Document and Entity Information
Document and Entity Information - USD ($) $ in Billions | 12 Months Ended | ||
Dec. 31, 2018 | Feb. 27, 2019 | Jun. 30, 2018 | |
Document and Entity Information | |||
Entity Registrant Name | FIRST BUSEY CORP /NV/ | ||
Entity Central Index Key | 314,489 | ||
Document Type | 10-K | ||
Document Period End Date | Dec. 31, 2018 | ||
Amendment Flag | false | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Well-known Seasoned Issuer | Yes | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Filer Category | Large Accelerated Filer | ||
Entity Public Float | $ 1.4 | ||
Entity Common Stock, Shares Outstanding | 55,600,184 | ||
Document Fiscal Year Focus | 2,018 | ||
Document Fiscal Period Focus | FY |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Assets | ||
Cash and due from banks | $ 128,838 | $ 118,383 |
Interest-bearing deposits | 111,135 | 229,250 |
Federal funds sold | 5,639 | |
Total cash and cash equivalents | 239,973 | 353,272 |
Securities available for sale | 697,685 | 872,682 |
Securities held to maturity (fair value 2018 $603,360; 2017 $441,052) | 608,660 | 443,550 |
Securities equity investments | 6,169 | 5,378 |
Loans held for sale | 25,895 | 94,848 |
Portfolio loans (net of allowance for loan losses 2018 $50,648; 2017 $53,582) | 5,517,780 | 5,465,918 |
Premises and equipment, net | 117,672 | 116,913 |
Goodwill | 267,685 | 269,346 |
Other intangible assets, net | 32,873 | 38,727 |
Cash surrender value of bank owned life insurance | 128,491 | 126,737 |
Deferred tax asset, net | 11,431 | 17,296 |
Other assets | 48,043 | 55,973 |
Total assets | 7,702,357 | 7,860,640 |
Deposits: | ||
Noninterest-bearing | 1,464,700 | 1,597,421 |
Interest-bearing | 4,784,621 | 4,528,544 |
Total deposits | 6,249,321 | 6,125,965 |
Securities sold under agreements to repurchase | 185,796 | 304,566 |
Short-term borrowings | 220,000 | |
Long-term debt | 50,000 | 50,000 |
Senior notes, net of unamortized issuance costs | 39,539 | 39,404 |
Subordinated notes, net of unamortized issuance costs | 59,147 | 64,715 |
Junior subordinated debt owed to unconsolidated trusts | 71,155 | 71,008 |
Other liabilities | 52,435 | 49,979 |
Total liabilities | 6,707,393 | 6,925,637 |
Commitments and contingencies (See Note 18) | ||
Stockholders' Equity | ||
Common stock, $.001 par value, authorized 66,666,667 shares; shares issued 49,185,581 | 49 | 49 |
Additional paid-in capital | 1,080,084 | 1,084,889 |
Accumulated deficit | (72,167) | (132,122) |
Accumulated other comprehensive loss | (6,812) | (2,810) |
Total stockholders' equity before treasury stock | 1,001,154 | 950,006 |
Treasury stock, at cost (2018 310,745 shares; 2017 500,638 shares) | (6,190) | (15,003) |
Total stockholders’ equity | 994,964 | 935,003 |
Total liabilities and stockholders’ equity | $ 7,702,357 | $ 7,860,640 |
Common shares outstanding at period end | 48,874,836 | 48,684,943 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
CONSOLIDATED BALANCE SHEETS | ||
Held to maturity, fair value | $ 603,360 | $ 441,052 |
Portfolio Loans, allowance for loan losses (in dollars) | $ 50,648 | $ 53,582 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 66,666,667 | 66,666,667 |
Common stock, shares issued | 49,185,581 | 49,185,581 |
Common stock shares held in treasury | 310,745 | 500,638 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Interest income: | |||
Interest and fees on loans | $ 251,249 | $ 202,643 | $ 147,816 |
Interest and dividends on investment securities: | |||
Taxable interest income | 30,086 | 17,803 | 13,987 |
Non-taxable interest income | 4,698 | 3,856 | 3,086 |
Total interest income | 286,033 | 224,302 | 164,889 |
Interest expense: | |||
Deposits | 32,601 | 12,932 | 7,065 |
Federal funds purchased and securities sold under agreements to repurchase | 1,626 | 978 | 393 |
Short-term borrowings | 1,536 | 1,096 | 641 |
Long-term debt | 906 | 550 | 220 |
Senior notes | 1,598 | 962 | |
Subordinated notes | 3,110 | 1,892 | |
Junior subordinated debt owed to unconsolidated trusts | 3,250 | 2,526 | 1,910 |
Total interest expense | 44,627 | 20,936 | 10,229 |
Net interest income | 241,406 | 203,366 | 154,660 |
Provision for loan losses | 4,429 | 5,303 | 5,550 |
Net interest income after provision for loan losses | 236,977 | 198,063 | 149,110 |
Non-interest income: | |||
Mortgage revenue | 5,545 | 11,140 | 11,952 |
Security gains, net | 331 | 1,143 | 1,232 |
Other income | 9,919 | 7,886 | 4,336 |
Total non-interest income | 89,993 | 84,474 | 75,169 |
Non-interest expense: | |||
Salaries, wages and employee benefits | 107,844 | 95,633 | 78,397 |
Net occupancy expense of premises | 14,803 | 13,830 | 11,633 |
Furniture and equipment expenses | 7,233 | 7,089 | 6,591 |
Data processing | 16,383 | 16,716 | 18,229 |
Amortization of intangible assets | 5,854 | 5,245 | 4,438 |
Other expense | 40,926 | 35,913 | 28,574 |
Total non-interest expense | 193,043 | 174,426 | 147,862 |
Income before income taxes | 133,927 | 108,111 | 76,417 |
Income taxes | 34,999 | 45,385 | 26,723 |
Net income | $ 98,928 | $ 62,726 | $ 49,694 |
Basic earnings per common share (in dollars per share) | $ 2.02 | $ 1.47 | $ 1.42 |
Diluted earnings per common share (in dollars per share) | $ 2.01 | $ 1.45 | $ 1.40 |
Trust fees | |||
Non-interest income: | |||
Non-interest income | $ 27,184 | $ 23,665 | $ 20,302 |
Commissions and brokers fees, net | |||
Non-interest income: | |||
Non-interest income | 3,790 | 3,372 | 2,839 |
Remittance processing | |||
Non-interest income: | |||
Non-interest income | 14,345 | 11,427 | 11,255 |
Fees for customer services | |||
Non-interest income: | |||
Non-interest income | $ 28,879 | $ 25,841 | $ 23,253 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||
Net income | $ 98,928 | $ 62,726 | $ 49,694 |
Unrealized net losses on securities: | |||
Unrealized net holding losses arising during period | (4,420) | (3,694) | (2,611) |
Reclassification adjustment for gains included in net income | (331) | (1,143) | (1,232) |
Other comprehensive loss, before tax | (4,751) | (4,837) | (3,843) |
Income tax benefit related to items of other comprehensive income | (1,354) | (1,991) | (1,539) |
Other comprehensive loss, net of tax | (3,397) | (2,846) | (2,304) |
Comprehensive income | $ 95,531 | $ 59,880 | $ 47,390 |
CONSOLIDATED STATEMENTS OF STOC
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($) $ in Thousands | PulaskiCommon Stock | PulaskiAdditional Paid-in Capital | Pulaski | First CommunityCommon Stock | First CommunityAdditional Paid-in Capital | First Community | Mid Illinois Bancorp, Inc.Common Stock | Mid Illinois Bancorp, Inc.Additional Paid-in Capital | Mid Illinois Bancorp, Inc. | Common Stock | Additional Paid-in Capital | Accumulated (Deficit) | Accumulated Other Comprehensive Income (loss) | Treasury Stock | Total |
Balance at Dec. 31, 2015 | $ 29 | $ 591,053 | $ (190,265) | $ 2,340 | $ (29,971) | $ 373,186 | |||||||||
Increase (decrease) in shareholders' equity | |||||||||||||||
Net income | 49,694 | 49,694 | |||||||||||||
Other comprehensive loss | (2,304) | (2,304) | |||||||||||||
Issuance of 19,442, 16,842 and 14,749 shares of treasury stock for employee stock purchase plan for the years 2018, 2017 and 2016, respectively | (616) | 929 | 313 | ||||||||||||
Net issuance of 104,637, 79,459 and 43,396 shares of treasury stock for restricted stock unit vesting and related tax benefit for the years 2018, 2017 and 2016, respectively | (3,477) | 2,668 | (809) | ||||||||||||
Net issuance of 65,814, 64,941 and 41,771 shares of treasury stock for stock options exercised, net of shares redeemed and related tax for the years 2018, 2017 and 2016, respectively | (2,587) | 2,591 | 4 | ||||||||||||
Stock issued for acquisition, net of stock issuance costs | $ 10 | $ 195,188 | $ 195,198 | ||||||||||||
Cash dividends common stock at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | (22,748) | (22,748) | |||||||||||||
Stock dividend equivalents restricted stock units at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | 352 | (352) | |||||||||||||
Stock dividend accrued on restricted stock awards assumed with the Pulaski at $0.54 and $0.34 per share for the years 2017 and 2016, respectively | (18) | (18) | |||||||||||||
Return of 28,648 and 261 equity trust shares for the years 2017 and 2016, respectively | (5) | (5) | |||||||||||||
Stock based employee compensation | 1,803 | 1,803 | |||||||||||||
Balance at Dec. 31, 2016 | 39 | 781,716 | (163,689) | 36 | (23,788) | 594,314 | |||||||||
Increase (decrease) in shareholders' equity | |||||||||||||||
Net income | 62,726 | 62,726 | |||||||||||||
Other comprehensive loss | (2,846) | (2,846) | |||||||||||||
Issuance of 19,442, 16,842 and 14,749 shares of treasury stock for employee stock purchase plan for the years 2018, 2017 and 2016, respectively | (540) | 1,016 | 476 | ||||||||||||
Net issuance of 104,637, 79,459 and 43,396 shares of treasury stock for restricted stock unit vesting and related tax benefit for the years 2018, 2017 and 2016, respectively | (5,521) | 4,864 | (657) | ||||||||||||
Net issuance of 65,814, 64,941 and 41,771 shares of treasury stock for stock options exercised, net of shares redeemed and related tax for the years 2018, 2017 and 2016, respectively | (3,139) | 3,765 | 626 | ||||||||||||
Stock issued for acquisition, net of stock issuance costs | $ 7 | $ 211,575 | $ 211,582 | $ 3 | $ 97,594 | $ 97,597 | |||||||||
Cash dividends common stock at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | (30,697) | (30,697) | |||||||||||||
Stock dividend equivalents restricted stock units at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | 452 | (452) | |||||||||||||
Stock dividend accrued on restricted stock awards assumed with the Pulaski at $0.54 and $0.34 per share for the years 2017 and 2016, respectively | (10) | (10) | |||||||||||||
Return of 28,648 and 261 equity trust shares for the years 2017 and 2016, respectively | (860) | (860) | |||||||||||||
Stock based employee compensation | 2,752 | 2,752 | |||||||||||||
Balance at Dec. 31, 2017 | 49 | 1,084,889 | (132,122) | (2,810) | (15,003) | 935,003 | |||||||||
Increase (decrease) in shareholders' equity | |||||||||||||||
Net income | 98,928 | 98,928 | |||||||||||||
Other comprehensive loss | (3,397) | (3,397) | |||||||||||||
Tax Cuts and Jobs Act (“TCJA”) of 2017 reclassification | 605 | (605) | |||||||||||||
Issuance of 19,442, 16,842 and 14,749 shares of treasury stock for employee stock purchase plan for the years 2018, 2017 and 2016, respectively | (275) | 811 | 536 | ||||||||||||
Net issuance of 104,637, 79,459 and 43,396 shares of treasury stock for restricted stock unit vesting and related tax benefit for the years 2018, 2017 and 2016, respectively | (5,930) | 4,924 | (1,006) | ||||||||||||
Net issuance of 65,814, 64,941 and 41,771 shares of treasury stock for stock options exercised, net of shares redeemed and related tax for the years 2018, 2017 and 2016, respectively | (2,889) | 3,078 | 189 | ||||||||||||
Cash dividends common stock at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | (39,010) | (39,010) | |||||||||||||
Stock dividend equivalents restricted stock units at $0.80, $0.72 and $0.68 per share for the years 2018, 2017 and 2016, respectively | 568 | (568) | |||||||||||||
Stock based employee compensation | 3,721 | 3,721 | |||||||||||||
Balance at Dec. 31, 2018 | $ 49 | $ 1,080,084 | $ (72,167) | $ (6,812) | $ (6,190) | $ 994,964 |
CONSOLIDATED STATEMENTS OF ST_2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Parenthetical) - $ / shares | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY | |||
Issuance of shares of treasury stock for employee stock purchase plan | 19,442 | 16,842 | 14,749 |
Issuance of shares of treasury stock for restricted stock unit vesting and related tax benefit | 104,637 | 79,459 | 43,396 |
Issuance of shares of treasury stock for stock options exercised net of shares redeemed and related tax | 65,814 | 64,941 | 41,771 |
Cash dividends, common stock (in dollars per share) | $ 0.80 | $ 0.72 | $ 0.68 |
Stock dividends, restricted stock units (in dollars per share) | $ 0.80 | 0.72 | 0.68 |
Stock dividends, accrued restricted stock awards (in dollars per share) | $ 0.54 | $ 0.34 | |
Return of equity trust shares | 28,648 | 261 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Cash Flows from Operating Activities | |||
Net income | $ 98,928 | $ 62,726 | $ 49,694 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Stock-based and non-cash compensation | 3,721 | 2,752 | 1,803 |
Depreciation | 9,556 | 8,577 | 7,295 |
Amortization of intangible assets | 5,854 | 5,245 | 4,438 |
Premises and equipment impairment | 817 | 99 | 756 |
Provision for loan losses | 4,429 | 5,303 | 5,550 |
Provision for deferred income taxes | 7,219 | 13,907 | 2,953 |
Amortization of security premiums and discounts, net | 8,412 | 6,711 | 6,877 |
Accretion of premiums and discounts on time deposits and trust preferred securities, net | (97) | (226) | (669) |
Accretion of premiums and discounts on portfolio loans, net | (10,452) | (12,205) | (7,429) |
Security loss (gain), net | (331) | (1,143) | (1,232) |
Change in equity securities, net | 4,618 | ||
Gain on sales of mortgage loans, net of origination costs | (10,446) | (45,443) | (28,299) |
Mortgage loans originated for sale | (425,322) | (1,487,726) | (1,822,027) |
Proceeds from sales of mortgage loans | 504,721 | 1,693,632 | 1,767,220 |
Net losses (gains) on disposition of premises and equipment | 162 | (327) | 251 |
(Decrease) increase in deferred compensation | (3,780) | (757) | 142 |
Increase in cash surrender value of bank owned life insurance | (1,754) | (1,997) | (1,522) |
Change in assets and liabilities: | |||
Decrease (increase) in other assets | 4,097 | 8,423 | (407) |
Increase (decrease) in other liabilities | 2,195 | (4,193) | (6,288) |
Net cash provided by (used in) operating activities | 202,547 | 253,358 | (20,894) |
Cash Flows from Investing Activities | |||
Proceeds from sales of securities classified available for sale | 122,584 | 139,765 | 52,587 |
Proceeds from sales of securities classified equity | 920 | ||
Proceeds from maturities of securities classified available for sale | 163,582 | 193,294 | 241,304 |
Proceeds from sales of securities classified held to maturity | 399 | ||
Proceeds from maturities of securities classified held to maturity | 50,560 | 11,268 | 3,811 |
Purchase of securities classified available for sale | (124,234) | (141,685) | (180,447) |
