colorado, which the Company acquired in the Pulaski acquisition. The sale resulted in a net gain of $0.9 million, partially mitigating the lower mortgage volumes experienced during the transition. Mortgage lending continues to remain an important part of the Company’s business. This transaction aligned the Company’s mortgage origination resources to its current market footprint.
Loans held for sale generate net interest income until loans are delivered to investors, at which point mortgage revenue will be recognized.
Portfolio Loans
The composition of our portfolio loans as of the dates indicated was as follows (dollars in thousands):
|
| As of December 31, |
| |||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||
Commercial |
| $ | 1,414,631 |
| $ | 959,888 |
| $ | 656,576 |
| $ | 601,760 |
| $ | 580,612 |
|
Commercial real estate |
| 2,354,684 |
| 1,654,164 |
| 1,208,429 |
| 1,104,151 |
| 1,092,273 |
| |||||
Real estate construction |
| 261,506 |
| 182,078 |
| 96,568 |
| 107,054 |
| 78,855 |
| |||||
Retail real estate |
| 1,460,801 |
| 1,069,060 |
| 651,191 |
| 582,073 |
| 520,653 |
| |||||
Retail other |
| 27,878 |
| 13,710 |
| 14,975 |
| 10,252 |
| 9,067 |
| |||||
Portfolio loans |
| $ | 5,519,500 |
| $ | 3,878,900 |
| $ | 2,627,739 |
| $ | 2,405,290 |
| $ | 2,281,460 |
|
Geographic distributions of portfolio loans by category were as follows (dollars in thousands):
|
| December 31, 2017 |
| |||||||||||||
|
| Illinois |
| Missouri |
| Florida |
| Indiana |
| Total |
| |||||
Commercial |
| $ | 974,392 |
| $ | 378,424 |
| $ | 19,005 |
| $ | 42,810 |
| $ | 1,414,631 |
|
Commercial real estate |
| 1,505,819 |
| 547,200 |
| 147,360 |
| 154,305 |
| 2,354,684 |
| |||||
Real estate construction |
| 87,084 |
| 74,662 |
| 26,209 |
| 73,551 |
| 261,506 |
| |||||
Retail real estate |
| 835,287 |
| 509,500 |
| 98,112 |
| 17,902 |
| 1,460,801 |
| |||||
Retail other |
| 26,230 |
| 685 |
| 961 |
| 2 |
| 27,878 |
| |||||
Portfolio loans |
| $ | 3,428,812 |
| $ | 1,510,471 |
| $ | 291,647 |
| $ | 288,570 |
| $ | 5,519,500 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less allowance for loan losses |
|
|
|
|
|
|
|
|
| 53,582 |
| |||||
Net portfolio loans |
|
|
|
|
|
|
|
|
| $ | 5,465,918 |
| ||||
|
| December 31, 2016 |
| |||||||||||||
|
| Illinois |
| Missouri |
| Florida |
| Indiana |
| Total |
| |||||
Commercial |
| $ | 565,853 |
| $ | 346,204 |
| $ | 19,207 |
| $ | 28,624 |
| $ | 959,888 |
|
Commercial real estate |
| 878,018 |
| 470,126 |
| 150,940 |
| 155,080 |
| 1,654,164 |
| |||||
Real estate construction |
| 53,142 |
| 71,430 |
| 12,789 |
| 44,717 |
| 182,078 |
| |||||
Retail real estate |
| 479,026 |
| 468,212 |
| 105,620 |
| 16,202 |
| 1,069,060 |
| |||||
Retail other |
| 12,250 |
| 565 |
| 895 |
| — |
| 13,710 |
| |||||
Portfolio loans |
| $ | 1,988,289 |
| $ | 1,356,537 |
| $ | 289,451 |
| $ | 244,623 |
| $ | 3,878,900 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less allowance for loan losses |
|
|
|
|
|
|
|
|
| 47,795 |
| |||||
Net portfolio loans |
|
|
|
|
|
|
|
|
| $ | 3,831,105 |
| ||||
Portfolio loans increased $1.6 billion, or 42.3%, as of December 31, 2017 compared to December 31, 2016 as a result of the First Community and Mid Illinois acquisitions and organic growth. Commercial balances (consisting of commercial, commercial real estate and real estate construction loans) increased $1.2 billion from December 31, 2016. Retail real estate and retail other loans increased $405.9 million from December 31, 2016. Busey Bank saw growth in its Missouri and Indiana markets where active growth efforts are underway.
Commitments to extend credit and standby letters of credit totaled $1.3 billion and $895.2 million as of December 31, 2017 and 2016, respectively.
Relationship banking, rather than transactional banking, remains a focus for the Company. Relationship banking implies a primary banking relationship with the borrower that includes, at minimum, an active deposit banking relationship in addition to the lending relationship.
The following table sets forth remaining maturities of selected loans (excluding loan accretion and certain real estate-mortgage loans and installment loans to individuals) at December 31, 2017 (dollars in thousands):
|
| 1 Year or Less |
| 1 to 5 Years |
| Over 5 Years |
| Total |
| ||||
Commercial |
| $ | 772,868 |
| $ | 498,896 |
| $ | 146,014 |
| $ | 1,417,778 |
|
Commercial real estate |
| 567,005 |
| 1,367,383 |
| 433,934 |
| 2,368,322 |
| ||||
Real estate construction |
| 186,335 |
| 50,051 |
| 26,201 |
| 262,587 |
| ||||
Total |
| $ | 1,526,208 |
| $ | 1,916,330 |
| $ | 606,149 |
| $ | 4,048,687 |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest rate sensitivity of selected loans |
|
|
|
|
|
|
|
|
| ||||
Fixed rate |
| $ | 851,506 |
| $ | 1,607,221 |
| $ | 569,435 |
| $ | 3,028,162 |
|
Adjustable rate |
| 674,702 |
| 309,109 |
| 36,714 |
| 1,020,525 |
| ||||
Total |
| $ | 1,526,208 |
| $ | 1,916,330 |
| $ | 606,149 |
| $ | 4,048,687 |
|
Allowance for Loan Losses
The following table shows activity affecting the allowance for loan losses (dollars in thousands):
|
| Years ended December 31, |
| |||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||
Average portfolio loans outstanding during period |
| $ | 4,567,259 |
| $ | 3,394,352 |
| $ | 2,518,328 |
| $ | 2,290,441 |
| $ | 2,105,769 |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Balance at beginning of period |
| $ | 47,795 |
| $ | 47,487 |
| $ | 47,453 |
| $ | 47,567 |
| $ | 48,012 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loans charged-off: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
| $ | (994 | ) | $ | (6,598 | ) | $ | (1,333 | ) | $ | (1,990 | ) | $ | (964 | ) |
Commercial real estate |
| (1,965 | ) | (470 | ) | (1,462 | ) | (1,173 | ) | (3,904 | ) | |||||
Real estate construction |
| (48 | ) | (24 | ) | — |
| (726 | ) | (1,268 | ) | |||||
Retail real estate |
| (2,691 | ) | (2,106 | ) | (1,534 | ) | (3,052 | ) | (4,015 | ) | |||||
Retail other |
| (541 | ) | (458 | ) | (365 | ) | (430 | ) | (518 | ) | |||||
Total charge-offs |
| $ | (6,239 | ) | $ | (9,656 | ) | $ | (4,694 | ) | $ | (7,371 | ) | $ | (10,669 | ) |
Recoveries: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
| $ | 3,561 |
| $ | 1,266 |
| $ | 391 |
| $ | 410 |
| $ | 213 |
|
Commercial real estate |
| 716 |
| 123 |
| 1,491 |
| 2,379 |
| 563 |
| |||||
Real estate construction |
| 458 |
| 441 |
| 284 |
| 1,612 |
| 706 |
| |||||
Retail real estate |
| 1,563 |
| 2,317 |
| 729 |
| 644 |
| 875 |
| |||||
Retail other |
| 425 |
| 267 |
| 233 |
| 212 |
| 367 |
| |||||
Total recoveries |
| $ | 6,723 |
| $ | 4,414 |
| $ | 3,128 |
| $ | 5,257 |
| $ | 2,724 |
|
Net loan recoveries (charge-offs) |
| $ | 484 |
| $ | (5,242 | ) | $ | (1,566 | ) | $ | (2,114 | ) | $ | (7,945 | ) |
Provision for loan losses |
| $ | 5,303 |
| $ | 5,550 |
| $ | 1,600 |
| $ | 2,000 |
| $ | 7,500 |
|
Balance at end of period |
| $ | 53,582 |
| $ | 47,795 |
| $ | 47,487 |
| $ | 47,453 |
| $ | 47,567 |
|
Ratios: |
|
|
|
|
|
|
|
|
|
|
| |||||
Net (recoveries) charge-offs to average portfolio loans |
| (0.01 | )% | 0.15 | % | 0.06 | % | 0.09 | % | 0.38 | % | |||||
Allowance for loan losses to portfolio loans at period end |
| 0.97 | % | 1.23 | % | 1.81 | % | 1.97 | % | 2.08 | % | |||||
Our allowance for loan losses was $53.6 million, or 1.0% of portfolio loans, and $47.8 million, or 1.2% of portfolio loans, at December 31, 2017 and 2016, respectively. As a result of acquisitions, the Company is holding $1.8 billion of acquired loans that are carried net of a fair value adjustment of $23.6 million 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 following table sets forth the allowance for loan losses by loan categories as of December 31 for each of the years indicated (dollars in thousands):
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||||||||||||
|
| Amount |
| % of |
| Amount |
| % of |
| Amount |
| % of |
| Amount |
| % of |
| Amount |
| % of |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
| $ | 14,779 |
| 25.6 | % | $ | 13,303 |
| 24.7 | % | $ | 13,115 |
| 24.9 | % | $ | 10,041 |
| 24.9 | % | $ | 10,378 |
| 25.3 | % |
Commercial real estate |
| 21,813 |
| 42.7 | % | 20,623 |
| 42.6 | % | 18,604 |
| 45.8 | % | 20,639 |
| 45.8 | % | 22,112 |
| 47.6 | % | |||||
Real estate construction |
| 2,861 |
| 4.7 | % | 1,870 |
| 4.7 | % | 1,763 |
| 3.6 | % | 2,795 |
| 4.4 | % | 3,708 |
| 3.4 | % | |||||
Retail real estate |
| 13,783 |
| 26.5 | % | 11,648 |
| 27.6 | % | 13,714 |
| 25.1 | % | 13,662 |
| 24.5 | % | 11,149 |
| 23.3 | % | |||||
Retail other |
| 346 |
| 0.5 | % | 351 |
| 0.4 | % | 291 |
| 0.6 | % | 316 |
| 0.4 | % | 220 |
| 0.4 | % | |||||
Total |
| $ | 53,582 |
| 100.0 | % | $ | 47,795 |
| 100.0 | % | $ | 47,487 |
| 100.0 | % | $ | 47,453 |
| 100.0 | % | $ | 47,567 |
| 100.0 | % |
As of December 31, 2017, management believed the level of the allowance and coverage of non-performing loans to be appropriate based upon the information available. However, additional losses may be identified in our loan portfolio as new information is obtained. We may need to provide for additional loan losses in the future as management continues to identify potential problem loans and gains further information concerning existing problem loans.
Provision for Loan Losses
The provision for loan losses is a current charge against income and represents an amount which management believes is sufficient to maintain an appropriate allowance for known and probable losses in the loan portfolio. In assessing the appropriateness of the allowance for loan losses, management considers the size and quality of the loan portfolio measured against prevailing economic conditions, regulatory guidelines, historical loan loss experience and credit quality of the portfolio. When a determination is made by management to charge-off a loan balance, a write-off is charged against the allowance for loan losses. We continue to attempt to identify problem loan situations on a proactive basis. Once problem loans are identified, adjustments to the provision for loan losses are made based upon all information available at that time.
The provision for loan losses was $5.3 million in 2017, $5.6 million in 2016 and $1.6 million in 2015. 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. However, as the acquired loans renew and as the Company originates new loan production, it is necessary to establish an allowance for losses, which represents an amount that, in management’s opinion, will be adequate to absorb probable credit losses.
Sensitive assets include non-accrual loans, loans on our classified loan reports and other loans identified as having more than reasonable potential for loss. Management reviews sensitive assets on at least a quarterly basis for changes in each applicable customer’s ability to pay and changes in valuation of underlying collateral in order to estimate probable losses. The majority of these loans are being repaid in conformance with their contracts.
Non-performing Loans
Loans are considered past due if the required principal and 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 provisions. 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 the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Typically, loans are collateral dependent. When a collateral dependent loan is classified as non-accrual it is charged down through the allowance for loan losses 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 at December 31 for each year indicated (dollars in thousands):
|
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| |||||
Non-accrual loans |
| $ | 24,624 |
| $ | 21,423 |
| $ | 12,748 |
| $ | 9,000 |
| $ | 17,164 |
|
Loans 90+ days past due and still accruing |
| 2,741 |
| 131 |
| 15 |
| 10 |
| 195 |
| |||||
Total non-performing loans |
| $ | 27,365 |
| $ | 21,554 |
| $ | 12,763 |
| $ | 9,010 |
| $ | 17,359 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Repossessed assets |
| $ | 1,282 |
| $ | 2,517 |
| $ | 779 |
| $ | — |
| $ | 1,732 |
|
Other assets acquired in satisfaction of debts previously contracted |
| 1 |
| 1 |
| 4 |
| 216 |
| 401 |
| |||||
Total other real estate owned (“OREO”) |
| $ | 1,283 |
| $ | 2,518 |
| $ | 783 |
| $ | 216 |
| $ | 2,133 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total non-performing loans and OREO |
| $ | 28,648 |
| $ | 24,072 |
| $ | 13,546 |
| $ | 9,226 |
| $ | 19,492 |
|
Non-performing loans to portfolio loans, before allowance for loan losses |
| 0.50 | % | 0.56 | % | 0.49 | % | 0.37 | % | 0.76 | % | |||||
Non-performing loans and OREO to portfolio loans, before allowance for loan losses |
| 0.52 | % | 0.62 | % | 0.52 | % | 0.38 | % | 0.85 | % | |||||
Performing restructured loans not included above |
| $ | 9,981 |
| $ | 10,652 |
| $ | 8,830 |
| $ | 11,866 |
| $ | 11,891 |
|
Total non-performing loans and OREO were $28.6 million at December 31, 2017, compared to $24.1 million at December 31, 2016. Asset quality metrics remain dependent upon market-specific economic conditions, and specific measures may fluctuate from quarter to quarter.
Potential Problem Loans
Potential problem loans are those loans which are not categorized as impaired, restructured, non-accrual or 90+ days past due, but where current information indicates that the borrower may not be able to comply with present loan repayment terms. Management assesses the potential for loss on such loans as it would with other problem loans and has considered the effect of any potential loss in determining its provision for probable loan losses. Potential problem loans totaled $70.4 million at December 31, 2017, compared to $50.2 million at December 31, 2016. Management continues to monitor these credits and anticipates that restructurings, guarantees, additional collateral or other planned actions will result in full repayment of the debts. As of December 31, 2017, management identified no other loans that represent or result from trends or uncertainties which management reasonably expected to materially impact future operating results, liquidity or capital resources.
Deposits
Deposit balances increased as a result of the First Community and Mid Illinois acquisitions. As we continue to focus on deepening our relationship value with customers, we expect to foster deposit growth. As indicated in the following table, average noninterest-bearing deposits as a percentage of average total deposits increased to 25.0% for the year ended December 31, 2017, from 23.8% for the year ended December 31, 2016, and 22.7% for the year ended December 31, 2015 (dollars in thousands):
|
| Years Ended December 31, |
| |||||||||||||||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||||||||||||||
|
| Average |
| % Total |
| Average |
| Average |
| % Total |
| Average |
| Average |
| % Total |
| Average |
| |||
Demand deposits, noninterest- bearing |
| $ | 1,252,363 |
| 25.0 | % | 0.00 | % | $ | 949,271 |
| 23.8 | % | 0.00 | % | $ | 717,854 |
| 22.7 | % | 0.00 | % |
Interest-bearing transaction deposits |
| 1,103,245 |
| 22.0 | % | 0.18 | % | 924,078 |
| 23.2 | % | 0.09 | % | 769,530 |
| 24.3 | % | 0.06 | % | |||
Saving deposits and money market deposits |
| 1,729,492 |
| 34.5 | % | 0.22 | % | 1,392,335 |
| 34.9 | % | 0.16 | % | 1,180,881 |
| 37.2 | % | 0.14 | % | |||
Time deposits |
| 927,736 |
| 18.5 | % | 0.77 | % | 721,124 |
| 18.1 | % | 0.56 | % | 500,296 |
| 15.8 | % | 0.52 | % | |||
Total |
| $ | 5,012,836 |
| 100.0 | % | 0.26 | % | $ | 3,986,808 |
| 100.0 | % | 0.18 | % | $ | 3,168,561 |
| 100.0 | % | 0.15 | % |
Borrowings
Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature daily. Short-term borrowings include FHLB advances which mature in less than one year from date of origination.
On May 5, 2017, the Company entered into an amendment to a credit agreement with a correspondent bank to extend a revolving loan facility to the Company in the maximum principal amount of $40.0 million. The loan has an annual interest rate of 2.50% plus the one-month LIBOR rate and has a maturity date of April 30, 2018. The loan also bears a non-usage fee calculated based on the average daily principal balance of the loan outstanding during the prior fiscal quarter. The Company had no outstanding amount on December 31, 2017 and 2016.
The following table sets forth the distribution of short-term borrowings and weighted average interest rates thereon as of December 31, 2017, 2016 and 2015 (dollars in thousands).
|
| December 31, |
| December 31, |
| December 31, |
| |||
Securities sold under agreements to repurchase |
|
|
|
|
|
|
| |||
Balance at end of period |
| $ | 304,566 |
| $ | 189,157 |
| $ | 172,972 |
|
Weighted average interest rate at end of period |
| 0.57 | % | 0.30 | % | 0.18 | % | |||
Maximum outstanding at any month end in year-to-date period |
| $ | 304,566 |
| $ | 216,293 |
| $ | 202,376 |
|
Average daily balance for the year-to-date period |
| $ | 213,527 |
| $ | 181,474 |
| $ | 179,662 |
|
Weighted average interest rate during period(1) |
| 0.46 | % | 0.22 | % | 0.10 | % | |||
|
|
|
|
|
|
|
| |||
Short-term borrowings, FHLB advances |
|
|
|
|
|
|
| |||
Balance at end of period |
| $ | 220,000 |
| $ | 75,000 |
| $ | — |
|
Weighted average interest rate at end of period |
| 1.42 | % | 0.63 | % | — | % | |||
Maximum outstanding at any month end in year-to-date period |
| $ | 234,600 |
| $ | 236,700 |
| $ | — |
|
Average daily balance for the year-to-date period |
| $ | 84,201 |
| $ | 96,698 |
| $ | — |
|
Weighted average interest rate during period(1) |
| 1.20 | % | 0.53 | % | — | % | |||
|
|
|
|
|
|
|
| |||
Short-term borrowings, revolving loan |
|
|
|
|
|
|
| |||
Balance at end of period |
| $ | — |
| $ | — |
| $ | — |
|
Weighted average interest rate at end of period |
| — | % | — | % | — | % | |||
Maximum outstanding at any month end in year-to-date period |
| $ | — |
| $ | 10,000 |
| $ | — |
|
Average daily balance for the year-to-date period |
| $ | — |
| $ | 2,596 |
| $ | — |
|
Weighted average interest rate during period(1) (2) |
| — | % | 4.78 | % | — | % | |||
(1)The weighted average interest rate is computed by dividing total interest for the period by the average daily balance outstanding.
(2)Includes interest and non-usage fee.
Long-term debt includes funds borrowed from the FHLB and totaled $50.0 million and $80.0 million at December 31, 2017 and 2016, respectively.
On May 25, 2017, the Company issued $40.0 million of 3.75% senior notes that mature on May 25, 2022. The senior notes are payable semi-annually on each May 25 and November 25, commencing on November 25, 2017. Additionally, on May 25, 2017, the Company issued $60.0 million of fixed-to-floating rate subordinated notes that mature on May 25, 2027. The subordinated notes, which qualify as Tier 2 capital for First Busey, are at an initial rate of 4.75% for five years and thereafter at an annual floating rate equal to three-month LIBOR plus a spread of 2.919%. The subordinated notes are payable semi-annually on each May 25 and November 25, commencing on November 25, 2017 during the five year fixed-term and thereafter each February 25, May 25, August 25 and November 25 of each year, commencing on August 25, 2022. The subordinated notes have an optional redemption in whole or in part on any interest payment date on or after May 25, 2022. The senior notes and subordinated notes are unsecured obligations of the Company. Unamortized debt issuance costs related to the senior notes and subordinated notes totaled $0.6 million and $1.0 million, respectively, at December 31, 2017. The Company used the net proceeds from the offering to finance a portion of the cash consideration for its acquisition of First Community, to redeem a portion of First Community subordinated debentures in July 2017, and to finance a portion of the cash consideration for its acquisition of Mid Illinois in October 2017, with the remaining proceeds to be used for general corporate purposes.
In relation to the First Community acquisition, the Company assumed $15.3 million in subordinated debt, of which $9.8 million was simultaneously redeemed. The remaining $5.5 million was issued on September 30, 2013, matures on September 30, 2021 and bears interest payable quarterly, at an annual interest rate of 8.625%. Beginning on September 30, 2018, the Company may, at its option, redeem the subordinated debt at a redemption price equal to the principal amount outstanding plus accrued but unpaid interest. A $0.3 million purchase accounting premium was recorded on the remaining subordinated debt.
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. The balances of these assets are dependent on the Company’s operating, investing, lending, and financing activities during any given period.
Average liquid assets are summarized in the table below (dollars in thousands):
|
| Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Cash and due from banks |
| $ | 92,184 |
| $ | 70,785 |
| $ | 86,942 |
|
Interest-bearing bank deposits |
| 130,805 |
| 232,460 |
| 237,819 |
| |||
Federal funds sold |
| 1,659 |
| 1,344 |
| — |
| |||
Total |
| $ | 224,648 |
| $ | 304,589 |
| $ | 324,761 |
|
Percent of average total assets |
| 3.6 | % | 6.1 | % | 8.3 | % | |||
First 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 or brokered deposits.
As of December 31, 2017, 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.
The ability of the Company to pay cash dividends to its stockholders and to service its debt was historically dependent on the receipt of cash dividends from its subsidiaries. Under applicable regulatory requirements, Illinois state-chartered banks such as Busey Bank and South Side Bank may not pay dividends in excess of their net profits. Because Busey Bank has been in an accumulated deficit position since 2009, it has not been able to pay dividends since that time. With prior approval from its regulators, however, an Illinois state-chartered bank in this situation may be able to reduce its capital stock, by amending its charter to decrease the authorized number of shares, and then make a subsequent distribution to its holding company. Using this approach, and with the approval of its regulators, Busey Bank has distributed funds to the Company, the most recent of which was $40.0 million on October 12, 2017. The Company expects to seek regulatory approval for additional capital distributions from Busey Bank in future periods until such time as Busey Bank is no longer in an accumulated deficit position. South Side Bank had positive retained earnings and is able to pay dividends to the Company prior to the bank merger.
Off-Balance-Sheet Arrangements
The Banks routinely enter into commitments to extend credit and standby letters of credit in the normal course of their businesses. As of December 31, 2017 and 2016, we had outstanding loan commitments and standby letters of credit of $1.3 billion and $895.2 million, respectively. The balance of commitments to extend credit represents future cash requirements and some of these commitments may expire without being drawn upon. 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.
Contractual Obligations
We have entered into certain contractual obligations and other commitments. Such obligations generally relate to funding of operations through deposits, debt issuance, and property and equipment leases.
The following table summarizes significant contractual obligations and other commitments as of December 31, 2017 (dollars in thousands):
|
|
|
|
|
| Junior |
|
|
|
|
|
|
| ||||||
|
|
|
|
|
| Subordinated |
|
|
| Senior and |
|
|
| ||||||
|
|
|
|
|
| Debt Owed to |
|
|
| Subordinated Notes, |
|
|
| ||||||
|
| Certificates of |
| Operating |
| Unconsolidated |
| Long-term |
| net of unamortized |
|
|
| ||||||
|
| Deposit |
| Leases |
| Trusts |
| Debt |
| issuance costs |
| Total |
| ||||||
2018 |
| $ | 915,514 |
| $ | 1,817 |
| $ | — |
| $ | — |
| $ | — |
| $ | 917,331 |
|
2019 |
| 271,023 |
| 1,503 |
| — |
| 20,000 |
| — |
| 292,526 |
| ||||||
2020 |
| 63,931 |
| 1,306 |
| — |
| — |
| — |
| 65,237 |
| ||||||
2021 |
| 37,949 |
| 825 |
| — |
| 18,000 |
| 5,670 |
| 62,444 |
| ||||||
2022 |
| 47,734 |
| 640 |
| — |
| — |
| 39,404 |
| 99,778 |
| ||||||
Thereafter |
| 11 |
| 1,540 |
| 71,008 |
| 12,000 |
| 59,045 |
| 131,604 |
| ||||||
Total |
| $ | 1,336,162 |
| $ | 7,631 |
| $ | 71,008 |
| $ | 50,000 |
| $ | 104,119 |
| $ | 1,568,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commitments to extend credit and standby letters of credit |
| $ | 1,337,525 |
| |||||||||||||||
Cash Flows
Net cash flows provided by operating activities totaled $253.4 million in 2017 compared to cash flows used in operating activities of $20.9 million in 2016 and compared to cash flows provided by operating activities of $61.5 million in 2015. Significant items affecting the cash flows provided by operating activities include net income, depreciation, amortization expenses, the provision for loan losses, deferred income taxes, gain on sales of mortgage loans, net of origination costs and activities related to the origination and sales of loans held for sale. Net cash provided in loan originations was $205.9 million in 2017, compared to cash used in loan originations of $54.8 million in 2016 and compared to cash provided by loan originations of $8.6 million in 2015. Fluctuations in sales are also a function of changes in market rates for mortgage loans, which influence refinance activity.
Net cash used in investing activities was $293.9 million in 2017, compared to cash provided by investment activities of $149.7 million in 2016 and compared to cash used by investment activities of $134.2 million in 2015. Significant items affecting cash flows from investing activities are those activities associated with managing the Company’s investment and loan portfolios and cash received in acquisitions. The Company experienced a net increase in loans of $169.2 million in 2017, $1.3 million in 2016, excluding acquired loans and $118.4 million in 2015.
Net cash provided by financing activities totaled $227.1 million in 2017, compared to cash used in financing activities of $281.4 million in 2016 and compared to cash provided by financial activities of $52.6 million in 2015. Significant items affecting cash flows from financing activities are debt issuance, deposits, short-term borrowings, long-term debt, payment of dividends and proceeds and redemption from stock issuances. Deposits, which represent the Company’s primary funding source, increased by $111.8 million in 2017, excluding acquired deposits, compared to a decrease of $142.1 million in 2016, excluding acquired deposits, compared to an increase of $146.4 million in 2015. Securities sold under agreements to repurchase increased $28.9 million in 2017, but decrease $6.7 million in 2016 and $25.9 million in 2015. In 2015, the Company redeemed all of the 72,664 shares of its Senior Non-Cumulative Perpetual Preferred Stock, Series C (“Series C Preferred Stock”) that had been issued to the Treasury pursuant to the Small Business Lending Fund (“SBLF”) program.
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. For 2017, the guidelines, including the capital conservation buffer, required bank holding companies and their subsidiary banks to maintain a total capital to total risk-weighted asset ratio of not less than 9.25%, Tier 1 capital to total risk-weighted asset ratio of not less than 7.25%, Common Equity Tier 1 capital to total risk-weighted asset ratio of not less than 5.75% and a Tier 1 leverage ratio of not less than 4.00%. These minimum capital requirements will increase annually until the Basel III Rule is fully phased-in on January 1, 2019. As of December 31, 2017, First Busey had a total capital to total risk-weighted asset ratio of 14.15%, a Tier 1 capital to risk-weighted asset ratio of 12.14%, Common Equity Tier 1 capital to risk-weighted asset ratio of 10.90% and a Tier 1 leverage ratio of 9.78%; Busey Bank had ratios of 12.78%, 11.82%, 11.82% and 9.80%, respectively; and South Side Bank had ratios of 22.61%, 22.55%, 22.55% and 12.75%, respectively.
Redemption of Preferred Stock Under the Small Business Lending Fund
On August 25, 2011, the Company entered into the Purchase Agreement with the Treasury, pursuant to which the Company issued and sold to the Treasury 72,664 shares of its Series C Preferred Stock, having a liquidation preference of $1,000 per share, for aggregate proceeds of $72,664,000. On December 18, 2015, the Company redeemed all of the 72,664 shares of its Series C Preferred Stock that had been issued to the Treasury pursuant to the SBLF program. The shares were redeemed at their liquidation value of $1,000 per share plus accrued and unpaid dividends to, but excluding December 18, 2015. The redemption was approved by the Company’s primary federal regulator and terminated the Company’s participation in the SBLF program. Before redemption, the Series C Preferred Stock qualified as Tier 1 capital for the Company. Non-cumulative dividends were payable quarterly on the Series C Preferred Stock, which began October 1, 2011.
CPP Warrant
In connection with the Company’s participation in the Capital Purchase Program (“CPP”), the Company issued to Treasury a warrant to purchase 382,555 shares of the Company’s common stock. Subsequent to the date of the Company’s participation in the CPP, it raised additional capital through a public offering of common stock and, as a result of that offering, the number of shares of common stock subject to the warrant were reduced by 50% to 191,278. On November 23, 2011 the Treasury completed an auction to sell its warrant in a private transaction. At December 31, 2017, this warrant to purchase 191,278 shares of the Company’s common stock, at an exercise price of $39.21, remained outstanding.
New Accounting Pronouncements
The Company reviews new accounting standards as issued. Accounting Standards Update (“ASU”) 2018-02, “Income Statement—Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income” was issued in February 2018. ASU 2018-02 allows companies to make a one-time reclassification from accumulated other comprehensive income (loss) to retained earnings for the effects of remeasuring deferred tax liabilities and assets originally recorded in other comprehensive income as a result of the change in the federal tax rate by the TCJA. The Company will adopt this guidance in the first quarter of 2018 with no impact on total stockholders’ equity or net income. Information relating to accounting pronouncements issued and applicable to the Company in 2017 appears in “Note 1. Significant Accounting Policies” in the Notes to the Consolidated Financial Statements.
Effects of Inflation
The effect of inflation on a financial institution differs significantly from the effect on an industrial company. While a financial institution’s operating expenses, particularly salaries, wages and employee benefits, are affected by general inflation, the asset and liability structure of a financial institution consists largely of monetary items. Monetary items, such as cash, loans and deposits, are those assets and liabilities which are or will be converted into a fixed number of dollars regardless of changes in prices. As a result, changes in interest rates have a more significant impact on a financial institution’s performance than does general inflation. For additional information regarding interest rates and changes in net interest income see Average Balance Sheets and Interest Rates and Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
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 First 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 First Busey’s business activities.
First Busey has an asset-liability committee, whose policy is to meet at least quarterly, to review current market conditions to attempt to structure the Consolidated Balance Sheets to ensure stable net interest income despite potential 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 year-one time horizon and a year-two time horizon, and net interest income is calculated under current market rates and then assuming permanent instantaneous shifts of +/-100, +200, +300 and +400 basis points. Management measures such changes assuming immediate and sustained shifts in the federal funds rate and other market rate indices and the 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. The model assumes assets and liabilities remain constant at the measurement date balances. The model uses repricing frequency on all variable-rate assets and liabilities. Prepayment speeds on loans have been adjusted to incorporate expected prepayment speeds in both a declining and rising rate environment.