Purchase of securities classified held to maturity | (217,766) | (352,679) | (2,103) |
Net increase in loans | (49,864) | (169,150) | (1,294) |
Proceeds from disposition of premises and equipment | 324 | 2,224 | 2,485 |
Proceeds from sale of OREO properties | 5,298 | 5,024 | 4,498 |
Purchases of premises and equipment | (11,618) | (14,980) | (8,991) |
Proceeds (purchases) from the redemption of FHLB stock, net | 4,864 | 6,090 | 11,919 |
Net cash received in acquisitions | 26,979 | 25,575 | |
Net cash (used in) provided by investing activities | (55,350) | (293,850) | 149,743 |
Cash Flows from Financing Activities | |||
Net increase (decrease) in certificates of deposit | 161,085 | 100,600 | (173,385) |
Net (decrease) increase in demand deposits, money market and savings accounts | (37,485) | 11,188 | 31,322 |
Net (decrease) increase in federal funds purchased and securities sold under agreements to repurchase | (118,770) | 28,898 | (6,655) |
Proceeds from short-term borrowings, net | (220,000) | 60,300 | (104,000) |
Repayment of subordinated debt | (5,500) | ||
Net proceeds from issuance of senior debt | 39,326 | ||
Net proceeds from issuance of subordinated debt | 49,186 | ||
Cash dividends paid | (39,010) | (30,707) | (22,748) |
Repayments of long-term debt | (30,000) | (4,906) | |
Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock-based compensation | (1,208) | (2,274) | (809) |
Proceeds from stock options exercised | 392 | 906 | 4 |
Common stock issuance costs | (365) | (246) | |
Net cash (used in) provided by financing activities | (260,496) | 227,058 | (281,423) |
Net (decrease) increase in cash and cash equivalents | (113,299) | 186,566 | (152,574) |
Cash and cash equivalents, beginning of period | 353,272 | 166,706 | 319,280 |
Cash and cash equivalents, ending of period | 239,973 | 353,272 | 166,706 |
Cash payments for: | |||
Interest | 40,639 | 19,342 | 9,674 |
Income taxes | 23,183 | 26,419 | 20,186 |
Non-cash Investing and Financing Activities: | |||
Other real estate acquired in settlement of loans | 4,025 | $ 1,417 | $ 2,775 |
Other assets transferred to equity investments | $ 4,000 |
Significant Accounting Policies
Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2018 | |
Significant Accounting Policies | |
Significant Accounting Policies | FIRST BUSEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1. Significant Accounting Policies Nature of operations First Busey Corporation is a financial holding company organized under the laws of Nevada. 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. The significant accounting and reporting policies for the Company and its subsidiaries follow: Principles of consolidation The Consolidated Financial Statements include the accounts of the Company and its subsidiaries which includes Busey Bank and its wholly-owned subsidiaries FirsTech, Inc., Pulaski Service Corporation, Mid Illinois Insurance Services Inc. 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 intercompany balances and transactions have been eliminated in consolidation. The Consolidated Financial Statements 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. 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 amounts reported in the Financial Statements and the disclosures provided. 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, goodwill 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 debt 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. The Company had assets under care of $7.1 billion and $6.0 billion at December 31, 2018 and 2017, respectively. Cash and cash equivalents Cash and cash equivalents include cash and due from banks, interest-bearing deposits with banks and federal funds sold. Cash and cash equivalents have original maturities of three months or less. Accordingly, the carrying amount of such instruments is considered a reasonable estimate of fair value. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions and repurchase agreements. 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. Securities Securities classified as held to maturity are those debt securities that the Company has the intent and ability to hold to maturity and are carried at amortized cost. 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. 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 unrealized gains and losses reported in other comprehensive income (loss), net of taxes. 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. Management evaluates debt securities for OTTI on a quarterly basis, or more frequently, if economic or market conditions warrant an evaluation. 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 (a) the amount of the total impairment related to the credit loss and (b) 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). With the adoption of Accounting Standards Update (“ASU”) 2016-01 , “ "Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities," equity securities are carried at fair value with changes in fair value recognized in net income. Loans held for sale Loans held for sale include mortgage loans which the Company intends to sell to investors and/or the secondary mortgage market. Loans held for sale are recorded at fair value, as the Company has elected to apply the fair value method of accounting, with changes in fair value recognized in earnings. Fair value adjustments are recorded as an adjustment to mortgage revenues. The fair value of loans held for sale is measured using observable quoted market or contract prices or market price equivalents, consistent with those used by other market participants. Direct loan origination fees and costs related to loans accounted for at fair value are recognized when earned or incurred. 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 are 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, 2018 or 2017. 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 or net deferred origination fees or costs, charge-offs, and the allowance for loan losses. 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 non-accrual loans is accounted for on the cash-basis or cost-recovery method, until returned 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. Troubled debt restructurings The Company’s loan portfolio includes certain loans that have been modified in a troubled debt restructurings (“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, restructurings consist of short-term interest rate relief, short-term principal payment relief, short-term principal and interest payment relief or forbearance (debt forgiveness). A restructured loan that exceeds 90 days past due or is placed on non-accrual status, is classified as non-performing. 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 a charge to the allowance for loan losses in the period of the modification and in periods subsequent to the modification. Purchased credit-impaired loans The Company holds loans acquired through business combinations, some of which have shown evidence of credit deterioration since origination. These purchased credit-impaired (“PCI”) loans are initially recorded at fair value on the acquisition date. 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 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 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 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 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, 2018 and 2017. The allowance for loan losses is calculated by segmenting the loan portfolio by product type, geography and risk classification. The Company’s loan portfolio consists of commercial, commercial real estate, real estate construction, retail real estate, and retail other loans. Segmentation based on product type captures the risk of credit loss inherent in each category including fluctuations in underlying collateral values, changes in operating cash flows, changes in borrower characteristics, and changes in economic and other factors. Segmentation by geography and risk classification further enhances Management’s evaluation of these factors in the assessment of the adequacy of the allowance for loan loss. The allowance for loan loss consists of a general reserve and a specific reserve. The general portion of the Company’s allowance is developed based on historical loss ratios adjusted for qualitative factors which management believes capture inherent loss not reflected in historical loss experience. Historical loss ratios are an annualized rate based on the previous five years of loss history with more consideration given to the most recent loss experience. Qualitative factors are estimated by considering risk factors both internal and external to the Company. Specifically, management considers the following when estimating qualitative factors: (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. The specific portion of the Company’s allowance relates to loans that are identified as impaired, which includes non-performing loans, TDRs and other loans determined to be impaired. 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. If a loan is impaired, 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 less cost to sell, if the loan is collateral dependent. Loans are considered collateral dependent if repayment is expected solely from the sale of 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. 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. 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. Premises and equipment, net Land is carried at cost less accumulated depreciation of depreciable land improvements. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed 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 — years Furniture and equipment — 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 is 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 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. OREO 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 and other intangibles 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, 2018 or 2017. See “ Note 9. Goodwill and Other Intangible Assets ” for further discussion. Other intangible assets consists of core deposit and acquired customer relationship intangible assets arising from bank acquisitions and are amortized over their estimated useful lives. 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, which estimates its fair 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 these arrangements. 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 receives, and no condition both constrains the transferee from taking advantage of its right to pledge or exchange and provides more than a trivial 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 2014. 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. 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 as of December 31, 2018. 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 not 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, 2018 or 2017. At December 31, 2018, 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 grants share-based compensation awards to its employees and members of its board of directors as provided for under the Company’s 2010 Equity Plan. In addition, 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. 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 16. 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. Operating results are included with the Company’s results of operations since each date of acquisition. 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 and derivatives to customers for interest rate swaps. 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. Derivatives to Customers . The Company may offer derivative contracts to its customers in connection with thei |
Acquisitions
Acquisitions | 12 Months Ended |
Dec. 31, 2018 | |
Acquisitions | |
Acquisitions | 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 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 did not incur any expenses for the twelve months ended December 31, 2018 related to the acquisition of Pulaski and incurred an immaterial 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 fair value of Pulaski assets acquired and liabilities assumed as of April 30, 2016 (dollars in thousands): As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 25,580 Securities 48,000 Loans held for sale 184,856 Portfolio loans 1,229,461 Premises and equipment 16,569 OREO 2,488 Goodwill — Other intangible assets 15,468 Other assets 70,243 Total assets acquired 1,592,665 Liabilities assumed: Deposits 1,228,008 Other borrowings 206,746 Trust preferred securities 15,784 Other liabilities 23,982 Total liabilities assumed 1,474,520 Net assets acquired $ 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 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 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, 2018, PCI loans related to this transaction outstanding were immaterial. 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 the non-accretable difference. The excess of cash flows expected at acquisition over the fair value is 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 remaining life of the respective loans in a manner that approximates the level yield method; however, the majority of the accretable yield was recognized 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, except per share data) : 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. 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. 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 $0.1 million in pre-tax expenses related to the acquisition of First Community for the twelve months ended December 31, 2018, primarily for professional and legal fees. 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 fair value of First Community assets acquired and liabilities assumed as of July 2, 2017 (dollars in thousands) : As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 60,686 Securities 165,843 Loans held for sale 905 Portfolio loans 1,096,583 Premises and equipment 18,094 OREO 722 Other intangible assets 13,979 Other assets 41,755 Total assets acquired 1,398,567 Liabilities assumed: Deposits 1,134,355 Other borrowings 125,751 Other liabilities 11,862 Total liabilities assumed 1,271,968 Net assets acquired $ 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 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, was $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 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, 2018, PCI loans related to this transaction with a carrying value of $2.6 million were outstanding, with the decrease relating to collections and a loan sale. For PCI loans, the difference between contractually required payments at the acquisition date and the cash flow expected to be collected is the non-accretable difference. The excess of cash flows expected at acquisition over the fair value is 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 remaining life of the respective loans in a manner that approximates the level yield method; however, $0.2 million was recognized in 2017 as a result of collections of PCI loan balances so the majority of the balance was recognized by December 2018. 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, except per share data) : 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 and its wholly owned bank subsidiary South Side Bank, 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. First Busey operated South Side Bank as a separate bank subsidiary from October 2, 2017 until March 16, 2018, when it was merged with and into Busey Bank. At that time, South Side Bank’s banking centers became banking centers of Busey Bank. 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. An adjustment to the fair value was recorded in the first quarter of 2018 as additional information became available. As the total consideration paid for Mid Illinois exceeded the net assets acquired, goodwill of $48.9 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 $3.1 million of pre-tax expenses related to the acquisition of Mid Illinois for the twelve months ended December 31, 2018, primarily for salaries, wages and employee benefits expense, professional and legal fees and data conversion expenses, all of which are reported as a component of non-interest expense in the accompanying Consolidated Financial Statements. 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 fair value of Mid Illinois assets acquired and liabilities assumed as of October 1, 2017 (dollars in thousands) : As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 39,443 Securities 208,003 Loans held for sale 5,031 Portfolio loans 356,651 Premises and equipment 16,551 Other intangible assets 11,531 Other assets 29,564 Total assets acquired 666,774 Liabilities assumed: Deposits 505,917 Other borrowings 61,040 Other liabilities 10,497 Total liabilities assumed 577,454 Net assets acquired $ 89,320 Consideration paid: Cash $ 40,507 Common stock 97,702 Total consideration paid $ 138,209 Goodwill $ 48,889 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 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, 2018, PCI loans related to this transaction with a carrying value of $0.1 million were outstanding, with the decrease primarily relating to loan sales. For PCI loans, the difference between contractually required payments at the acquisition date and the cash flow expected to be collected is the non-accretable difference. The excess of cash flows expected at acquisition over the fair value is 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 remaining life of the respective loans in a manner that approximates the level yield method; however, the full amount was recognized in 2018 due to loan sales of PCI loans. The Company held $2.6 million of banking center real estate in the Peoria market at December 31, 2018 that was no longer in use and was classified as bank properties held for sale. These properties, recorded at the lower of amortized cost or estimated fair value less estimated cost to sell, were recorded in the amount of $1.8 million and were included in premises and equipment, net. The Company recognized an impairment charge of $0.8 million in the second quarter of 2018 related to these bank properties held for sale. The Banc Ed Corp. On August 21, 2018, the Company entered into Merger Agreement with Banc Ed, pursuant to which Banc Ed would merge into First Busey, with First Busey as the surviving corporation. TheBANK, Banc Ed’s wholly-owned bank subsidiary, will be merged with and into First Busey’s bank subsidiary, Busey Bank, at a date following the completion of the holding company merger. At the time of the bank merger, TheBANK’s banking offices will become branches of Busey Bank. The holding company merger was completed on January 31, 2019 and is a subsequent event to this Annual Report on Form 10-K. The operating results of Banc Ed are not included in the Company’s Consolidated Financial Statements included herein. TheBANK was founded in 1868 and was a privately held commercial bank headquartered in Edwardsville, Illinois. As of December 31, 2018, Banc Ed had total consolidated assets of $1.8 billion, gross loans of $902.1 million and total deposits of $1.5 billion. The Company expects the acquisition of Banc Ed to enhance First Busey’s existing deposit, commercial banking and wealth management presence in the greater St. Louis Missouri-Illinois Metropolitan Statistical Area. Under the terms of the Merger Agreement with Banc Ed, at the effective time of the acquisition, each share of Banc Ed common stock issued and outstanding was converted into the right to receive 8.2067 shares of the Company’s common stock, cash in lieu of fractional shares and $111.53 cash consideration per share. The market value of the 6.7 million shares of First Busey common stock issued at the effective time of the acquisition was approximately $166.5 million based on First Busey’s closing stock price of $24.76 on January 31, 2019. This transaction will be accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged will be recorded at estimated fair values on the date of acquisition. Fair values are considered provisional until final fair values are determined or the measurement period has passed, but no later than one year from the acquisition date. Reviews of third party valuations are still being performed by Management. Therefore amounts are subject to change and could change materially from the provisional amounts disclosed below. As the total consideration paid for Banc Ed exceeded the net assets acquired, preliminary goodwill of $48.5 million is estimated to be recorded as a result of the acquisition. Goodwill for this transaction, which reflects the synergies expected from the acquisition and the revenue opportunities from the Company’s increased presence in the greater St. Louis Missouri-Illinois Metropolitan Statistical Area, is not tax deductible, and will be assigned to the Banking and Wealth Management operating segments. First Busey incurred $0.4 million in pre-tax expenses related to the acquisition of Banc Ed for the twelve months ended December 31, 2018, primarily for professional and legal fees, all of which are reported as a component of non-interest expense in the accompanying Consolidated Financial Statements. The following table presents the estimated fair value of Banc Ed assets acquired and liabilities assumed as of January 31, 2019 (dollars in thousands) : Estimated by First Busey Assets acquired: Cash and cash equivalents $ 42,013 Securities 692,692 Loans held for sale 2,157 Portfolio loans 870,838 Premises and equipment 32,203 Other intangible assets 28,047 Mortgage servicing rights 6,946 Other assets 62,342 Total assets acquired 1,737,238 Liabilities assumed: Deposits 1,439,203 Other borrowings 63,439 Other liabilities 25,214 Total liabilities assumed 1,527,856 Net assets acquired $ 209,382 Consideration paid: Cash $ 91,400 Common stock 166,515 Total consideration paid $ 257,915 Goodwill $ 48,533 |
Securities
Securities | 12 Months Ended |
Dec. 31, 2018 | |
Securities | |
Securities | Note 3. Securities The table below provides the amortized cost, unrealized gains and losses and fair values of securities summarized by major category (dollars in thousands) : Gross Gross Amortized Unrealized Unrealized Fair December 31, 2018: Cost Gains Losses Value Available for sale U.S. Treasury securities $ 25,824 $ 1 $ (414) $ 25,411 Obligations of U.S. government corporations and agencies 53,096 7 (761) 52,342 Obligations of states and political subdivisions 171,131 484 (1,571) 170,044 Commercial mortgage-backed securities 2,003 — (61) 1,942 Residential mortgage-backed securities 322,646 245 (7,143) 315,748 Corporate debt securities 132,513 61 (376) 132,198 Total $ 707,213 $ 798 $ (10,326) $ 697,685 Held to maturity Obligations of states and political subdivisions $ 33,947 $ 68 $ (87) $ 33,928 Commercial mortgage-backed securities 59,054 11 (1,003) 58,062 Residential mortgage-backed securities 515,659 1,748 (6,037) 511,370 Total $ 608,660 $ 1,827 $ (7,127) $ 603,360 Gross Gross Amortized Unrealized Unrealized Fair December 31, 2017: Cost Gains Losses Value 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 $ 877,459 $ 1,912 $ (6,689) $ 872,682 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 The Company held equity securities, consisting of common stock with fair values of $6.2 million and an immaterial amount of money market mutual funds at December 31, 2018. The Company held equity securities, consisting of common stock and money market mutual funds, with fair values of $0.8 million and $4.6 million, respectively, at December 31, 2017. The Company recorded $0.1 million of unrealized losses in non-interest income in the accompanying Consolidated Financial Statements during the twelve months ended December 31, 2018 related to common stock. The Company recorded $2.3 million in security gains during the twelve months ended December 31, 2018 related to common stock, as well as a transfer from other assets. The amortized cost and fair value of debt securities as of December 31, 2018, by contractual maturity or pre-refunded date, are shown below. 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 $ 60,006 $ 59,759 $ 8,103 $ 8,088 Due after one year through five years 223,813 222,206 55,638 55,007 Due after five years through ten years 136,411 135,118 29,260 28,895 Due after ten years 286,983 280,602 515,659 511,370 Total $ 707,213 $ 697,685 $ 608,660 $ 603,360 Realized gains and losses related to sales and calls of securities available for sale are summarized as follows (dollars in thousands): For the Years Ended December 31, 2018 2017 2016 Gross security gains $ — $ 1,259 $ 1,383 Gross security (losses) (1,991) (116) (151) Security gains (losses), net(1) $ (1,991) $ 1,143 $ 1,232 (1) Security gains, net reported on the Consolidated Statements of Income in 2018 include $2.3 million of gains in equity securities as noted above. The estimated tax benefit for net realized gains and losses was $0.4 million for the year ended December 31, 2018. The estimated tax provision for net realized gains and losses was $0.4 million for the years ended December 31, 2017 and 2016. Investment securities with carrying amounts of $498.3 million and $638.2 million on December 31, 2018 and 2017, 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, 2018 and 2017 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 losses existing for less than losses existing for greater 12 months, gross than 12 months, gross Total, gross Fair Unrealized Fair Unrealized Fair Unrealized December 31, 2018: Value Losses Value Losses Value Losses Available for sale U.S. Treasury securities $ 995 $ (4) $ 24,343 $ (410) $ 25,338 $ (414) Obligations of U.S. government corporations and agencies 749 (3) 50,744 (758) 51,493 (761) Obligations of states and political subdivisions 49,893 (460) 77,651 (1,111) 127,544 (1,571) Commercial mortgage-backed securities — — 1,942 (61) 1,942 (61) Residential mortgage-backed securities 48,387 (496) 247,573 (6,647) 295,960 (7,143) Corporate debt securities 90,713 (268) 15,083 (108) 105,796 (376) Total temporarily impaired securities $ 190,737 $ (1,231) $ 417,336 $ (9,095) $ 608,073 $ (10,326) Held to maturity Obligations of states and political subdivisions $ 9,531 $ (33) $ 9,538 $ (54) $ 19,069 $ (87) Commercial mortgage-backed securities 12,067 (212) 45,041 (791) 57,108 (1,003) Residential mortgage-backed securities 77,071 (974) 245,128 (5,063) 322,199 (6,037) Total temporarily impaired securities $ 98,669 $ (1,219) $ 299,707 $ (5,908) $ 398,376 $ (7,127) Continuous unrealized Continuous unrealized losses existing for less than losses existing for greater 12 months, gross than 12 months, gross Total, gross Fair Unrealized Fair Unrealized Fair Unrealized December 31, 2017: Value Losses Value Losses Value Losses 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) Securities are periodically evaluated for OTTI. The total number of securities in the investment portfolio in an unrealized loss position as of December 31, 2018 was 570, and represented a loss of 1.70% of the aggregate carrying value. The Company has evaluated the nature of unrealized losses in the investment securities portfolio to determine if OTTI exists. The unrealized losses relate to changes in market interest rates and market conditions that do not represent credit-related impairments. Furthermore, 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, 2018. The Company had available for sale obligations of state and political subdivisions with a fair value of $170.1 million and $280.2 million as of December 31, 2018 and 2017, respectively. In addition, the Company had held to maturity obligations of state and political subdivisions with a fair value of $33.9 million and $41.5 million at December 31, 2018 and 2017, respectively. As of December 31, 2018, the fair value of the Company’s obligations of state and political subdivisions portfolio was comprised of $171.1 million of general obligation bonds and $32.9 million of revenue bonds issued by 303 issuers, primarily consisting of states, counties, cities, towns, villages and school districts. The Company held investments in general obligation bonds in 31 states (including the District of Columbia), including eight states in which the aggregate fair value exceeded $5.0 million. The Company held investments in revenue bonds in 18 states, including one state where the aggregate fair value exceeded $5.0 million. 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. 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 (dollars in thousands) : December 31, 2018: Average Exposure Number of Amortized Fair Per Issuer U.S. State Issuers Cost Value (Fair Value) Illinois 70 $ 56,324 $ 55,999 $ 800 Wisconsin 20 12,624 12,544 627 Texas 36 21,637 21,428 595 Michigan 19 10,799 10,890 573 Ohio 17 9,543 9,545 561 Pennsylvania 10 6,317 6,298 630 Missouri 8 5,202 5,172 646 California 6 8,303 8,322 1,387 Other 74 41,274 40,906 553 Total general obligations bonds 260 $ 172,023 $ 171,104 $ 658 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 The general obligation bonds are diversified across many issuers, with $5.0 million and $4.0 million being the largest exposure to a single issuer at December 31, 2018 and 2017, respectively. Accordingly, as of December 31, 2018 and 2017, 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, 2018 and 2017. The amortized cost and fair values of the Company’s portfolio of revenue bonds are summarized in the following tables by the issuers’ state (dollars in thousands): December 31, 2018: Average Exposure Number of Amortized Fair Per Issuer U.S. State Issuers Cost Value (Fair Value) Indiana 10 $ 9,588 $ 9,582 $ 958 Other 33 23,467 23,286 705 Total revenue bonds 43 $ 33,055 $ 32,868 $ 764 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 The revenue bonds are diversified across many issuers and revenue sources with $3.5 million and $3.6 million being the largest exposure to a single issuer at each of December 31, 2018 and 2017, respectively. Accordingly, as of December 31, 2018 and 2017, 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, 100.0% had been rated by at least one nationally recognized statistical rating organization, based on the fair value as of December 31, 2018. 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. 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, 2018, all of the Company’s obligations of state and political subdivision securities are owned by its subsidiary bank, which has 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 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. |