Utilizing this measurement concept, the interest rate risk of First Busey due to an immediate and sustained change 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 (As of December 31, 2016, due to the interest rate environment, a downward adjustment in federal fund rates was not meaningful):
|
| Year-One: Basis Point Changes |
| ||||||||
|
| -100 |
| +100 |
| +200 |
| +300 |
| +400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
| 0.34 | % | (0.72 | )% | (1.61 | )% | (2.56 | )% | (3.52 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 |
| NA |
| (0.29 | )% | (1.20 | )% | (2.42 | )% | (3.86 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year-Two: Basis Point Changes |
| ||||||||
|
| -100 |
| +100 |
| +200 |
| +300 |
| +400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017 |
| (2.65 | )% | 1.53 | % | 2.91 | % | 4.14 | % | 5.22 | % |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 |
| NA |
| 2.17 | % | 3.12 | % | 3.63 | % | 3.56 | % |
Interest rate risk is monitored and managed within approved policy limits. 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 will likely differ from simulated results due to timing, magnitude and frequency of interest rate changes as well as changes in market conditions and management strategies. The above results do not take into account any management action to mitigate potential risk.
Item 8. Financial Statements and Supplementary Data
The Consolidated Financial Statements are presented beginning on page 70, and incorporated herein by reference.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
Not applicable.
Item 9A. Controls and Procedures
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 December 31, 2017, 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 December 31, 2017, 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 (i) accumulated and communicated to our management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms.
Management’s Report on Internal Control Over Financial Reporting
First Busey’s management is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Company’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s Consolidated Financial Statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
As of December 31, 2017, management assessed the effectiveness of the Company’s internal control over financial reporting based on the criteria for effective internal control over financial reporting established in “Internal Control — Integrated Framework,” issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in 2013. As permitted, management excluded from its assessment of internal control over financial reporting South Side Bank which was acquired on October 1, 2017 and accounted for approximately 9 percent of consolidated total assets and 3 percent of net income as of the year ended December 31, 2017. Based on this assessment, management determined that the Company maintained effective internal control over financial reporting as of December 31, 2017, based on the COSO criteria.
RSM US LLP, an independent registered public accounting firm that audited the Consolidated Financial Statements of the Company included in this Annual Report on Form 10-K, has issued an audit opinion on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2017. The report, which expresses an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2017, is included in this Item under the heading “Report of Independent Registered Public Accounting Firm on Internal Control over Financial Reporting.”
Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting
To the Stockholders and the Board of Directors of First Busey Corporation
Opinion on the Internal Control Over Financial Reporting
We have audited First Busey Corporation and subsidiaries’ (the Company) internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Consolidated Financial Statements of the Company and our report dated February 28, 2018 expressed an unqualified opinion.
As described in Management’s Report on Internal Control over Financial Reporting, management has excluded South Side Trust & Savings Bank of Peoria from its assessment of internal control over financial reporting as of December 31, 2017, because it was acquired by the Company in a purchase business combination in the fourth quarter of 2017. We have also excluded South Side Trust & Savings Bank of Peoria from our audit of internal control over financial reporting. South Side Trust & Savings Bank of Peoria is a wholly owned subsidiary whose total assets and net income represent approximately 9 percent and 3 percent, respectively, of the related Consolidated Financial Statement amounts as of and for the year ended December 31, 2017.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of Financial Statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of Financial Statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the Financial Statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ RSM US LLP
Champaign, Illinois
February 28, 2018
Changes in Internal Control Over Financial Reporting
During the quarter ended December 31, 2017, 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.
None.
Item 10. Directors, Executive Officers and Corporate Governance
(a) Directors of the Registrant and Corporate Governance. Information required by this Item is incorporated herein by reference to First Busey’s Proxy Statement for its 2018 Annual Meeting of Stockholders to be filed with the SEC within 120 days of First Busey’s fiscal year-end under the captions “Proposal 1: Election of Directors,” “Section 16(a) Beneficial Ownership Reporting Compliance,” and “Corporate Governance and Board of Directors Matters.”
(b) Executive Officers of the Registrant. The information required by this Item is incorporated herein by reference to Part I, Item I of this Form 10-K under the caption “Executive Officers.”
Item 11. Executive Compensation
The information required by this Item is incorporated herein by reference to First Busey’s Proxy Statement for its 2018 Annual Meeting of Stockholders to be filed with the SEC within 120 days of First Busey’s fiscal year-end under the captions “Director Compensation,” “Compensation Discussion and Analysis,” “Executive Management Compensation and Succession Committee Report,” “Compensation of Named Executive Officers,” and “Executive Management Compensation and Succession Committee Interlocks and Insider Participation.”
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Stock Incentive Plans
The following table discloses the number of outstanding options, warrants and rights granted by First Busey to participants in equity compensation plans, as well as the number of securities remaining available for future issuance under these plans as of December 31, 2017. The table provides this information separately for equity compensation plans that have and have not been approved by security holders. Additional information regarding stock incentive plans is presented in “Note 17. Share-based Compensation” in the Notes to the Consolidated Financial Statements included pursuant to Item 8.
Plan Category |
| (a) |
| (b) |
| (c) |
| |
Equity compensation plans approved by stockholders(2) |
| 921,176 | (3) | $ | 16.97 |
| 1,297,666 | (4) |
Equity compensation plans not approved by stockholders |
| — |
| — |
| — |
| |
Total |
| 921,176 |
| $ | 16.97 |
| 1,297,666 | �� |
(1)The weighted average exercise price only relates to 213,428 stock options.
(2)Includes outstanding awards under the First Busey Corporation 2010 Equity Incentive Plan, as amended, the First Busey Corporation 2004 Stock Option Plan, the Pulaski Financial Corp. 2006 Long-Term Incentive Plan, the Pulaski Financial Corp. 2002 Stock Option Plan, the First Community Financial Partners, Inc. Amended and Restated 2008 Equity Incentive Plan and the First Community Financial Partners, Inc. 2016 Equity Incentive Plan.
(3)Includes 103,963 stock options with a weighted average exercise price of $21.51 assumed in connection with the acquisition of First Community Financial Partners, Inc. and 74,465 stock options with a weighted average exercise price of $10.15 assumed in the acquisition of Pulaski Financial Corporation.
(4)Includes 895,253 shares reserved under the First Busey Corporation 2010 Equity Incentive Plan, 90,502 shares reserved under the First Busey Corporation Employee Stock Purchase Plan and 311,911 shares reserved under the First Community Financial Partners, Inc. 2016 Equity Incentive Plan.
Other information required by Item 12 is incorporated herein by reference to First Busey’s Proxy Statement for its 2018 Annual Meeting of Stockholders to be filed with the SEC within 120 days of First Busey’s fiscal year-end under the caption “Stock Ownership of Certain Beneficial Owners and Management.”
Item 13. Certain Relationships and Related Transactions, and Director Independence
The information required by this Item is incorporated herein by reference to First Busey’s Proxy Statement for its 2018 Annual Meeting of Stockholders to be filed with the SEC within 120 days of First Busey’s fiscal year-end under the captions “Certain Relationships and Related-Person Transactions” and “Corporate Governance and Board of Directors Matters.”
Item 14. Principal Accountant Fees and Services
The information required by this Item is incorporated herein by reference to First Busey’s Proxy Statement for its 2018 Annual Meeting of Stockholders to be filed with the SEC within 120 days of First Busey’s fiscal year-end under the caption “Audit and Related Fees.”
Item 15. Exhibits and Financial Statement Schedules
Exhibits
A list of exhibits to this Form 10-K is set forth on the Exhibit Index immediately following the signature page hereto and is incorporated into this report by reference. Our Consolidated Financial Statements can be found immediately following the Exhibit Index.
Stockholders may obtain a copy of any of the exhibits by writing to First Busey Corporation, Corporate Secretary, at 100 W. University, Champaign, IL 61820, or by visiting the SEC’s EDGAR database at http://www.sec.gov. The Company’s SEC file number is 0-15950.
None.
Signatures
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
| |
Date: February 28, 2018 |
| |
|
| |
| FIRST BUSEY CORPORATION | |
| BY | /s/ VAN A. DUKEMAN |
| Van A. Dukeman | |
| President and Chief Executive Officer | |
| (Principal Executive Officer) | |
|
|
|
|
|
|
| BY | /s/ ROBIN N. ELLIOTT |
| Robin N. Elliott | |
| Chief Financial Officer | |
| (Principal Financial Officer) | |
|
| |
|
|
|
| BY | /s/ JENNIFER L. SIMONS |
| Jennifer L. Simons | |
| Chief Accounting Officer | |
| (Principal Accounting Officer) | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature |
| Title |
| Date |
/s/ VAN A. DUKEMAN |
| President and Chief Executive Officer; Director |
| February 28, 2018 |
Van A. Dukeman |
| (Principal Executive Officer) |
|
|
|
|
|
|
|
/s/ ROBIN N. ELLIOTT |
| Chief Financial Officer |
| February 28, 2018 |
Robin N. Elliott |
| (Principal Financial Officer) |
|
|
|
|
|
|
|
/s/ JENNIFER L. SIMONS |
| Chief Accounting Officer |
| February 28, 2018 |
Jennifer L. Simons |
| (Principal Accounting Officer) |
|
|
|
|
|
|
|
/s/ GREGORY B. LYKINS |
| Chairman |
| February 28, 2018 |
Gregory B. Lykins |
|
|
|
|
|
|
|
|
|
/s/ JOSEPH M. AMBROSE |
| Director |
| February 28, 2018 |
Joseph M. Ambrose |
|
|
|
|
|
|
|
|
|
/s/ GEORGE BARR |
| Director |
| February 28, 2018 |
George Barr |
|
|
|
|
|
|
|
|
|
/s/ STANLEY J. BRADSHAW |
| Director |
| February 28, 2018 |
Stanley J. Bradshaw |
|
|
|
|
|
|
|
|
|
/s/ DAVID J. DOWNEY |
| Director |
| February 28, 2018 |
David J. Downey |
|
|
|
|
|
|
|
|
|
/s/ STEPHEN V. KING |
| Director |
| February 28, 2018 |
Stephen V. King |
|
|
|
|
|
|
|
|
|
/s/ E. PHILLIPS KNOX |
| Director |
| February 28, 2018 |
E. Phillips Knox |
|
|
|
|
|
|
|
|
|
/s/ V. B. LEISTER, JR. |
| Director |
| February 28, 2018 |
V. B. Leister, Jr. |
|
|
|
|
|
|
|
|
|
/s/ AUGUST C. MEYER, JR. |
| Director |
| February 28, 2018 |
August C. Meyer, Jr. |
|
|
|
|
|
|
|
|
|
/s/ GEORGE T. SHAPLAND |
| Director |
| February 28, 2018 |
George T. Shapland |
|
|
|
|
|
|
|
|
|
/s/ THOMAS G. SLOAN |
| Director |
| February 28, 2018 |
Thomas G. Sloan |
|
|
|
|
|
|
|
|
|
/s/ JON D. STEWART |
| Director |
| February 28, 2018 |
Jon D. Stewart |
|
|
|
|
|
|
|
|
|
/s/ PHYLLIS M. WISE |
| Director |
| February 28, 2018 |
Phyllis M. Wise |
|
|
|
|
Exhibit Index
Exhibit |
| Description of Exhibit |
|
|
|
2.1** |
| |
|
|
|
2.2** |
| |
|
|
|
3.1 |
| |
|
|
|
3.2 |
| |
|
|
|
4.1 |
| Certain instruments defining the rights of holders of long-term debt of the First Busey, none of which authorize a total amount of indebtedness in excess of 10% of the total assets of the First Busey and its subsidiaries on a consolidated basis, have not been filed as exhibits. First Busey hereby agrees to furnish a copy of any of these agreements to the SEC upon request. |
|
|
|
*10.1† |
| First Busey Corporation Profit Sharing Plan and Trust (filed herewith) |
|
|
|
*10.2† |
| First Busey Corporation Employee Stock Ownership Plan (filed herewith) |
|
|
|
10.3† |
| |
|
|
|
10.4† |
| |
|
|
|
10.5† |
| |
|
|
|
10.6† |
|
10.7† |
| |
|
|
|
10.8† |
| |
|
|
|
10.9† |
| |
|
|
|
10.10† |
| |
|
|
|
10.11† |
| |
|
|
|
10.12 |
| |
|
|
|
10.13† |
| |
|
|
|
10.14† |
| |
|
|
|
10.15† |
| |
|
|
|
10.16† |
| |
|
|
|
10.17† |
| |
|
|
|
10.18† |
| |
|
|
|
10.19† |
| |
|
|
|
10.20† |
|
10.21† |
| |
|
|
|
10.22 |
| |
|
|
|
10.23† |
| |
|
|
|
10.24† |
| |
|
|
|
10.25 |
| |
|
|
|
10.26† |
| |
|
|
|
*10.27† |
| |
|
|
|
10.28† |
| |
|
|
|
10.29† |
| |
|
|
|
10.30† |
| |
|
|
|
10.31† |
| |
|
|
|
10.32 |
| |
|
|
|
10.33† |
| |
|
|
|
10.34† |
|
10.35† |
| |
|
|
|
*10.36† |
| |
|
|
|
10.37† |
| |
|
|
|
*10.38† |
| |
|
|
|
10.39† |
| |
|
|
|
10.40† |
| |
|
|
|
*10.41† |
| |
|
|
|
*21.1 |
| |
|
|
|
*23.1 |
| |
|
|
|
*31.1 |
| |
|
|
|
*31.2 |
| |
|
|
|
*32.1 |
| |
|
|
|
*32.2 |
| |
|
|
|
*101 |
| Interactive Data File |
| * Filed herewith |
|
|
| ** First Busey has omitted schedules and similar attachments to the subject agreement pursuant to Item 601(b) of Regulation S-K. First Busey hereby agrees to furnish a copy of any omitted schedule or similar attachment to the SEC upon request. |
|
|
| † Management contract or compensatory plan |
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2017, 2016 AND 2015
CONTENTS
69 | |
CONSOLIDATED FINANCIAL STATEMENTS |
|
70 | |
71 | |
72 | |
73 | |
76 | |
78 |
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of First Busey Corporation
Opinion on the Financial Statements
We have audited the accompanying Consolidated Balance Sheets of First Busey Corporation and subsidiaries (the Company) as of December 31, 2017 and 2016, the related Consolidated Statements of Income, Comprehensive Income, Stockholders’ Equity, and Cash Flows for each of the three years in the period ended December 31, 2017, and the related notes to the Consolidated Financial Statements (collectively referred to as the “Financial Statements”). In our opinion, the Financial Statements present fairly, in all material respects, the financial position of the Company as of December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), First Busey Corporation and subsidiaries internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013, and our report dated February 28, 2018 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These Financial Statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s Financial Statements based on our audits. We are a public accounting firm registered with PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the Financial Statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the Financial Statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the Financial Statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Financial Statements. We believe that our audits provide a reasonable basis for our opinion.
/S/RSM US LLP
We or our predecessor firms have served as the Company’s auditor since at least 1980.
Champaign, Illinois
February 28, 2018
FIRST BUSEY CORPORATION AND SUBSIDIARIES
December 31, 2017 and 2016
|
| 2017 |
| 2016 |
| ||
|
| (dollars in thousands) |
| ||||
Assets |
|
|
|
|
| ||
Cash and cash equivalents (interest-bearing 2017 $234,889; 2016 $75,006) |
| $ | 353,272 |
| $ | 166,706 |
|
Securities available for sale, at fair value |
| 878,060 |
| 759,811 |
| ||
Securities held to maturity, at amortized cost |
| 443,550 |
| 47,820 |
| ||
Loans held for sale |
| 94,848 |
| 256,319 |
| ||
Portfolio loans (net of allowance for loan losses 2017 $53,582; 2016 $47,795) |
| 5,465,918 |
| 3,831,105 |
| ||
Premises and equipment, net |
| 116,913 |
| 77,861 |
| ||
Goodwill |
| 269,346 |
| 102,814 |
| ||
Other intangible assets, net |
| 38,727 |
| 18,462 |
| ||
Cash surrender value of bank owned life insurance |
| 126,737 |
| 79,720 |
| ||
Deferred tax asset, net |
| 17,296 |
| 20,224 |
| ||
Other assets |
| 55,973 |
| 64,328 |
| ||
Total assets |
| $ | 7,860,640 |
| $ | 5,425,170 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Deposits: |
|
|
|
|
| ||
Noninterest-bearing |
| $ | 1,597,421 |
| $ | 1,134,133 |
|
Interest-bearing |
| 4,528,544 |
| 3,240,165 |
| ||
Total deposits |
| $ | 6,125,965 |
| $ | 4,374,298 |
|
|
|
|
|
|
| ||
Securities sold under agreements to repurchase |
| 304,566 |
| 189,157 |
| ||
Short-term borrowings |
| 220,000 |
| 75,000 |
| ||
Long-term debt |
| 50,000 |
| 80,000 |
| ||
Senior notes, net of unamortized issuance costs |
| 39,404 |
| — |
| ||
Subordinated notes, net of unamortized issuance costs |
| 64,715 |
| — |
| ||
Junior subordinated debt owed to unconsolidated trusts |
| 71,008 |
| 70,868 |
| ||
Other liabilities |
| 49,979 |
| 41,533 |
| ||
Total liabilities |
| $ | 6,925,637 |
| $ | 4,830,856 |
|
|
|
|
|
|
| ||
Commitments and contingencies (see “Note 19. Outstanding Commitments and Contingent Liabilities”) |
|
|
|
|
| ||
Stockholders’ Equity |
|
|
|
|
| ||
Common stock, $.001 par value, authorized 66,666,667 shares; shares issued 2017 49,185,581; 2016 38,869,519 |
| 49 |
| 39 |
| ||
Additional paid-in capital |
| 1,084,889 |
| 781,716 |
| ||
Accumulated deficit |
| (132,122 | ) | (163,689 | ) | ||
Accumulated other comprehensive (loss) income |
| (2,810 | ) | 36 |
| ||
Total stockholders’ equity before treasury stock |
| $ | 950,006 |
| $ | 618,102 |
|
|
|
|
|
|
| ||
Common stock shares held in treasury at cost, 2017 500,638; 2016 633,232 |
| (15,003 | ) | (23,788 | ) | ||
Total stockholders’ equity |
| $ | 935,003 |
| $ | 594,314 |
|
Total liabilities and stockholders’ equity |
| $ | 7,860,640 |
| $ | 5,425,170 |
|
|
|
|
|
|
| ||
Common shares outstanding at period end |
| 48,684,943 |
| 38,236,287 |
| ||
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 2017, 2016 and 2015
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
| (dollars in thousands, except per share amounts) |
| |||||||
Interest income: |
|
|
|
|
|
|
| |||
Interest and fees on loans |
| $ | 202,643 |
| $ | 147,816 |
| $ | 100,395 |
|
Interest and dividends on investment securities: |
|
|
|
|
|
|
| |||
Taxable interest income |
| 17,803 |
| 13,987 |
| 14,330 |
| |||
Non-taxable interest income |
| 3,856 |
| 3,086 |
| 3,297 |
| |||
Total interest income |
| 224,302 |
| 164,889 |
| 118,022 |
| |||
|
|
|
|
|
|
|
| |||
Interest expense: |
|
|
|
|
|
|
| |||
Deposits |
| 12,932 |
| 7,065 |
| 4,756 |
| |||
Federal funds purchased and securities sold under agreements to repurchase |
| 978 |
| 393 |
| 182 |
| |||
Short-term borrowings |
| 1,096 |
| 641 |
| 6 |
| |||
Long-term debt |
| 550 |
| 220 |
| 46 |
| |||
Senior notes |
| 962 |
| — |
| — |
| |||
Subordinated notes |
| 1,892 |
| — |
| — |
| |||
Junior subordinated debt owed to unconsolidated trusts |
| 2,526 |
| 1,910 |
| 1,217 |
| |||
Total interest expense |
| 20,936 |
| 10,229 |
| 6,207 |
| |||
Net interest income |
| 203,366 |
| 154,660 |
| 111,815 |
| |||
Provision for loan losses |
| 5,303 |
| 5,550 |
| 1,600 |
| |||
Net interest income after provision for loan losses |
| 198,063 |
| 149,110 |
| 110,215 |
| |||
|
|
|
|
|
|
|
| |||
Non-interest income: |
|
|
|
|
|
|
| |||
Trust fees |
| 23,665 |
| 20,302 |
| 20,363 |
| |||
Commissions and brokers’ fees, net |
| 3,372 |
| 2,839 |
| 3,096 |
| |||
Remittance processing |
| 11,427 |
| 11,255 |
| 11,120 |
| |||
Fees for customer services |
| 25,841 |
| 23,253 |
| 19,083 |
| |||
Mortgage revenue |
| 11,140 |
| 11,952 |
| 7,165 |
| |||
Security gains, net |
| 1,143 |
| 1,232 |
| 380 |
| |||
Other income |
| 7,886 |
| 4,336 |
| 3,585 |
| |||
Total non-interest income |
| 84,474 |
| 75,169 |
| 64,792 |
| |||
|
|
|
|
|
|
|
| |||
Non-interest expense: |
|
|
|
|
|
|
| |||
Salaries, wages and employee benefits |
| 95,633 |
| 78,397 |
| 63,516 |
| |||
Net occupancy expense of premises |
| 13,830 |
| 11,633 |
| 8,704 |
| |||
Furniture and equipment expenses |
| 7,089 |
| 6,591 |
| 4,958 |
| |||
Data processing |
| 19,295 |
| 20,645 |
| 12,940 |
| |||
Amortization of intangible assets |
| 5,245 |
| 4,438 |
| 3,192 |
| |||
Regulatory expense |
| 2,535 |
| 2,859 |
| 2,357 |
| |||
Other expense |
| 30,799 |
| 23,299 |
| 19,638 |
| |||
Total non-interest expense |
| 174,426 |
| 147,862 |
| 115,305 |
| |||
Income before income taxes |
| 108,111 |
| 76,417 |
| 59,702 |
| |||
Income taxes |
| 45,385 |
| 26,723 |
| 20,696 |
| |||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
Preferred stock dividends |
| — |
| — |
| 700 |
| |||
Net income available for common stockholders |
| $ | 62,726 |
| $ | 49,694 |
| $ | 38,306 |
|
|
|
|
|
|
|
|
| |||
Basic earnings per common share |
| $ | 1.47 |
| $ | 1.42 |
| $ | 1.32 |
|
Diluted earnings per common share |
| $ | 1.45 |
| $ | 1.40 |
| $ | 1.32 |
|
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Years Ended December 31, 2017, 2016 and 2015
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
| (dollars in thousands) |
| |||||||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
Other comprehensive loss, before tax: |
|
|
|
|
|
|
| |||
Securities available for sale: |
|
|
|
|
|
|
| |||
Unrealized net losses on securities: |
|
|
|
|
|
|
| |||
Unrealized net holding losses arising during period |
| (3,694 | ) | (2,611 | ) | (5,418 | ) | |||
Reclassification adjustment for gains included in net income |
| (1,143 | ) | (1,232 | ) | (380 | ) | |||
Other comprehensive loss, before tax |
| (4,837 | ) | (3,843 | ) | (5,798 | ) | |||
Income tax benefit related to items of other comprehensive income |
| (1,991 | ) | (1,539 | ) | (2,321 | ) | |||
Other comprehensive loss, net of tax |
| (2,846 | ) | (2,304 | ) | (3,477 | ) | |||
Comprehensive income |
| $ | 59,880 |
| $ | 47,390 |
| $ | 35,529 |
|
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
Years Ended December 31, 2017, 2016 and 2015
(dollars in thousands, except shares and per share data)
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
| |||||||
|
|
|
|
|
| Additional |
|
|
| Other |
|
|
|
|
| |||||||
|
| Preferred |
| Common |
| Paid-in |
| Accumulated |
| Comprehensive |
| Treasury |
|
|
| |||||||
|
| Stock |
| Stock |
| Capital |
| (Deficit) |
| Income (loss) |
| Stock |
| Total |
| |||||||
Balance, December 31, 2014 |
| $ | 72,664 |
| $ | 29 |
| $ | 593,746 |
| $ | (210,384 | ) | $ | 5,817 |
| $ | (28,233 | ) | $ | 433,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
| — |
| — |
| — |
| 39,006 |
| — |
| — |
| 39,006 |
| |||||||
Other comprehensive loss |
| — |
| — |
| — |
| — |
| (3,477 | ) | — |
| (3,477 | ) | |||||||
Issuance of 15,292 shares of treasury stock for employee stock purchase plan |
| — |
| — |
| (590 | ) | — |
| — |
| 881 |
| 291 |
| |||||||
Net issuance of 59,983 shares of treasury stock for restricted stock unit vesting and related tax benefit |
| — |
| — |
| (3,784 | ) | — |
| — |
| 3,643 |
| (141 | ) | |||||||
Issuance of 612 shares of treasury stock |
| — |
| — |
| — |
| — |
| — |
| 34 |
| 34 |
| |||||||
Cash dividends common stock at $0.62 per share |
| — |
| — |
| — |
| (17,919 | ) | — |
| — |
| (17,919 | ) | |||||||
Stock dividend equivalents restricted stock units at $0.62 per share |
| — |
| — |
| 268 |
| (268 | ) | — |
| — |
| — |
| |||||||
Stock based employee compensation |
| — |
| — |
| 1,418 |
| — |
| — |
| — |
| 1,418 |
| |||||||
Preferred stock dividends |
| — |
| — |
| — |
| (700 | ) | — |
| — |
| (700 | ) | |||||||
Purchase of 333,333 shares of treasury stock |
| — |
| — |
| — |
| — |
| — |
| (6,296 | ) | (6,296 | ) | |||||||
Cash paid in lieu of fractional shares in Reverse Stock Split |
| — |
| — |
| (5 | ) | — |
| — |
| — |
| (5 | ) | |||||||
Redemption of SBLF |
| (72,664 | ) | — |
| — |
| — |
| — |
| — |
| (72,664 | ) | |||||||
Balance, December 31, 2015 |
| $ | — |
| $ | 29 |
| $ | 591,053 |
| $ | (190,265 | ) | $ | 2,340 |
| $ | (29,971 | ) | $ | 373,186 |
|
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)
Years Ended December 31, 2017, 2016 and 2015
(dollars in thousands, except shares and per share data)
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
| ||||||
|
|
|
| Additional |
|
|
| Other |
|
|
|
|
| ||||||
|
| Common |
| Paid-in |
| Accumulated |
| Comprehensive |
| Treasury |
|
|
| ||||||
|
| Stock |
| Capital |
| (Deficit) |
| Income (loss) |
| Stock |
| Total |
| ||||||
Balance, December 31, 2015 |
| $ | 29 |
| $ | 591,053 |
| $ | (190,265 | ) | $ | 2,340 |
| $ | (29,971 | ) | $ | 373,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
| — |
| — |
| 49,694 |
| — |
| — |
| 49,694 |
| ||||||
Other comprehensive loss |
| — |
| — |
| — |
| (2,304 | ) | — |
| (2,304 | ) | ||||||
Issuance of 14,749 shares of treasury stock for employee stock purchase plan |
| — |
| (616 | ) | — |
| — |
| 929 |
| 313 |
| ||||||
Net issuance of 43,396 shares of treasury stock for restricted stock unit vesting and related tax benefit |
| — |
| (3,477 | ) | — |
| — |
| 2,668 |
| (809 | ) | ||||||
Net issuance of 41,771 shares of treasury stock for stock options exercised, net of shares redeemed |
| — |
| (2,587 | ) | — |
| — |
| 2,591 |
| 4 |
| ||||||
Stock issued for acquisition of Pulaski, net of stock issuance costs |
| 10 |
| 195,188 |
| — |
| — |
| — |
| 195,198 |
| ||||||
Cash dividends on common stock of $0.68 per share |
| — |
| — |
| (22,748 | ) | — |
| — |
| (22,748 | ) | ||||||
Stock dividend equivalents on restricted stock units of $0.68 per share |
| — |
| 352 |
| (352 | ) | — |
| — |
| — |
| ||||||
Stock dividend accrued on restricted stock awards assumed with the Pulaski acquisition at $0.34 per share |
| — |
| — |
| (18 | ) | — |
| — |
| (18 | ) | ||||||
Stock based employee compensation |
| — |
| 1,803 |
| — |
| — |
| — |
| 1,803 |
| ||||||
Return of 261 equity trust shares |
| — |
| — |
| — |
| — |
| (5 | ) | (5 | ) | ||||||
Balance, December 31, 2016 |
| $ | 39 |
| $ | 781,716 |
| $ | (163,689 | ) | $ | 36 |
| $ | (23,788 | ) | $ | 594,314 |
|
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)
Years Ended December 31, 2017, 2016 and 2015
(dollars in thousands, except shares and per share data)
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
| ||||||
|
|
|
| Additional |
|
|
| Other |
|
|
|
|
| ||||||
|
| Common |
| Paid-in |
| Accumulated |
| Comprehensive |
| Treasury |
|
|
| ||||||
|
| Stock |
| Capital |
| (Deficit) |
| Income (loss) |
| Stock |
| Total |
| ||||||
Balance, December 31, 2016 |
| $ | 39 |
| $ | 781,716 |
| $ | (163,689 | ) | $ | 36 |
| $ | (23,788 | ) | $ | 594,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
| — |
| — |
| 62,726 |
| — |
| — |
| 62,726 |
| ||||||
Other comprehensive loss |
| — |
| — |
| — |
| (2,846 | ) | — |
| (2,846 | ) | ||||||
Issuance of 16,842 shares of treasury stock for employee stock purchase plan |
| — |
| (540 | ) | — |
| — |
| 1,016 |
| 476 |
| ||||||
Net issuance of 79,459 shares of treasury stock for restricted stock unit vesting and related taxes |
| — |
| (5,521 | ) | — |
| — |
| 4,864 |
| (657 | ) | ||||||
Net issuance of 64,941 shares of treasury stock for stock options exercised, net of shares redeemed |
| — |
| (3,139 | ) | — |
| — |
| 3,765 |
| 626 |
| ||||||
Stock issued for acquisition of First Community, net of stock issuance costs |
| 7 |
| 211,575 |
| — |
| — |
| — |
| 211,582 |
| ||||||
Stock issued for acquisition of Mid Illinois, net of stock issuance costs |
| 3 |
| 97,594 |
| — |
| — |
| — |
| 97,597 |
| ||||||
Cash dividends on common stock of $0.72 per share |
| — |
| — |
| (30,697 | ) | — |
| — |
| (30,697 | ) | ||||||
Stock dividend equivalents on restricted stock units of $0.72 per share |
| — |
| 452 |
| (452 | ) | — |
| — |
| — |
| ||||||
Stock dividend accrued on restricted stock awards assumed with the Pulaski acquisition at $0.54 per share |
| — |
| — |
| (10 | ) | — |
| — |
| (10 | ) | ||||||
Stock based employee compensation |
| — |
| 2,752 |
| — |
| — |
| — |
| 2,752 |
| ||||||
Return of 28,648 equity trust shares |
| — |
| — |
| — |
| — |
| (860 | ) | (860 | ) | ||||||
Balance, December 31, 2017 |
| $ | 49 |
| $ | 1,084,889 |
| $ | (132,122 | ) | $ | (2,810 | ) | $ | (15,003 | ) | $ | 935,003 |
|
See accompanying Notes to Consolidated Financial Statements.