Loans held for sale
Loans held for sale | 12 Months Ended |
Dec. 31, 2018 | |
Loans held for sale | |
Loans held for sale | Note 4. Loans held for sale Loans held for sale totaled $25.9 million and $94.8 million at December 31, 2018 and 2017, respectively. 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, 2018 2017 2016 Premiums received on sales of mortgage loans, including fair value adjustments $ 12,105 $ 42,598 $ 43,119 Less direct origination costs (8,683) (33,363) (32,793) Less provisions to liability for loans sold (132) (225) (175) Mortgage servicing revenues, net of servicing expense 2,255 2,130 1,801 Mortgage revenue $ 5,545 $ 11,140 $ 11,952 |
Mortgage Loan Servicing
Mortgage Loan Servicing | 12 Months Ended |
Dec. 31, 2018 | |
Mortgage Loan Servicing | |
Mortgage Loan Servicing | Note 5. 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 as of December 31, 2018 and 2017. 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, 2018 and 2017, was $3.3 million and $3.7 million, respectively. The fair values of these servicing rights were $11.1 million and $8.6 million, respectively, at December 31, 2018 and 2017. The following summarizes mortgage servicing rights capitalized, acquired and amortized (dollars in thousands) : For the Years Ended December 31, 2018 2017 2016 Mortgage servicing rights capitalized $ 1,166 $ 1,366 $ 1,488 Mortgage servicing rights acquired $ — $ 751 $ — Mortgage servicing rights amortized $ 1,531 $ 1,584 $ 1,921 |
Portfolio loans and allowance f
Portfolio loans and allowance for loan losses | 12 Months Ended |
Dec. 31, 2018 | |
Portfolio loans and allowance for loan losses | |
Portfolio loans and allowance for loan losses | Note 6. Portfolio loans and allowance for loan losses Distributions of portfolio loans were as follows (dollars in thousands) : December 31, December 31, 2018 2017 Commercial $ 1,405,106 $ 1,414,631 Commercial real estate 2,366,823 2,354,684 Real estate construction 288,197 261,506 Retail real estate 1,480,133 1,460,801 Retail other 28,169 27,878 Portfolio loans $ 5,568,428 $ 5,519,500 Less allowance for loan losses 50,648 53,582 Portfolio loans, net $ 5,517,780 $ 5,465,918 Net deferred loan origination costs included in the tables above were $5.6 million and $4.1 million as of December 31, 2018 and 2017, respectively. Net accretable purchase accounting adjustments included in the table above reduced loans by $13.9 million and $23.6 million as of December 31, 2018 and 2017, respectively. 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. · Substandard Non-accrual - This category includes loans that have all the characteristics of a “Substandard” loan with additional factors that make collection in full highly questionable and improbable. Such loans are placed on non-accrual status and may be dependent on collateral with a value that is difficult to determine. All loans are graded at their inception. 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. Pass and watch rated portfolio loans totaled $5.3 billion at December 31, 2018 and 2017. Portfolio loans graded special mention, substandard and substandard non-accrual totaled $263.9 million at December 31, 2018, compared to $193.8 million at December 31, 2017. The following table is a summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and clearings) (dollars in thousands) : December 31, 2018 Special Substandard Pass Watch Mention Substandard Non-accrual Commercial $ 1,126,257 $ 172,449 $ 47,000 $ 42,532 $ 17,953 Commercial real estate 2,106,711 137,214 85,148 36,205 10,298 Real estate construction 268,069 14,562 3,899 1,888 18 Retail real estate 1,448,964 6,425 6,792 5,435 6,698 Retail other 26,707 — — — 30 Total $ 4,976,708 $ 330,650 $ 142,839 $ 86,060 $ 34,997 December 31, 2017 Special Substandard Pass Watch Mention Substandard Non-accrual 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 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, 2018 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Loans Commercial $ 158 $ 140 $ 775 $ 17,953 Commercial real estate 148 558 — 10,298 Real estate construction 121 — 58 18 Retail real estate 4,578 1,368 766 6,698 Retail other 48 2 2 30 Total $ 5,053 $ 2,068 $ 1,601 $ 34,997 December 31, 2017 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Loans 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 The gross interest income that would have been recorded in the years ended December 31, 2018, 2017 and 2016 if impaired loans had been current in accordance with their original terms was approximately $1.7 million, $1.4 million, and $0.9 million, respectively. The amount of interest collected on impaired loans and recognized on a cash basis that was included in interest income was immaterial in 2018, $0.3 million in 2017 and immaterial in 2016. A summary of restructured loans is as follows (dollars in thousands) : December 31, December 31, 2018 2017 In compliance with modified terms $ 8,319 $ 9,873 30 — 89 days past due 127 108 Included in non-performing loans 392 1,919 Total $ 8,838 $ 11,900 Loans classified as TDRs during the twelve months ended December 31, 2018 consisted of one retail real estate modifications for short-term interest rate relief, with a recorded investment of $0.1 million. Loans classified as TDRs during the twelve months ended December 31, 2017 consisted of three retail real estate modifications for short-term interest payment relief, with a recorded investment of $0.7 million. The gross interest income that would have been recorded in the twelve months ended December 31, 2018 and 2017 if performing TDRs had been in accordance with their original terms instead of modified terms was immaterial. 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 twelve months ended December 31, 2018. 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 twelve months ended December 31, 2017. The following tables provide details of loans identified as impaired, 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, 2018 Unpaid Recorded Contractual Investment Recorded Total Average Principal with No Investment Recorded Related Recorded Balance Allowance with Allowance Investment Allowance Investment Commercial $ 21,442 $ 6,858 $ 12,001 $ 18,859 $ 4,319 $ 13,364 Commercial real estate 19,079 13,082 4,498 17,580 1,181 18,077 Real estate construction 478 453 — 453 — 712 Retail real estate 14,418 13,196 61 13,257 61 14,110 Retail other 117 33 — 33 — 40 Total $ 55,534 $ 33,622 $ 16,560 $ 50,182 $ 5,561 $ 46,303 December 31, 2017 Unpaid Recorded Contractual Investment Recorded Total Average Principal with No Investment Recorded Related Recorded Balance Allowance with Allowance Investment Allowance Investment 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 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 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, 2018 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Beginning balance $ 14,779 $ 21,813 $ 2,861 $ 13,783 $ 346 $ 53,582 Provision for loan losses 5,767 3,227 (259) (4,824) 518 4,429 Charged-off (3,968) (4,352) (97) (1,815) (712) (10,944) Recoveries 1,251 449 218 1,327 336 3,581 Ending balance $ 17,829 $ 21,137 $ 2,723 $ 8,471 $ 488 $ 50,648 Year Ended December 31, 2017 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate 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 Real Estate Retail Real Commercial Real Estate Construction Estate 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 The following table presents the allowance for loan losses and recorded investments in portfolio loans by category (dollars in thousands) : As of December 31, 2018 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Allowance for loan losses Ending balance attributed to: Loans individually evaluated for impairment $ 4,319 $ 1,181 $ — $ 61 $ — $ 5,561 Loans collectively evaluated for impairment 13,510 19,956 2,723 8,410 488 45,087 Ending balance $ 17,829 $ 21,137 $ 2,723 $ 8,471 $ 488 $ 50,648 Loans: Loans individually evaluated for impairment $ 18,441 $ 15,318 $ 453 $ 13,159 $ 33 $ 47,404 Loans collectively evaluated for impairment 1,386,247 2,349,243 287,744 1,466,876 28,136 5,518,246 PCI loans evaluated for impairment 418 2,262 — 98 — 2,778 Ending balance $ 1,405,106 $ 2,366,823 $ 288,197 $ 1,480,133 $ 28,169 $ 5,568,428 As of December 31, 2017 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Allowance for loan losses Ending balance attributed 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 |
OREO
OREO | 12 Months Ended |
Dec. 31, 2018 | |
OREO. | |
OREO | Note 7. 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. At December 31, 2018, the Company held $0.2 million in commercial OREO, $0.2 million in residential OREO and an immaterial amount of other repossessed assets. At December 31, 2017, the Company held $1.2 million in commercial OREO, $0.1 million in residential OREO and an immaterial amount of other repossessed assets. At December 31, 2018 the Company had $2.9 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 December 31, 2018 December 31, 2017 OREO: Beginning balance $ 1,283 $ 2,518 Additions, transfers from loans 4,025 1,417 Additions, fair value from First Community acquisition — 722 Additions, fair value from Mid Illinois acquisition — 60 Proceeds from sales of OREO (5,298) (5,024) Gain on sales of OREO 384 1,632 Valuation allowance for OREO (18) (42) Ending balance $ 376 $ 1,283 |
Premises and Equipment, net
Premises and Equipment, net | 12 Months Ended |
Dec. 31, 2018 | |
Premises and Equipment, net | |
Premises and Equipment, net | Note 8. Premises and Equipment, net Premises and equipment, net are summarized as follows (dollars in thousands) : December 31, 2018 2017 Land and improvements $ 36,453 $ 36,249 Buildings and improvements 108,137 104,656 Furniture and equipment 48,060 42,323 192,650 183,228 Less accumulated depreciation 74,978 66,315 Total premises and equipment, net $ 117,672 $ 116,913 Depreciation expense was $9.6 million, $8.6 million, and $7.3 million for the years ended December 31, 2018, 2017 and 2016, respectively. |
Goodwill and Other Intangible A
Goodwill and Other Intangible Assets | 12 Months Ended |
Dec. 31, 2018 | |
Goodwill and Other Intangible Assets | |
Goodwill and Other Intangible Assets | Note 9. 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, 2018, 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 2018, the Company adjusted goodwill by $1.7 million, relating to the acquisition of Mid Illinois as it finalized its assessment of the initial fair value of assets acquired and liabilities assumed. During 2017, the Company recorded, in the Banking operating 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 operating 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 operating segment in connection with the acquisition of Mid Illinois. The carrying amount of goodwill by operating segment, at December 31, 2018 and 2017 is as follows (dollars in thousands) : Balance at Balance at Goodwill: December 31, 2018 December 31, 2017 Banking $ 246,999 $ 248,660 Remittance Processing 8,992 8,992 Wealth Management 11,694 11,694 Total goodwill $ 267,685 $ Core deposit and customer relationship intangible assets are amortized on an accelerated or straight-line basis over the estimated period benefited. Other intangible asset disclosures are as follows (dollars in thousands) : Balance at Balance at December 31, 2018 December 31, 2017 2018 Amortization 2017 Amortization Amortized intangible assets: Core deposit intangible assets $ 31,836 $ 5,535 $ 37,371 $ 4,529 Customer relationship intangible assets 1,037 319 1,356 716 $ 32,873 $ 5,854 $ 38,727 $ 5,245 Customer Core deposit relationship intangible intangible As of December 31, 2018: Gross carrying amount $ 63,029 $ 13,168 Accumulated amortization 31,193 12,131 $ 31,836 $ 1,037 Estimated amortization expense at December 31, 2018: 2019 $ 5,108 $ 276 2020 4,680 233 2021 4,251 191 2022 3,820 148 2023 3,387 106 Thereafter 10,590 83 $ 31,836 $ 1,037 |
Deposits
Deposits | 12 Months Ended |
Dec. 31, 2018 | |
Deposits | |
Deposits | Note 10. Deposits The composition of deposits is as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Demand deposits, noninterest-bearing $ 1,464,700 $ 1,597,421 Interest-bearing transaction deposits 1,435,574 1,166,170 Saving deposits and money market deposits 1,852,044 2,026,212 Time deposits 1,497,003 1,336,162 Total $ 6,249,321 $ 6,125,965 The Company did not hold any brokered interest-bearing transaction deposits at December 31, 2018. The Company held brokered interest-bearing transaction deposits of $5.0 million at December 31, 2017. The Company held brokered savings deposits and money market deposits of $17.5 million and $75.1 million at December 31, 2018 and 2017, respectively. The aggregate amount of time deposits with a minimum denomination of $100,000 was approximately $673.7 million and $578.9 million at December 31, 2018 and 2017, respectively. The aggregate amount of time deposits with a minimum denomination that meets or exceeds the FDIC insurance limit of $250,000 was approximately $264.1 million and $197.9 million at December 31, 2018 and 2017, respectively. The Company held brokered time deposits of $262.5 million and $247.7 million at December 31, 2018 and 2017, respectively. As of December 31, 2018, the scheduled maturities of time deposits are as follows (dollars in thousands) : 2019 $ 996,048 2020 305,167 2021 83,220 2022 72,048 2023 40,504 Thereafter 16 $ 1,497,003 |
Borrowings
Borrowings | 12 Months Ended |
Dec. 31, 2018 | |
Borrowings | |
Borrowings | Note 11. 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, 2018 and 2017. 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 April 30, 2018, the Company entered into a third amendment to extend the maturity of its revolving facility from April 30, 2018 to April 30, 2019, to decrease the maximum principal amount from $40.0 million to $20.0 million, and to amend the annual interest rate. Subsequent to year end, on January 29, 2019, the Company entered into an Amended and Restated Credit Agreement to allow any outstanding balance on the revolving facility at the maturity date of April 30, 2019 to be converted into a term loan with a maturity date of April 30, 2021. The revolving facility incurs a non-usage fee based on the undrawn amount. The Company had no outstanding balance on the revolving facility at December 31, 2018 or 2017. The Amended and Restated Credit Agreement also provides for a $60.0 million term loan (the “Term Loan”) with a maturity date of November 30, 2023. The loan has an annual interest rate of one-month LIBOR plus a spread of 1.50%. The proceeds of the Term Loan were used to fund the cash consideration related to the acquisition of Banc Ed. 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, 2018 2017 Securities sold under agreements to repurchase Balance at end of period $ 185,796 $ 304,566 Weighted average interest rate at end of period 1.05 % 0.57 % Maximum outstanding at any month end in year-to-date period $ 267,596 $ 304,566 Average daily balance for the year-to-date period $ 234,239 $ 213,527 Weighted average interest rate during period(1) 0.69 % 0.46 % Short-term borrowings, FHLB advances Balance at end of period $ — $ 220,000 Weighted average interest rate at end of period — % 1.42 % Maximum outstanding at any month end in year-to-date period $ 225,000 $ 234,600 Average daily balance for the year-to-date period $ 81,438 $ 84,201 Weighted average interest rate during period(1) 1.80 % 1.20 % (1) The weighted average interest rate is computed by dividing total interest for the period by the average daily balance outstanding. Long-term debt is summarized as follows (dollars in thousands) : December 31, December 31, 2018 2017 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 $ 50,000 As of December 31, 2018, funds borrowed from the FHLB, listed above, consisted of variable-rate notes maturing through September 2024, with interest rates ranging from 2.20% to 2.41%. The weighted average rate on these long-term advances was 2.28% as of December 31, 2018. 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. 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 $0.5 million and $0.9 million, respectively, at December 31, 2018. 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. A $0.3 million purchase accounting premium was recorded on the remaining subordinated debt. On September 30, 2018, the Company, at its option, redeemed the balance of the subordinated debt at a redemption price equal to the principal amount outstanding plus accrued but unpaid interest. |
Junior Subordinated Debt Owed t
Junior Subordinated Debt Owed to Unconsolidated Trusts | 12 Months Ended |
Dec. 31, 2018 | |
Junior Subordinated Debt Owed to Unconsolidated Trusts | |
Junior Subordinated Debt Owed to Unconsolidated Trusts | Note 12. 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 in 2016, the Company acquired similar statutory trusts maintained by Pulaski and the fair value adjustment is being accreted over the weighted average remaining life. The Company had $71.2 million and $71.0 million of junior subordinated debt owed to unconsolidated trusts at December 31, 2018 and 2017, 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 December 31, 2018, 100% of the trust preferred securities qualified as Tier 1 capital under the final rule adopted in March 2005. 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 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 the Company has assets of less than $15.0 billion, it is able to maintain its trust preferred proceeds as capital, but the Company has 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. |
Regulatory Capital
Regulatory Capital | 12 Months Ended |
Dec. 31, 2018 | |
Regulatory Capital | |
Regulatory Capital | Note 13. Regulatory Capital The Company and the Banks are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory—and possibly additional discretionary—actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements. The capital amounts and classification also are subject to qualitative judgments by the regulators about components, risk weightings and other factors. Banking regulations identify five capital categories for insured depository institutions: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. As of December 31, 2018 and 2017, all capital ratios of the Company and the Banks exceeded the well capitalized levels under the applicable regulatory capital adequacy guidelines. Management believes that no events or changes have occurred subsequent to December 31, 2018 that would change this designation. The following tables summarize the applicable holding company and bank regulatory capital requirements (dollars in thousands) : Minimum Minimum To Be Well Actual Capital Requirement Capitalized Amount Ratio Amount Ratio Amount Ratio As of December 31, 2018: Total Capital (to Risk Weighted Assets) Consolidated $ 894,572 14.83 % $ 482,638 8.00 % $ 603,297 10.00 % Busey Bank $ 854,351 14.19 % $ 481,701 8.00 % $ 602,126 10.00 % Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 783,924 12.99 % $ 361,978 6.00 % $ 482,638 8.00 % Busey Bank $ 803,703 13.35 % $ 361,276 6.00 % $ 481,701 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 709,924 11.77 % $ 271,484 4.50 % $ 392,143 6.50 % Busey Bank $ 803,703 13.35 % $ 270,957 4.50 % $ 391,382 6.50 % Tier 1 Capital (to Average Assets) Consolidated $ 783,924 10.36 % $ 302,704 4.00 % N/A N/A Busey Bank $ 803,703 10.64 % $ 302,232 4.00 % $ 377,789 5.00 % Minimum Minimum Capital Requirement plus To Be Well Actual Capital Buffer Capitalized Amount Ratio Amount Ratio Amount Ratio As of December 31, 2017: Total Capital (to Risk Weighted Assets) Consolidated $ 837,183 14.15 % $ 473,310 8.00 % $ 591,638 10.00 % Busey Bank $ 704,807 12.78 % $ 441,062 8.00 % $ 551,327 10.00 % South Side Bank $ 84,914 22.61 % $ 30,049 8.00 % $ 37,561 10.00 % Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 718,101 12.14 % $ 354,983 6.00 % $ 473,310 8.00 % Busey Bank $ 651,432 11.82 % $ 330,797 6.00 % $ 441,062 8.00 % South Side Bank $ 84,707 22.55 % $ 22,537 6.00 % $ 30,049 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 644,633 10.90 % $ 266,237 4.50 % $ 384,565 6.50 % Busey Bank $ 651,432 11.82 % $ 248,098 4.50 % $ 358,363 6.50 % South Side Bank $ 84,707 22.55 % $ 16,903 4.50 % $ 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 % In July 2013, the U.S. federal banking authorities approved the Basel III Rule for strengthening international capital standards. The Basel III Rule introduced a capital conservation buffer, composed entirely of CET1, which is added to the minimum risk-weighted asset ratios. The capital conservation buffer is not a minimum capital requirement; however, banking institutions with a ratio of CET1 to risk-weighted assets below the capital conservation buffer will face constraints on dividends, equity repurchases and discretionary bonus payments based on the amount of the shortfall. When fully phased in on January 1, 2019, the capital conservation buffer is 2.5% of CET1. In order to refrain from restrictions on dividends, equity repurchases and discretionary bonus payments, banking institutions, must maintain minimum ratios of (i) CET1 to risk-weighted assets of at least 7.0%, (ii) Tier 1 capital to risk-weighted assets of at least 8.5%, and (iii) Total capital to risk-weighted assets of at least 10.5%. 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 may not pay dividends in excess of its net profits. Because Busey Bank had been in an accumulated deficit position since 2009, it was not able to pay dividends. With prior approval from its regulators, however, an Illinois state-chartered bank in that situation was 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, 2018. Busey Bank returned to positive retained earnings in the second quarter of 2018. The Company expects Busey Bank to return to paying dividends in future periods. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2018 | |
Income Taxes | |
Income Taxes | Note 14. Income Taxes The components of income taxes consist of (dollars in thousands) : Years Ended December 31, 2018 2017 2016 Current expense: Federal $ 18,076 $ 27,168 $ 15,486 State 9,807 4,117 785 Deferred expense: Federal 5,068 11,583 6,147 State 2,048 2,517 4,305 Total income tax expense $ 34,999 $ 45,385 $ 26,723 A reconciliation of federal and state income taxes at statutory rates to the income taxes included in the accompanying Consolidated Statements of Income is as follows: Years Ended December 31, 2018 2017 2016 % of % of % of Pretax Pretax Pretax Income Income Income Income tax at federal statutory rate 21.0 % 35.0 % 35.0 % Effect of: TCJA — % 7.5 % — % Tax-exempt interest, net (1.3) % (2.1) % (2.4) % Stock incentive (0.3) % (0.5) % — % State income taxes, net 7.3 % 4.0 % 4.3 % Income on bank owned life insurance (0.6) % (0.9) % (1.0) % Other, net — % (1.0) % (0.9) % 26.1 % 42.0 % 35.0 % On December 22, 2017, TCJA was signed into law and became effective January 2018. The TCJA reduced the corporate tax rate as well as adjusted tax rates, deductions and exemptions for individuals and businesses alike. The Company took a non-recurring, 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, 2018 and 2017 in the accompanying Consolidated Balance Sheets, include the following amounts of deferred tax assets and liabilities (dollars in thousands) . 2018 2017 Deferred tax assets: Unrealized losses on securities available for sale $ 2,716 $ 1,362 Allowance for loan losses 14,885 15,751 Stock-based compensation 2,208 1,869 Deferred compensation 1,454 2,455 Affordable housing partnerships and other investments 691 970 Purchase accounting adjustments 4,563 7,712 Accrued vacation 744 604 Employee costs 260 759 Other 1,095 1,336 $ 28,616 $ 32,818 Deferred tax liabilities: Basis in premises and equipment (1,213) (1,909) Affordable housing partnerships and other investments (1,868) (1,769) Purchase accounting adjustments (1,102) (1,262) Mortgage servicing assets (1,159) (1,120) Basis in core deposit and customer intangible assets (9,299) (10,955) Deferred loan origination costs (1,593) (1,168) Other (984) — $ (17,218) $ (18,183) Net operating loss carryforward, net of valuation allowance 33 2,661 Net deferred tax assets $ 11,431 $ 17,296 At December 31, 2018, the Company had an immaterial federal net operating loss carryforward remaining in relation to the First Community acquisition, which is subject to limitations under Section 382 of the Internal Revenue Code. At December 31, 2017, the Company had a federal net operating loss carryforward of $2.7 million, or approximately $12.7 million pre-tax. At December 31, 2017, the Company had a Florida net operating loss carryforward of $0.1 million with a full valuation allowance, which was utilized in 2018. 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, 2018 and 2017. |
Employee Benefit Plans
Employee Benefit Plans | 12 Months Ended |
Dec. 31, 2018 | |
Employee Benefit Plans | |
Employee Benefit Plans | Note 15. 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 115,602 worth $2.8 million and 121,082 worth $3.6 million at December 31, 2018 and 2017, respectively. Shares held in the ESOP which were acquired after December 31, 1992 and associated fair values were 36,639 worth $0.9 million and 42,439 worth $1.3 million at December 31, 2018 and 2017, 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 $5.4 million, $5.1 million and $4.3 million for the years ended December 31, 2018, 2017 and 2016, respectively. The Company had sponsored deferred compensation plans for executive officers for deferral of compensation. Effective March 28, 2018, the deferred compensation plan was terminated and all account balances will be distributed in April 2019. The deferred compensation expense reported was $0.3 million for the years ended December 31, 2018, 2017 and 2016. The deferred compensation liability was $6.4 million and $10.2 million at December 31, 2018 and 2017, respectively. The 2017 deferred compensation liability was impacted by the Mid Illinois acquisition and included $3.9 million which was distributed in January 2018. |
Share-based Compensation
Share-based Compensation | 12 Months Ended |
Dec. 31, 2018 | |
Share-based Compensation | |