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2017, 2016 and 2015
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
| (dollars in thousands) |
| |||||||
Cash Flows from Operating Activities |
|
|
|
|
|
|
| |||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| |||
Stock-based and non-cash compensation |
| 2,752 |
| 1,803 |
| 1,418 |
| |||
Depreciation |
| 8,577 |
| 7,295 |
| 5,697 |
| |||
Amortization of intangible assets |
| 5,245 |
| 4,438 |
| 3,192 |
| |||
Premises and equipment impairment |
| 99 |
| 756 |
| 670 |
| |||
Provision for loan losses |
| 5,303 |
| 5,550 |
| 1,600 |
| |||
Provision for deferred income taxes |
| 13,907 |
| 2,953 |
| 2,985 |
| |||
Amortization of security premiums and discounts, net |
| 6,711 |
| 6,877 |
| 8,360 |
| |||
Accretion of premiums and discounts on time deposits and trust preferred securities, net |
| (226 | ) | (669 | ) | — |
| |||
Accretion of premiums and discounts on loans, net |
| (12,205 | ) | (7,429 | ) | (1,476 | ) | |||
Net security gains |
| (1,143 | ) | (1,232 | ) | (380 | ) | |||
Gain on sales of mortgage loans, net of origination costs |
| (45,443 | ) | (28,299 | ) | (5,843 | ) | |||
Mortgage loans originated for sale |
| (1,487,726 | ) | (1,822,027 | ) | (267,737 | ) | |||
Proceeds from sales of mortgage loans |
| 1,693,632 |
| 1,767,220 |
| 276,377 |
| |||
Increase in cash surrender value of bank owned life insurance |
| (1,997 | ) | (1,522 | ) | (1,454 | ) | |||
Net (gains) losses on disposition of premises and equipment |
| (327 | ) | 251 |
| 355 |
| |||
(Decrease) increase in deferred compensation |
| (757 | ) | 142 |
| 201 |
| |||
Change in assets and liabilities: |
|
|
|
|
|
|
| |||
Decrease (increase) in other assets |
| 8,423 |
| (407 | ) | (137 | ) | |||
Decrease in other liabilities |
| (4,193 | ) | (6,288 | ) | (1,329 | ) | |||
|
|
|
|
|
|
|
| |||
Net cash provided by (used in) operating activities |
| $ | 253,358 |
| $ | (20,894 | ) | $ | 61,505 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
| |||
Purchases of securities classified available for sale |
| (141,685 | ) | (180,447 | ) | (235,291 | ) | |||
Purchases of securities classified held to maturity |
| (352,679 | ) | (2,103 | ) | (16,287 | ) | |||
Proceeds from sales of securities classified available for sale |
| 139,765 |
| 52,587 |
| 25,068 |
| |||
Proceeds from maturities of securities classified available for sale |
| 193,294 |
| 241,304 |
| 200,780 |
| |||
Proceeds from sales of securities classified held to maturity |
| — |
| 399 |
| — |
| |||
Proceeds from maturities of securities classified held to maturity |
| 11,268 |
| 3,811 |
| 480 |
| |||
Net increase in loans |
| (169,150 | ) | (1,294 | ) | (118,398 | ) | |||
Purchases of premises and equipment |
| (14,980 | ) | (8,991 | ) | (4,114 | ) | |||
Proceeds from disposition of premises and equipment |
| 2,224 |
| 2,485 |
| 312 |
| |||
Proceeds from sale of OREO properties |
| 5,024 |
| 4,498 |
| 1,090 |
| |||
Proceeds from the redemption of FHLB stock |
| 20,560 |
| 35,397 |
| — |
| |||
Purchase of FHLB stock |
| (14,470 | ) | (23,478 | ) | — |
| |||
Net cash received in acquisitions |
| 26,979 |
| 25,575 |
| 12,114 |
| |||
|
|
|
|
|
|
|
| |||
Net cash (used in) provided by investing activities |
| $ | (293,850 | ) | $ | 149,743 |
| $ | (134,246 | ) |
(continued)
FIRST BUSEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
Years Ended December 31, 2017, 2016 and 2015
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
| (dollars in thousands) |
| |||||||
Cash Flows from Financing Activities |
|
|
|
|
|
|
| |||
Net increase (decrease) in certificates of deposit |
| $ | 100,600 |
| $ | (173,385 | ) | $ | (86,574 | ) |
Net increase in demand deposits, money market and savings accounts |
| 11,188 |
| 31,322 |
| 232,931 |
| |||
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase |
| 28,898 |
| (6,655 | ) | (25,921 | ) | |||
Proceeds from short-term borrowings, net |
| 60,300 |
| (104,000 | ) | — |
| |||
Proceeds from FHLB long term advances, net |
| (30,000 | ) | (4,906 | ) | 30,000 |
| |||
Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock-based compensation |
| (2,274 | ) | (809 | ) | (269 | ) | |||
Redemption of SBLF preferred stock |
| — |
| — |
| (72,664 | ) | |||
Cash dividends paid |
| (30,707 | ) | (22,748 | ) | (18,619 | ) | |||
Proceeds from subordinated debt, net |
| 49,186 |
| — |
| — |
| |||
Proceeds from senior debt, net |
| 39,326 |
| — |
| — |
| |||
Cash payment for fractional shares related to Reverse Stock Split |
| — |
| — |
| (5 | ) | |||
Proceeds from stock options exercised |
| 906 |
| 4 |
| — |
| |||
Common stock issuance costs |
| (365 | ) | (246 | ) | — |
| |||
Purchase of treasury stock |
| — |
| — |
| (6,296 | ) | |||
|
|
|
|
|
|
|
| |||
Net cash provided by (used in) financing activities |
| 227,058 |
| (281,423 | ) | 52,583 |
| |||
|
|
|
|
|
|
|
| |||
Net increase (decrease) in cash and cash equivalents |
| 186,566 |
| (152,574 | ) | (20,158 | ) | |||
Cash and cash equivalents, beginning of period |
| 166,706 |
| 319,280 |
| 339,438 |
| |||
|
|
|
|
|
|
|
| |||
Cash and cash equivalents, ending of period |
| $ | 353,272 |
| $ | 166,706 |
| $ | 319,280 |
|
|
|
|
|
|
|
|
| |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Cash Payments for: |
|
|
|
|
|
|
| |||
Interest |
| $ | 19,342 |
| $ | 9,674 |
| $ | 6,282 |
|
Income taxes |
| 26,419 |
| 20,186 |
| 17,170 |
| |||
|
|
|
|
|
|
|
| |||
Non-cash Investing and Financing Activities: |
|
|
|
|
|
|
| |||
Other real estate acquired in settlement of loans |
| 1,417 |
| 2,775 |
| 1,251 |
| |||
|
|
|
|
|
|
|
| |||
See accompanying Notes to Consolidated Financial Statements. |
|
|
|
|
|
|
| |||
FIRST BUSEY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Significant Accounting Policies
Description of business
First Busey Corporation is a Nevada corporation and a financial holding company. The Company’s subsidiaries provide retail and commercial banking services, remittance processing, and offer a full range of financial products and services, including depository, lending, security brokerage services, investment management and fiduciary services, to individual, corporate, institutional and governmental customers through its locations in Illinois, Missouri, southwest Florida and Indianapolis, Indiana. The Company and its subsidiaries are subject to the regulations of certain regulatory agencies and undergo periodic examinations by those regulatory agencies.
2015 share and per share information has been restated for this Annual Report on Form 10-K to give retroactive effect to the Reverse Stock Split.
The significant accounting and reporting policies for the Company and its subsidiaries follow:
Basis of consolidation
The Consolidated Financial Statements include the accounts of the Company and its subsidiaries: Busey Bank and its wholly-owned subsidiaries FirsTech, Inc. and Pulaski Service Corporation; South Side Bank and its wholly-owned subsidiary Mid Illinois Insurance Services Inc.; and Busey Wealth Management, Inc. and its wholly-owned subsidiaries Busey Trust Company and Busey Capital Management, Inc. The Company and its subsidiaries maintain various LLCs that hold specific assets for risk mitigation purposes and are consolidated into these Financial Statements. All significant intercompany balances and transactions have been eliminated in consolidation.
The Consolidated Financial Statements also exclude the following wholly-owned variable interest entities: First Busey Statutory Trust II, First Busey Statutory Trust III, First Busey Statutory Trust IV, Pulaski Financial Statutory Trust I and Pulaski Financial Statutory Trust II because the Company is not the primary beneficiary.
The Consolidated Financial Statements of the Company have been prepared in conformity with GAAP and conform to predominant practice within the banking industry.
Use of estimates
In preparing the accompanying Consolidated Financial Statements in conformity with GAAP, the Company’s management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the Financial Statements and the reported amounts of revenues and expenses for the reporting period. Actual results could differ from those estimates. Material estimates which are particularly susceptible to significant change in the near-term relate to the fair value of investment securities, fair value of assets acquired and liabilities assumed in business combinations and the determination of the allowance for loan losses.
Comprehensive income (loss)
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income (loss).
Trust assets
Assets held for customers in a fiduciary or agency capacity, other than trust cash on deposit at the Company’s bank subsidiaries, are not assets of the Company and, accordingly, are not included in the accompanying Consolidated Financial Statements. Busey Trust Company had assets under care of $6.0 billion and $5.4 billion at December 31, 2017 and 2016, respectively.
Cash flows
For purposes of the Consolidated Statement of Cash Flows, cash and cash equivalents includes cash on hand, amounts due from banks and federal funds sold. Cash flows from federal funds purchased and sold, short-term borrowings, and securities sold under agreements to repurchase are reported net, since their original maturities are less than three months. Cash flows from loans and deposits are also reported net.
Securities
Securities classified as held to maturity are those debt securities that the Company intends to hold to maturity. Securities held to maturity are carried at cost, adjusted for amortization of premiums and accretion of discounts.
Securities classified as available for sale are those debt securities that the Company intends to hold for an indefinite period of time, but not necessarily to maturity, and marketable equity securities. Any decision to sell a security classified as available for sale would be based on factors including significant movements in interest rates, changes in the maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors. Securities available for sale are carried at fair value, with temporary unrealized gains and losses excluded from earnings and reported in other comprehensive income (loss).
Declines in the fair value of debt securities below their amortized cost are evaluated to determine whether they are temporary or OTTI. If the Company (a) has the intent to sell a debt security or (b) it is more likely than not that the Company will be required to sell the debt security before its anticipated recovery, the Company recognizes the entire unrealized loss in earnings as an OTTI loss. If neither of these conditions are met, the Company evaluates whether a credit loss exists. The impairment is separated into (c) the amount of the total impairment related to the credit loss and (d) the amount of total impairment related to all other factors. The amount of the total OTTI related to the credit loss is recognized in earnings and the amount related to all other factors is recognized in other comprehensive income (loss).
The Company also evaluates whether the decline in fair value of an equity security is temporary or OTTI. In determining whether an unrealized loss on an equity security is temporary or OTTI, management considers various factors, including the magnitude and duration of the impairment, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to hold the equity security to forecasted recovery.
Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.
Loans held for sale
Loans held for sale consist of loans that management does not intend to hold until maturity. Loans held for sale include mortgage loans conforming to established guidelines which the Company intends to sell to investors and/or the secondary mortgage market. Loans held for sale are recorded at their fair values, as the Company has elected to apply the fair value method of accounting, with changes in fair value recognized in earnings, consistent with the provisions in ASC Topic 820, Fair Value Measurement. Fair value adjustments are recorded as an adjustment to mortgage revenues. The fair value of loans held for sale are measured using observable quoted market or contract prices or market price equivalents, consistent with those used by other market participants. Consistent with the fair value principles of ASC Topic 820, any direct loan origination fees and costs related to loans accounted for at fair value are recognized when earned or incurred rather than capitalized and accounted for as a part of the cost basis of loans held for sale.
Loan servicing
Servicing assets are recognized when servicing rights are acquired or retained through the sale of mortgage and government-guaranteed commercial loans. Servicing rights are initially recorded at fair value which is determined using a valuation model that calculates the present value of estimated future net servicing income. Capitalized servicing rights are reported in other assets and are amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. The amortization of mortgage servicing rights is included in mortgage revenue. The amortization of government-guaranteed commercial loans is included in other income.
Servicing rights are periodically evaluated for impairment based on the fair value of those rights as compared to book value. Fair values are estimated using discounted cash flows based on current expected future prepayment rates. For purposes of measuring impairment, the rights must be stratified by one or more predominant risk characteristics of the underlying loans. The Company stratifies its capitalized servicing rights based on the type of the underlying loans. The amount of impairment allowance recognized is the amount, if any, by which the amortized cost of the rights for each stratum exceeds its fair value. If the Company later determines that all or a portion of the impairment no longer exists for a particular group of loans, a reduction of the allowance may be recorded as an increase to income. The Company had no impairment recorded at December 31, 2017 and 2016.
Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal and are recorded as income when earned.
Portfolio loans
Loan receivables that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at the principal balance outstanding, net of purchase premiums and discounts, charge-offs, the allowance for loan losses, and any net deferred origination fees or costs on loans.
Loan origination fees, net of certain direct loan origination costs, are deferred and the net amount is amortized as an adjustment of the related loan’s yield. The Company amortizes the net amount over the contractual life of the related loan. However, for long-term, fixed-rate residential mortgages, the Company has anticipated prepayments and assumes an estimated economic life for the amortization period.
Interest income is accrued daily on outstanding loan balances. 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 provisions. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. Past due status is based on the contractual terms of the loan.
Interest accrued in the current year but not collected for loans that are placed on non-accrual status or charged-off is reversed against interest income. Interest accrued during the prior year but not collected for loans that are placed on non-accrual status or charged-off is charged against the allowance for loan losses. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Purchased credit-impaired loans
In conjunction with business combinations, the Company purchased loans, some of which have shown evidence of credit deterioration since origination. These purchased credit-impaired (“PCI”) loans are recorded at fair value at acquisition date, factoring in credit losses expected to be incurred over the life of the loan. Accordingly, the seller’s allowance for loan losses is not carried over or recorded as of the acquisition date.
PCI loans are reviewed individually or are aggregated into pools of loans based on common risk characteristics. The Company estimates the amount and timing of expected cash flows and the excess of the cash flows expected to be collected over the recorded investment, if material, is considered to be the accretable yield and is recognized as interest income over the life. The excess of the contractual cash flows over the cash flows expected to be collected is considered to be the nonaccretable difference.
Over the life of the loans, expected cash flows continue to be estimated and any increases in expected cash flows over those expected at purchase date in excess of fair value that are significant and probable are adjusted through the accretable yield on a prospective basis. Any subsequent decreases in expected cash flows over those expected at purchase date that are probable are recognized by recording an allowance for loan losses.
Allowance for loan losses
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance for loan losses when management believes the uncollectibility of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to revision as more information becomes available.
The allowance consists of specific and general components. The specific component considers loans that are classified as impaired. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying amount of that loan. The general component covers non-classified loans and classified loans not considered impaired, and is based on historical loss experience adjusted for qualitative factors. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss experience.
Premises and equipment, net
Land is stated at cost less accumulated depreciation of depreciable land improvements. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed principally by the straight-line method over the estimated useful lives of the assets. The estimated useful lives for premises and equipment are:
Asset Description |
| Estimated Useful Life |
|
Buildings and improvements |
| 3 – 40 years |
|
Furniture and equipment |
| 3 – 10 years |
|
Long-lived assets
Long-lived assets, including premises and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable. An impairment loss would be recognized when estimated undiscounted future cash flows from operations of the asset are less than the carrying value of the asset. The cash flows used for this analysis are those directly associated with and that are expected to arise as a direct result of the use and eventual disposition of the asset. An impairment loss would be measured by the amount by which the carrying value of the asset exceeds its fair value.
Other real estate owned
OREO represents properties acquired through foreclosure or other proceedings in settlement of loans. OREO is held for sale and is recorded at the date of foreclosure at the fair value of the properties less estimated costs of disposal, which establishes a new cost basis. Any adjustment to fair value at the time of transfer to OREO is charged to the allowance for loan losses. Property is evaluated regularly to ensure the recorded amount is supported by its current fair value, and valuation allowances to reduce the carrying amount to fair value less estimated costs to dispose are recorded as necessary. Revenue, expense, gains and losses from the operations of foreclosed assets are included in operations.
Goodwill
Goodwill represents the excess of the cost of a business acquired over the fair value of the new assets acquired. Goodwill is not amortized, but is subject to at least annual impairment assessments. The Company has established December 31 as the annual impairment assessment date. As part of this analysis, the reporting unit’s carrying value is compared to its fair value.
The Company estimates the fair value of its reporting units as of the measurement date utilizing valuation methodologies including the comparable transactions approach and the control premium approach. Goodwill is considered impaired if the carrying value of the reporting unit exceeds its fair value. There was no impairment determined at December 31, 2017 and 2016. See “Note 10. Goodwill and Other Intangible Assets” for further discussion.
Cash surrender value of bank-owned life insurance
The Company has purchased life insurance policies on certain executives and senior officers. Life insurance is recorded at its cash surrender value.
ASC Topic 715, “Compensation—Retirement Benefits” requires an employer to recognize a liability for post-employment benefits promised to an employee based on an arrangement between an employer and an employee. In an endorsement split-dollar arrangement, the employer owns and controls the policy, and the employer and employee split the life insurance policy’s cash surrender value and/or death benefits. If the employer agrees to maintain a life insurance policy during the employee’s retirement, the present value of the cost of maintaining the insurance policy would be accrued over the employee’s active service period. Similarly, if the employer agrees to provide the employee with a death benefit, the present value of the death benefit would be accrued over the employee’s active service period. The Company has an accrued liability, included in other liabilities, for this arrangement.
Transfers of financial assets
Transfers of financial assets are accounted for as sales only when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the assets have been isolated from the Company, (2) the transferee obtains the right to pledge or exchange the assets it received, and no condition both constrains the transferee from taking advantage of its right to pledge or exchange and provides more than a modest benefit to the transferor, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets.
Income taxes
The Company is subject to income taxes in the U.S. federal and various state jurisdictions. The Company and its subsidiaries file consolidated federal and state income tax returns with each subsidiary computing its taxes on a separate entity basis. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state or local tax examinations by tax authorities for the years before 2013.
The Company has maintained significant net deferred tax assets for deductible temporary differences, the largest of which relates to the allowance for loan losses. For income tax return purposes, only actual charge-offs are deductible, not the provision for loan losses. The Company took a one-time, non-cash charge of $8.1 million in the fourth quarter of 2017 as a result of the revaluation of the Company’s net deferred tax position following the enactment of the TCJA.
Under GAAP, a valuation allowance is required to be recognized if it is more likely than not that the deferred tax assets will not be realized. The determination of the recoverability of the deferred tax assets is highly subjective and dependent upon judgment concerning management’s evaluation of both positive and negative evidence, the forecasts of future income, applicable tax planning strategies, and assessments of the current and future economic and business conditions.
The Company evaluated the recoverability of its net deferred tax assets and established a valuation allowance for a state net operating loss carryforward that is not expected to be fully realized. Management believes that it is more likely than not that the deferred tax assets included in the accompanying Consolidated Financial Statements will be fully realized. The Company determined that no valuation allowance was required for any other deferred tax assets as of December 31, 2017.
Positions taken in tax returns may be subject to challenge upon examination by the taxing authorities. Uncertain tax positions are initially recognized in the Consolidated Financial Statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. When applicable, the Company recognizes interest accrued related to unrecognized tax benefits and penalties in operating expenses. The Company had no accruals for payments of interest and penalties at December 31, 2017 and 2016.
At December 31, 2017, the Company was not under examination by any tax authority.
Treasury Stock
Treasury stock acquired is recorded at cost. Treasury stock issued is valued based on the “first-in, first-out” method. Gains and losses on issuance are recorded as increases or decreases to additional paid-in capital.
Stock-based employee compensation
During the first quarter of 2010, the Company adopted the First Busey Corporation 2010 Equity Incentive Plan (“2010 Equity Plan”), which was approved at the annual stockholders meeting on May 19, 2010. During the second quarter of 2015, the Company adopted an amendment to revise some technical terms to the 2010 Equity Plan, which was approved at the annual stockholders meeting on May 20, 2015, and can be found as Appendix C of the Company’s Proxy Statement for the 2015 Annual Meeting of Stockholders. The Company will make all future grants under this plan.
The Company’s equity incentive plans are designed to encourage ownership of its common stock by its employees and directors, to provide additional incentive for them to promote the success of the Company’s business, and to attract and retain talented personnel. All of the Company’s employees and directors and those of its subsidiaries are eligible to receive awards under the plans. See “Note 17. Share-based Compensation” for further discussion.
The Company calculates the compensation cost of its non-vested stock awards (restricted stock units) based on the Company’s stock price on the grant date multiplied by the number of units granted. This cost is recorded over a specified requisite service period (i.e. vesting period) ranging from one to five years. As the restricted stock units cliff vest, the cost is recorded using straight-line amortization. No compensation cost is recognized for unvested awards that are forfeited.
Segment disclosure
Operating segments are components of a business that (i) engage in business activities from which the component may earn revenues and incur expenses; (ii) has operating results that are reviewed regularly by the entity’s chief operating decision maker to make decisions about resources to be allocated to the segments and assess their performance; and (iii) for which discrete financial information is available. The Company’s operations are managed along three operating segments consisting of Banking, Remittance Processing and Wealth Management.
Business Combinations
Business combinations are accounted for under ASC Topic 805, Business Combinations, using the acquisition method of accounting. The acquisition method of accounting requires an acquirer to recognize the assets acquired and the liabilities assumed at the acquisition date measured at their fair values as of that date. To determine the fair values, the Company may rely on third-party valuations, such as appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques. Under the acquisition method of accounting, the Company will identify the acquirer and the closing date and apply applicable recognition principles.
On January 8, 2015, First Busey completed its acquisition of Herget Financial, which was headquartered in Pekin, Illinois. On April 30, 2016, First Busey completed its acquisition of Pulaski, which was headquartered in St. Louis, Missouri. On July 2, 2017 First Busey completed its acquisition of First Community, which was headquartered in Joliet, Illinois and on October 1, 2017, First Busey completed its acquisition of Mid Illinois, which was headquartered in Peoria, Illinois. Operating results are included with the Company’s results of operations since each date of acquisition. See “Note 2. Acquisitions” in the Notes to the Consolidated Financial Statements for further information relating to these acquisitions.
Acquisition related costs are costs the Company incurs to effect a business combination. Those costs may include legal, accounting, valuation, other professional or consulting fees, system conversions and marketing costs. The Company will account for acquisition related costs as expenses in the periods in which the costs are incurred and the services are received. Costs that the Company expects, but is not obligated to incur in the future, to effect its plan to exit an activity of an acquiree or to terminate the employment of an acquiree’s employees are not liabilities at the acquisition date. Instead, the Company will recognize these costs in its post-combination Financial Statements in accordance with other applicable accounting guidance.
Derivative Financial Instruments
The Company enters into derivative financial instruments, including interest rate lock commitments issued to residential loan customers for loans that will be held for sale, forward sales commitments to sell residential mortgage loans to loan investors, interest rate swaps and foreign currency forward contracts. These instruments have certain interest rate risk characteristics that change in value based upon changes in the capital markets.
Interest Rate Lock Commitments. Commitments to originate loans held for sale (interest rate lock commitments), which primarily consist of commitments to originate fixed-rate residential mortgage loans, are recorded at their fair value in other assets or other liabilities in the Consolidated Financial Statements, with changes in the fair value of the corresponding derivative financial assets or liabilities recorded as either a charge or credit to mortgage revenues during the period in which the changes occurred. Such derivative financial instruments are recorded as an adjustment to the carrying value of the resulting loan once funded.
Forward Sales Commitments. As a general rule, the Company economically hedges loans held for sale and interest rate lock commitments issued to its residential loan customers related to loans that will be held for sale by obtaining corresponding best-efforts forward sales commitments with an investor to sell the loans at an agreed-upon price at the time the interest rate locks are issued to the customers. Forward sales commitments that meet the definition of derivative financial instruments under ASC Topic 815, Derivatives and Hedging, are carried at their fair value in other assets or other liabilities in the Consolidated Financial Statements. The Company does not designate these forward sales commitments for hedge accounting treatment, and accordingly, changes in fair value of the corresponding derivative financial asset or liability are recorded as either a charge or credit to mortgage revenue during the period in which the changes occur.
Interest Rate Swaps. The Company enters into derivative financial instruments to manage interest rate risk exposure associated with specific commercial loan relationships, at the time such loans are originated. The Company offsets each customer derivative with a bank counterparty. These derivatives are carried at their fair value in other assets or other liabilities in the Consolidated Financial Statements. The Company does not designate these interest rate swaps for hedge accounting treatment, and accordingly, changes in fair value of the corresponding derivative financial asset or liability are recorded in non-interest income and expense.
Foreign Currency Derivatives. The Company had entered into derivative financial instruments as part of its foreign currency risk management strategies until June 2017. These derivative financial instruments consisted of foreign currency forward contracts to accommodate the business needs of its customers. These derivatives were carried at their fair value in other assets or other liabilities in the Consolidated Financial Statements. The Company did not designate these foreign currency forward contracts for hedge accounting treatment, and accordingly, changes in fair value of the corresponding derivative financial asset or liability were recorded in non-interest income and expense.
Earnings per share
Basic earnings per share is computed by dividing net income available to common stockholders for the period by the weighted average number of common shares outstanding, which include deferred stock units that are vested but not delivered.
Diluted earnings per common share is computed using the treasury stock method and reflects the potential dilution that could occur if the Company’s outstanding stock options were exercised and restricted stock units were vested. Stock options and restricted stock units for which the exercise or the grant price exceeds the average market price over the period have an anti-dilutive effect and are excluded from the calculation. At December 31, 2017, 75,387 outstanding options, 191,278 warrants and 9,425 restricted stock units were anti-dilutive and excluded from the calculation of common stock equivalents. At December 31, 2016, 28,350 outstanding options, 191,278 warrants and 132,017 restricted stock units were anti-dilutive and excluded from the calculation of common stock equivalents.
Earnings per common share, adjusted to reflect the Reverse Stock Split, have been computed as follows (dollars in thousands, except per share data):
|
| For the Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Net income available to common stockholders |
| $ | 62,726 |
| $ | 49,694 |
| $ | 38,306 |
|
Shares: |
|
|
|
|
|
|
| |||
Weighted average common shares outstanding |
| 42,685 |
| 35,081 |
| 28,928 |
| |||
Dilutive effect of outstanding options, warrants and restricted stock units as determined by the application of the treasury stock method |
| 441 |
| 332 |
| 175 |
| |||
|
|
|
|
|
|
|
| |||
Weighted average common shares outstanding, as adjusted for diluted earnings per share calculation |
| 43,126 |
| 35,413 |
| 29,103 |
| |||
|
|
|
|
|
|
|
| |||
Basic earnings per common share |
| $ | 1.47 |
| $ | 1.42 |
| $ | 1.32 |
|
|
|
|
|
|
|
|
| |||
Diluted earnings per common share |
| $ | 1.45 |
| $ | 1.40 |
| $ | 1.32 |
|
Reclassifications
Reclassifications have been made to certain prior year account balances, with no effect on net income or stockholders’ equity, to be consistent with the classifications adopted as of and for the year ended December 31, 2017.
Subsequent events
The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the Consolidated Financial Statements included in this Annual Report on Form 10-K were issued. There were no significant subsequent events for the year ended December 31, 2017 through the filing date of these Consolidated Financial Statements.
Impact of new financial accounting standards
ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” ASU 2014-09 outlines a single model for companies to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. ASU 2014-09 will require that companies recognize revenue based on the value of transferred goods or services as they occur in the contract and will also require additional disclosures. The new authoritative guidance was originally effective for reporting periods after December 15, 2016. In August 2015, ASU 2015-14, “Revenue from Contracts with Customers (Topic 606)” was issued to delay the effective date of ASU 2014-09 by one year. The FASB issued four subsequent ASUs in 2016 which are intended to improve and clarify the implementation guidance related to ASU 2014-09. The Company’s revenue is comprised of net interest income, which is explicitly excluded from the scope of ASU 2014-09, and non-interest income. The Company is complete with its overall assessment of non-interest income and reviewing of related contracts potentially affected by the guidance. The Company’s assessment indicates the adoption of this guidance will not materially change the method in which non-interest income is recognized. In addition, the Company is evaluating the expanded disclosure requirement. The Company adopted the guidance on January 1, 2018 and a cumulative effect adjustment to retained earnings was not necessary.
ASU 2016-01, “Financial Instruments — Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.” ASU 2016-01 is intended to improve the recognition and measurement of financial instruments by, among other things, requiring: equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income; to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; separate presentation of financial assets and financial liabilities by measurement category and form of financial assets; eliminating the requirement to disclose the method and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the Balance Sheet; and requiring an entity to present separately in other comprehensive income (loss) the portion of the total change in fair value of a liability resulting from the change in the instrument-specific credit risk when the fair value option has been elected for the liability. ASU 2016-01 was effective on January 1, 2018 and the adoption of this guidance did not have a material impact on its Consolidated Financial Statements.
ASU 2016-02, “Leases (Topic 842).” ASU 2016-02 intends to increase transparency and comparability among organizations by recognizing all lease transactions (with terms in excess of 12 months) on the Consolidated Balance Sheet as a lease liability and a right-of-use asset. The guidance also requires qualitative and quantitative disclosures designed to assess the amount, timing and uncertainty of cash flows arising from leases. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. Upon adoption, the lessee will apply the new standard retrospectively to all periods presented or retrospectively using a cumulative effect adjustment in the year of adoption. The Company is evaluating the impact this guidance will have on its Consolidated Financial Statements and related disclosures.
ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 implements a comprehensive change in estimating impairment from the current model of losses inherent in loans and securities held to maturity. This current expected credit loss model is expected to result in earlier recognition of losses. ASU 2016-13 will be effective in the first quarter of 2020. The Company’s implementation team is analyzing the provisions of ASU 2016-13, including evaluating the impact this guidance will have on its Consolidated Financial Statements and related disclosures.
ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.” ASU 2016-15 provides clarification regarding how certain cash receipts and cash payments are presented and classified in the Consolidated Statements of Cash Flows. This update is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years, with early adoption permitted. The Company does not expect the adoption of this guidance to have a material impact to its Consolidated Financial Statements.
ASU 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory.” ASU 2016-16 is intended to improve the accounting for the income tax consequences of intra-entity transfers of assets other than inventory by requiring an entity to recognize the income tax consequences when a transfer occurs, instead of when an asset is sold to an outside party. This guidance is effective for annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years. The new standard will require adoption on a modified retrospective basis through a cumulative-effect adjustment to retained earnings, and early adoption is permitted. The Company does not expect the adoption of this guidance to have a material impact on its Consolidated Financial Statements.
ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business.” ASU 2017-01 clarifies the definition and provides a more robust framework to use in determining when a set of assets and activities constitutes a business. ASU 2017-01 is intended to provide guidance when evaluating whether transactions should be accounted for as acquisitions of assets or businesses. This guidance is effective for annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years, and is not expected to have a significant impact to the Company’s Consolidated Financial Statements.
ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” ASU 2017-04 is intended to simplify goodwill impairment testing by eliminating the second step of the analysis. ASU 2017-04 requires entities to compare the fair value of a reporting unit with its carrying amount and recognize an impairment charge for any amount by which the carrying amount exceeds the reporting unit’s fair value, to the extent that the loss recognized does not exceed the amount of goodwill allocated to that reporting unit. This guidance is effective for annual and interim periods beginning after December 15, 2019, with early adoption permitted. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements.