Share-based Compensation | Note 16. 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 have 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 Plan. Further, in 2017, 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 Plan or the First Community 2016 Equity 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 and stock options assumed from acquisitions. Under the terms of the Company’s 2010 Equity 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, 2018, the Company held 310,745 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, 2018 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, 2018, 2017, and 2016, and the changes during the years ended on those dates is as follows: 2018 2017 2016 Weighted- Weighted- Weighted- Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price Outstanding at beginning of year 213,428 $ 16.97 209,382 $ 15.13 96,568 $ 43.64 Converted options from Pulaski — — — — 309,700 13.29 Converted options from First Community — — 121,360 21.41 — — Exercised (105,275) 13.38 (99,605) 13.74 (145,774) 15.09 Forfeited (16,014) 22.02 (5,279) 23.53 (394) 13.87 Expired (4,539) 12.90 (12,430) 52.40 (50,718) 58.23 Outstanding at end of year 87,600 $ 20.58 213,428 $ 16.97 209,382 $ 15.13 Exercisable at end of year 70,034 $ 19.84 167,144 $ 15.16 209,382 $ 15.13 The following table summarizes information about stock options outstanding at December 31, 2018: Options Options Outstanding Exercisable Weighted- Weighted- Average Range of Average Remaining Exercise Exercise Contractual Intrinsic Intrinsic Prices Number Price Life Value Number Value $ 10.43-13.47 21,173 $ 12.31 2.16 21,173 17.05 924 17.05 1.05 924 21.03-23.53 65,503 23.30 6.32 47,937 87,600 $ 20.58 5.26 $ 312 70,034 $ 295 The Company recorded $0.2 million stock option compensation expense for the twelve months ended December 31, 2018 and 2017 related to the converted options from First Community. The Company did not record any stock option compensation expense during 2016. As of December 31, 2018, the Company had $0.2 million of unrecognized stock option expense. This cost is expected to be recognized in 2019. 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, 2018, 2017 and 2016 is as follows: 2018 2017 2016 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 587,763 $ 22.68 552,610 $ 18.45 424,930 $ 17.10 Reclass DSU to RSU 23,977 25.47 — — — — Converted units from Pulaski — — — — 53,004 14.25 Granted 172,571 31.70 160,532 30.34 126,669 22.44 Dividend equivalents earned 16,879 29.96 13,479 30.14 14,935 21.09 Vested (104,512) 16.40 (116,498) 14.73 (54,913) 14.61 Forfeited (6,183) 24.84 (22,360) 19.20 (12,015) 15.19 Outstanding at end of year 690,495 $ 26.14 587,763 $ 22.68 552,610 $ 18.45 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 in 2017. On August 1, 2018, under the terms of the 2010 Equity Plan, the Company granted 152,926 RSUs to members of management, and under the terms of the First Community 2016 Equity Incentive Plan, granted 12,545 RSUs to members of management who were legacy First Community employees. As the stock price on the grant date of August 1, 2018 was $31.70, total compensation cost to be recognized is $5.2 million. This cost will be recognized over a period of four to five years. Subsequent to the requisite service period, the awards will become 100% vested. Further, the Company granted 7,100 RSUs, under the terms of the 2010 Equity Plan, to the Chairman of the Board. As the stock price on the grant date of August 1, 2018 was $31.70, 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 become 100% vested. A description of RSUs granted in 2017 and 2016 under the terms of the 2010 Equity Plan or the First Community 2016 Equity Incentive Plan can be found in the Company’s Annual Reports on Form 10-K for the years ended December 31, 2017 and 2016. Deferred Stock Unit Plan A summary of the changes in the Company’s DSUs for the years ended December 31, 2018, 2017 and 2016 is as follows: 2018 2017 2016 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 42,411 $ 25.47 35,038 $ 21.04 24,763 $ 19.25 Reclass DSU to RSU (23,977) 25.47 — — — — Granted 20,500 31.70 24,100 29.61 22,428 22.44 Dividend equivalents earned 2,300 29.99 2,426 30.22 2,576 21.20 Vested (20,584) 29.68 (19,153) 23.18 (14,729) 20.18 Forfeited (201) 31.67 — — — — Non-vested at end of year 20,449 $ 27.93 42,411 $ 25.47 35,038 $ 21.04 Outstanding at end of year 86,700 $ 22.42 119,985 $ 21.00 93,459 $ 18.54 On August 1, 2018, under the terms of the 2010 Equity Plan, the Company granted 17,500 DSUs to directors and under the terms of the First Community 2016 Equity Incentive Plan granted 1,500 DSUs to a director who was a legacy First Community director. In addition, under the terms of the 2010 Equity Plan, the Company granted 1,500 advisory DSUs to advisory directors. As the stock price on the grant date of August 1, 2018 was $31.70, total compensation cost to be recognized is $0.6 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. A description of DSUs granted in 2017 and 2016 under the terms of the 2010 Equity Plan or First Community 2016 Equity Incentive Plan can be found in the Company’s Annual Reports on Form 10-K for the years ended December 31, 2017 and 2016. The Company issued 104,637, 79,459 and 43,396 treasury shares in conjunction with the vesting of RSUs and settlement of DSUs in 2018, 2017 and 2016, 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. The Company recognized $3.5 million, $2.6 million and $1.8 million of compensation expense related to both non-vested RSUs and DSUs for the years ended December 31, 2018, 2017 and 2016, respectively. As of December 31, 2018, there was $10.9 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. |
Transactions with Related Parti
Transactions with Related Parties | 12 Months Ended |
Dec. 31, 2018 | |
Transactions with Related Parties | |
Transactions with Related Parties | Note 17. 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 as a group during the year ended December 31, 2018 (dollars in thousands) : Balance at beginning of year $ 46,915 Change in relationship (5,891) New loans/advances 4,795 Repayments (13,025) Balance at end of year $ 32,794 Total unused commitments to directors and executive officers were $20.3 million at December 31, 2018. |
Outstanding Commitments and Con
Outstanding Commitments and Contingent Liabilities | 12 Months Ended |
Dec. 31, 2018 | |
Outstanding Commitments and Contingent Liabilities | |
Outstanding Commitments and Contingent Liabilities | Note 18. 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 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, 2018 December 31, 2017 Financial instruments whose contract amounts represent credit risk: Commitments to extend credit $ 1,398,483 $ 1,300,294 Standby letters of credit 32,156 37,231 Lease Commitments At December 31, 2018, 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 $2.4 million, $3.7 million, and $2.7 million for the years ended December 31, 2018, 2017 and 2016, respectively. Rent commitments before considering renewal options that generally are present, were as follows at December 31, 2018 (dollars in thousands) : 2019 $ 1,716 2020 1,571 2021 1,019 2022 795 2023 503 Thereafter 1,189 $ 6,793 |
Derivative Financial Instrument
Derivative Financial Instruments | 12 Months Ended |
Dec. 31, 2018 | |
Derivative Financial Instruments | |
Derivative Financial Instruments | Note 19. 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 and derivatives to customers for interest rate swaps. See “ Note 20. Fair Value Measurements ” for further discussion of the fair value measurement of such derivatives. Interest Rate Lock Commitments. At December 31, 2018 and 2017, the Company had issued $27.2 million and $51.7 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, 2018 and 2017, the Company had issued $48.6 million and $139.7 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. 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, 2018 December 31, 2017 Fair value recorded in other assets $ 624 $ 675 Fair value recorded in other liabilities 1,205 2,148 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, 2018, 2017 and 2016 are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 December 31, 2016 Gross gains $ 3,494 $ 14,724 $ 25,270 Gross (losses) (3,874) (13,250) (24,783) Net gains (losses) $ (380) $ 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. Derivatives to Customers . The Company may offer derivative contracts to its customers in connection with their risk management needs. These derivatives are primarily interest rate swaps. The Company manage s the risk associated with these contracts by entering into an equal and offsetting derivative with a third-party dealer. With notional values of $243.7 million and $161.3 million at December 31, 2018 and 2017, respectively, these contracts support variable rate, commercial loan relationships totaling $121.8 million and $80.7 million, respectively. These derivatives generally worked together as an economic interest rate hedge, but 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 derivatives for customers for interest rate swaps recorded in the Consolidated Balance Sheets are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Fair value recorded in other assets $ 1,438 $ 262 Fair value recorded in other liabilities 1,438 262 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 year ended December 31, 2018 and 2017 are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Gross gains $ 1,176 $ Gross losses (1,176) (262) Net gains (losses) $ — $ — The Company pledged $1.0 million in cash to secure its obligation under these contracts at December 31, 2018. The Company pledged $2.0 million in cash and $0.4 million in securities to secure its obligation under these contracts at December 31, 2017. |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2018 | |
Fair Value Measurements | |
Fair Value Measurements | Note 20. 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 (exit price) 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. 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, 2018 or 2017. 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 2 measurements. 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. Securities Equity Investments. Securities classified as equity investments are reported at fair value utilizing level 1 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. 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. 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. The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of December 31, 2018 and 2017, 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 December 31, 2018 Inputs Inputs Inputs Fair Value Fair value adjusted through comprehensive income: Securities available for sale U.S. Treasury securities $ — $ 25,411 $ — $ 25,411 Obligations of U.S. government corporations and agencies — 52,342 — 52,342 Obligations of states and political subdivisions — 170,044 — 170,044 Commercial mortgage-backed securities — 1,942 — 1,942 Residential mortgage-backed securities — 315,748 — 315,748 Corporate debt securities — 132,198 — 132,198 Fair value adjusted through current period earnings: Securities equity investments 6,169 — — 6,169 Loans held for sale — 25,895 — 25,895 Derivative assets — 2,062 — 2,062 Derivative liabilities — 2,643 — 2,643 Level 1 Level 2 Level 3 Total December 31, 2017 Inputs Inputs Inputs Fair Value 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 Securities equity investments 5,378 — — 5,378 Loans held for sale — 94,848 — 94,848 Derivative assets — 937 — 937 Derivative liabilities — 2,410 — 2,410 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 identified as 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. 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. Due to the significance of the unobservable inputs, all OREO fair values have been classified as level 3. Bank Property Held for Sale. Bank property held for sale represents certain banking center office buildings which the Company has closed and consolidated with other existing banking centers. Bank property held for sale is measured at the lower of amortized cost or fair value less estimated costs to sell. The fair values were based upon appraisals or real estate listing price. Due to the significance of the unobservable inputs, all bank property held for sale fair values have been classified as level 3. The following table summarizes assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2018 and 2017, 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, 2018 Impaired loans $ — $ — $ 10,999 $ 10,999 OREO — — 55 55 Bank property held for sale — — 1,832 1,832 December 31, 2017 Impaired loans $ — $ — $ 1,313 $ 1,313 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, 2018 Impaired loans $ 10,999 Appraisal of collateral Appraisal adjustments - 3.3 % to - 100.0 % (-24.1)% OREO 55 Appraisal of collateral Appraisal adjustments - 25.0 % to - 100.0 % (-65.0)% Bank property held for sale 1,832 Appraisal of collateral or real estate listing price Appraisal adjustments - 0.0 % to - 35.1 % (-28.3)% 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)% (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. The carrying value approximates fair value for accrued interest receivable and accrued interest payable and both are classified as level 2. 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. Portfolio loans, net Our performing portfolio loans consist of variable rate, hybrid rate and fixed rate loans. The fair value of 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. 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. Other servicing rights The fair value of other servicing rights relates to servicing that First Busey provides on Small Business Administration loans and is estimated by discounting the future cash flows at a market rate of return and classified as level 3. 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. 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. 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. Junior subordinated debt owed to unconsolidated trusts The fair value of junior subordinated debt owed to unconsolidated trusts is estimated by discounting the future cash flows using the current rates for similar junior subordinated debt owed to unconsolidated trusts and are classified as level 2. Senior and subordinated notes, net of unamortized issuance costs The fair value of senior and subordinated notes is estimated based on the rates currently available to the Company with similar terms, remaining maturity and credit spread and classified as level 3. 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, 2018 December 31, 2017 Carrying Fair Carrying Fair Amount Value Amount Value Financial assets: Level 1 inputs: Cash and cash equivalents $ 239,973 $ 239,973 $ 353,272 $ 353,272 Level 2 inputs: Securities held to maturity 608,660 603,360 443,550 441,052 Accrued interest receivable 22,314 22,314 22,591 22,591 Level 3 inputs: Portfolio loans, net 5,517,780 5,473,063 5,465,918 5,361,406 Mortgage servicing rights 3,315 11,051 3,680 8,635 Other servicing rights 781 1,443 280 901 Financial liabilities: Level 2 inputs: Time deposits(2) $ 1,497,003 $ 1,482,301 $ — $ — Deposits(2) — — 6,125,965 6,119,135 Securities sold under agreements to repurchase 185,796 185,796 304,566 304,566 Short-term borrowings — — 220,000 220,000 Long-term debt 50,000 49,873 50,000 50,000 Junior subordinated debt owed to unconsolidated trusts 71,155 65,182 71,008 71,008 Accrued interest payable 6,568 6,568 2,581 2,581 Level 3 inputs: Senior notes, net of unamortized issuance costs 39,539 39,452 39,404 39,104 Subordinated notes, net of unamortized issuance costs 59,147 58,186 64,715 64,350 (2) In connection with the adoption of ASU 2016-01 in 2018, only deposits with stated maturities are required to be disclosed. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share | |