ASU 2017-08, “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities.” ASU 2017-08 shortens the amortization period for certain callable debt securities held at a premium, requiring the premium to be amortized to the earliest call date. ASU 2017-08 does not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements.
ASU 2017-09, “Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting.” ASU 2017-09 provides guidance on determining which changes to the terms and conditions of share-based payment awards, including stock options, require an entity to apply modification accounting under Topic 718. This guidance is effective for annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years, with early adoption permitted. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements.
ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” ASU 2017-12 amends Topic 815 to reduce the cost and complexity of applying hedge accounting and expand the types of relationships that qualify for hedge accounting. The guidance eliminates the requirement to separately measure and report hedge ineffectiveness, requires all items that affect earnings to be presented in the same income statement line as the hedged item, provides new alternatives for applying hedge accounting to additional hedging strategies and measuring the hedged item in fair value hedges of interest rate risk, and expects to reduce the cost and complexity of applying hedge accounting by easing the requirements for effective testing, hedge documentation and application of the critical terms match method, and reducing the risk of material error corrections if a company applies the shortcut method incorrectly. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements.
Note 2. Acquisitions
Pulaski Financial Corp.
On April 30, 2016, First Busey completed its acquisition of Pulaski, which was headquartered in St. Louis, Missouri. Pulaski Bank, which was Pulaski’s wholly-owned bank subsidiary prior to the acquisition, offered a full line of quality retail and commercial banking products through thirteen full-service banking centers in the St. Louis metropolitan area. The operating results of Pulaski are included with the Company’s results of operations since the date of acquisition. First Busey operated Pulaski Bank as a separate subsidiary from May 1, 2016 until November 4, 2016, when it was merged with and into Busey Bank. At that time, Pulaski Bank’s banking centers became banking centers of Busey Bank.
Under the terms of the definitive agreement, at the effective time of the acquisition, each share of Pulaski common stock issued and outstanding was converted into the right to receive 0.79 shares of First Busey common stock and cash in lieu of fractional shares. The market value of the 9.4 million shares of First Busey common stock issued at the effective time of the acquisition was approximately $193.0 million based on First Busey’s closing stock price of $20.44 on April 29, 2016. In addition, all of the options to purchase shares of Pulaski common stock that were outstanding at the acquisition date were converted into options to purchase shares of First Busey common stock, adjusted for the 0.79 exchange ratio.
This transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at their estimated fair values on the date of acquisition. The total consideration paid, which was used to determine the amount of goodwill resulting from the transaction, also included the fair value of outstanding Pulaski stock options that were converted into options to purchase common shares of First Busey. As the total consideration paid for Pulaski exceeded the net assets acquired, goodwill of $77.3 million was recorded as a result of the acquisition. Goodwill recorded in the transaction, which reflected the synergies expected from the acquisition and the enhanced revenue opportunities from the Company’s broader service capabilities in the St. Louis market, is not tax deductible, and was assigned to the Banking operating segment.
First Busey incurred an insignificant amount of expenses related to the acquisition of Pulaski for the twelve months ended December 31, 2017. First Busey incurred $10.0 million in pre-tax expenses related to the acquisition of Pulaski for the twelve months ended December 31, 2016, including professional and legal fees of $1.2 million to directly consummate the acquisition, all of which are reported as a component of non-interest expense in the accompanying Consolidated Financial Statements. The remainder of the expenses primarily related to data processing conversion expenses and restructuring expenses.
The following table presents the assets acquired and liabilities assumed of Pulaski as of April 30, 2016 and their fair value estimates (dollars in thousands):
|
| As Recorded by |
| Fair Value |
| As Recorded by |
| |||
Assets acquired: |
|
|
|
|
|
|
| |||
Cash and cash equivalents |
| $ | 25,580 |
| $ | — |
| $ | 25,580 |
|
Securities |
| 47,895 |
| 105 | (a) | 48,000 |
| |||
Loans held for sale |
| 184,856 |
| — |
| 184,856 |
| |||
Portfolio loans |
| 1,243,913 |
| (14,452 | )(b) | 1,229,461 |
| |||
Premises and equipment |
| 17,236 |
| (667 | )(c) | 16,569 |
| |||
OREO |
| 5,022 |
| (2,534 | )(d) | 2,488 |
| |||
Goodwill |
| 3,939 |
| (3,939 | )(e) | — |
| |||
Other intangible assets |
| — |
| 15,468 | (f) | 15,468 |
| |||
Other assets |
| 70,365 |
| (122 | )(g) | 70,243 |
| |||
Total assets acquired |
| 1,598,806 |
| (6,141 | ) | 1,592,665 |
| |||
|
|
|
|
|
|
|
| |||
Liabilities assumed: |
|
|
|
|
|
|
| |||
Deposits |
| 1,226,906 |
| 1,102 | (h) | 1,228,008 |
| |||
Other borrowings |
| 205,840 |
| 906 | (i) | 206,746 |
| |||
Trust preferred securities |
| 19,589 |
| (3,805 | )(j) | 15,784 |
| |||
Other liabilities |
| 24,594 |
| (612 | )(k) | 23,982 |
| |||
Total liabilities assumed |
| 1,476,929 |
| (2,409 | ) | 1,474,520 |
| |||
|
|
|
|
|
|
|
| |||
Net assets acquired |
| $ | 121,877 |
| $ | (3,732 | ) | $ | 118,145 |
|
|
|
|
|
|
|
|
| |||
Consideration paid: |
|
|
|
|
|
|
| |||
Cash |
|
|
|
|
| $ | 5 |
| ||
Common stock |
|
|
|
|
| 192,990 |
| |||
Fair value of stock options assumed |
|
|
|
|
| 2,454 |
| |||
Total consideration paid |
|
|
|
|
| 195,449 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
|
|
|
| $ | 77,304 |
| ||
Explanation:
(a) | Fair value adjustments of the securities portfolio as of the acquisition date. |
(b) | Fair value adjustments based on the Company’s evaluation of the acquired loan portfolio and write-off of net deferred loan costs. In addition, the allowance for loan losses recorded by Pulaski was eliminated, but is not reflected in the table. $16.9 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. |
(c) | Fair value adjustments based on the Company’s evaluation of the acquired premises and equipment. The reduction in depreciation expense will be recorded using the straight-line method over the estimated useful life associated with each type of premises and equipment adjusted. |
(d) | Fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio. |
(e) | Eliminate Pulaski’s existing goodwill. |
(f) | Recording of the core deposit intangible asset on the acquired core deposit accounts. Amount to be amortized using a sum of years digits method over a 14 year useful life. |
(g) | Fair value adjustment of other assets at the acquisition date. |
(h) | Fair value adjustment to time deposits. Amount to be amortized over two years in a manner that approximates the level yield method. |
(i) | Fair value adjustment to the FHLB borrowings. Such borrowings were repaid shortly after the acquisition date, so there was no premium amortization. |
(j) | Fair value adjustment to the trust preferred securities at the acquisition date. Amount to be accreted over the weighted average remaining life of 18 years in a manner that approximates the level yield method. |
(k) | Fair value adjustment of other liabilities at the acquisition date. |
The loans acquired in this transaction were recorded at fair value with no carryover of any existing allowance for loan losses. Loans that were not deemed to be credit-impaired at the acquisition date were accounted for under FASB ASC 310-20, Receivables-Nonrefundable Fees and Other Costs, and were subsequently considered as part of the Company’s determination of the adequacy of the allowance for loan losses. PCI loans, which are loans with evidence of credit quality deterioration at the date of acquisition, were accounted for under ASC 310-30, Receivables — Loans and Debt Securities Acquired with Deteriorated Credit Quality. As of the acquisition date, the aggregate principal outstanding and aggregate fair value of the acquired performing loans, including loans held for sale, both rounded to $1.4 billion. The difference between the aggregate principal balance outstanding and aggregate fair value of $16.6 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. As of the acquisition date, the aggregate principal balance outstanding of PCI loans totaled $21.2 million and the aggregate fair value of PCI loans totaled $9.7 million, which became such loans’ new carrying value. At December 31, 2017, PCI loans related to this transaction with a carrying value of $1.0 million were outstanding. Material activity includes PCI loans with a carrying value of $6.2 million sold to outside parties in the third quarter of 2016 and a commercial PCI loan with a carrying value of $1.6 million collected in the fourth quarter of 2016. For PCI loans, the difference between contractually required payments at the acquisition date and the cash flow expected to be collected is referred to as the non-accretable difference. Further, the excess of cash flows expected at acquisition over the fair value is referred to as the accretable yield. The accretable yield, as of the acquisition date, of $0.3 million on PCI loans was expected to be recognized over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method; however, the majority was accelerated in 2016 as a result of the third quarter loan sale and fourth quarter collection.
The following table provides the unaudited pro forma information for the results of operations for the twelve months ended December 31, 2016, as if the acquisition had occurred January 1, 2016. The pro forma results combine the historical results of Pulaski in the Company’s Consolidated Statements of Income, adjusted for the impact of the application of the acquisition method of accounting including loan discount accretion, intangible assets amortization, and deposit and trust preferred securities premium accretion, net of taxes. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2016. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, expense efficiencies or asset dispositions. Only the acquisition related expenses that had been recognized are included in net income in the table below (dollars in thousands):
|
| Pro Forma |
| |
|
| Twelve Months Ended |
| |
|
| December 31, 2016 |
| |
Total revenues (net interest income plus non-interest income) |
| $ | 245,861 |
|
Net income |
| 46,276 |
| |
Diluted earnings per common share |
| 1.20 |
| |
First Community Financial Partners, Inc.
On July 2, 2017, the Company completed its acquisition of First Community, which was headquartered in Joliet, Illinois. Founded in 2004, First Community operated nine banking centers in Will, DuPage and Grundy Counties, which encompass portions of the southwestern suburbs of Chicago. The operating results of First Community are included with the Company’s results of operations since the date of acquisition. First Busey operated First Community Financial Bank as a separate subsidiary from July 3, 2017 until November 3, 2017, when it was merged with and into Busey Bank. At that time, First Community Financial Bank’s banking centers became banking centers of Busey Bank.
Under the terms of the merger agreement with First Community, at the effective time of the acquisition, each share of First Community common stock issued and outstanding was converted into the right to receive 0.396 shares of the Company’s common stock, cash in lieu of fractional shares and $1.35 cash consideration per share. The market value of the 7.2 million shares of First Busey common stock issued at the effective time of the acquisition was approximately $211.1 million based on First Busey’s closing stock price of $29.32 on June 30, 2017. In addition, certain options to purchase shares of First Community common stock that were outstanding at the acquisition date were converted into options to purchase shares of First Busey common stock, adjusted for the 0.44 option exchange ratio, and the fair value was included in the purchase price. Further, the purchase price included cash payouts relating to unconverted stock options and restricted stock units outstanding as of the acquisition date.
This transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at their estimated fair values on the date of acquisition. Fair values are subject to refinement for up to one year after the closing date of July 2, 2017 as additional information regarding the closing date fair values become available; however, the Company does not expect any further adjustments will be necessary. The total consideration paid, which was used to determine the amount of goodwill resulting from the transaction, also included the fair value of outstanding First Community stock options that were converted into options to purchase common shares of First Busey and cash paid out relating to stock options and restricted stock units not converted. As the total consideration paid for First Community exceeded the net assets acquired, goodwill of $116.0 million was recorded as a result of the acquisition. Goodwill recorded in the transaction, which reflected the synergies expected from the acquisition and the greater revenue opportunities from the Company’s broader service capabilities in the Chicagoland area, is not tax deductible, and was assigned to the Banking operating segment.
First Busey incurred $4.5 million in pre-tax expenses related to the acquisition of First Community for the twelve months ended December 31, 2017, including professional and legal fees of $1.6 million to directly consummate the acquisition, all of which were reported as a component of non-interest expense in the accompanying Consolidated Financial Statements. The remainder of the expenses primarily related to data processing conversion expenses and restructuring expenses.
The following table presents the First Community assets acquired and liabilities assumed as of July 2, 2017 and their fair value estimates (dollars in thousands):
|
| As Recorded by |
| Fair Value |
| As Recorded by |
| |||
Assets acquired: |
|
|
|
|
|
|
| |||
Cash and cash equivalents |
| $ | 60,686 |
| $ | — |
| $ | 60,686 |
|
Securities |
| 166,046 |
| (203 | )(a) | 165,843 |
| |||
Loans held for sale |
| 905 |
| — |
| 905 |
| |||
Portfolio loans |
| 1,103,987 |
| (7,404 | )(b) | 1,096,583 |
| |||
Premises and equipment |
| 21,682 |
| (3,588 | )(c) | 18,094 |
| |||
OREO |
| 915 |
| (193 | )(d) | 722 |
| |||
Other intangible assets |
| 701 |
| 13,278 | (e) | 13,979 |
| |||
Other assets |
| 41,644 |
| 111 | (f) | 41,755 |
| |||
Total assets acquired |
| 1,396,566 |
| 2,001 |
| 1,398,567 |
| |||
|
|
|
|
|
|
|
| |||
Liabilities assumed: |
|
|
|
|
|
|
| |||
Deposits |
| 1,134,584 |
| (229 | )(g) | 1,134,355 |
| |||
Other borrowings |
| 125,471 |
| 280 | (h) | 125,751 |
| |||
Other liabilities |
| 11,503 |
| 359 | (i) | 11,862 |
| |||
Total liabilities assumed |
| 1,271,558 |
| 410 |
| 1,271,968 |
| |||
|
|
|
|
|
|
|
| |||
Net assets acquired |
| $ | 125,008 |
| $ | 1,591 |
| $ | 126,599 |
|
|
|
|
|
|
|
|
| |||
Consideration paid: |
|
|
|
|
|
|
| |||
Cash |
|
|
|
|
| $ | 24,557 |
| ||
Cash payout of options and restricted stock units |
|
|
|
|
| 6,182 |
| |||
Common stock |
|
|
|
|
| 211,120 |
| |||
Fair value of stock options assumed |
|
|
|
|
| 722 |
| |||
Total consideration paid |
|
|
|
|
| 242,581 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
|
|
|
| $ | 115,982 |
| ||
Explanation:
(a) | Fair value adjustments of the securities portfolio as of the acquisition date. |
(b) | Fair value adjustments based on the Company’s evaluation of the acquired loan portfolio and write-off of net deferred loan costs. In addition, the allowance for loan losses recorded by First Community was eliminated, but is not reflected in the table. $15.0 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. |
(c) | Fair value adjustments based on the Company’s evaluation of the acquired premises and equipment. The reduction in depreciation expense will be recorded using the straight-line method over the estimated useful life associated with each type of premises and equipment adjusted. |
(d) | Fair value adjustment based on the Company’s evaluation of the acquired OREO portfolio. |
(e) | Elimination of First Community’s existing core deposit intangible asset and recording of the core deposit intangible asset on the acquired core deposit accounts. Amount to be amortized using a sum of years digits method over a 14 year useful life. |
(f) | Fair value adjustment of other assets at the acquisition date. |
(g) | Fair value adjustment to time deposits. Amount to be accreted over two years in a manner that approximates the level yield method. |
(h) | Fair value adjustment to borrowings. Amount to be amortized over the 15 month remaining life of debt in a manner that approximates the level yield method. |
(i) | Fair value adjustment of other liabilities at the acquisition date. |
The loans acquired in this transaction were recorded at fair value with no carryover of any existing allowance for loan losses. Loans that were not deemed to be credit-impaired at the acquisition date were accounted for under FASB ASC 310-20, Receivables-Nonrefundable Fees and Other Costs, and were subsequently considered as part of the Company’s determination of the adequacy of the allowance for loan losses. PCI loans were accounted for under ASC 310-30, Receivables — Loans and Debt Securities Acquired with Deteriorated Credit Quality. As of the acquisition date, the aggregate principal outstanding and aggregate fair value of the acquired performing loans, including loans held for sale, both rounded to $1.1 billion. The difference between the aggregate principal balance outstanding and aggregate fair value of $14.4 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. As of the acquisition date, the aggregate principal balance outstanding of PCI loans totaled $17.9 million and the aggregate fair value of PCI loans totaled $12.5 million, which became such loans’ new carrying value. At December 31, 2017, PCI loans related to this transaction with a carrying value of $5.1 million were outstanding, with the decrease relating to collections. For PCI loans, the difference between contractually required payments at the acquisition date and the cash flow expected to be collected is referred to as the non-accretable difference. Further, the excess of cash flows expected at acquisition over the fair value is referred to as the accretable yield. The accretable yield, as of the acquisition date, of $0.6 million on PCI loans was expected to be recognized over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method; however, $0.2 million was accelerated in 2017 as a result of collections.
Since the acquisition date of July 2, 2017 and until November 3, 2017 when First Community Financial Bank merged into Busey Bank, First Community Financial Bank earned total revenues of $19.3 million and net income of $4.4 million, which is included in the Company’s Consolidated Statements of Income for the year ended December 31, 2017. The following table provides the unaudited pro forma information for the results of operations for the twelve months ended December 31, 2017 and 2016, as if the acquisition had occurred January 1, 2016. The pro forma results combine the historical results of First Community into the Company’s Consolidated Statements of Income, including the impact of purchase accounting adjustments including loan discount accretion, intangible assets amortization, deposit accretion and premises accretion, net of taxes. The 2016 pro forma results reflect Pulaski pro forma information as well, which is shown separately above. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2016. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, expense efficiencies or asset dispositions. Only the merger related expenses that have been recognized are included in net income in the table below (dollars in thousands):
|
| Pro Forma |
| ||||
|
| Twelve Months Ended December 31, |
| ||||
|
| 2017 |
| 2016 |
| ||
Total revenues (net interest income plus non-interest income) |
| $ | 316,417 |
| $ | 293,190 |
|
Net income |
| 67,413 |
| 59,326 |
| ||
Diluted earnings per common share |
| 1.47 |
| 1.29 |
| ||
Mid Illinois Bancorp, Inc.
On October 1, 2017, the Company completed its acquisition of Mid Illinois, under which each share of Mid Illinois common stock issued and outstanding as of the effective time was converted into, at the election of the stockholder the right to receive, either (i) $227.94 in cash, (ii) 7.5149 shares of the Company’s common stock, or (iii) mixed consideration of $68.38 in cash and 5.2604 shares of the Company’s common stock, subject to certain adjustments and proration. In the aggregate, total consideration consisted of 70% stock and 30% cash. Mid Illinois stockholders electing the cash consideration option were subject to proration under the terms of the merger agreement with Mid Illinois and ultimately received a mixture of cash and stock consideration. It is anticipated that South Side Bank will be merged with and into Busey Bank in the first quarter of 2018. At the time of the bank merger, South Side Bank’s banking centers will become banking centers of Busey Bank. Founded in 1922, South Side Bank operates as a state chartered commercial and trust bank with thirteen banking centers located within the greater Peoria area. South Side Bank also owns Mid-Illinois Insurance Services, Inc.
This transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at their estimated fair values on the date of acquisition. Fair values are subject to refinement for up to one year after the closing date of October 1, 2017. As the total consideration paid for Mid Illinois exceeded the net assets acquired, goodwill of $50.6 million was recorded as a result of the acquisition. Goodwill recorded in the transaction, which reflected the synergies expected from the acquisition and expansion within the greater Peoria area, is not tax deductible, and was assigned to the Banking operating segment.
First Busey incurred $2.5 million in pre-tax expenses related to the acquisition of Mid Illinois for the twelve months ended December 31, 2017, including professional and legal fees of $1.3 million to directly consummate the acquisition, all of which were reported as a component of non-interest expense in the accompanying Consolidated Financial Statements.
The following table presents the Mid Illinois assets acquired and liabilities assumed as of October 1, 2017 and their fair value estimates (dollars in thousands):
|
| As Recorded by |
| Fair Value |
| As Recorded by |
| |||
Assets acquired: |
|
|
|
|
|
|
| |||
Cash and cash equivalents |
| $ | 39,444 |
| $ | (1 | )(a) | $ | 39,443 |
|
Securities |
| 208,247 |
| (244 | )(b) | 208,003 |
| |||
Loans held for sale |
| 5,031 |
| — |
| 5,031 |
| |||
Portfolio loans |
| 364,939 |
| (8,288 | )(c) | 356,651 |
| |||
Premises and equipment |
| 11,061 |
| 5,490 | (d) | 16,551 |
| |||
Goodwill |
| 423 |
| (423 | )(e) | — |
| |||
Other intangible assets |
| — |
| 11,531 | (f) | 11,531 |
| |||
Other assets |
| 33,239 |
| (5,336 | )(g) | 27,903 |
| |||
Total assets acquired |
| 662,384 |
| 2,729 |
| 665,113 |
| |||
|
|
|
|
|
|
|
| |||
Liabilities assumed: |
|
|
|
|
|
|
| |||
Deposits |
| 505,586 |
| 331 | (h) | 505,917 |
| |||
Other borrowings |
| 61,040 |
| — |
| 61,040 |
| |||
Other liabilities |
| 10,017 |
| 480 | (i) | 10,497 |
| |||
Total liabilities assumed |
| 576,643 |
| 811 |
| 577,454 |
| |||
|
|
|
|
|
|
|
| |||
Net assets acquired |
| $ | 85,741 |
| $ | 1,918 |
| $ | 87,659 |
|
|
|
|
|
|
|
|
| |||
Consideration paid: |
|
|
|
|
|
|
| |||
Cash |
|
|
|
|
| $ | 40,507 |
| ||
Common stock |
|
|
|
|
| 97,702 |
| |||
Total consideration paid |
|
|
|
|
| 138,209 |
| |||
|
|
|
|
|
|
|
| |||
Goodwill |
|
|
|
|
| $ | 50,550 |
| ||
Explanation:
(a) | Fair value adjustments of cash and cash equivalents as of the acquisition date. |
(b) | Fair value adjustments of the securities portfolio as of the acquisition date. |
(c) | Fair value adjustments based on the Company’s evaluation of the acquired loan portfolio and write-off of net deferred loan fees and costs. In addition, the allowance for loan losses recorded by Mid Illinois was eliminated, but is not reflected in the table. $5.5 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. |
(d) | Fair value adjustments based on the Company’s evaluation of the acquired premises and equipment. The increase in depreciation expense will be recorded using the straight-line method over the estimated useful life associated with each type of premises and equipment adjusted. |
(e) | Eliminate Mid Illinois’s existing goodwill. |
(f) | Recording of the core deposit intangible asset on the acquired core deposit accounts of $10.6 million. Amount to be amortized using a sum of years digits method over a 12 year useful life. Recording of the customer list intangible asset of $0.9 million. Amount to be amortized using a sum of years digits method over an 8 year useful life. |
(g) | Fair value adjustment of other assets at the acquisition date. |
(h) | Fair value adjustment to time deposits. Amount to be amortized over two years in a manner that approximates the level yield method. |
(i) | Fair value adjustment of other liabilities at the acquisition date. |
The loans acquired in this transaction were recorded at fair value with no carryover of any existing allowance for loan losses. Loans that were not deemed to be credit-impaired at the acquisition date were accounted for under FASB ASC 310-20, Receivables-Nonrefundable Fees and Other Costs, and were subsequently considered as part of the Company’s determination of the adequacy of the allowance for loan losses. PCI loans were accounted for under ASC 310-30, Receivables — Loans and Debt Securities Acquired with Deteriorated Credit Quality. As of the acquisition date, the aggregate principal outstanding was $362.4 million and aggregate fair value of the acquired performing loans was $357.0 million, including loans held for sale. The difference between the aggregate principal balance outstanding and aggregate fair value of $5.4 million is expected to be accreted over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method. As of the acquisition date, the aggregate principal balance outstanding of PCI loans totaled $7.6 million and the aggregate fair value of PCI loans totaled $4.7 million, which became such loans’ new carrying value. At December 31, 2017, PCI loans related to this transaction with a carrying value of $4.5 million were outstanding. For PCI loans, the difference between contractually required payments at the acquisition date and the cash flow expected to be collected is referred to as the non-accretable difference. Further, the excess of cash flows expected at acquisition over the fair value is referred to as the accretable yield. The accretable yield, as of the acquisition date, of $0.1 million on PCI loans was expected to be recognized over the estimated four year remaining life of the respective loans in a manner that approximates the level yield method.
Since the acquisition date, South Side Bank earned total revenues of $6.5 million and net income of $2.0 million, which is included in the Company’s Consolidated Statements of Income for the year ended December 31, 2017.
Note 3. Cash and Cash Equivalents
The Banks are required to maintain certain cash reserve balances with the Federal Reserve Bank of Chicago, which may be offset by cash on hand. The required reserve balances as of December 31, 2017 and 2016 were approximately $27.0 million and $22.5 million, respectively.
The Company maintains its cash in deposit accounts the balance of which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts. Management believes the Company is not exposed to any significant credit risk on cash and cash equivalents.
Note 4. Securities
The amortized cost, unrealized gains and losses and fair values of securities are summarized as follows (dollars in thousands):
|
|
|
| Gross |
| Gross |
|
|
| ||||
|
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| ||||
|
| Cost |
| Gains |
| Losses |
| Value |
| ||||
December 31, 2017: |
|
|
|
|
|
|
|
|
| ||||
Available for sale |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
| $ | 60,829 |
| $ | 7 |
| $ | (488 | ) | $ | 60,348 |
|
Obligations of U.S. government corporations and agencies |
| 104,807 |
| 1 |
| (1,143 | ) | 103,665 |
| ||||
Obligations of states and political Subdivisions |
| 280,216 |
| 1,160 |
| (1,177 | ) | 280,199 |
| ||||
Residential mortgage-backed securities |
| 400,661 |
| 612 |
| (3,837 | ) | 397,436 |
| ||||
Corporate debt securities |
| 30,946 |
| 132 |
| (44 | ) | 31,034 |
| ||||
Total debt securities |
| 877,459 |
| 1,912 |
| (6,689 | ) | 872,682 |
| ||||
Mutual funds and other equity securities |
| 5,378 |
| — |
| — |
| 5,378 |
| ||||
Total |
| $ | 882,837 |
| $ | 1,912 |
| $ | (6,689 | ) | $ | 878,060 |
|
|
|
|
|
|
|
|
|
|
| ||||
Held to maturity |
|
|
|
|
|
|
|
|
| ||||
Obligations of states and political Subdivisions |
| $ | 41,300 |
| $ | 228 |
| $ | (64 | ) | $ | 41,464 |
|
Commercial mortgage-backed securities |
| 60,474 |
| 41 |
| (297 | ) | 60,218 |
| ||||
Residential mortgage-backed securities |
| 341,776 |
| 25 |
| (2,431 | ) | 339,370 |
| ||||
Total |
| $ | 443,550 |
| $ | 294 |
| $ | (2,792 | ) | $ | 441,052 |
|
|
|
|
| Gross |
| Gross |
|
|
| ||||
|
| Amortized |
| Unrealized |
| Unrealized |
| Fair |
| ||||
|
| Cost |
| Gains |
| Losses |
| Value |
| ||||
December 31, 2016: |
|
|
|
|
|
|
|
|
| ||||
Available for sale |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
| $ | 74,784 |
| $ | 185 |
| $ | (25 | ) | $ | 74,944 |
|
Obligations of U.S. government corporations and agencies |
| 79,577 |
| 46 |
| (496 | ) | 79,127 |
| ||||
Obligations of states and political Subdivisions |
| 154,438 |
| 1,093 |
| (593 | ) | 154,938 |
| ||||
Residential mortgage-backed securities |
| 303,641 |
| 1,390 |
| (2,782 | ) | 302,249 |
| ||||
Corporate debt securities |
| 142,836 |
| 630 |
| (123 | ) | 143,343 |
| ||||
Total debt securities |
| 755,276 |
| 3,344 |
| (4,019 | ) | 754,601 |
| ||||
Mutual funds and other equity securities |
| 4,475 |
| 735 |
| — |
| 5,210 |
| ||||
Total |
| $ | 759,751 |
| $ | 4,079 |
| $ | (4,019 | ) | $ | 759,811 |
|
|
|
|
|
|
|
|
|
|
| ||||
Held to maturity |
|
|
|
|
|
|
|
|
| ||||
Obligations of states and political Subdivisions |
| $ | 44,333 |
| $ | 122 |
| $ | (160 | ) | $ | 44,295 |
|
Commercial mortgage-backed securities |
| 3,487 |
| 23 |
| (122 | ) | 3,388 |
| ||||
Total |
| $ | 47,820 |
| $ | 145 |
| $ | (282 | ) | $ | 47,683 |
|
The amortized cost and fair value of debt securities as of December 31, 2017, by contractual maturity or pre-refunded date, are shown below. Mutual funds and other equity securities do not have stated maturity dates and therefore are not included in the following maturity summary. Mortgages underlying mortgage-backed securities may be called or prepaid; therefore, actual maturities could differ from the contractual maturities. All mortgage-backed securities were issued by U.S. government agencies and corporations (dollars in thousands).
|
| Available for sale |
| Held to maturity |
| ||||||||
|
| Amortized |
| Fair |
| Amortized |
| Fair |
| ||||
|
| Cost |
| Value |
| Cost |
| Value |
| ||||
Due in one year or less |
| $ | 80,769 |
| $ | 80,685 |
| $ | 4,418 |
| $ | 4,410 |
|
Due after one year through five years |
| 256,441 |
| 254,548 |
| 61,673 |
| 61,501 |
| ||||
Due after five years through ten years |
| 179,392 |
| 179,542 |
| 33,799 |
| 33,882 |
| ||||
Due after ten years |
| 360,857 |
| 357,907 |
| 343,660 |
| 341,259 |
| ||||
Total |
| $ | 877,459 |
| $ | 872,682 |
| $ | 443,550 |
| $ | 441,052 |
|
Realized gains and losses related to sales of securities available for sale are summarized as follows (dollars in thousands):
|
| For the Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Gross security gains |
| $ | 1,259 |
| $ | 1,383 |
| $ | 401 |
|
Gross security (losses) |
| (116 | ) | (151 | ) | (21 | ) | |||
|
|
|
|
|
|
|
| |||
Net security gains |
| $ | 1,143 |
| $ | 1,232 |
| $ | 380 |
|
The tax provision for these net realized gains and losses was $0.4 million for the years ended December 31, 2017 and 2016, and $0.1 million for the year ended December 31, 2015.
Investment securities with carrying amounts of $638.2 million and $547.2 million on December 31, 2017 and 2016, respectively, were pledged as collateral for public deposits, securities sold under agreements to repurchase and for other purposes as required or permitted by law.
Information pertaining to securities with gross unrealized losses at December 31, 2017 and 2016 aggregated by investment category and length of time that individual securities have been in a continuous loss position follows (dollars in thousands):
|
| Continuous unrealized |
| Continuous unrealized |
| Total, gross |
| ||||||||||||
|
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| ||||||
|
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses |
| ||||||
December 31, 2017: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. Treasury securities |
| $ | 59,773 |
| $ | (488 | ) | $ | — |
| $ | — |
| $ | 59,773 |
| $ | (488 | ) |
Obligations of U.S. government corporations and agencies |
| 78,610 |
| (636 | ) | 24,831 |
| (507 | ) | 103,441 |
| (1,143 | ) | ||||||
Obligations of states and political subdivisions |
| 162,213 |
| (1,027 | ) | 12,045 |
| (150 | ) | 174,258 |
| (1,177 | ) | ||||||
Residential mortgage-backed securities |
| 223,261 |
| (1,428 | ) | 90,930 |
| (2,409 | ) | 314,191 |
| (3,837 | ) | ||||||
Corporate debt securities |
| 16,176 |
| (44 | ) | — |
| — |
| 16,176 |
| (44 | ) | ||||||
Total temporarily impaired securities |
| $ | 540,033 |
| $ | (3,623 | ) | $ | 127,806 |
| $ | (3,066 | ) | $ | 667,839 |
| $ | (6,689 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Obligations of states and political subdivisions |
| $ | 17,939 |
| $ | (64 | ) | $ | — |
| $ | — |
| $ | 17,939 |
| $ | (64 | ) |
Commercial mortgage-backed securities |
| 44,514 |
| (214 | ) | 2,374 |
| (83 | ) | 46,888 |
| (297 | ) | ||||||
Residential mortgage-backed securities |
| 277,826 |
| (2,431 | ) | — |
| — |
| 277,826 |
| (2,431 | ) | ||||||
Total temporarily impaired securities |
| $ | 340,279 |
| $ | (2,709 | ) | $ | 2,374 |
| $ | (83 | ) | $ | 342,653 |
| $ | (2,792 | ) |
|
| Continuous unrealized |
| Continuous unrealized |
| Total, gross |
| ||||||||||||
|
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| ||||||
|
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses |
| ||||||
December 31, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
U.S. Treasury securities |
| $ | 9,997 |
| $ | (25 | ) | $ | — |
| $ | — |
| $ | 9,997 |
| $ | (25 | ) |
Obligations of U.S. government corporations and agencies |
| 46,209 |
| (496 | ) | — |
| — |
| 46,209 |
| (496 | ) | ||||||
Obligations of states and political subdivisions |
| 64,832 |
| (585 | ) | 1,154 |
| (8 | ) | 65,986 |
| (593 | ) | ||||||
Residential mortgage-backed securities |
| 168,898 |
| (2,782 | ) | — |
| — |
| 168,898 |
| (2,782 | ) | ||||||
Corporate debt securities |
| 32,749 |
| (123 | ) | — |
| — |
| 32,749 |
| (123 | ) | ||||||
Total temporarily impaired securities |
| $ | 322,685 |
| $ | (4,011 | ) | $ | 1,154 |
| $ | (8 | ) | $ | 323,839 |
| $ | (4,019 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Obligations of states and political subdivisions |
| $ | 24,558 |
| $ | (160 | ) | $ | — |
| $ | — |
| $ | 24,558 |
| $ | (160 | ) |
Commercial mortgage-backed securities |
| 2,385 |
| (122 | ) | — |
| — |
| 2,385 |
| (122 | ) | ||||||
Total temporarily impaired securities |
| $ | 26,943 |
| $ | (282 | ) | $ | — |
| $ | — |
| $ | 26,943 |
| $ | (282 | ) |
Securities are periodically evaluated for OTTI. The total number of securities in the investment portfolio in an unrealized loss position as of December 31, 2017 was 658, and represented a loss of 0.93% of the aggregate carrying value. As of December 31, 2017, the Company does not intend to sell such securities and it is more likely than not that the Company will recover the amortized cost prior to being required to sell the securities. Full collection of the amounts due according to the contractual terms of the securities is expected; therefore, the Company does not consider these investments to be OTTI at December 31, 2017.
The Company had available for sale obligations of state and political subdivisions with a fair value of $280.2 million and $154.9 million as of December 31, 2017 and 2016, respectively. In addition, the Company had held to maturity obligations of state and political subdivisions with a fair value of $41.5 million and $44.3 million at December 31, 2017 and 2016, respectively.
As of December 31, 2017, the fair value of the Company’s obligations of state and political subdivisions portfolio was comprised of $271.7 million of general obligation bonds and $50.0 million of revenue bonds issued by 446 issuers, primarily consisting of states, counties, cities, towns, villages and school districts. The Company held investments in general obligation bonds in 36 states (including the District of Columbia), including nine states in which the aggregate fair value exceeded $5.0 million. The Company held investments in revenue bonds in 22 states, including three states where the aggregate fair value exceeded $5.0 million.
As of December 31, 2016, the fair value of the Company’s obligations of state and political subdivisions portfolio was comprised of $163.6 million of general obligation bonds and $35.6 million of revenue bonds issued by 260 issuers, primarily consisting of states, counties, cities, towns, villages and school districts. The Company held investments in general obligation bonds in 29 states (including the District of Columbia), including seven states in which the aggregate fair value exceeded $5.0 million. The Company held investments in revenue bonds in 16 states, including two states where the aggregate fair value exceeded $5.0 million.
The amortized cost and fair values of the Company’s portfolio of general obligation bonds are summarized in the following tables by the issuers’ state:
December 31, 2017:
|
|
|
|
|
|
|
| Average Exposure |
| |||
|
| Number of |
| Amortized |
| Fair |
| Per Issuer |
| |||
U.S. State |
| Issuers |
| Cost |
| Value |
| (Fair Value) |
| |||
Illinois |
| 97 |
| $ | 95,340 |
| $ | 95,344 |
| $ | 983 |
|
Wisconsin |
| 41 |
| 27,852 |
| 27,809 |
| 678 |
| |||
Texas |
| 46 |
| 27,485 |
| 27,514 |
| 598 |
| |||
Michigan |
| 34 |
| 19,641 |
| 19,849 |
| 584 |
| |||
Ohio |
| 20 |
| 15,172 |
| 15,162 |
| 758 |
| |||
Pennsylvania |
| 18 |
| 12,189 |
| 12,174 |
| 676 |
| |||
New Jersey |
| 15 |
| 7,755 |
| 7,760 |
| 517 |
| |||
Missouri |
| 10 |
| 5,759 |
| 5,747 |
| 575 |
| |||
Minnesota |
| 8 |
| 5,657 |
| 5,667 |
| 708 |
| |||
Other |
| 92 |
| 54,649 |
| 54,633 |
| 594 |
| |||
Total general obligations bonds |
| 381 |
| $ | 271,499 |
| $ | 271,659 |
| $ | 713 |
|
December 31, 2016:
|
|
|
|
|
|
|
| Average Exposure |
| |||
|
| Number of |
| Amortized |
| Fair |
| Per Issuer |
| |||
U.S. State |
| Issuers |
| Cost |
| Value |
| (Fair Value) |
| |||
Illinois |
| 70 |
| $ | 59,120 |
| $ | 59,182 |
| $ | 845 |
|
Wisconsin |
| 31 |
| 21,390 |
| 21,479 |
| 693 |
| |||
Texas |
| 16 |
| 10,731 |
| 10,702 |
| 669 |
| |||
Michigan |
| 38 |
| 23,233 |
| 23,472 |
| 618 |
| |||
Ohio |
| 10 |
| 11,009 |
| 11,005 |
| 1,100 |
| |||
Pennsylvania |
| 10 |
| 10,242 |
| 10,235 |
| 1,023 |
| |||
Iowa |
| 3 |
| 5,332 |
| 5,345 |
| 1,782 |
| |||
Other |
| 43 |
| 22,028 |
| 22,192 |
| 516 |
| |||
Total general obligations bonds |
| 221 |
| $ | 163,085 |
| $ | 163,612 |
| $ | 740 |
|
The general obligation bonds are diversified across many issuers, with $4.0 million and $3.4 million being the largest exposure to a single issuer at December 31, 2017 and 2016, respectively. Accordingly, as of December 31, 2017 and 2016, the Company did not hold general obligation bonds of any single issuer, the aggregate book or market value of which exceeded 10% of the Company’s stockholders’ equity. Of the general obligation bonds in the Company’s portfolio, 99.3% had been rated by at least one nationally recognized statistical rating organization and 0.7% were unrated, based on the fair value as of December 31, 2017. Of the general obligation bonds in the Company’s portfolio, 98.4% had been rated by at least one nationally recognized statistical rating organization and 1.6% were unrated, based on the fair value as of December 31, 2016.
The amortized cost and fair values of the Company’s portfolio of revenue bonds are summarized in the following tables by the issuers’ state:
December 31, 2017:
|
|
|
|
|
|
|
| Average Exposure |
| |||
|
| Number of |
| Amortized |
| Fair |
| Per Issuer |
| |||
U.S. State |
| Issuers |
| Cost |
| Value |
| (Fair Value) |
| |||
Indiana |
| 14 |
| $ | 12,001 |
| $ | 12,054 |
| $ | 861 |
|
Missouri |
| 6 |
| 7,376 |
| 7,336 |
| 1,223 |
| |||
Illinois |
| 7 |
| 6,477 |
| 6,456 |
| 922 |
| |||
Other |
| 38 |
| 24,163 |
| 24,158 |
| 636 |
| |||
Total revenue bonds |
| 65 |
| $ | 50,017 |
| $ | 50,004 |
| $ | 769 |
|
December 31, 2016:
|
|
|
|
|
|
|
| Average Exposure |
| |||
|
| Number of |
| Amortized |
| Fair |
| Per Issuer |
| |||
U.S. State |
| Issuers |
| Cost |
| Value |
| (Fair Value) |
| |||
Indiana |
| 10 |
| $ | 11,207 |
| $ | 11,244 |
| $ | 1,124 |
|
Illinois |
| 7 |
| 7,321 |
| 7,275 |
| 1,039 |
| |||
Other |
| 22 |
| 17,158 |
| 17,102 |
| 777 |
| |||
Total revenue bonds |
| 39 |
| $ | 35,686 |
| $ | 35,621 |
| $ | 913 |
|
The revenue bonds are diversified across many issuers and revenue sources with $3.6 million and $3.5 million being the largest exposure to a single issuer at each of December 31, 2017 and 2016, respectively. Accordingly, as of December 31, 2017 and 2016, the Company did not hold revenue bonds of any single issuer, the aggregate book or market value of which exceeded 10% of the Company’s stockholders’ equity. Of the revenue bonds in the Company’s portfolio, 99.4% had been rated by at least one nationally recognized statistical rating organization and 0.6% were unrated, based on the fair value as of December 31, 2017. Of the revenue bonds in the Company’s portfolio, 97.1% had been rated by at least one nationally recognized statistical rating organization and 2.9% were unrated, based on the fair value as of December 31, 2016. Some of the primary types of revenue bonds held in the Company’s portfolio include: primary education or government building lease rentals secured by ad valorem taxes, utility systems secured by utility system net revenues, housing authorities secured by mortgage loans or principal receipts on mortgage loans, secondary education secured by student fees/tuitions, and pooled issuances (i.e. bond bank) consisting of multiple underlying municipal obligors.
At December 31, 2017, substantially all of the Company’s obligations of state and political subdivision securities are owned by its subsidiary banks, which have adopted First Busey’s investment policy requiring that state and political subdivision securities purchased be investment grade. Such investment policy also limits the amount of rated state and political subdivision securities to an aggregate 100% of the subsidiary banks’ total capital (as defined by federal regulations) at the time of purchase and an aggregate 15% of total capital for unrated state and political subdivision securities issued by municipalities having taxing authority or located in counties/micropolitan statistical areas/metropolitan statistical areas in which an office is located.
All securities in First Busey’s obligations of state and political subdivision securities portfolio are subject to periodic review. Factors that may be considered as part of monitoring of state and political subdivision securities include credit rating changes by nationally recognized statistical rating organizations, market valuations, third-party municipal credit analysis, which may include indicative information regarding the issuer’s capacity to pay, market and economic data and such other factors as are available and relevant to the security or the issuer such as its budgetary position and sources, strength and stability of taxes and/or other revenue.
Note 5. Loans held for sale
Loans held for sale totaled $94.8 million and $256.3 million at December 31, 2017 and 2016, respectively. The amount of loans held for sale decreased from December 31, 2016, due to lower mortgage volumes and increased delivery efficiency. Loans held for sale generate net interest income until loans are delivered to investors, at which point mortgage revenue will be recognized.
The following is a summary of mortgage revenue (dollars in thousands):
|
| December 31, |
| ||||
|
| 2017 |
| 2016 |
| ||
Premiums received on sales of mortgage loans, including fair value adjustments |
| $ | 42,598 |
| $ | 43,119 |
|
Less direct origination costs |
| (33,363 | ) | (32,793 | ) | ||
Less provisions to liability for loans sold |
| (225 | ) | (175 | ) | ||
Mortgage servicing revenues |
| 2,130 |
| 1,801 |
| ||
Mortgage revenue |
| $ | 11,140 |
| $ | 11,952 |
|
For 2015, mortgage revenue was $7.2 million as a result of premiums received on sales of mortgage loans and mortgage servicing revenues.
Note 6. Mortgage Loan Servicing
The largest portion of the Company’s servicing assets relate to mortgage loans. The unpaid principal balances of mortgage loans serviced by the Company for the benefit of others are not included in the accompanying Consolidated Balance Sheets. These unpaid principal balances were $1.5 billion and $1.4 billion as of December 31, 2017 and 2016, respectively. Servicing such loans for others generally consists of collecting mortgage payments, maintaining escrow accounts, disbursing payments to investors and collection and foreclosure processing. Mortgage servicing revenues, a component of mortgage revenue, is recorded on the accrual basis and includes servicing fees from investors and certain charges collected from borrowers, such as late payment fees, and is net of amortization of capitalized mortgage servicing rights.
The balance of capitalized mortgage servicing rights included in other assets in the accompanying Consolidated Balance Sheets at December 31, 2017 and 2016, was $3.7 million and $3.1 million, respectively. The fair values of these servicing rights were $8.6 million and $7.8 million, respectively, at December 31, 2017 and 2016. The following summarizes mortgage servicing rights capitalized, acquired and amortized (dollars in thousands):
|
| For the Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
|
|
|
|
|
|
| |||
Mortgage servicing rights capitalized |
| $ | 1,366 |
| $ | 1,488 |
| $ | 1,361 |
|
Mortgage servicing rights acquired |
| $ | 751 |
| $ | — |
| $ | 369 |
|
Mortgage servicing rights amortized |
| $ | 1,584 |
| $ | 1,921 |
| $ | 2,146 |
|
Note 7. Portfolio loans
Distributions of portfolio loans were as follows (dollars in thousands):
|
| December 31, |
| December 31, |
| ||
Commercial |
| $ | 1,414,631 |
| $ | 959,888 |
|
Commercial real estate |
| 2,354,684 |
| 1,654,164 |
| ||
Real estate construction |
| 261,506 |
| 182,078 |
| ||
Retail real estate |
| 1,460,801 |
| 1,069,060 |
| ||
Retail other |
| 27,878 |
| 13,710 |
| ||
Portfolio loans |
| $ | 5,519,500 |
| $ | 3,878,900 |
|
|
|
|
|
|
| ||
Less allowance for loan losses |
| 53,582 |
| 47,795 |
| ||
Net portfolio loans |
| $ | 5,465,918 |
| $ | 3,831,105 |
|
Net portfolio loans increased $1.6 billion as of December 31, 2017 as compared to December 31, 2016 as a result of the First Community and Mid Illinois acquisitions and organic growth. Net deferred loan origination costs included in the tables above were $4.1 million and $2.5 million as of December 31, 2017 and 2016, respectively. Net accretable purchase accounting adjustments included in the table above reduced loans by $23.6 million and $12.7 million as of December 31, 2017 and 2016, respectively.
The Company believes that making sound loans is a necessary and desirable means of employing funds available for investment. Recognizing the Company’s obligations to its stockholders, depositors, and to the communities it serves, authorized personnel are expected to seek to develop and make sound, profitable loans that resources permit and that opportunity affords. The Company 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. While not specifically limited, the Company attempts to focus its lending on short to intermediate-term (0-7 years) loans in geographic areas within 125 miles of its lending offices. Loans might be originated outside of these areas, but such loans are generally residential mortgage loans originated for sale in the secondary market or are loans to existing customers of the Banks. The Company attempts to utilize government-assisted lending programs, such as the Small Business Administration and United States Department of Agriculture lending programs, when prudent. Generally, loans are collateralized by assets, primarily real estate, of the borrowers and guaranteed by individuals. The 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.
Management reviews and approves the Company’s lending policies and procedures on a routine basis. The policies for legacy First Community and South Side Bank loans are similar in nature to Busey Bank’s policies and the Company is migrating such loan production towards the Busey Bank policies. Management routinely (at least quarterly) reviews the Company’s allowance for loan losses in conjunction with reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. The Company’s 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. Additional significant underwriting factors beyond 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 the Company’s regulatory lending limit and the Company generally limits such relationships to amounts substantially less than the regulatory limit. Loans to related parties, including executive officers and directors of the Company and its subsidiaries, are reviewed for compliance with regulatory guidelines by the Company’s board of directors at least annually.
The Company maintains an independent loan review department that reviews the loans for compliance with the Company’s loan policy on a periodic basis. In addition, the loan review department reviews the risk assessments made by the Company’s credit department, lenders and loan committees. Results of these reviews are presented to management and the audit committee at least quarterly.
The Company’s lending can be summarized into five primary areas: commercial loans, commercial real estate loans, real estate construction loans, retail real estate loans, and retail other loans. The significant majority of the Company’s portfolio lending activity occurs in its Illinois and Missouri markets, with the remainder in the Indiana and Florida markets.
Commercial Loans
Commercial loans typically comprise working capital loans or business expansion loans, including loans for asset purchases and other business loans. Commercial loans will generally be guaranteed in full or a significant amount by the primary owners of the business. Commercial loans are made based primarily on the historical and projected cash flow of the underlying borrower and secondarily on the underlying assets pledged as collateral by the borrower. The cash flows of the underlying borrower, however, may not perform consistently with historical or projected information. Further, the collateral securing loans may fluctuate in value due to individual economic or other factors. The Company has established minimum standards and underwriting guidelines for all commercial loan types.
Commercial Real Estate Loans
The commercial environment, along with the academic presence in some of the Company’s markets, provides for the majority of the Company’s commercial lending opportunities to be commercial real estate related, including multi-unit housing. As the majority of the Company’s loan portfolio is within the commercial real estate class, the Company’s goal is to maintain a high quality, geographically diverse portfolio of commercial real estate loans. Commercial real estate loans are subject to underwriting standards and guidelines similar to commercial loans. Commercial real estate loans will generally be guaranteed in full or a significant amount by the primary owners of the business. The repayment of these loans is primarily dependent on the cash flows of the underlying property. However, the commercial real estate loan generally must be supported by an adequate underlying collateral value. The performance and the value of the underlying property may be adversely affected by economic factors or geographical and/or industry specific factors. These loans are subject to other industry guidelines that are closely monitored by the Company.
Real Estate Construction Loans
Real estate construction loans are typically commercial in nature. The loan proceeds are monitored by the Company and advanced for the improvement of real estate in which the Company holds a mortgage. Real estate construction loans will generally be guaranteed in full or a significant amount by the developer or primary owners of the business. These loans are subject to underwriting standards and guidelines similar to commercial loans. The loan generally must be supported by an adequate “as completed” value of the underlying project. In addition to the underlying project, the financial history of the developer and business owners weighs significantly in determining approval. The repayment of these loans is typically through permanent financing following completion of the construction. Real estate construction loans are inherently more risky than loans on completed properties as the unimproved nature and the financial risks of construction significantly enhance the risks of commercial real estate loans. These loans are closely monitored and subject to other industry guidelines.
Retail Real Estate Loans
Retail real estate loans are comprised of direct consumer loans that include residential real estate, residential real estate construction loans, home equity lines of credit and home equity loans. In 2017, the Company sold substantially all of its originated fixed rate retail real estate loans to secondary market purchasers and intends to do the same in 2018. As retail real estate loan underwriting is subject to specific regulations, the Company typically underwrites its retail real estate loans to conform to widely accepted standards. Several factors are considered in underwriting including the value of the underlying real estate and the debt to income and credit history of the borrower.
Retail Other Loans
Retail other loans consist of installment loans to individuals, including automotive loans. These loans are centrally underwritten utilizing the borrower’s financial history, including the Fair Isaac Corporation (FICO) credit scoring and information as to the underlying collateral. Repayment is expected from the cash flow of the borrower.
The Company 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 strong credits, ranging from investment or near investment grade, to loans made to borrowers who exhibit credit fundamentals that exceed industry standards and loan policy guidelines and loans that exhibit acceptable credit fundamentals.
· Watch- This category includes loans on management’s “Watch List” and is intended to be utilized on a temporary basis for a pass grade borrower where a significant risk-modifying action is anticipated in the near future.
· 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 the Company’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 the Company will sustain some loss if the deficiencies are not corrected.
· Doubtful- This category includes “Doubtful” 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. Most commercial lending relationships that are $1.0 million or less are processed through an expedited underwriting process. If the credit receives a pass grade, it is aggregated into a homogenous pool of either: $0.35 million or less, or $0.35 million to $1.0 million. These pools are monitored on a regular basis and reviewed annually. 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 reviewed on a quarterly basis. Interim reviews may take place if circumstances of the borrower warrant a more timely review.
Portfolio loans in the highest grades, represented by the pass and watch categories, totaled $5.3 billion at December 31, 2017, compared to $3.7 billion at December 31, 2016. Portfolio loans in the lowest grades, represented by the special mention, substandard and doubtful categories, totaled $193.8 million at December 31, 2017, compared to $165.5 million at December 31, 2016.
The following table is a summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and non-posted and clearings) (dollars in thousands):
|
| December 31, 2017 |
| |||||||||||||
|
| Pass |
| Watch |
| Special |
| Substandard |
| Doubtful |
| |||||
Commercial |
| $ | 1,175,421 |
| $ | 141,776 |
| $ | 51,366 |
| $ | 43,933 |
| $ | 5,285 |
|
Commercial real estate |
| 2,169,420 |
| 130,056 |
| 21,151 |
| 36,482 |
| 11,997 |
| |||||
Real estate construction |
| 212,952 |
| 41,292 |
| 3,880 |
| 3,071 |
| 608 |
| |||||
Retail real estate |
| 1,436,156 |
| 6,883 |
| 5,162 |
| 4,135 |
| 6,714 |
| |||||
Retail other |
| 28,300 |
| 9 |
| — |
| 7 |
| 20 |
| |||||
Total |
| $ | 5,022,249 |
| $ | 320,016 |
| $ | 81,559 |
| $ | 87,628 |
| $ | 24,624 |
|
|
| December 31, 2016 |
| |||||||||||||
|
| Pass |
| Watch |
| Special |
| Substandard |
| Doubtful |
| |||||
Commercial |
| $ | 826,163 |
| $ | 70,260 |
| $ | 26,951 |
| $ | 26,941 |
| $ | 11,685 |
|
Commercial real estate |
| 1,507,513 |
| 69,145 |
| 40,775 |
| 35,385 |
| 5,154 |
| |||||
Real estate construction |
| 134,574 |
| 39,936 |
| 8,033 |
| 994 |
| 47 |
| |||||
Retail real estate |
| 1,050,671 |
| 6,586 |
| 2,793 |
| 2,158 |
| 4,484 |
| |||||
Retail other |
| 13,691 |
| 27 |
| 2 |
| — |
| 53 |
| |||||
Total |
| $ | 3,532,612 |
| $ | 185,954 |
| $ | 78,554 |
| $ | 65,478 |
| $ | 21,423 |
|
Loans are considered past due if the required principal and 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 provisions. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due.
When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of the principal due. Loans may be returned to accrual status when all of the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
An analysis of portfolio loans that are past due and still accruing or on a non-accrual status is as follows (dollars in thousands):
|
| December 31, 2017 |
| ||||||||||
|
| Loans past due, still accruing |
|
|
| ||||||||
|
| 30-59 Days |
| 60-89 Days |
| 90+Days |
| Non-accrual |
| ||||
Commercial |
| $ | 1,615 |
| $ | 323 |
| $ | 1,808 |
| $ | 5,285 |
|
Commercial real estate |
| 1,856 |
| 2,737 |
| — |
| 11,997 |
| ||||
Real estate construction |
| — |
| — |
| — |
| 608 |
| ||||
Retail real estate |
| 4,840 |
| 1,355 |
| 933 |
| 6,714 |
| ||||
Retail other |
| 166 |
| 5 |
| — |
| 20 |
| ||||
Total |
| $ | 8,477 |
| $ | 4,420 |
| $ | 2,741 |
| $ | 24,624 |
|
|
| December 31, 2016 |
| ||||||||||
|
| Loans past due, still accruing |
|
|
| ||||||||
|
| 30-59 Days |
| 60-89 Days |
| 90+Days |
| Non-accrual |
| ||||
Commercial |
| $ | 165 |
| $ | 363 |
| $ | 37 |
| $ | 11,685 |
|
Commercial real estate |
| 478 |
| 256 |
| — |
| 5,154 |
| ||||
Real estate construction |
| — |
| — |
| — |
| 47 |
| ||||
Retail real estate |
| 2,394 |
| 364 |
| 94 |
| 4,484 |
| ||||
Retail other |
| 55 |
| 15 |
| — |
| 53 |
| ||||
Total |
| $ | 3,092 |
| $ | 998 |
| $ | 131 |
| $ | 21,423 |
|
A loan is classified as impaired when, based on current information and events, it is probable the Company will be unable to collect scheduled principal and interest payments when due according to the terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Loans graded substandard or doubtful and loans classified as a troubled debt restructuring (“TDR”) are reviewed by the Company for potential impairment.
Impairment is measured on a loan-by-loan basis for commercial and construction loans based on the present value of the expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. PCI loans are considered impaired. Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment unless such loans are the subject of a restructuring agreement.
The gross interest income that would have been recorded in the years ended December 31, 2017, 2016 and 2015 if impaired loans had been current in accordance with their original terms was approximately $1.4 million, $0.9 million, and $0.4 million, respectively. The amount of interest collected on impaired loans and recognized on a cash basis that was included in interest income was $0.3 million in 2017, insignificant in 2016 and $1.0 million in 2015.
The Company’s loan portfolio includes certain loans that have been modified in a TDR, where concessions have been granted to borrowers who have experienced financial difficulties. The Company will restructure a loan for its customer after evaluating whether the borrower is able to meet the terms of the loan over the long term, though unable to meet the terms of the loan in the near term due to individual circumstances.
The Company considers the customer’s past performance, previous and current credit history, the individual circumstances surrounding the customer’s current difficulties and the customer’s plan to meet the terms of the loan in the future prior to restructuring the terms of the loan. Generally, all five primary areas of lending are restructured through short-term interest rate relief, short-term principal payment relief, short-term principal and interest payment relief or forbearance (debt forgiveness). Once a restructured loan exceeds 90 days past due or is placed on non-accrual status, it is classified as non-performing. A summary of restructured loans as of December 31, 2017 and 2016 is as follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||
In compliance with modified terms |
| $ | 9,873 |
| $ | 10,593 |
|
30 – 89 days past due |
| 108 |
| 59 |
| ||
Included in non-performing loans |
| 1,919 |
| 1,285 |
| ||
Total |
| $ | 11,900 |
| $ | 11,937 |
|
All TDRs are considered to be impaired for purposes of assessing the adequacy of the allowance for loan losses and for financial reporting purposes. When the Company modifies a loan in a TDR, it evaluates any possible impairment similar to other impaired loans based on present value of the expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. If the Company determines that the fair value of the TDR is less than the recorded investment in the loan, impairment is recognized through an allowance estimate in the period of the modification and in periods subsequent to the modification.
Performing loans classified as a TDR during the three months ended December 31, 2017 included one retail real estate modification for short-term interest rate relief, with a recorded investment of $0.1 million. Performing loans classified as TDRs during the twelve months ended December 31, 2017 included three retail real estate modifications for short-term interest rate relief, with an aggregate recorded investment of $0.7 million.
Performing loans classified as TDRs during the three months ended December 31, 2016 included one commercial real estate modification for short-term principal payment relief, with a recorded investment of $3.0 million. Performing loans classified as TDRs during the twelve months ended December 31, 2016 included four commercial real estate modifications for short-term principal payment relief, with an aggregate recorded investment of $3.3 million and three retail real estate modifications for short-term principal payment relief, with an aggregate recorded investment of $0.4 million.
The gross interest income that would have been recorded in the three and twelve months ended December 31, 2017 and 2016 if performing TDRs had been in accordance with their original terms instead of modified terms was insignificant.
There were no TDRs that were entered into during the last twelve months that were subsequently classified as non-performing and had payment defaults (a default occurs when a loan is 90 days or more past due or transferred to non-accrual) during the three or twelve months ended December 31, 2017.
There were no TDRs that were entered into during the prior twelve months that were subsequently classified as non-performing and had payment defaults during the three months ended December 31, 2016. TDRs that were entered into during the prior twelve months that were subsequently classified as non-performing and had payment defaults during the twelve months ended December 31, 2016 consisted of one retail real estate modification totaling $0.1 million and one insignificant retail other modification.
The following tables provide details of impaired loans, segregated by category. The unpaid contractual principal balance represents the recorded balance prior to any partial charge-offs. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan. The average recorded investment is calculated using the most recent four quarters (dollars in thousands).
|
| December 31, 2017 |
| ||||||||||||||||
|
| Unpaid |
| Recorded |
| Recorded |
| Total |
| Related |
| Average |
| ||||||
Commercial |
| $ | 10,604 |
| $ | 7,192 |
| $ | 191 |
| $ | 7,383 |
| $ | 138 |
| $ | 10,184 |
|
Commercial real estate |
| 22,218 |
| 16,472 |
| 1,964 |
| 18,436 |
| 704 |
| 15,195 |
| ||||||
Real estate construction |
| 1,040 |
| 1,016 |
| — |
| 1,016 |
| — |
| 692 |
| ||||||
Retail real estate |
| 18,517 |
| 14,957 |
| 25 |
| 14,982 |
| 25 |
| 13,009 |
| ||||||
Retail other |
| 40 |
| 20 |
| — |
| 20 |
| — |
| 44 |
| ||||||
Total |
| $ | 52,419 |
| $ | 39,657 |
| $ | 2,180 |
| $ | 41,837 |
| $ | 867 |
| $ | 39,124 |
|
|
| December 31, 2016 |
| ||||||||||||||||
|
| Unpaid |
| Recorded |
| Recorded |
| Total |
| Related |
| Average |
| ||||||
Commercial |
| $ | 16,955 |
| $ | 8,060 |
| $ | 3,835 |
| $ | 11,895 |
| $ | 1,535 |
| $ | 10,127 |
|
Commercial real estate |
| 12,922 |
| 9,036 |
| 3,118 |
| 12,154 |
| 1,778 |
| 8,939 |
| ||||||
Real estate construction |
| 518 |
| 483 |
| 11 |
| 494 |
| 11 |
| 793 |
| ||||||
Retail real estate |
| 13,112 |
| 11,733 |
| 385 |
| 12,118 |
| 140 |
| 13,102 |
| ||||||
Retail other |
| 139 |
| 53 |
| 3 |
| 56 |
| 3 |
| 171 |
| ||||||
Total |
| $ | 43,646 |
| $ | 29,365 |
| $ | 7,352 |
| $ | 36,717 |
| $ | 3,467 |
| $ | 33,132 |
|
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.
Allowance for Loan Losses
The allowance for loan losses represents an estimate of the amount of probable losses believed to be inherent in the Company’s loan portfolio at the Consolidated Balance Sheet date. The allowance for loan losses is calculated geographically, by class of loans. The allowance calculation involves a high degree of estimation that management attempts to mitigate through the use of objective historical data where available. Loan losses are charged against the allowance for loan losses when management believes the uncollectibility of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Overall, the Company believes the allowance methodology is consistent with prior periods and the balance was adequate to cover the estimated losses in the Company’s loan portfolio at December 31, 2017 and 2016.