Earnings Per Share | Note 21. 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, 2018, 191,278 warrants and 172,571 restricted stock units were anti-dilutive and excluded from the calculation of common stock equivalents. 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. Earnings per common share have been computed as follows (dollars in thousands, except per share data) : For the Years Ended December 31, 2018 2017 2016 Net income available to common stockholders $ 98,928 $ 62,726 $ 49,694 Shares: Weighted average common shares outstanding 48,854 42,685 35,081 Dilutive effect of outstanding options, warrants and restricted stock units as determined by the application of the treasury stock method 361 441 332 Weighted average common shares outstanding, as adjusted for diluted earnings per share calculation 49,215 43,126 35,413 Basic earnings per common share $ 2.02 $ 1.47 $ 1.42 Diluted earnings per common share $ 2.01 $ 1.45 $ 1.40 |
Operating Segments and Related
Operating Segments and Related Information | 12 Months Ended |
Dec. 31, 2018 | |
Operating Segments and Related Information | |
Operating Segments and Related Information | Note 22. 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. 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, 2018 2017 2018 2017 Banking $ 246,999 $ 248,660 $ 7,656,709 $ 7,809,738 Remittance Processing 8,992 8,992 39,278 34,646 Wealth Management 11,694 11,694 20,992 32,077 Other — — (14,622) (15,821) Totals $ $ $ 7,702,357 $ Years ended December 31, 2018 2017 2016 Net interest income: Banking $ 248,291 $ 208,184 $ 156,374 Remittance Processing 67 60 55 Wealth Management 327 321 266 Other (7,279) (5,199) (2,035) Total net interest income $ 241,406 $ 203,366 $ 154,660 Non-interest income: Banking $ 43,197 $ 47,524 $ 41,816 Remittance Processing 15,876 12,137 11,554 Wealth Management 31,621 27,270 23,563 Other (701) (2,457) (1,764) Total non-interest income $ 89,993 $ 84,474 $ 75,169 Non-interest expense: Banking $ 154,455 $ 139,521 $ 117,293 Remittance Processing 10,749 8,704 8,668 Wealth Management 19,283 17,079 16,484 Other 8,556 9,122 5,417 Total non-interest expense $ 193,043 $ 174,426 $ 147,862 Income before income taxes: Banking $ 132,604 $ 110,884 $ 75,347 Remittance Processing 5,194 3,493 2,941 Wealth Management 12,665 10,512 7,345 Other (16,536) (16,778) (9,216) Total income before income taxes $ 133,927 $ 108,111 $ 76,417 Net income: Banking $ 97,369 $ 65,704 $ 48,691 Remittance Processing 3,710 2,007 1,758 Wealth Management 9,372 6,229 4,388 Other (11,523) (11,214) (5,143) Total net income $ 98,928 $ 62,726 $ 49,694 |
Parent Company Only Financial I
Parent Company Only Financial Information | 12 Months Ended |
Dec. 31, 2018 | |
Parent Company Only Financial Information | |
Parent Company Only Financial Information | Note 23. Parent Company Only Financial Information Condensed financial data for First Busey Corporation is presented below (dollars in thousands) . BALANCE SHEETS December 31, 2018 2017 ASSETS Cash and due from subsidiary banks $ 72,007 $ 54,946 Securities equity investments 6,162 836 Investments in subsidiaries: Banks 1,088,710 1,012,396 Non-bank — 26,319 Premises and equipment, net 67 41 Other assets 6,782 23,692 Total assets $ 1,173,728 $ 1,118,230 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: Senior notes, net of unamortized issuance costs $ 39,539 $ 39,404 Subordinated notes, net of unamortized issuance costs 59,147 64,715 Junior subordinated debentures owed to unconsolidated trusts 71,155 71,008 Other liabilities 8,923 8,100 Total liabilities 178,764 183,227 Total stockholders' equity 994,964 935,003 Total liabilities and stockholders' equity $ 1,173,728 $ 1,118,230 STATEMENTS OF INCOME Years Ended December 31, 2018 2017 2016 Operating income: Dividends from subsidiaries: Pulaski Bank before bank merger $ — $ — $ 8,700 Non-bank before Busey Trust merger 17,000 4,000 4,000 Interest income 747 264 — Security gains, net 2,322 — — Other income 8,096 6,890 5,664 Total operating income 28,165 11,154 18,364 Expense: Salaries, wages and employee benefits 13,624 11,398 8,879 Interest expense 8,026 5,464 2,035 Operating expense 6,051 7,060 3,967 Total expense 27,701 23,922 14,881 Income (loss) before income tax benefit and equity in undistributed (in excess of) net income of subsidiaries 464 (12,768) 3,483 Income tax benefit 5,013 5,553 4,073 Income (loss) before equity in undistributed (in excess of) net income of subsidiaries 5,477 (7,215) 7,556 Equity in undistributed (in excess of) net income of subsidiaries: Banks 103,309 68,635 41,980 Non-bank before Busey Trust merger (9,858) 1,306 158 Net income $ 98,928 $ 62,726 $ 49,694 STATEMENTS OF CASH FLOWS Years Ended December 31, 2018 2017 2016 Cash Flows from Operating Activities Net income $ 98,928 $ 62,726 $ 49,694 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation and amortization 212 428 198 Distributions less than net income of subsidiaries (93,451) (69,940) (42,138) Net security gains (2,322) — — Stock-based compensation 3,721 2,752 1,803 Changes in assets and liabilities: Decrease (increase) in other assets 13,985 (1,105) 1,057 Increase (decrease) in other liabilities 1,361 (2,703) (3,690) Net cash provided by (used in) operating Activities 22,434 (7,842) 6,924 Cash Flows from Investing Activities Net cash (outlay) received for business acquisition — (61,371) 602 Purchases of premises and equipment (46) — (3) Net cash (used in) provided by investing activities (46) (61,371) 599 Cash Flows from Financing Activities Proceeds from charter amendment with subsidiary bank 40,000 40,000 30,000 Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock based compensation (817) (1,414) (809) Cash dividends paid (39,010) (30,707) (22,748) Repayments of subordinated debt (5,500) (9,800) — Proceeds from issuance of senior and subordinated debt — 98,312 — Proceeds from stock options exercised — 626 — Common stock issuance costs — (365) (246) Net cash (used in) provided by financing activities (5,327) 96,652 6,197 Net increase in cash and due from subsidiary banks 17,061 27,439 13,720 Cash and cash equivalents, beginning of period 54,946 27,507 13,787 Cash and cash equivalents, ending of period $ 72,007 $ 54,946 $ 27,507 |
Unaudited Interim Financial Dat
Unaudited Interim Financial Data | 12 Months Ended |
Dec. 31, 2018 | |
Unaudited Interim Financial Data | |
Unaudited Interim Financial Data | Note 24. Unaudited Interim Financial Data The following table reflects summarized unaudited quarterly data for the periods described (dollars in thousands, except per share data) : 2018 December 31 September 30 June 30 March 31 Total interest income $ 74,314 $ 72,761 $ 70,325 $ 68,633 Total interest expense 13,811 11,987 9,953 8,876 Net interest income 60,503 60,774 60,372 59,757 Provision for loan losses 405 758 2,258 1,008 Total non-interest income 22,852 21,853 22,802 22,486 Total non-interest expense 48,769 45,929 47,305 51,040 Income before income taxes 34,181 35,940 33,611 30,195 Income taxes 8,891 9,081 8,749 8,278 Net income $ 25,290 $ 26,859 $ 24,862 $ 21,917 Basic earnings per share $ 0.52 $ 0.55 $ 0.51 $ 0.45 Diluted earnings per share $ 0.51 $ 0.55 $ 0.51 $ 0.45 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 |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2018 | |
Significant Accounting Policies | |
Principles of consolidation | Principles of consolidation The Consolidated Financial Statements include the accounts of the Company and its subsidiaries which includes Busey Bank and its wholly-owned subsidiaries FirsTech, Inc., Pulaski Service Corporation, Mid Illinois Insurance Services Inc. 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 intercompany balances and transactions have been eliminated in consolidation. The Consolidated Financial Statements 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. |
Use of Estimates | 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 amounts reported in the Financial Statements and the disclosures provided. 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, goodwill and the determination of the allowance for loan losses. |
Comprehensive income (loss) | 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 debt 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 | 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. The Company had assets under care of $7.1 billion and $6.0 billion at December 31, 2018 and 2017, respectively. |
Cash and cash equivalents | Cash and cash equivalents Cash and cash equivalents include cash and due from banks, interest-bearing deposits with banks and federal funds sold. Cash and cash equivalents have original maturities of three months or less. Accordingly, the carrying amount of such instruments is considered a reasonable estimate of fair value. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions and repurchase agreements. 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. |
Securities | Securities Securities classified as held to maturity are those debt securities that the Company has the intent and ability to hold to maturity and are carried at amortized cost. 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. 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 unrealized gains and losses reported in other comprehensive income (loss), net of taxes. 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. Management evaluates debt securities for OTTI on a quarterly basis, or more frequently, if economic or market conditions warrant an evaluation. 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 (a) the amount of the total impairment related to the credit loss and (b) 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). With the adoption of Accounting Standards Update (“ASU”) 2016-01 , “ "Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities," equity securities are carried at fair value with changes in fair value recognized in net income. |
Loans held for sale | Loans held for sale Loans held for sale include mortgage loans which the Company intends to sell to investors and/or the secondary mortgage market. Loans held for sale are recorded at fair value, as the Company has elected to apply the fair value method of accounting, with changes in fair value recognized in earnings. Fair value adjustments are recorded as an adjustment to mortgage revenues. The fair value of loans held for sale is measured using observable quoted market or contract prices or market price equivalents, consistent with those used by other market participants. Direct loan origination fees and costs related to loans accounted for at fair value are recognized when earned or incurred. |
Loan servicing | 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 are 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, 2018 or 2017. 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 | 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 or net deferred origination fees or costs, charge-offs, and the allowance for loan losses. 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 non-accrual loans is accounted for on the cash-basis or cost-recovery method, until returned 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. |
Troubled debt restructurings | Troubled debt restructurings The Company’s loan portfolio includes certain loans that have been modified in a troubled debt restructurings (“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, restructurings consist of short-term interest rate relief, short-term principal payment relief, short-term principal and interest payment relief or forbearance (debt forgiveness). A restructured loan that exceeds 90 days past due or is placed on non-accrual status, is classified as non-performing. 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 a charge to the allowance for loan losses in the period of the modification and in periods subsequent to the modification. |
Purchased credit-impaired loans | Purchased credit-impaired loans The Company holds loans acquired through business combinations, some of which have shown evidence of credit deterioration since origination. These purchased credit-impaired (“PCI”) loans are initially recorded at fair value on the acquisition date. 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 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 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 | 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 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, 2018 and 2017. The allowance for loan losses is calculated by segmenting the loan portfolio by product type, geography and risk classification. The Company’s loan portfolio consists of commercial, commercial real estate, real estate construction, retail real estate, and retail other loans. Segmentation based on product type captures the risk of credit loss inherent in each category including fluctuations in underlying collateral values, changes in operating cash flows, changes in borrower characteristics, and changes in economic and other factors. Segmentation by geography and risk classification further enhances Management’s evaluation of these factors in the assessment of the adequacy of the allowance for loan loss. The allowance for loan loss consists of a general reserve and a specific reserve. The general portion of the Company’s allowance is developed based on historical loss ratios adjusted for qualitative factors which management believes capture inherent loss not reflected in historical loss experience. Historical loss ratios are an annualized rate based on the previous five years of loss history with more consideration given to the most recent loss experience. Qualitative factors are estimated by considering risk factors both internal and external to the Company. Specifically, management considers the following when estimating qualitative factors: (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. The specific portion of the Company’s allowance relates to loans that are identified as impaired, which includes non-performing loans, TDRs and other loans determined to be impaired. 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. If a loan is impaired, 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 less cost to sell, if the loan is collateral dependent. Loans are considered collateral dependent if repayment is expected solely from the sale of 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. 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. 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. |