The general portion of the Company’s allowance contains two components: (i) a component for historical loss ratios, and (ii) a component for adversely graded loans. The historical loss ratio component is an annualized loss rate calculated using a sum-of-years digits weighted 20-quarter historical average.
The Company’s component for adversely graded loans attempts to quantify the additional risk of loss inherent in the special mention and substandard portfolios. The substandard portfolio has an additional allocation of 3.00% placed on such loans, which is an estimate of the additional loss inherent in these loan grades based upon a review of overall historical charge-offs. As of December 31, 2017, the Company believed this reserve remained adequate. Special mention loans have an additional allocation of 1.0% placed on such loans, which is an estimate of the additional loss inherent in these loan grades. As of December 31, 2017, the Company believed this reserve remained adequate.
The specific portion of the Company’s allowance relates to loans that are impaired, which includes non-performing loans, TDRs and other loans determined to be impaired. Impaired loans are excluded from the determination of the general allowance for non-impaired loans and are allocated specific reserves as discussed above.
Impaired loans are reported at the fair value of the underlying collateral, less estimated costs to sell, if repayment is expected solely from the collateral. Collateral values are estimated using a combination of observable inputs, including recent appraisals discounted for collateral specific changes and current market conditions, and unobservable inputs based on customized discounting criteria.
The general reserve quantitative allocation that is based upon historical charge off rates is adjusted for qualitative factors based on current general economic conditions and other qualitative risk factors both internal and external to the Company. In general, such valuation allowances are determined by evaluating, among other things: (i) Management & Staff; (ii) Loan Underwriting, Policy and Procedures; (iii) Internal/External Audit & Loan Review; (iv) Valuation of Underlying Collateral; (v) Macro and Local Economic Factors; (vi) Impact of Competition, Legal & Regulatory Issues; (vii) Nature and Volume of Loan Portfolio; (viii) Concentrations of Credit; (ix) Net Charge-Off Trends; and (x) Non-Accrual, Past Due and Classified Trends. Management evaluates the probable impact from the degree of risk that each one of these components has on the quality of the loan portfolio on a quarterly basis.
Based on each component’s risk factor, a qualitative adjustment to the reserve may be applied to the appropriate loan categories. During the fourth quarter of 2017, the Company did not make adjustments to any qualitative factors. The Company will continue to monitor its qualitative factors on a quarterly basis.
The Company holds acquired loans from business combinations with uncollected principal balances. These loans are carried net of a fair value adjustment for credit risk and interest rates and are only included in the allowance calculation to the extent that the reserve requirement exceeds the fair value adjustment. However, as the acquired loans renew, it is generally necessary to establish an allowance, which represents an amount that, in management’s opinion, will be adequate to absorb probable credit losses in such loans. The balance of all acquired loans which did not require a related allowance for loan losses as of December 31, 2017 totaled approximately $1.8 billion.
Changes in the allowance for loan losses were as follows (dollars in thousands):
|
| Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
|
|
|
|
|
|
|
| |||
Balance, beginning of year |
| $ | 47,795 |
| $ | 47,487 |
| $ | 47,453 |
|
Provision for loan losses |
| 5,303 |
| 5,550 |
| 1,600 |
| |||
Loan balances charged-off |
| (6,239 | ) | (9,656 | ) | (4,694 | ) | |||
Recoveries applicable to loan balances previously charged-off |
| 6,723 |
| 4,414 |
| 3,128 |
| |||
|
|
|
|
|
|
|
| |||
Balance, end of year |
| $ | 53,582 |
| $ | 47,795 |
| $ | 47,487 |
|
The following table details activity in the allowance for loan losses. Allocation of a portion of the allowance to one category does not preclude its availability to absorb losses in other categories (dollars in thousands).
|
| Year Ended December 31, 2017 |
| ||||||||||||||||
|
| Commercial |
| Commercial |
| Real Estate |
| Retail Real |
| Retail Other |
| Total |
| ||||||
Beginning balance |
| $ | 13,303 |
| $ | 20,623 |
| $ | 1,870 |
| $ | 11,648 |
| $ | 351 |
| $ | 47,795 |
|
Provision for loan losses |
| (1,091 | ) | 2,439 |
| 581 |
| 3,263 |
| 111 |
| 5,303 |
| ||||||
Charged-off |
| (994 | ) | (1,965 | ) | (48 | ) | (2,691 | ) | (541 | ) | (6,239 | ) | ||||||
Recoveries |
| 3,561 |
| 716 |
| 458 |
| 1,563 |
| 425 |
| 6,723 |
| ||||||
Ending Balance |
| $ | 14,779 |
| $ | 21,813 |
| $ | 2,861 |
| $ | 13,783 |
| $ | 346 |
| $ | 53,582 |
|
|
| Year Ended December 31, 2016 |
| ||||||||||||||||
|
| Commercial |
| Commercial |
| Real Estate |
| Retail Real |
| Retail Other |
| Total |
| ||||||
Beginning balance |
| $ | 13,115 |
| $ | 18,604 |
| $ | 1,763 |
| $ | 13,714 |
| $ | 291 |
| $ | 47,487 |
|
Provision for loan losses |
| 5,520 |
| 2,366 |
| (310 | ) | (2,277 | ) | 251 |
| 5,550 |
| ||||||
Charged-off |
| (6,598 | ) | (470 | ) | (24 | ) | (2,106 | ) | (458 | ) | (9,656 | ) | ||||||
Recoveries |
| 1,266 |
| 123 |
| 441 |
| 2,317 |
| 267 |
| 4,414 |
| ||||||
Ending Balance |
| $ | 13,303 |
| $ | 20,623 |
| $ | 1,870 |
| $ | 11,648 |
| $ | 351 |
| $ | 47,795 |
|
|
| Year Ended December 31, 2015 |
| ||||||||||||||||
|
| Commercial |
| Commercial |
| Real Estate |
| Retail Real |
| Retail Other |
| Total |
| ||||||
Beginning balance |
| $ | 10,041 |
| $ | 20,639 |
| $ | 2,795 |
| $ | 13,662 |
| $ | 316 |
| $ | 47,453 |
|
Provision for loan losses |
| 4,016 |
| (2,064 | ) | (1,316 | ) | 857 |
| 107 |
| 1,600 |
| ||||||
Charged-off |
| (1,333 | ) | (1,462 | ) | — |
| (1,534 | ) | (365 | ) | (4,694 | ) | ||||||
Recoveries |
| 391 |
| 1,491 |
| 284 |
| 729 |
| 233 |
| 3,128 |
| ||||||
Ending Balance |
| $ | 13,115 |
| $ | 18,604 |
| $ | 1,763 |
| $ | 13,714 |
| $ | 291 |
| $ | 47,487 |
|
The following table presents the allowance for loan losses and recorded investments in portfolio loans by category (dollars in thousands):
|
| As of December 31, 2017 |
| ||||||||||||||||
|
| Commercial |
| Commercial |
| Real Estate |
| Retail Real |
| Retail Other |
| Total |
| ||||||
Amount allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans individually evaluated for impairment |
| $ | 138 |
| $ | 704 |
| $ | — |
| $ | 25 |
| $ | — |
| $ | 867 |
|
Loans collectively evaluated for impairment |
| 14,641 |
| 21,109 |
| 2,861 |
| 13,758 |
| 346 |
| 52,715 |
| ||||||
Ending Balance |
| $ | 14,779 |
| $ | 21,813 |
| $ | 2,861 |
| $ | 13,783 |
| $ | 346 |
| $ | 53,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans individually evaluated for impairment |
| $ | 6,572 |
| $ | 11,491 |
| $ | 435 |
| $ | 12,673 |
| $ | 20 |
| $ | 31,191 |
|
Loans collectively evaluated for impairment |
| 1,407,248 |
| 2,336,248 |
| 260,490 |
| 1,445,819 |
| 27,858 |
| 5,477,663 |
| ||||||
PCI loans evaluated for impairment |
| 811 |
| 6,945 |
| 581 |
| 2,309 |
| — |
| 10,646 |
| ||||||
Ending Balance |
| $ | 1,414,631 |
| $ | 2,354,684 |
| $ | 261,506 |
| $ | 1,460,801 |
| $ | 27,878 |
| $ | 5,519,500 |
|
|
| As of December 31, 2016 |
| ||||||||||||||||
|
| Commercial |
| Commercial |
| Real Estate |
| Retail Real |
| Retail Other |
| Total |
| ||||||
Amount allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans individually evaluated for impairment |
| $ | 1,535 |
| $ | 1,778 |
| $ | 11 |
| $ | 140 |
| $ | 3 |
| $ | 3,467 |
|
Loans collectively evaluated for impairment |
| 11,786 |
| 18,845 |
| 1,859 |
| 11,508 |
| 348 |
| 44,328 |
| ||||||
Ending Balance |
| $ | 13,303 |
| $ | 20,623 |
| $ | 1,870 |
| $ | 11,648 |
| $ | 351 |
| $ | 47,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans individually evaluated for impairment |
| $ | 11,834 |
| $ | 11,147 |
| $ | 494 |
| $ | 11,644 |
| $ | 56 |
| $ | 35,175 |
|
Loans collectively evaluated for impairment |
| 947,993 |
| 1,642,010 |
| 181,584 |
| 1,056,942 |
| 13,654 |
| 3,842,183 |
| ||||||
PCI loans evaluated for impairment |
| 61 |
| 1,007 |
| — |
| 474 |
| — |
| 1,542 |
| ||||||
Ending Balance |
| $ | 959,888 |
| $ | 1,654,164 |
| $ | 182,078 |
| $ | 1,069,060 |
| $ | 13,710 |
| $ | 3,878,900 |
|
Note 8. OREO
OREO represents properties acquired through foreclosure or other proceedings in settlement of loans and is included in other assets in the accompanying Consolidated Balance Sheets. OREO is held for sale and is recorded at the date of foreclosure at the fair value of the properties less estimated costs of disposal, which establishes a new cost basis. Any adjustment to fair value at the time of transfer to OREO is charged to the allowance for loan losses. Properties are evaluated regularly to ensure each recorded amount is supported by its current fair value, and valuation allowances to reduce the carrying amount due to subsequent declines in fair value less estimated costs to dispose are recorded as necessary. Revenue, expense, gains and losses from the operations of foreclosed assets are included in operations. At December 31, 2017, the Company held $1.2 million in commercial OREO, $0.1 million in residential OREO and an insignificant amount of other repossessed assets. At December 31, 2016, the Company held $2.0 million in commercial OREO, $0.5 million in residential OREO and an insignificant amount of other repossessed assets. At December 31, 2017 the Company had $1.3 million of residential real estate in the process of foreclosure.
The following table summarizes activity related to OREO (dollars in thousands):
|
| Year Ended |
| Year Ended |
| ||
OREO: |
|
|
|
|
| ||
Beginning balance |
| $ | 2,518 |
| $ | 783 |
|
Additions, transfers from loans |
| 1,417 |
| 2,775 |
| ||
Additions, fair value from Pulaski acquisition |
| — |
| 2,488 |
| ||
Additions, fair value from First Community acquisition |
| 722 |
| — |
| ||
Additions, fair value from Mid Illinois acquisition |
| 60 |
| — |
| ||
Proceeds from sales of OREO |
| (5,024 | ) | (4,498 | ) | ||
Gain on sales of OREO |
| 1,632 |
| 999 |
| ||
Valuation allowance for OREO |
| (42 | ) | (29 | ) | ||
Ending balance |
| $ | 1,283 |
| $ | 2,518 |
|
Note 9. Premises and Equipment, net
Premises and equipment, net are summarized as follows (dollars in thousands):
|
| December 31, |
| ||||
|
| 2017 |
| 2016 |
| ||
Land and improvements |
| $ | 36,249 |
| $ | 26,484 |
|
Buildings and improvements |
| 104,656 |
| 73,484 |
| ||
Furniture and equipment |
| 42,323 |
| 37,543 |
| ||
|
| 183,228 |
| 137,511 |
| ||
Less accumulated depreciation |
| 66,315 |
| 59,650 |
| ||
Total premises and equipment, net |
| $ | 116,913 |
| $ | 77,861 |
|
Premises and equipment, net was impacted by the First Community and Mid Illinois acquisitions in 2017. Depreciation expense was $8.6 million, $7.3 million, and $5.7 million for the years ended December 31, 2017, 2016 and 2015, respectively.
Note 10. Goodwill and Other Intangible Assets
Other than goodwill, the Company does not have any other intangible assets that are not amortized. The Company’s goodwill is associated with its three operating segments, Banking, Remittance Processing and Wealth Management. Goodwill is tested annually for impairment, and as part of this analysis, the reporting unit’s carrying value is compared to its fair value. Based on the impairment testing performed at December 31, 2017, there were no indicators of potential impairment based on the estimated fair value of those operating segments. All three operating segments have sustained quarterly and annual profits.
During 2017, the Company recorded, in the Banking segment, goodwill totaling $116.0 million and other intangible assets totaling $14.0 million in connection with the acquisition of First Community. During 2017, the Company recorded, in the Banking segment, goodwill totaling $50.6 million and other intangible assets totaling $10.5 million in connection with the acquisition of Mid Illinois. During 2017, the Company recorded $1.0 million of other intangible assets in the Wealth Management segment in connection with the acquisition of Mid Illinois. During 2016, the Company recorded, in the Banking segment, goodwill totaling $77.3 million and other intangible assets totaling $15.5 million in connection with the acquisition of Pulaski. The carrying amount of goodwill by operating segment, at December 31, 2017 and 2016 is as follows (dollars in thousands):
|
| Balance at |
| Balance at |
| ||
|
| December 31, 2017 |
| December 31, 2016 |
| ||
Goodwill: |
|
|
|
|
| ||
Banking |
| $ | 248,660 |
| $ | 82,128 |
|
Remittance Processing |
| 8,992 |
| 8,992 |
| ||
Wealth Management |
| 11,694 |
| 11,694 |
| ||
Total goodwill |
| $ | 269,346 |
| $ | 102,814 |
|
Core deposit and customer relationship intangible assets are amortized on an accelerated or straight-line basis over the estimated period benefited up to 14 years. Other intangible asset disclosures are as follows (dollars in thousands):
|
| Balance at |
| 2017 |
| Balance at |
| 2016 |
| ||||
Amortized intangible assets: |
|
|
|
|
|
|
|
|
| ||||
Core deposit intangible assets |
| $ | 37,371 |
| $ | 4,529 |
| $ | 17,338 |
| $ | 3,361 |
|
Customer relationship intangible assets |
| 1,356 |
| 716 |
| 1,124 |
| 1,077 |
| ||||
|
| $ | 38,727 |
| $ | 5,245 |
| $ | 18,462 |
| $ | 4,438 |
|
|
| Core deposit |
| Customer |
| ||
As of December 31, 2017: |
|
|
|
|
| ||
Gross carrying amount |
| $ | 63,029 |
| $ | 13,168 |
|
Accumulated amortization |
| 25,658 |
| 11,812 |
| ||
|
| $ | 37,371 |
| $ | 1,356 |
|
|
|
|
|
|
| ||
Estimated amortization expense on balance at December 31, 2017: |
|
|
|
|
| ||
2018 |
| $ | 5,535 |
| $ | 319 |
|
2019 |
| 5,108 |
| 276 |
| ||
2020 |
| 4,680 |
| 234 |
| ||
2021 |
| 4,251 |
| 191 |
| ||
2022 |
| 3,820 |
| 148 |
| ||
Thereafter |
| 13,977 |
| 188 |
| ||
|
| $ | 37,371 |
| $ | 1,356 |
|
Note 11. Deposits
The composition of deposits is as follows (dollars in thousands):
|
| December 31, |
| December 31, |
| ||
Demand deposits, noninterest-bearing |
| $ | 1,597,421 |
| $ | 1,134,133 |
|
Interest-bearing transaction deposit |
| 1,166,170 |
| 1,032,928 |
| ||
Saving deposits and money market deposits |
| 2,026,212 |
| 1,421,037 |
| ||
Time deposits |
| 1,336,162 |
| 786,200 |
| ||
Total |
| $ | 6,125,965 |
| $ | 4,374,298 |
|
Deposit growth was impacted in 2017 by the First Community and Mid Illinois acquisitions. Interest-bearing transaction deposits included $45.4 million and $36.9 million of brokered transaction deposits, including reciprocal brokered, at December 31, 2017 and 2016, respectively. Savings deposits and money market deposits included $127.5 million and $22.2 million of brokered deposits, including reciprocal brokered, at December 31, 2017 and 2016, respectively.
The aggregate amount of time deposits with a minimum denomination of $100,000 was approximately $578.9 million and $350.7 million at December 31, 2017 and 2016, respectively. The aggregate amount of time deposits with a minimum denomination that meets or exceeds the FDIC insurance limit of $250,000 was approximately $197.9 million and $70.7 million at December 31, 2017 and 2016, respectively. The Company had no National deposits at December 31, 2017 and $0.1 million at December 31, 2016, which were included in the balance of time deposits. The Company held reciprocal brokered time deposits of $62.0 million and $93.4 million at December 31, 2017 and 2016, respectively, included in the balance of time deposits. Further, the Company held brokered deposits of $247.7 million and $5.0 million at December 31, 2017 and 2016, respectively, which are included in the balance of time deposits.
As of December 31, 2017, the scheduled maturities of time deposits are as follows (dollars in thousands):
2018 |
| $ | 915,514 |
|
2019 |
| 271,023 |
| |
2020 |
| 63,931 |
| |
2021 |
| 37,949 |
| |
2022 |
| 47,734 |
| |
Thereafter |
| 11 |
| |
|
| $ | 1,336,162 |
|
Note 12. Borrowings
Federal funds purchased are short-term borrowings that generally mature between one and ninety days. The Company had no federal funds purchased at December 31, 2017 and 2016; however, during both years the Company purchased federal funds to test operational availability to access funds if needed.
Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature daily. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction. The underlying securities are held by the Company’s safekeeping agent. The Company may be required to provide additional collateral based on fluctuations in the fair value of the underlying securities.
Short-term borrowings include FHLB advances which mature in less than one year from date of origination.
On May 5, 2017, the Company entered into an amendment to a credit agreement with a correspondent bank to extend a revolving loan facility to the Company in the maximum principal amount of $40.0 million. The loan has an annual interest rate of 2.50% plus the one-month LIBOR rate and has a maturity date of April 30, 2018. The loan also bears a non-usage fee calculated based on the average daily principal balance of the loan outstanding during the prior fiscal quarter. The Company had no outstanding amount on December 31, 2017 and 2016.
The following table sets forth the distribution of securities sold under agreements to repurchase and short-term borrowings and weighted average interest rates (dollars in thousands):
|
| December 31, |
| December 31, |
| ||
Securities sold under agreements to repurchase |
|
|
|
|
| ||
Balance at end of period |
| $ | 304,566 |
| $ | 189,157 |
|
Weighted average interest rate at end of period |
| 0.57 | % | 0.30 | % | ||
Maximum outstanding at any month end in year-to-date period |
| $ | 304,566 |
| $ | 216,293 |
|
Average daily balance for the year-to-date period |
| $ | 213,527 |
| $ | 181,474 |
|
Weighted average interest rate during period(1) |
| 0.46 | % | 0.22 | % | ||
|
|
|
|
|
| ||
Short-term borrowings, FHLB advances |
|
|
|
|
| ||
Balance at end of period |
| $ | 220,000 |
| $ | 75,000 |
|
Weighted average interest rate at end of period |
| 1.42 | % | 0.63 | % | ||
Maximum outstanding at any month end in year-to-date period |
| $ | 234,600 |
| $ | 236,700 |
|
Average daily balance for the year-to-date period |
| $ | 84,201 |
| $ | 96,698 |
|
Weighted average interest rate during period(1) |
| 1.20 | % | 0.53 | % | ||
|
|
|
|
|
| ||
Short-term borrowings, revolving loan |
|
|
|
|
| ||
Balance at end of period |
| $ | — |
| $ | — |
|
Weighted average interest rate at end of period |
| — | % | — | % | ||
Maximum outstanding at any month end in year-to-date period |
| $ | — |
| $ | 10,000 |
|
Average daily balance for the year-to-date period |
| $ | — |
| $ | 2,596 |
|
Weighted average interest rate during period(1) (2) |
| — | % | 4.78 | % | ||
(1)The weighted average interest rate is computed by dividing total interest for the period by the average daily balance
outstanding.
(2)Includes interest and non-usage fee.
Long-term debt is summarized as follows (dollars in thousands):
|
| December 31, |
| December 31, |
| ||
Notes payable, FHLB, ranging in original maturity from nineteen months to ten years, collateralized by FHLB deposits, residential and commercial real estate loans and FHLB stock. |
| $ | 50,000 |
| $ | 80,000 |
|
As of December 31, 2017, funds borrowed from the FHLB, listed above, consisted of variable-rate notes maturing through September 2024, with interest rates ranging from 1.10% to 1.32%. The weighted average rate on these long-term advances was 1.19% as of December 31, 2017. As of December 31, 2016, funds borrowed from the FHLB, listed above, consisted of variable-rate notes maturing through September 2024, with interest rates ranging from 0.35% to 0.54%. The weighted average rate on these long-term advances was 0.41% as of December 31, 2016.
On May 25, 2017, the Company issued $40.0 million of 3.75% senior notes that mature on May 25, 2022. The senior notes are payable semi-annually on each May 25 and November 25, commencing on November 25, 2017. Additionally, on May 25, 2017, the Company issued $60.0 million of fixed-to-floating rate subordinated notes that mature on May 25, 2027. The subordinated notes, which qualify as Tier 2 capital for First Busey, are at an initial rate of 4.75% for five years and thereafter at an annual floating rate equal to three-month LIBOR plus a spread of 2.919%. The subordinated notes are payable semi-annually on each May 25 and November 25, commencing on November 25, 2017 during the five year fixed-term and thereafter each February 25, May 25, August 25 and November 25 of each year, commencing on August 25, 2022. The subordinated notes have an optional redemption in whole or in part on any interest payment date on or after May 25, 2022. The senior notes and subordinated notes are unsecured obligations of the Company. Unamortized debt issuance costs related to the senior notes and subordinated notes totaled $0.6 million and $1.0 million, respectively, at December 31, 2017. The Company used the net proceeds from the offering to finance a portion of the cash consideration for its acquisition of First Community, to redeem a portion of First Community subordinated debentures in July 2017, and to finance a portion of the cash consideration for its acquisition of Mid Illinois in October 2017, with the remaining proceeds to be used for general corporate purposes.
In relation to the First Community acquisition, the Company assumed $15.3 million in subordinated debt, of which $9.8 million was simultaneously redeemed. The remaining $5.5 million was issued on September 30, 2013, matures on September 30, 2021 and bears interest payable quarterly, at an annual interest rate of 8.625%. Beginning on September 30, 2018, the Company may, at its option, redeem the note at a redemption price equal to the principal amount outstanding plus accrued but unpaid interest. A $0.3 million purchase accounting premium was recorded on the remaining subordinated debt.
Note 13. Junior Subordinated Debt Owed to Unconsolidated Trusts
First Busey maintains statutory trusts for the sole purpose of issuing and servicing trust preferred securities and related trust common securities. The proceeds from such issuances were used by the trusts to purchase junior subordinated notes of the Company, which are the sole assets of each trust. Concurrent with the issuance of the trust preferred securities, the Company issued guarantees for the benefit of the holders of the trust preferred securities. The trust preferred securities are instruments that qualify, and are treated by the Company, as Tier 1 regulatory capital. The Company owns all of the common securities of each trust. The trust preferred securities issued by each trust rank equally with the common securities in right of payment, except that if an event of default under the indenture governing the notes has occurred and is continuing, the preferred securities will rank senior to the common securities in right of payment. In connection with the Pulaski acquisition, the Company acquired similar statutory trusts maintained by Pulaski which were adjusted to fair value. The Company had $71.0 million and $70.9 million of junior subordinated debt owed to unconsolidated trusts at December 31, 2017 and 2016, respectively.
The trust preferred securities are subject to mandatory redemption, in whole or in part, upon repayment of the junior subordinated notes at par value at the stated maturity date or upon redemption. Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon the Company making payment on the related junior subordinated notes. The Company’s obligations under the junior subordinated notes and other relevant trust agreements, in aggregate, constitute a full and unconditional guarantee by the Company of each trust’s obligations under the trust preferred securities issued by each trust. The Company has the right to defer payment of interest on the notes, in which case the distributions on the trust preferred securities will also be deferred, for up to five years, but not beyond the stated maturity date.
Under current banking regulations, bank holding companies are allowed to include qualifying trust preferred securities in their Tier 1 Capital for regulatory capital purposes, subject to a 25% limitation to all core (Tier 1) capital elements, net of goodwill and other intangible assets less any associated deferred tax liability. As of September 30, 2017, 100% of the trust preferred securities qualified as Tier 1 capital under the final rule adopted in March 2005.
Note 14. Capital
Redemption of Preferred Stock Under the Small Business Lending Fund
On August 25, 2011, the Company entered into the Purchase Agreement with the Treasury, pursuant to which the Company issued and sold to the Treasury 72,664 shares of its Series C Preferred Stock, having a liquidation preference of $1,000 per share, for aggregate proceeds of $72,664,000. On December 18, 2015, the Company redeemed all of the 72,664 shares of its Series C Preferred Stock that had been issued to the Treasury pursuant to the SBLF program. The shares were redeemed at their liquidation value of $1,000 per share plus accrued and unpaid dividends to, but excluding December 18, 2015. The redemption was approved by the Company’s primary federal regulator and terminates the Company’s participation in the SBLF program. Before redemption, the Series C Preferred Stock qualified as Tier 1 capital for the Company. Non-cumulative dividends were payable quarterly on the Series C Preferred Stock, which began October 1, 2011.
CPP Warrant
In connection with the Company’s participation in the CPP, the Company issued to Treasury a warrant to purchase 382,555 shares of the Company’s common stock. Subsequent to the date of the Company’s participation in the CPP, it raised additional capital through a public offering of common stock and, as a result of that offering, the number of shares of common stock subject to the warrant were reduced by 50% to 191,278. On November 23, 2011 the Treasury completed an auction to sell its warrant in a private transaction. At December 31, 2017, this warrant to purchase 191,278 shares of the Company’s common stock, at an exercise price of $39.21, remained outstanding.
Regulatory Capital
The ability of the Company to pay cash dividends to its stockholders and to service its debt was historically dependent on the receipt of cash dividends from its subsidiaries. Under applicable regulatory requirements, an Illinois state-chartered bank such as Busey Bank and South Side Bank may not pay dividends in excess of its net profits. Because Busey Bank has been in an accumulated deficit position since 2009, it has not been able to pay dividends since that time. With prior approval from its regulators, however, an Illinois state-chartered bank in this situation may be able to reduce its capital stock, by amending its charter to decrease the authorized number of shares, and then make a subsequent distribution to its holding company. Using this approach, and with the approval of its regulators, Busey Bank has distributed funds to the Company, the most recent of which was $40.0 million on October 12, 2017. The Company expects to seek regulatory approval for additional capital distributions from Busey Bank in future periods until such time as Busey Bank is no longer in an accumulated deficit. South Side Bank had positive retained earnings and is able to pay dividends to the Company prior to the bank merger.
The Company and both of its subsidiary banks are subject to regulatory capital requirements administered by federal and/or state agencies that involve the quantitative measure of their assets, liabilities, and certain off-balance-sheet items, as calculated under regulatory accounting practices. Quantitative measures established by regulations to ensure capital adequacy require the Company and both of its subsidiary banks to maintain minimum dollar amounts and ratios of such to risk weighted assets (as defined in the regulations and set forth in the table below) of total capital, Tier 1 capital and Common Equity Tier 1 capital, and for the banks, Tier 1 capital to average assets. Failure to meet minimum capital requirements may cause regulatory bodies to initiate certain discretionary and/or mandatory actions that, if undertaken, could have a direct material effect on our Financial Statements. The Company, as a financial holding company, is required to be “well capitalized” in the capital categories shown in the table below. As of December 31, 2017, the Company and both of its subsidiary banks met all capital adequacy requirements to which they were subject, including the guidelines to be considered “well capitalized.”
The Dodd-Frank Act established minimum capital levels for bank holding companies on a consolidated basis. The components of Tier 1 capital are restricted to capital instruments that, at the time of signing, were considered to be Tier 1 capital for insured depository institutions. Under this legislation, the Company is able to maintain its trust preferred securities as Tier 1 capital, but it will have to comply with new capital mandates in other respects, and it will not be able to raise Tier 1 capital through the issuance of trust preferred securities in the future.
In July 2013, the U.S. federal banking authorities approved the implementation of the Basel III Rule required by the Dodd-Frank Act. The Basel III Rule is applicable to all U.S. banks that are subject to minimum capital requirements, as well as to bank and savings and loan holding companies other than “small bank holding companies” (generally non-public bank holding companies with consolidated assets of less than $1.0 billion). The Basel III Rule not only increased most of the required minimum regulatory capital ratios, but they also introduced a new Common Equity Tier 1 Capital ratio and the concept of a capital conservation buffer.
The Basel III Rule also expanded the definition of capital as in effect currently by establishing criteria that instruments must meet to be considered Additional Tier 1 Capital (Tier 1 Capital in addition to Common Equity) and Tier 2 Capital. A number of instruments that generally qualified as Tier 1 Capital under the old guidelines no longer qualify, or their qualifications will change, as the Basel III Rule is being fully implemented.
The Basel III Rule also permitted banking organizations with less than $15.0 billion in assets to retain, through a one-time election, the past treatment for accumulated other comprehensive income (loss), which did not affect regulatory capital. First Busey and both of its subsidiary banks made this election in the first quarter of 2015 to avoid variations in the level of their capital depending on fluctuations in the fair value of their securities portfolio. The Basel III Rule maintained the general structure of the prompt corrective action framework, while incorporating increased requirements. The prompt corrective action guidelines were also revised to add the Common Equity Tier 1 Capital ratio. Under the final capital rules that became effective on January 1, 2015, there was a requirement for a Common Equity Tier 1 capital conservation buffer of 2.5% of risk weighted assets which is in addition to the other minimum risk based capital standards in the rule. Failure to maintain the buffer will result in restrictions on the Company’s ability to make capital distributions, including the payment of dividends, and to pay discretionary bonuses to executive officers. The capital buffer requirement is being phased-in over three years beginning in 2016.
The table below includes the 1.25% increase as of January 1, 2017 in the minimum capital requirement ratios. The capital buffer requirement effectively raises the minimum required Common Equity Tier 1 Capital ratio to 7.0%, the Tier 1 Capital ratio to 8.5%, and the Total Capital ratio to 10.5% on a fully phased-in basis on January 1, 2019. As of December 31, 2017, the Company and both of its subsidiary banks were in compliance with the current phase of the Basel III Rule and management believes that the Company and both of its subsidiary banks would meet all capital adequacy requirements under the Basel III Rule on a fully phased-in basis as if such requirements had been in effect (dollars in thousands).
|
|
|
|
|
| Minimum |
|
|
|
|
| |||||
|
| Actual |
| Capital Requirement with |
| Minimum To Be |
| |||||||||
|
| Amount |
| Ratio |
| Amount |
| Ratio |
| Amount |
| Ratio |
| |||
As of December 31, 2017: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 837,183 |
| 14.15 | % | $ | 547,265 |
| 9.25 | % | $ | 591,638 |
| 10.00 | % |
Busey Bank |
| $ | 704,807 |
| 12.78 | % | $ | 509,978 |
| 9.25 | % | $ | 551,327 |
| 10.00 | % |
South Side Bank |
| $ | 84,914 |
| 22.61 | % | $ | 34,744 |
| 9.25 | % | $ | 37,561 |
| 10.00 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 718,101 |
| 12.14 | % | $ | 428,937 |
| 7.25 | % | $ | 473,310 |
| 8.00 | % |
Busey Bank |
| $ | 651,432 |
| 11.82 | % | $ | 399,713 |
| 7.25 | % | $ | 441,062 |
| 8.00 | % |
South Side Bank |
| $ | 84,707 |
| 22.55 | % | $ | 27,232 |
| 7.25 | % | $ | 30,049 |
| 8.00 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 644,633 |
| 10.90 | % | $ | 340,192 |
| 5.75 | % | $ | 384,565 |
| 6.50 | % |
Busey Bank |
| $ | 651,432 |
| 11.82 | % | $ | 317,013 |
| 5.75 | % | $ | 358,363 |
| 6.50 | % |
South Side Bank |
| $ | 84,707 |
| 22.55 | % | $ | 21,598 |
| 5.75 | % | $ | 24,415 |
| 6.50 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 718,101 |
| 9.78 | % | $ | 293,588 |
| 4.00 | % | N/A |
| N/A |
| |
Busey Bank |
| $ | 651,432 |
| 9.80 | % | $ | 265,847 |
| 4.00 | % | $ | 332,309 |
| 5.00 | % |
South Side Bank |
| $ | 84,707 |
| 12.75 | % | $ | 26,571 |
| 4.00 | % | $ | 33,214 |
| 5.00 | % |
|
|
|
|
|
| Minimum |
|
|
|
|
| |||||
|
| Actual |
| Capital Requirement with |
| Minimum To Be |
| |||||||||
|
| Amount |
| Ratio |
| Amount |
| Ratio |
| Amount |
| Ratio |
| |||
As of December 31, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 605,988 |
| 14.04 | % | $ | 372,342 |
| 8.625 | % | $ | 431,701 |
| 10.00 | % |
Busey Bank |
| $ | 550,813 |
| 12.86 | % | $ | 369,363 |
| 8.625 | % | $ | 428,247 |
| 10.00 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 557,862 |
| 12.92 | % | $ | 286,002 |
| 6.625 | % | $ | 345,361 |
| 8.00 | % |
Busey Bank |
| $ | 502,687 |
| 11.74 | % | $ | 283,714 |
| 6.625 | % | $ | 342,598 |
| 8.00 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 484,246 |
| 11.22 | % | $ | 221,247 |
| 5.125 | % | $ | 280,606 |
| 6.50 | % |
Busey Bank |
| $ | 502,687 |
| 11.74 | % | $ | 219,477 |
| 5.125 | % | $ | 278,361 |
| 6.50 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated |
| $ | 557,862 |
| 10.45 | % | $ | 213,578 |
| 4.00 | % | N/A |
| N/A |
| |
Busey Bank |
| $ | 502,687 |
| 9.45 | % | $ | 212,766 |
| 4.00 | % | $ | 265,957 |
| 5.00 | % |
Note 15. Income Taxes
The components of income taxes consist of (dollars in thousands):
|
| Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Current |
| $ | 31,285 |
| $ | 16,271 |
| $ | 17,839 |
|
Deferred |
| 14,100 |
| 10,452 |
| 2,857 |
| |||
|
|
|
|
|
|
|
| |||
Total income tax expense |
| $ | 45,385 |
| $ | 26,723 |
| $ | 20,696 |
|
A reconciliation of federal and state income taxes at statutory rates to the income taxes included in the statements of income is as follows:
|
| Years Ended December 31, |
| ||||
|
| 2017 |
| 2016 |
| 2015 |
|
|
| % of |
| % of |
| % of |
|
|
| Pretax |
| Pretax |
| Pretax |
|
|
| Income |
| Income |
| Loss |
|
Income tax at statutory rate |
| 35.0 | % | 35.0 | % | 35.0 | % |
Effect of: |
|
|
|
|
|
|
|
TCJA |
| 7.5 | % | — | % | — | % |
Tax-exempt interest, net |
| (2.1 | )% | (2.4 | )% | (2.3 | )% |
Stock incentive |
| (0.5 | )% | — | % | — | % |
State income taxes, net |
| 4.0 | % | 4.3 | % | 4.2 | % |
Income on bank owned life insurance |
| (0.9 | )% | (1.0 | )% | (1.2 | )% |
Other, net |
| (1.0 | )% | (0.9 | )% | (1.0 | )% |
|
| 42.0 | % | 35.0 | % | 34.7 | % |
On December 22, 2017, the President signed into law the TCJA which, effective January 2018, reduced the corporate tax rate as well as adjusted tax rates, deductions and exemptions for individuals and businesses alike. The Company took a one-time, non-cash charge of $8.1 million in the fourth quarter of 2017 as a result of the revaluation of the Company’s net deferred tax position following the enactment of the TCJA.
Net deferred taxes at December 31, 2017 and 2016 in the accompanying Consolidated Balance Sheets, include the following amounts of deferred tax assets and liabilities (dollars in thousands). Net deferred taxes at December 31, 2017 were impacted by the First Community and Mid Illinois acquisitions and enactment of the TCJA.
|
| 2017 |
| 2016 |
| ||
Deferred tax assets: |
|
|
|
|
| ||
Investment securities: |
|
|
|
|
| ||
Unrealized losses on securities available for sale |
| $ | 1,362 |
| $ | — |
|
Other, net |
| 923 |
| — |
| ||
Allowance for loan losses |
| 15,751 |
| 19,988 |
| ||
Stock-based compensation |
| 1,869 |
| 2,396 |
| ||
Deferred compensation |
| 2,455 |
| 2,748 |
| ||
Affordable housing partnerships and other investments |
| 970 |
| 929 |
| ||
Purchase accounting adjustments |
| 7,712 |
| 7,186 |
| ||
Accrued vacation |
| 604 |
| 729 |
| ||
Employee costs |
| 759 |
| 2,044 |
| ||
Other |
| 413 |
| 1,097 |
| ||
|
| $ | 32,818 |
| $ | 37,117 |
|
Deferred tax liabilities: |
|
|
|
|
| ||
Investment securities: |
|
|
|
|
| ||
Unrealized gains on securities available for sale |
| $ | — |
| $ | (24 | ) |
Other, net |
| — |
| (639 | ) | ||
Basis in premises and equipment |
| (1,909 | ) | (1,468 | ) | ||
Affordable housing partnerships and other investments |
| (1,769 | ) | (2,110 | ) | ||
Purchase accounting adjustments |
| (1,262 | ) | (2,242 | ) | ||
Mortgage servicing assets |
| (1,120 | ) | (1,228 | ) | ||
Basis in core deposit and customer intangible assets |
| (10,955 | ) | (7,377 | ) | ||
Deferred loan origination costs |
| (1,168 | ) | (2,765 | ) | ||
|
| $ | (18,183 | ) | $ | (17,853 | ) |
Net operating loss carryforward, net of valuation allowance |
| 2,661 |
| 960 |
| ||
Net deferred tax assets |
| $ | 17,296 |
| $ | 20,224 |
|
At December 31, 2017, the Company had a federal net operating loss carryforward of $2.7 million, or approximately $12.7 million pre-tax, in relation to the First Community acquisition, which is subject to limitations under Section 382 of the Internal Revenue Code. At December 31, 2016, the Company had an Illinois net operating loss carryforward of $1.0 million, or approximately $13.0 million pre-tax, which was utilized in 2017.
At December 31, 2017, the Company also had a Florida net operating loss carryforward of $0.1 million, which will begin to expire in 2030. Due to the uncertainty as to whether the Company will be able to fully realize the Florida carryforward, the Company has a full valuation allowance of $0.1 million related to this net operating loss carryforward. At December 31, 2016, the Company had a Florida net operating loss carryforward of $0.3 million with a full valuation allowance.
Management believes that it is more likely than not that the other deferred tax assets included in the accompanying Consolidated Balance Sheets will be fully realized. The Company has determined that no additional valuation allowance is required for any other deferred tax assets as of December 31, 2017 and 2016.
Note 16. Employee Benefit Plans
Employees’ Stock Ownership Plan
Prior to 2014, the First Busey Corporation Employees’ Stock Ownership Plan (“ESOP”) was available to all full-time employees who met certain age and length of service requirements. Effective in 2014, the ESOP was frozen, all shares were fully vested and there will be no new contributions under the ESOP. Dividends on allocated shares of common stock are distributed directly to the participants. All shares held by the ESOP, which were acquired prior to the issuance of ASC Topic 718-40, “Employee Stock Ownership Plans”, are included in the computation of average common shares and common share equivalents. This accounting treatment is grandfathered under ASC Topic 718-40 for shares purchased prior to December 31, 1992.
All shares held in the ESOP which were acquired prior to December 31, 1992 were allocated as of December 31, 2006. The number of shares and associated fair values were 121,082 worth $3.6 million and 136,840 worth $4.2 million at December 31, 2017 and 2016, respectively.
Shares held in the ESOP which were acquired after December 31, 1992 and associated fair values were 42,439 worth $1.3 million and 48,222 worth $1.5 million at December 31, 2017 and 2016, respectively.
Profit Sharing Plan
All full-time employees who meet certain age and service requirements are eligible to participate in the Company’s profit-sharing plan. The contributions, if any, are determined solely by the boards of directors of the Company and its subsidiaries, and in no case may the annual contributions be greater than the amounts deductible for federal income tax purposes for that year.
The rights of the participants vest ratably over a five-year period, except for the 401(k) match portion, which vests immediately. Expenses related to the employee benefit plans are $5.1 million, $4.3 million and $2.6 million at December 31, 2017, 2016 and 2015, respectively.
The Company sponsors deferred compensation plans for executive officers for deferral of compensation. While current participants in the deferred compensation plan are permitted to continue participating in the plan, it is not currently open to new participants. The deferred compensation expense reported was $0.3 million for the years ended December 31, 2017, 2016 and 2015. The deferred compensation liability was $10.2 million and $6.8 million at December 31, 2017 and 2016, respectively. The 2017 deferred compensation liability was impacted by the Mid Illinois acquisition and included $3.9 million which was distributed in January 2018. The 2016 deferred compensation liability included $1.1 million related to the Pulaski acquisition which was distributed in January 2017.
Note 17. Share-based Compensation
Overview
During the first quarter of 2010, the Company adopted the 2010 Equity Plan, which was approved at the annual stockholders meeting on May 19, 2010. During the second quarter of 2015, the Company adopted an amendment to the 2010 Equity Plan, which was approved at the annual stockholders meeting on May 20, 2015.
Subject to permitted adjustments for certain corporate transactions, the maximum number of shares that may be delivered to participants, or their beneficiaries, under the 2010 Equity Plan is 1,333,333 shares of First Busey common stock. To the extent that any shares of stock covered by an award (including non-vested stock awards) under the 2010 Equity Plan, or the prior plans, are not delivered for any reason, including because the award is forfeited, canceled, settled in cash or shares are withheld to satisfy tax withholding requirements, such shares will not be deemed to have been delivered for purposes of determining the maximum number of shares of stock available for delivery and will again become available for usage under the 2010 Equity Plan. If any option granted under the 2010 Equity Plan is exercised by tendering shares of stock, only the number of shares of stock issued net of the shares of stock tendered shall be counted for purposes of these limitations. Any shares covered under the terms of a prior First Busey plan award that would otherwise become available for reuse under the terms of the prior plan will become available for issuance under the 2010 Equity Plan.
The 2010 Equity Plan’s effective date was May 19, 2010. The 2010 Equity Plan will continue in effect until terminated by the board of directors; provided that no awards may be granted under the 2010 Equity Plan after the ten-year anniversary of the effective date. Any awards that are outstanding after the tenth anniversary of the effective date will remain subject to the terms of the 2010 Equity Plan.
The following additional limits apply to awards under the 2010 Equity Plan, however due to changes imposed by the TCJA, “performance-based compensation” only applies to arrangements subject to a written binding contract in effect on November 2, 2017, that has not subsequently been materially modified:
· the maximum number of shares of stock that may be covered by options that are intended to be “performance-based compensation” which are granted to any one participant during any calendar year is 133,333 shares;
· the maximum number of shares of stock that may be covered by stock awards that are intended to be “performance-based compensation” which are granted to any one participant during any calendar year is 66,667 shares; and
· the maximum dollar amount of cash incentive awards or cash-settled stock awards intended to be “performance-based compensation” payable to any one participant with respect to any calendar year is $1,000,000.
The Company grants share-based compensation awards to its employees and members of its board of directors as provided for under the Company’s 2010 Equity Incentive Plan. Further, the Company registered 443,619 shares of its common stock issuable in the future pursuant to First Community 2016 Equity Incentive Plan to legacy employees and directors of First Community and its subsidiaries and upon the exercise of currently outstanding equity awards under the First Community 2016 Equity Incentive Plan and the First Community Amended and Restated 2008 Equity Incentive Plan held by former employees of First Community and its subsidiaries. Pursuant to the terms of the First Community 2016 Equity Incentive Plan, the Company may grant awards with respect to First Busey common stock to legacy employees and directors of First Community or its subsidiaries, including but not limited to non-qualified stock options, incentive stock options, stock appreciation rights, restricted stock and restricted stock units.
The Company currently grants share-based compensation in the form of restricted stock units (“RSUs”) and deferred stock units (“DSUs”). The Company grants RSUs to members of management periodically throughout the year. Each RSU is equivalent to one share of the Company’s common stock. These units have requisite service periods ranging from one to five years. The Company annually grants share-based awards in the form of DSUs, which are RSUs with a deferred settlement date, to its board of directors. Each DSU is equivalent to one share of the Company’s common stock. The DSUs vest over a twelve-month period following the grant date or on the date of the next Annual Meeting of Stockholders, whichever is earlier. These units generally are subject to the same terms as RSUs under the Company’s 2010 Equity Incentive Plan, except that, following vesting, settlement occurs within 30 days following the earlier of separation from the board or a change in control of the Company. Subsequent to vesting and prior to delivery, these units will continue to earn dividend equivalents. The Company also has outstanding stock options granted prior to 2011.
Under the terms of the Company’s 2010 Equity Incentive Plan and First Community 2016 Equity Incentive Plan, the Company is allowed, but not required, to source stock option exercises and grants of RSUs and DSUs from its inventory of treasury stock. As of December 31, 2017, the Company held 500,638 shares in treasury. On February 3, 2015, First Busey announced that its board of directors approved a repurchase plan under which the Company is authorized to repurchase up to an aggregate of 666,667 shares of its common stock. The repurchase plan has no expiration date and replaced the prior repurchase plan originally approved in 2008. During 2015, the Company purchased 333,333 shares under this repurchase plan. At December 31, 2017 the Company had 333,334 shares that may still be purchased under the plan.
Stock Option Plan
In relation to the First Community acquisition, the Company assumed stock options that were previously issued under First Community incentive plans. The First Community Amended and Restated 2008 Equity Incentive Plan was approved by First Community shareholders. This plan was subsequently amended without approval by First Community shareholders to increase the number of shares available for issuance. The First Community 2016 Equity Incentive Plan was approved by First Community shareholders. At the effective time of the merger, each outstanding and unexercised option to purchase shares of First Community common stock held by an employee, whether vested or unvested, was converted into an option to purchase First Busey common stock. The converted option is equal to the number of shares of such First Community stock option multiplied by the option exchange ratio (rounded down to the nearest whole share), at an exercise price per share equal to the exercise price for each share of First Community common stock subject to such First Community stock option divided by the option exchange ratio (rounded up to the nearest whole cent). The option exchange ratio is the sum of the exchange ratio (0.396) multiplied by the closing sales price of a share of First Busey common stock on the Nasdaq Global Select Market on June 30, 2017, plus the cash consideration ($1.35), divided by the closing sales price of a share of First Busey common stock on the Nasdaq Global Select Market on June 30, 2017. Each First Community stock option assumed and converted continues to be subject to the same terms and conditions (including vesting periods), as applicable immediately prior to the effective time of the merger.
In relation to the Pulaski acquisition, the Company assumed stock options that were previously issued under shareholder approved Pulaski incentive plans. At the effective time of the acquisition, each outstanding option to purchase shares of Pulaski common stock was converted automatically into a stock option exercisable for that number of shares of First Busey common stock equal to (i) the number of shares of Pulaski common stock subject to the Pulaski stock option immediately prior to the effective time multiplied by (ii) the exchange ratio (rounded down to the nearest whole share), with an exercise price per share equal to (A) the exercise price per share of Pulaski common stock subject to such Pulaski stock option immediately prior to the effective time divided by (B) the exchange ratio (rounded up to the nearest whole cent). Each Pulaski stock option assumed and converted continues to be subject to the same terms and conditions, as applicable immediately prior to the effective time of the merger. All Pulaski stock options are fully vested.
A summary of the status of the Company’s stock option awards for the years ended December 31, 2017, 2016, and 2015, and the changes during the years ended on those dates is as follows:
|
| 2017 |
| 2016 |
| 2015 |
| |||||||||
|
|
|
| Weighted- |
|
|
| Weighted- |
|
|
| Weighted- |
| |||
|
|
|
| Average |
|
|
| Average |
|
|
| Average |
| |||
|
|
|
| Exercise |
|
|
| Exercise |
|
|
| Exercise |
| |||
|
| Shares |
| Price |
| Shares |
| Price |
| Shares |
| Price |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Outstanding at beginning of year |
| 209,382 |
| $ | 15.13 |
| 96,568 |
| $ | 43.64 |
| 170,026 |
| $ | 48.99 |
|
Converted options from Pulaski |
| — |
| — |
| 309,700 |
| 13.29 |
| — |
| — |
| |||
Converted options from First Community |
| 121,360 |
| 21.41 |
| — |
| — |
| — |
| — |
| |||
Exercised |
| (99,605 | ) | 13.74 |
| (145,774 | ) | 15.09 |
| — |
| — |
| |||
Forfeited |
| (5,279 | ) | 23.53 |
| (394 | ) | 13.87 |
| (517 | ) | 58.23 |
| |||
Expired |
| (12,430 | ) | 52.40 |
| (50,718 | ) | 58.23 |
| (72,941 | ) | 55.99 |
| |||
Outstanding at end of year |
| 213,428 |
| $ | 16.97 |
| 209,382 |
| $ | 15.13 |
| 96,568 |
| $ | 43.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Exercisable at end of year |
| 167,144 |
| $ | 15.16 |
| 209,382 |
| $ | 15.13 |
| 96,568 |
| $ | 43.64 |
|
The following table summarizes information about stock options outstanding at December 31, 2017:
|
| Options Outstanding |
| Options Exercisable |
| ||||||||||||
|
|
|
|
|
| Weighted- |
|
|
|
|
|
|
| ||||
|
|
|
| Weighted- |
| Average |
|
|
|
|
|
|
| ||||
Range of |
|
|
| Average |
| Remaining |
|
|
|
|
|
|
| ||||
Exercise |
|
|
| Exercise |
| Contractual |
| Intrinsic |
|
|
| Intrinsic |
| ||||
Prices |
| Number |
| Price |
| Life |
| Value |
| Number |
| Value |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
$ | 6.89-14.05 |
| 103,055 |
| $ | 10.86 |
| 1.45 |
|
|
| 103,055 |
|
|
| ||
16.01-19.50 |
| 11,634 |
| 18.19 |
| 4.62 |
|
|
| 11,634 |
|
|
| ||||
21.03-23.53 |
| 98,739 |
| 23.22 |
| 7.08 |
|
|
| 52,455 |
|
|
| ||||
|
| 213,428 |
| $ | 16.97 |
| 4.23 |
| $ | 2,581 |
| 167,144 |
| $ | 2,284 |
| |
The Company recorded $0.2 million stock option compensation expense for the twelve months ended December 31, 2017 related to the converted options from First Community. The Company did not record any stock option compensation expense during 2016 or 2015. As of December 31, 2017, the Company had $0.5 million of unrecognized stock option expense. This cost is expected to be recognized over a period of 1.9 years.
Restricted Stock Unit Plan
In relation to the Pulaski acquisition, the Company also assumed performance based restricted stock unit awards. At the effective time of the acquisition, the number of Pulaski common shares covered by each award was fixed at the target level under Pulaski’s existing plan and automatically converted into a service-based restricted stock unit award of First Busey common stock that was equal to the number of shares of Pulaski common stock multiplied by the exchange ratio. Each assumed restricted stock unit award vested, without regard to any performance metrics, on September 30, 2017 or if applicable, the award holders’ earlier involuntary termination of employment for reasons other than cause or voluntary termination of employment for good reason, as specified in the award agreement.
A summary of the changes in the Company’s RSUs for the years ended December 31, 2017, 2016 and 2015 is as follows:
|
| 2017 |
| 2016 |
| 2015 |
| |||||||||
|
|
|
| Weighted- |
|
|
| Weighted- |
|
|
| Weighted- |
| |||
|
|
|
| Average |
|
|
| Average |
|
|
| Average |
| |||
|
|
|
| Grant Date |
|
|
| Grant Date |
|
|
| Grant Date |
| |||
|
| Shares |
| Fair Value |
| Shares |
| Fair Value |
| Shares |
| Fair Value |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Outstanding at beginning of year |
| 552,610 |
| $ | 18.45 |
| 424,930 |
| $ | 17.10 |
| 394,624 |
| $ | 15.67 |
|
Converted units from Pulaski |
| — |
| — |
| 53,004 |
| 14.25 |
| — |
| — |
| |||
Granted |
| 160,532 |
| 30.34 |
| 126,669 |
| 22.44 |
| 108,945 |
| 20.07 |
| |||
Dividend equivalents earned |
| 13,479 |
| 30.14 |
| 14,935 |
| 21.09 |
| 13,089 |
| 19.31 |
| |||
Vested |
| (116,498 | ) | 14.73 |
| (54,913 | ) | 14.61 |
| (73,777 | ) | 14.48 |
| |||
Forfeited |
| (22,360 | ) | 19.20 |
| (12,015 | ) | 15.19 |
| (17,951 | ) | 16.21 |
| |||
Outstanding at end of year |
| 587,763 |
| $ | 22.68 |
| 552,610 |
| $ | 18.45 |
| 424,930 |
| $ | 17.10 |
|
Recipients earn quarterly dividend equivalents on their respective units which entitle the recipients to additional units. Therefore, dividends earned each quarter compound based upon the updated unit balances. Upon vesting/delivery, shares are expected (though not required) to be issued from treasury. Dividends related to the converted Pulaski units were accumulated and paid in cash upon vesting.
The Company issued 79,459, 43,396 and 59,983 treasury shares in conjunction with the vesting of RSUs in 2017, 2016 and 2015, respectively. The difference between the number of shares issued and the number of vested units is due to shares issued under a net share settlement option.
On January 25, 2017, under the terms of the 2010 Equity Incentive Plan, the Company granted 11,404 RSUs to a member of management. As the stock price on the grant date of January 25, 2017 was $30.69, total compensation cost to be recognized is $0.4 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the award will vest 100%.
On June 13, 2017, under the terms of the 2010 Equity Incentive Plan, the Company granted 122,852 RSUs to executives and members of management. As the stock price on the grant date of June 13, 2017 was $30.33, total compensation cost to be recognized is $3.7 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the awards will vest 100%.
On July 2, 2017, under the terms of the First Community 2016 Equity Incentive Plan, the Company granted 13,642 RSUs to members of management who were legacy First Community employees. As the stock price on the grant date of July 2, 2017 was $29.32, total compensation cost to be recognized is $0.4 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the awards will vest 100%.
On August 1, 2017 under the terms of the 2010 Equity Incentive Plan, the Company granted 3,209 RSUs to members of management. As the stock price on the grant date of August 1, 2017 was $29.61, total compensation cost to be recognized is $0.1 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the awards will vest 100%.
On October 2, 2017 under the terms of the 2010 Equity Incentive Plan, the Company granted 9,425 RSUs to a member of management. As the stock price on the grant date of October 2, 2017 was $31.83, total compensation cost to be recognized is $0.3 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the awards will vest 100%.
A description of RSUs granted in 2016 and 2015 under the terms of the 2010 Equity Incentive Plan can be found in the Company’s Annual Reports on Form 10-K for the years ended December 31, 2016 and 2015.
Deferred Stock Unit Plan
A summary of the changes in the Company’s DSUs for the years ended December 31, 2017, 2016 and 2015 is as follows:
|
| 2017 |
| 2016 |
| 2015 |
| |||||||||
|
|
|
| Weighted- |
|
|
| Weighted- |
|
|
| Weighted- |
| |||
|
|
|
| Average |
|
|
| Average |
|
|
| Average |
| |||
|
|
|
| Grant Date |
|
|
| Grant Date |
|
|
| Grant Date |
| |||
|
| Shares |
| Fair Value |
| Shares |
| Fair Value |
| Shares |
| Fair Value |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Non-vested at beginning of year |
| 35,038 |
| $ | 21.04 |
| 24,763 |
| $ | 19.25 |
| 18,581 |
| $ | 17.31 |
|
Granted |
| 24,100 |
| 29.61 |
| 22,428 |
| 22.44 |
| 17,899 |
| 20.07 |
| |||
Dividend equivalents earned |
| 2,426 |
| 30.22 |
| 2,576 |
| 21.20 |
| 1,872 |
| 19.40 |
| |||
Vested |
| (19,153 | ) | 23.18 |
| (14,729 | ) | 20.18 |
| (13,589 | ) | 17.69 |
| |||
Non-vested at end of year |
| 42,411 |
| $ | 25.47 |
| 35,038 |
| $ | 21.04 |
| 24,763 |
| $ | 19.25 |
|
Outstanding at end of year |
| 119,985 |
| $ | 21.00 |
| 93,459 |
| $ | 18.54 |
| 68,456 |
| $ | 17.16 |
|
On August 1, 2017, under the terms of the 2010 Equity Incentive Plan, the Company granted 17,080 DSUs to directors and under the terms of the First Community 2016 Equity Incentive Plan granted 1,250 DSUs to a director. As the stock price on the grant date of August 1, 2017 was $29.61, total compensation cost to be recognized is $0.5 million. These costs will be recognized over the requisite service period of one year from the date of grant or the next Annual Meeting of Stockholders; whichever is earlier. Further, the Company granted 5,770 DSUs, under the terms of the 2010 Equity Incentive Plan, to the Chairman of the Board. As the stock price on the grant date of June 13, 2017 was $30.33, total compensation cost to be recognized is $0.2 million. This cost will be recognized over a period of five years. Subsequent to the requisite service period, the awards will vest 100%.
A description of DSUs granted in 2016 and 2015 under the terms of the 2010 Equity Incentive Plan can be found in the Company’s Annual Reports on Form 10-K for the years ended December 31, 201 6and 2015.
The Company recognized $2.6 million, $1.8 million and $1.4 million of compensation expense related to both non-vested RSUs and DSUs for the years ended December 31, 2017, 2016 and 2015, respectively. As of December 31, 2017, there was $8.4 million of total unrecognized compensation cost related to these non-vested stock awards. This cost is expected to be recognized over a period of 3.6 years.
Note 18. Transactions with Related Parties
The Company has had, and may be expected to have in the future, banking transactions in the ordinary course of business with related parties which include directors, executive officers, chief credit officers, their immediate families and affiliated companies in which they have 10% or more beneficial ownership, on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with others.
The following is an analysis of the changes in loans to related parties during the year ended December 31, 2017 (dollars in thousands):
Balance at beginning of year |
| $ | 48,545 |
|
Addition due to change in relationship |
| 5,933 |
| |
New loans/advances |
| 27,871 |
| |
Repayments |
| (35,434 | ) | |
Balance at end of year |
| $ | 46,915 |
|
Total unused commitments to directors and executive officers were $25.9 million at December 31, 2017.
Note 19. Outstanding Commitments and Contingent Liabilities
Legal Matters
The Company is a party to legal actions which arise in the normal course of its business activities. In the opinion of management, the ultimate resolution of these matters is not expected to have a material effect on the financial position or the results of operations of the Company.
Credit Commitments and Contingencies
The Company is a party to credit-related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheets.
The Company’s exposure to credit loss is represented by the contractual amount of those commitments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. A summary of the contractual amount of the Company’s exposure to off-balance-sheet risk relating to the Company’s commitments to extend credit and standby letters of credit follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||
Financial instruments whose contract amounts represent credit risk: |
|
|
|
|
| ||
Commitments to extend credit |
| $ | 1,300,294 |
| $ | 875,077 |
|
Standby letters of credit |
| 37,231 |
| 20,145 |
| ||
Commitments to extend credit are agreements to lend to a customer as long as no condition established in the contract has been violated. These commitments are generally at variable interest rates and generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer’s obligation to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements, including bond financing and similar transactions and primarily have terms of one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds collateral, which may include accounts receivable, inventory, property and equipment, and income producing properties, supporting those commitments if deemed necessary. In the event the customer does not perform in accordance with the terms of the agreement with the third-party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount shown in the summary above. If the commitment is funded, the Company would be entitled to seek recovery from the customer. As of December 31, 2017 and 2016, no amounts were recorded as liabilities for the Company’s potential obligations under these guarantees.
Other Commitments
From time to time, the Company will sign contracts for construction projects relating to the Company’s facilities.
Lease Commitments
At December 31, 2017, the Company was obligated under noncancelable operating leases for office space and other commitments. Rent expense under operating leases, included in net occupancy and equipment expense, was $3.7 million, $2.7 million, and $1.5 million for the years ended December 31, 2017, 2016 and 2015, respectively.
Rent commitments before considering renewal options that generally are present, were as follows at December 31, 2017 (dollars in thousands):
2018 |
| $ | 1,817 |
|
2019 |
| 1,503 |
| |
2020 |
| 1,306 |
| |
2021 |
| 825 |
| |
2022 |
| 640 |
| |
Thereafter |
| 1,540 |
| |
|
| $ | 7,631 |
|
Note 20. Derivative Financial Instruments
The Company originates and purchases derivative financial instruments, including interest rate lock commitments issued to residential loan customers for loans that will be held for sale, forward sales commitments to sell residential mortgage loans to loan investors, interest rate swaps and foreign currency forward contracts. See “Note 21. Fair Value Measurements” for further discussion of the fair value measurement of such derivatives.
Interest Rate Lock Commitments. At December 31, 2017 and 2016, the Company had issued $51.7 million and $149.9 million, respectively, of unexpired interest rate lock commitments to loan customers. Such interest rate lock commitments that meet the definition of derivative financial instruments under ASC Topic 815, Derivatives and Hedging, are carried at their fair values in other assets or other liabilities in the Consolidated Financial Statements, with changes in the fair values of the corresponding derivative financial assets or liabilities recorded as either a charge or credit to current earnings during the period in which the changes occurred.
Forward Sales Commitments. At December 31, 2017 and 2016, the Company had issued $139.7 million and $400.0 million, respectively, of unexpired forward sales commitments to mortgage loan investors. Typically, the Company economically hedges mortgage loans held for sale and interest rate lock commitments issued to its residential loan customers related to loans that will be held for sale by obtaining corresponding best-efforts forward sales commitments with an investor to sell the loans at an agreed-upon price at the time the interest rate locks are issued to the customers. Forward sales commitments that meet the definition of derivative financial instruments under ASC Topic 815, Derivatives and Hedging, are carried at their fair values in other assets or other liabilities in the Consolidated Financial Statements.
While such forward sales commitments generally served as an economic hedge to the mortgage loans held for sale and interest rate lock commitments, the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred.
The fair values of derivative assets and liabilities related to interest rate lock commitments and forward sales commitments recorded in the Consolidated Balance Sheets are summarized as follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||
Fair value recorded in other assets |
| $ | 675 |
| $ | 6,403 |
|
Fair value recorded in other liabilities |
| 2,148 |
| 3,098 |
| ||
The gross gains and losses on these derivative assets and liabilities related to interest rate lock commitments and forward sales commitments recorded in non-interest income and expense in the Consolidated Statements of Income for the twelve months ended December 31, 2017 and 2016 are summarized as follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||
Gross gains |
| $ | 14,724 |
| $ | 25,270 |
|
Gross (losses) |
| (13,250 | ) | (24,783 | ) | ||
Net gains |
| $ | 1,474 |
| $ | 487 |
|
The impact of the net gains or losses on derivative financial instruments related to interest rate lock commitments issued to residential loan customers for loans that will be held for sale and forward sales commitments to sell residential mortgage loans to loan investors are almost entirely offset by a corresponding change in the fair value of loans held for sale.
Interest Rate Swaps. Beginning in the second quarter of 2017, the Company entered into interest rate swap contracts to manage the interest rate risk exposure associated with specific commercial loan relationships, at the time such loans were originated. The Company offsets each customer derivative with a bank counterparty. With a notional value of $161.3 million at December 31, 2017 these contracts support variable rate, commercial loan relationships totaling $80.7 million. While these swap derivatives generally worked together as an economic interest rate hedge, the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred.
The fair values of derivative assets and liabilities related to interest rate swaps recorded in the Consolidated Balance Sheets are summarized as follows (dollars in thousands):
|
| December 31, 2017 |
| |
Fair value recorded in other assets |
| $ | 262 |
|
Fair value recorded in other liabilities |
| 262 |
| |
The gross gains and losses on derivative assets and liabilities related to interest rate swaps recorded in non-interest income and expense in the Consolidated Statements of Income for the year ended December 31, 2017 are summarized as follows (dollars in thousands):
|
| December 31, 2017 |
| |
Gross gains |
| $ | 262 |
|
Gross losses |
| (262 | ) | |
Net gains (losses) |
| $ | — |
|
First Busey had $2.0 million in cash and $0.4 million in securities pledged to secure its obligation under these contracts at December 31, 2017.
Foreign Currency Derivatives. The Company had originated certain loan agreements that settled in non-U.S. dollar denominations. At December 31, 2017, there were no outstanding gross balances of such loans. The Company had entered into foreign currency forward contracts to mitigate the economic effect of fluctuations in foreign currency exchange rates on non-U.S. dollar denominated loans, when balances were outstanding. While such forward contracts generally served as an economic hedge to certain loans, the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred. The gross gains and losses on
these derivative assets and liabilities recorded in non-interest income and expense in the Consolidated Statements of Income for the twelve months ended December 31, 2017 and 2016 was insignificant.
The notional amount and fair values, denominated in U.S. dollars, of open foreign currency forward contracts were as follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||
Notional amount |
| $ | — |
| $ | 742 |
|
Fair value recorded in other liabilities |
| — |
| 7 |
| ||
Note 21. Fair Value Measurements
The fair value of an asset or liability is the price that would be received by selling that asset or paid in transferring that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. ASC Topic 820, Fair Value Measurement, establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2 Inputs - Inputs other than quoted prices included in level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect the Company’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to those Company assets and liabilities that are carried at fair value.
There were no transfers between levels during the year ended December 31, 2017 or 2016.
In general, fair value is based upon quoted market prices, when available. If such quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable data. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect, among other things, counterparty credit quality and the company’s creditworthiness as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.
Securities Available for Sale. Securities classified as available for sale are reported at fair value utilizing level 1 and level 2 measurements. For mutual funds and other equity securities, unadjusted quoted prices in active markets for identical assets are utilized to determine fair value at the measurement date and have been classified as level 1 in ASC Topic 820. For all other securities, the Company obtains fair value measurements from an independent pricing service. The independent pricing service utilizes evaluated pricing models that vary by asset class and incorporate available trade, bid and other market information. Because many fixed income securities do not trade on a daily basis, the independent pricing service applies available information, focusing on observable market data such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing, to prepare evaluations.
The independent pricing service uses model processes, such as the Option Adjusted Spread model, to assess interest rate impact and develop prepayment scenarios. The models and processes take into account market conventions. For each asset class, a team of evaluators gathers information from market sources and integrates relevant credit information, perceived market movements and sector news into the evaluated pricing applications and models.
The market inputs that the independent pricing service normally seeks for evaluations of securities, listed in approximate order of priority, include: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data including market research publications. The independent pricing service also monitors market indicators, industry and economic events. For certain security types, additional inputs may be used or some of the market inputs may not be applicable. Evaluators may prioritize inputs differently on any given day for any security based on market conditions, and not all inputs listed are available for use in the evaluation process for each security evaluation on a given day. Because the data utilized was observable, the securities have been classified as level 2 in ASC Topic 820.
Loans held for sale. Loans held for sale are reported at fair value utilizing level 2 measurements. The fair value of the mortgage loans held for sale are measured using observable quoted market or contract prices or market price equivalents and are classified as level 2 in ASC Topic 820.
Derivative Assets and Derivative Liabilities. Derivative assets and derivative liabilities are reported at fair value utilizing level 2 measurements. The fair value of derivative assets and liabilities is determined based on prices that are obtained from a third-party which uses observable market inputs. Derivative assets and liabilities are classified as level 2 in ASC Topic 820.
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of December 31, 2017 and 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands):
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
| ||||
|
| Inputs |
| Inputs |
| Inputs |
| Fair Value |
| ||||
December 31, 2017 |
|
|
|
|
|
|
|
|
| ||||
Securities available for sale |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
| $ | — |
| $ | 60,348 |
| $ | — |
| $ | 60,348 |
|
Obligations of U.S. government corporations and agencies |
| — |
| 103,665 |
| — |
| 103,665 |
| ||||
Obligations of states and political subdivisions |
| — |
| 280,199 |
| — |
| 280,199 |
| ||||
Residential mortgage-backed securities |
| — |
| 397,436 |
| — |
| 397,436 |
| ||||
Corporate debt securities |
| — |
| 31,034 |
| — |
| 31,034 |
| ||||
Mutual funds and other equity securities |
| 5,378 |
| — |
| — |
| 5,378 |
| ||||
Loans |
|
|
|
|
|
|
|
|
| ||||
Loans held for sale |
| — |
| 94,848 |
| — |
| 94,848 |
| ||||
Derivative assets |
|
|
|
|
|
|
|
|
| ||||
Derivative financial assets |
| — |
| 937 |
| — |
| 937 |
| ||||
Derivative liabilities |
|
|
|
|
|
|
|
|
| ||||
Derivative financial liabilities |
| — |
| 2,410 |
| — |
| 2,410 |
| ||||
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
| ||||
|
| Inputs |
| Inputs |
| Inputs |
| Fair Value |
| ||||
December 31, 2016 |
|
|
|
|
|
|
|
|
| ||||
Securities available for sale |
|
|
|
|
|
|
|
|
| ||||
U.S. Treasury securities |
| $ | — |
| $ | 74,944 |
| $ | — |
| $ | 74,944 |
|
Obligations of U.S. government corporations and agencies |
| — |
| 79,127 |
| — |
| 79,127 |
| ||||
Obligations of states and political subdivisions |
| — |
| 154,938 |
| — |
| 154,938 |
| ||||
Residential mortgage-backed securities |
| — |
| 302,249 |
| — |
| 302,249 |
| ||||
Corporate debt securities |
| — |
| 143,343 |
| — |
| 143,343 |
| ||||
Mutual funds and other equity securities |
| 5,210 |
| — |
| — |
| 5,210 |
| ||||
Loans |
|
|
|
|
|
|
|
|
| ||||
Loans held for sale |
| — |
| 256,319 |
| — |
| 256,319 |
| ||||
Derivative assets |
|
|
|
|
|
|
|
|
| ||||
Derivative financial assets |
| — |
| 6,403 |
| — |
| 6,403 |
| ||||
Derivative liabilities |
|
|
|
|
|
|
|
|
| ||||
Foreign currency forward contracts |
| — |
| 7 |
| — |
| 7 |
| ||||
Derivative financial liabilities |
| — |
| 3,098 |
| — |
| 3,098 |
| ||||
Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
Impaired Loans. The Company does not record loans at fair value on a recurring basis. However, periodically, a loan is considered impaired and is reported at the fair value of the underlying collateral, less estimated costs to sell, if repayment is expected solely from the collateral. Impaired loans measured at fair value typically consist of loans on non-accrual status and restructured loans in compliance with modified terms. Collateral values are estimated using a combination of observable inputs, including recent appraisals, and unobservable inputs based on customized discounting criteria. Due to the significance of the unobservable inputs, all impaired loan fair values have been classified as level 3 in ASC Topic 820.
OREO. Non-financial assets and non-financial liabilities measured at fair value include OREO (upon initial recognition or subsequent impairment). OREO properties are measured using a combination of observable inputs, including recent appraisals, and unobservable inputs based on customized discounting criteria. Due to the significance of the unobservable inputs, all OREO fair values have been classified as level 3 in ASC Topic 820.
The following table summarizes assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2017 and 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands):
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
| ||||
|
| Inputs |
| Inputs |
| Inputs |
| Fair Value |
| ||||
December 31, 2017 |
|
|
|
|
|
|
|
|
| ||||
Impaired loans |
| $ | — |
| $ | — |
| $ | 1,313 |
| $ | 1,313 |
|
OREO(1) |
| — |
| — |
| — |
| — |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
December 31, 2016 |
|
|
|
|
|
|
|
|
| ||||
Impaired loans |
| $ | — |
| $ | — |
| $ | 3,885 |
| $ | 3,885 |
|
OREO(1) |
| — |
| — |
| — |
| — |
| ||||
(1)OREO fair value was less than one thousand dollars.
The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized level 3 inputs to determine fair value (dollars in thousands):
|
| Quantitative Information about Level 3 Fair Value Measurements |
| |||||||
|
| Fair Value |
| Valuation |
| Unobservable |
| Range |
| |
|
| Estimate |
| Techniques |
| Input |
| (Weighted Average) |
| |
December 31, 2017 |
|
|
|
|
|
|
|
|
| |
Impaired loans |
| $ | 1,313 |
| Appraisal of collateral |
| Appraisal adjustments |
| -20.3% to -100.0% (-30.8)% |
|
OREO(1) |
| — |
| Appraisal of collateral |
| Appraisal adjustments |
| -100.0% (-100.0)% |
| |
December 31, 2016 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
Impaired loans |
| $ | 3,885 |
| Appraisal of collateral |
| Appraisal adjustments |
| -19.2% to -100.0% (-38.4)% |
|
OREO(1) |
| — |
| Appraisal of collateral |
| Appraisal adjustments |
| -100.0% (-100.0)% |
| |
(1)OREO fair value was less than one thousand dollars.
The carrying value for cash and cash equivalents approximates fair value and due to the short-term maturity is classified as level 1 in ASC Topic 820. The carrying value approximates fair value for accrued interest receivable and accrued interest payable and both are classified as level 2 in ASC Topic 820. The methodologies for other financial assets and financial liabilities are discussed below:
Securities held to maturity
Fair value measurements for securities held to maturity are from an independent pricing service. The independent pricing service evaluations are based on market data. Securities held to maturity are classified as level 2 in ASC Topic 820.
Portfolio loans, net
Our performing portfolio loans consist of variable rate, hybrid rate and fixed rate loans. For variable rate loans that reprice frequently with no significant change in credit risk, fair values are based on carrying amount. The fair value of hybrid rate and fixed rate loans are estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities and are classified as level 3 in ASC Topic 820. Fair value of impaired loans is discussed above.
Mortgage servicing rights
The fair value of mortgage servicing rights is estimated by discounting the future cash flows at a market rate of return and classified as level 3 in ASC Topic 820.
Other servicing rights
The fair value of other servicing rights relates to servicing that First Busey provides on Small Business Association loans and is estimated by discounting the future cash flows at a market rate of return and classified as level 3 in ASC Topic 820.
Deposits and securities sold under agreements to repurchase
The fair value of demand deposits, savings accounts, interest-bearing transaction accounts, and certain money market deposits is defined as the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated using a discounted cash flow calculation that applies interest rates currently offered for deposits of similar remaining maturities. The carrying amounts reported in the balance sheet for securities sold under agreements to repurchase approximate those liabilities’ fair values. Deposits and securities sold under agreements to repurchase are classified as level 2 in ASC Topic 820.
Short-term borrowings
The fair value of short-term borrowings, which includes advances from the FHLB, is determined by discounting the future cash flows of existing advances using rates currently available on advances from the FHLB having similar characteristics and is classified as level 2 in ASC Topic 820.
Long-term debt
Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate fair value of existing debt and is classified as level 2 in ASC Topic 820.
Junior subordinated debt owed to unconsolidated trusts
For variable rate instruments, fair values are based on carrying values and are classified as level 2 in ASC Topic 820.
Senior and subordinated notes, net of unamortized issuance costs
The fair value of senior and subordinated notes, net of unamortized issuance costs, is estimated based on the rates currently available to the Company with similar terms, remaining maturity and credit spread and classified as level 3 in ASC Topic 820.
The estimated fair values of financial instruments that are reported at amortized cost in the Company’s Consolidated Balance Sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value, were as follows (dollars in thousands):
|
| December 31, 2017 |
| December 31, 2016 |
| ||||||||
|
| Carrying |
| Fair |
| Carrying |
| Fair |
| ||||
|
| Amount |
| Value |
| Amount |
| Value |
| ||||
Financial assets: |
|
|
|
|
|
|
|
|
| ||||
Level 1 inputs: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
| $ | 353,272 |
| $ | 353,272 |
| $ | 166,706 |
| $ | 166,706 |
|
Level 2 inputs: |
|
|
|
|
|
|
|
|
| ||||
Securities held to maturity |
| 443,550 |
| 441,052 |
| 47,820 |
| 47,683 |
| ||||
Accrued interest receivable |
| 22,591 |
| 22,591 |
| 15,562 |
| 15,562 |
| ||||
Level 3 inputs: |
|
|
|
|
|
|
|
|
| ||||
Portfolio loans, net |
| 5,465,918 |
| 5,361,406 |
| 3,831,105 |
| 3,841,760 |
| ||||
Mortgage servicing rights |
| 3,680 |
| 8,635 |
| 3,074 |
| 7,803 |
| ||||
Other servicing rights |
| 280 |
| 901 |
| — |
| — |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Financial liabilities: |
|
|
|
|
|
|
|
|
| ||||
Level 2 inputs: |
|
|
|
|
|
|
|
|
| ||||
Deposits |
| $ | 6,125,965 |
| $ | 6,119,135 |
| $ | 4,374,298 |
| $ | 4,368,891 |
|
Securities sold under agreements to repurchase |
| 304,566 |
| 304,566 |
| 189,157 |
| 189,157 |
| ||||
Short-term borrowings |
| 220,000 |
| 220,000 |
| 75,000 |
| 75,000 |
| ||||
Long-term debt |
| 50,000 |
| 50,000 |
| 80,000 |
| 80,000 |
| ||||
Junior subordinated debt owed to unconsolidated trusts |
| 71,008 |
| 71,008 |
| 70,868 |
| 70,868 |
| ||||
Accrued interest payable |
| 2,581 |
| 2,581 |
| 987 |
| 987 |
| ||||
Level 3 inputs: |
|
|
|
|
|
|
|
|
| ||||
Senior notes, net of unamortized issuance Costs |
| 39,404 |
| 39,104 |
| — |
| — |
| ||||
Subordinated notes, net of unamortized issuance costs |
| 64,715 |
| 64,350 |
| — |
| — |
| ||||
Note 22. Liability for Loans Sold
Under standard representations and warranties and early payment default clauses in the Company’s mortgage sale agreements, the Company could be required to repurchase mortgage loans sold to investors or reimburse the investors for losses incurred on loans in the event of borrower default within a defined period after origination (generally 90 days), or in the event of breaches of contractual representations or warranties made at the time of sale that are not remedied within a defined period after the Company receives notice of such breaches (generally 90 days). In addition, the Company may be required to refund the profit received from the sale of a loan to an investor if the borrower pays off the loan within a defined period after origination, which is generally 120 days. The Company records an estimated liability for probable amounts due to the Company’s loan investors under these obligations. This repurchase liability is determined based on a combination of factors including the volume of loans sold in current and previous periods; borrower default expectations; historical investor repurchase demand and appeals success rates; and estimated loss severity. Payments made to investors as reimbursement for losses incurred are charged against the mortgage repurchase liability. Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis. The difference between the loan’s fair value and the payment made to investors as reimbursement for losses incurred is charged to the mortgage repurchase liability. Subsequent to repurchase, such loans are carried as portfolio loans on the Company’s Consolidated Balance Sheets. Loans repurchased with deteriorated credit quality at the date of repurchase are accounted for under ASC Topic 310-30.
The liability for loans sold of $2.1 million and $2.2 million at December 31, 2017 and 2016, respectively, represents the Company’s best estimate of the probable losses that the Company will incur for various early default provisions and contractual representations and warranties associated with the sales of mortgage loans and is included in other liabilities in the accompanying Consolidated Balance Sheets. Because the level of mortgage loan repurchase losses depends upon economic factors, investor demand strategies and other external conditions that may change over the life of the underlying loans, the level of the liability for mortgage loan repurchase losses is difficult to estimate and requires considerable management judgment. In addition, the Company generally does not service the loans that it has sold to investors and is generally unable to track the remaining unpaid balances or delinquency status after sale. As a result, there may be a range of possible losses in excess of the estimated liability that cannot be estimated. Management maintains regular contact with the Company’s investors to monitor and address their repurchase demand practices and concerns.
Note 23. Operating Segments and Related Information
The Company has three reportable operating segments, Banking, Remittance Processing and Wealth Management. The Banking operating segment provides a full range of banking services to individual and corporate customers through its banking center network in Illinois, St. Louis, Missouri metropolitan area, southwest Florida and through its banking center in Indianapolis, Indiana. Banking services for Busey Bank and South Side Bank are aggregated into the Banking operating segment as they have similar operations and activities. The Remittance Processing operating segment provides for online bill payments, lockbox and walk-in payments. The Wealth Management operating segment provides a full range of asset management, investment and fiduciary services to individuals, businesses and foundations, tax preparation, philanthropic advisory services and farm and brokerage services.
The Company’s three operating segments are strategic business units that are separately managed as they offer different products and services and have different marketing strategies. The “other” category consists of the Parent Company and the elimination of intercompany transactions.
The segment financial information provided below has been derived from information used by management to monitor and manage the financial performance of the Company. The accounting policies of the three segments are the same as those described in the summary of significant accounting policies in “Note 1. Significant Accounting Policies”. The Company accounts for intersegment revenue and transfers at current market value.
Following is a summary of selected financial information for the Company’s operating segments (dollars in thousands):
|
| Goodwill |
| Total Assets |
| ||||||||
As of December 31, |
| 2017 |
| 2016 |
| 2017 |
| 2016 |
| ||||
Banking |
| $ | 248,660 |
| $ | 82,128 |
| $ | 7,809,738 |
| $ | 5,369,669 |
|
Remittance Processing |
| 8,992 |
| 8,992 |
| 34,646 |
| 32,379 |
| ||||
Wealth Management |
| 11,694 |
| 11,694 |
| 32,077 |
| 28,351 |
| ||||
Other |
| — |
| — |
| (15,821 | ) | (5,229 | ) | ||||
Totals |
| $ | 269,346 |
| $ | 102,814 |
| $ | 7,860,640 |
| $ | 5,425,170 |
|
|
| Years ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Net interest income: |
|
|
|
|
|
|
| |||
Banking |
| $ | 208,184 |
| $ | 156,374 |
| $ | 112,712 |
|
Remittance Processing |
| 60 |
| 55 |
| 53 |
| |||
Wealth Management |
| 321 |
| 266 |
| 272 |
| |||
Other |
| (5,199 | ) | (2,035 | ) | (1,222 | ) | |||
Net interest income |
| $ | 203,366 |
| $ | 154,660 |
| $ | 111,815 |
|
|
|
|
|
|
|
|
| |||
Non-interest income: |
|
|
|
|
|
|
| |||
Banking |
| $ | 47,524 |
| $ | 41,816 |
| $ | 30,933 |
|
Remittance Processing |
| 12,137 |
| 11,554 |
| 11,332 |
| |||
Wealth Management |
| 27,270 |
| 23,563 |
| 23,651 |
| |||
Other |
| (2,457 | ) | (1,764 | ) | (1,124 | ) | |||
Total non-interest income |
| $ | 84,474 |
| $ | 75,169 |
| $ | 64,792 |
|
|
|
|
|
|
|
|
| |||
Non-interest expense: |
|
|
|
|
|
|
| |||
Banking |
| $ | 139,521 |
| $ | 117,293 |
| $ | 86,672 |
|
Remittance Processing |
| 8,704 |
| 8,668 |
| 8,526 |
| |||
Wealth Management |
| 17,079 |
| 16,484 |
| 16,003 |
| |||
Other |
| 9,122 |
| 5,417 |
| 4,104 |
| |||
Total non-interest expense |
| $ | 174,426 |
| $ | 147,862 |
| $ | 115,305 |
|
|
|
|
|
|
|
|
| |||
Income before income taxes: |
|
|
|
|
|
|
| |||
Banking |
| $ | 110,884 |
| $ | 75,347 |
| $ | 55,374 |
|
Remittance Processing |
| 3,493 |
| 2,941 |
| 2,859 |
| |||
Wealth Management |
| 10,512 |
| 7,345 |
| 7,921 |
| |||
Other |
| (16,778 | ) | (9,216 | ) | (6,452 | ) | |||
Income before income taxes |
| $ | 108,111 |
| $ | 76,417 |
| $ | 59,702 |
|
|
|
|
|
|
|
|
| |||
Net income: |
|
|
|
|
|
|
| |||
Banking |
| $ | 65,704 |
| $ | 48,691 |
| $ | 36,026 |
|
Remittance Processing |
| 2,007 |
| 1,758 |
| 1,709 |
| |||
Wealth Management |
| 6,229 |
| 4,388 |
| 4,721 |
| |||
Other |
| (11,214 | ) | (5,143 | ) | (3,450 | ) | |||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
Note 24. Parent Company Only Financial Information
Condensed financial data for First Busey Corporation is presented below (dollars in thousands).
BALANCE SHEETS
|
| December 31, |
| ||||
|
| 2017 |
| 2016 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and due from subsidiary banks |
| $ | 54,946 |
| $ | 27,507 |
|
Securities available for sale, at fair value |
| 836 |
| — |
| ||
Investments in subsidiaries: |
|
|
|
|
| ||
Banks |
| 1,012,396 |
| 602,197 |
| ||
Non-bank |
| 26,319 |
| 25,017 |
| ||
Premises and equipment, net |
| 41 |
| 301 |
| ||
Other assets |
| 23,692 |
| 17,173 |
| ||
Total assets |
| $ | 1,118,230 |
| $ | 672,195 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
Senior notes, net of unamortized issuance costs |
| $ | 39,404 |
| $ | — |
|
Subordinated notes, net of unamortized issuance costs |
| 64,715 |
| — |
| ||
Junior subordinated debentures owed to unconsolidated trusts |
| 71,008 |
| 70,868 |
| ||
Other liabilities |
| 8,100 |
| 7,013 |
| ||
Total liabilities |
| 183,227 |
| 77,881 |
| ||
|
|
|
|
|
| ||
Total stockholders’ equity |
| 935,003 |
| 594,314 |
| ||
Total liabilities and stockholders’ equity |
| $ | 1,118,230 |
| $ | 672,195 |
|
STATEMENTS OF INCOME
|
| Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Operating income: |
|
|
|
|
|
|
| |||
Dividends from subsidiaries: |
|
|
|
|
|
|
| |||
Pulaski Bank before bank merger |
| $ | — |
| $ | 8,700 |
| $ | — |
|
Non-bank |
| 4,000 |
| 4,000 |
| 8,000 |
| |||
Interest and dividend income |
| 264 |
| — |
| — |
| |||
Other income |
| 6,890 |
| 5,664 |
| 5,633 |
| |||
Total operating income |
| 11,154 |
| 18,364 |
| 13,633 |
| |||
|
|
|
|
|
|
|
| |||
Expense: |
|
|
|
|
|
|
| |||
Salaries, wages and employee benefits |
| 11,398 |
| 8,879 |
| 7,658 |
| |||
Interest expense |
| 5,464 |
| 2,035 |
| 1,223 |
| |||
Operating expense |
| 7,060 |
| 3,967 |
| 3,203 |
| |||
Total expense |
| 23,922 |
| 14,881 |
| 12,084 |
| |||
|
|
|
|
|
|
|
| |||
(Loss) income before income tax benefit and distributions (in excess of) less than net income of subsidiaries |
| (12,768 | ) | 3,483 |
| 1,549 |
| |||
|
|
|
|
|
|
|
| |||
Income tax benefit |
| 5,553 |
| 4,073 |
| 3,001 |
| |||
|
|
|
|
|
|
|
| |||
(Loss) income before distributions less than (in excess of) net income of subsidiaries |
| (7,215 | ) | 7,556 |
| 4,550 |
| |||
|
|
|
|
|
|
|
| |||
Distributions less than (in excess of) net income of subsidiaries: |
|
|
|
|
|
|
| |||
Banks |
| 68,635 |
| 41,980 |
| 37,878 |
| |||
Non-bank |
| 1,306 |
| 158 |
| (3,422 | ) | |||
|
|
|
|
|
|
|
| |||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
STATEMENTS OF CASH FLOWS
|
| Years Ended December 31, |
| |||||||
|
| 2017 |
| 2016 |
| 2015 |
| |||
Cash Flows from Operating Activities |
|
|
|
|
|
|
| |||
Net income |
| $ | 62,726 |
| $ | 49,694 |
| $ | 39,006 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
| |||
Depreciation and amortization |
| 428 |
| 198 |
| 114 |
| |||
Distributions less than net income of subsidiaries |
| (69,940 | ) | (42,138 | ) | (34,456 | ) | |||
Stock-based compensation |
| 2,752 |
| 1,803 |
| 1,418 |
| |||
Changes in assets and liabilities: |
|
|
|
|
|
|
| |||
(Increase) decrease in other assets |
| (1,105 | ) | 1,057 |
| (4,871 | ) | |||
Decrease in other liabilities |
| (2,703 | ) | (3,690 | ) | (361 | ) | |||
Net cash (used in) provided by operating Activities |
| (7,842 | ) | 6,924 |
| 850 |
| |||
|
|
|
|
|
|
|
| |||
Cash Flows from Investing Activities |
|
|
|
|
|
|
| |||
Proceeds from sales of securities classified available for sale |
| — |
| — |
| 14 |
| |||
Net cash (outlay) received for business acquisition |
| (61,371 | ) | 602 |
| (33,759 | ) | |||
Purchases of premises and equipment |
| — |
| (3 | ) | (2 | ) | |||
Net cash (used in) provided by investing activities |
| (61,371 | ) | 599 |
| (33,747 | ) | |||
|
|
|
|
|
|
|
| |||
Cash Flows from Financing Activities |
|
|
|
|
|
|
| |||
Proceeds from charter amendment with subsidiary bank |
| 40,000 |
| 30,000 |
| 60,000 |
| |||
Redemption of SBLF preferred stock |
| — |
| — |
| (72,664 | ) | |||
Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock based compensation |
| (1,414 | ) | (809 | ) | (269 | ) | |||
Cash dividends paid |
| (30,707 | ) | (22,748 | ) | (18,619 | ) | |||
Repayments of long-term debt |
| (9,800 | ) | — |
| — |
| |||
Proceeds from issuance of long-term debt |
| 98,312 |
| — |
| — |
| |||
Proceeds from stock options exercised |
| 626 |
| — |
| — |
| |||
Common stock issuance costs |
| (365 | ) | (246 | ) | — |
| |||
Cash payment for fractional shares related to Reverse Stock Split |
| — |
| — |
| (5 | ) | |||
Purchase of treasury stock |
| — |
| — |
| (6,296 | ) | |||
Net cash provided by (used in) financing activities |
| 96,652 |
| 6,197 |
| (37,853 | ) | |||
|
|
|
|
|
|
|
| |||
Net increase (decrease) in cash and due from subsidiary banks |
| 27,439 |
| 13,720 |
| (70,750 | ) | |||
Cash and cash equivalents, beginning of period |
| 27,507 |
| 13,787 |
| 84,537 |
| |||
|
|
|
|
|
|
|
| |||
Cash and cash equivalents, ending of period |
| $ | 54,946 |
| $ | 27,507 |
| $ | 13,787 |
|
Note 25. Unaudited Interim Financial Data
The following table reflects summarized unaudited quarterly data for the periods described (dollars in thousands, except per share data):
|
| 2017 |
| ||||||||||
|
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total interest income |
| $ | 70,847 |
| $ | 62,519 |
| $ | 46,009 |
| $ | 44,927 |
|
Total interest expense |
| 7,801 |
| 6,578 |
| 3,643 |
| 2,914 |
| ||||
Net interest income |
| 63,046 |
| 55,941 |
| 42,366 |
| 42,013 |
| ||||
Provision for loan losses |
| 2,809 |
| 1,494 |
| 500 |
| 500 |
| ||||
Total non-interest income |
| 23,561 |
| 20,837 |
| 20,062 |
| 20,014 |
| ||||
Total non-interest expense |
| 53,100 |
| 46,939 |
| 36,768 |
| 37,619 |
| ||||
Income before income taxes |
| 30,698 |
| 28,345 |
| 25,160 |
| 23,908 |
| ||||
Income taxes |
| 18,405 |
| 9,561 |
| 8,681 |
| 8,738 |
| ||||
Net income |
| $ | 12,293 |
| $ | 18,784 |
| $ | 16,479 |
| $ | 15,170 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share |
| $ | 0.25 |
| $ | 0.41 |
| $ | 0.43 |
| $ | 0.40 |
|
Diluted earnings per share |
| $ | 0.25 |
| $ | 0.41 |
| $ | 0.43 |
| $ | 0.39 |
|
|
| 2016 |
| ||||||||||
|
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total interest income |
| $ | 47,639 |
| $ | 47,188 |
| $ | 40,538 |
| $ | 29,524 |
|
Total interest expense |
| 3,004 |
| 3,057 |
| 2,586 |
| 1,582 |
| ||||
Net interest income |
| 44,635 |
| 44,131 |
| 37,952 |
| 27,942 |
| ||||
Provision for loan losses |
| 1,500 |
| 1,950 |
| 1,100 |
| 1,000 |
| ||||
Total non-interest income |
| 19,001 |
| 20,745 |
| 18,577 |
| 16,846 |
| ||||
Total non-interest expense |
| 44,411 |
| 39,415 |
| 36,348 |
| 27,688 |
| ||||
Income before income taxes |
| 17,725 |
| 23,511 |
| 19,081 |
| 16,100 |
| ||||
Income taxes |
| 6,270 |
| 8,089 |
| 6,698 |
| 5,666 |
| ||||
Net income |
| $ | 11,455 |
| $ | 15,422 |
| $ | 12,383 |
| $ | 10,434 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share |
| $ | 0.30 |
| $ | 0.40 |
| $ | 0.35 |
| $ | 0.36 |
|
Diluted earnings per share |
| $ | 0.30 |
| $ | 0.40 |
| $ | 0.35 |
| $ | 0.36 |
|