Premises and equipment, net | Premises and equipment, net Land is carried at cost less accumulated depreciation of depreciable land improvements. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed 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 — years Furniture and equipment — years |
Long-lived assets | 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 is 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 | Other real estate owned OREO represents properties acquired through foreclosure or other proceedings in settlement of loans. OREO 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. OREO 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 and other intangibles | Goodwill and other intangibles 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, 2018 or 2017. See “ Note 9. Goodwill and Other Intangible Assets ” for further discussion. Other intangible assets consists of core deposit and acquired customer relationship intangible assets arising from bank acquisitions and are amortized over their estimated useful lives. |
Cash surrender value of bank-owned life insurance | 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, which estimates its fair 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 these arrangements. |
Transfers of financial assets | 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 receives, and no condition both constrains the transferee from taking advantage of its right to pledge or exchange and provides more than a trivial 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 | 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 2014. 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. 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 as of December 31, 2018. 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 not 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, 2018 or 2017. At December 31, 2018, the Company was not under examination by any tax authority. |
Treasury Stock | 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 | 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 grants share-based compensation awards to its employees and members of its board of directors as provided for under the Company’s 2010 Equity Plan. In addition, 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. 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 16. 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 | 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 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. Operating results are included with the Company’s results of operations since each date of acquisition. 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 | 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 and derivatives to customers for interest rate swaps. 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. Derivatives to Customers . The Company may offer derivative contracts to its customers in connection with their risk management needs. These derivatives are primarily interest rate swaps. The Company manage s the risk associated with these contracts by entering into an equal and offsetting derivative with a third-party dealer. These derivatives are carried at their fair value in other assets or other liabilities in the Consolidated Financial Statements. Changes in fair value of the corresponding derivative financial asset or liability are recorded in non-interest income and expense. |
Off-balance sheet arrangements | Off-balance sheet arrangements 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. 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. These commitments may be secured based on management’s credit evaluation of the borrower. 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, 2018 and 2017, no amounts were recorded as liabilities for the Company’s potential obligations under these guarantees. |
Fair value of financial instruments | Fair value of financial instruments Fair value of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in “ Note 20. Fair Value Measurements ”. Fair value estimates involve uncertainties and matters of significant judgement regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect these estimates. |
Reclassifications | 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, 2018. |
Subsequent events | 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. On January 31, 2019, First Busey completed its acquisition of Banc Ed. See Note 2. Acquisitions for further discussion. On January 29, 2019, First Busey entered into an Amended and Restated Credit Agreement. See Note 11. Borrowings for further discussion. Other than these two items, there were no significant subsequent events for the year ended December 31, 2018 through the filing date of these Consolidated Financials. |
Impact of recently adopted accounting standards | Impact of recently adopted 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 prior revenue recognition guidance, including industry-specific guidance. ASU 2014-09 requires that companies recognize revenue based on the value of transferred goods or services as they occur in the contract and establishes additional disclosures. 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 has evaluated its non-interest income and the nature of its contracts with customers and determined that further disaggregation of revenue beyond what is presented in the accompanying Consolidated Financial Statements was not necessary. The Company satisfies its performance obligations on its contracts with customers as services are rendered so there is limited judgment involved in applying Topic 606 that affects the determination of the timing and amount of revenue from contracts with customers. Descriptions of the Company’s primary revenue generating activities that are within Topic 606, and are presented in the accompanying Consolidated Statements of Income as components of non-interest income, include trust fees, commission and brokers’ fees, net, remittance processing, and fees for customer services. Trust fees and commission and brokers’ fees, net, represents monthly fees due from wealth management customers as consideration for managing the customers' assets. Wealth management and trust services include custody of assets, investment management, fees for trust services and other fiduciary activities. Also included are fees received from a third party broker-dealer as part of a revenue sharing agreement for fees earned from customers that the Company refers to the third party. Revenue is recognized when the performance obligation is completed, which is generally monthly. Remittance processing represents transaction-based fees for pay processing solutions such as online bill payments, lockbox and walk-in payments. Revenue is recognized when the performance obligation is completed, which is generally monthly. Fees for customer services represents general service fees for monthly account maintenance and activity or transaction-based fees and consists of transaction-based revenue, time-based revenue, or item-based revenue. Revenue is recognized when the performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed. Payment for such performance obligations are generally received at the time the performance obligations are satisfied. The adoption of this guidance on January 1, 2018 did not change the method in which non-interest income is recognized therefore 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 requires: 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 requires 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 resulted in separate classification of equity securities previously included in available for sale securities on the Consolidated Financial Statements. There was no cumulative effect adjustment recorded with the adoption of this guidance. ASU 2018-02, "Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income." 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 adopted this guidance in the first quarter of 2018 with no impact on total stockholders' equity or net income. Recently issued accounting standards 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 of 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. In July 2018, ASU 2018-11, "Leases (Topic 842): Targeted Improvements" was issued to allow companies to choose to recognize the cumulative effect of applying the new standard to leased assets and liabilities as an adjustment to the opening balance of retained earnings rather than recasting prior year results upon adoption of the standard. The Company has calculated the transition impact of the guidance on its Consolidated Financial Statements and related disclosures. Where the Company is a lessee, the Company will record approximately $8.1 million initial increase in assets and liabilities to reflect the right of use asset and the lease liability. ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments." ASU 2016-13 implements a change from the current impaired loss model to an expected credit loss model over the life of an instrument, including loans and securities held to maturity. The expected credit loss model is expected to result in earlier recognition of losses. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019 including interim periods with those years. The Company has developed and is executing a project plan to implement this guidance. The project plan includes an assessment of data, development of CECL methodologies, model validation, and parallel runs to assess the impact of CECL calculations on its Consolidated Financial Statements and evaluation of related disclosures. 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 which required an entity to determine the fair value of its assets and liabilities as of the impairment test date. Instead, 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. 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 expands 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 for applying hedge accounting to additional hedging strategies, provides for new approaches to measuring the hedged item in fair value hedges of interest rate risk, and eases the requirements for effective testing and hedge documentation. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements. ASU 2018-07, "Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting." ASU 2018-07 expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. This guidance is effective for annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not expect this guidance to have a material impact on its Consolidated Financial Statements. ASU 2018-13, "Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement." ASU 2018-13 removes, modifies, and adds certain disclosure requirements on fair value measurements. This guidance is effective for annual reporting periods beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. The guidance has no impact on the Company’s Consolidated Financial Statements and is not expected to have a material impact on the Company’s required disclosures. |
Significant Accounting Polici_3
Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Significant Accounting Policies | |
Schedule of estimated useful lives for premises and equipment | Asset Description Estimated Useful Life Buildings and improvements — years Furniture and equipment — years |
Acquisitions (Tables)
Acquisitions (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Pulaski | |
Schedule of fair value estimates of assets acquired and liabilities assumed | The following table presents the fair value of Pulaski assets acquired and liabilities assumed as of April 30, 2016 (dollars in thousands): As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 25,580 Securities 48,000 Loans held for sale 184,856 Portfolio loans 1,229,461 Premises and equipment 16,569 OREO 2,488 Goodwill — Other intangible assets 15,468 Other assets 70,243 Total assets acquired 1,592,665 Liabilities assumed: Deposits 1,228,008 Other borrowings 206,746 Trust preferred securities 15,784 Other liabilities 23,982 Total liabilities assumed 1,474,520 Net assets acquired $ 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 |
Schedule of unaudited pro forma results of operations for the acquisition | Only the acquisition related expenses that had been recognized are included in net income in the table below (dollars in thousands, except per share data) : 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 | |
Schedule of fair value estimates of assets acquired and liabilities assumed | The following table presents the fair value of First Community assets acquired and liabilities assumed as of July 2, 2017 (dollars in thousands) : As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 60,686 Securities 165,843 Loans held for sale 905 Portfolio loans 1,096,583 Premises and equipment 18,094 OREO 722 Other intangible assets 13,979 Other assets 41,755 Total assets acquired 1,398,567 Liabilities assumed: Deposits 1,134,355 Other borrowings 125,751 Other liabilities 11,862 Total liabilities assumed 1,271,968 Net assets acquired $ 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 |
Schedule of unaudited pro forma results of operations for the acquisition | Only the merger related expenses that have been recognized are included in net income in the table below (dollars in thousands, except per share data) : 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. | |
Schedule of fair value estimates of assets acquired and liabilities assumed | The following table presents the fair value of Mid Illinois assets acquired and liabilities assumed as of October 1, 2017 (dollars in thousands) : As Recorded by First Busey Assets acquired: Cash and cash equivalents $ 39,443 Securities 208,003 Loans held for sale 5,031 Portfolio loans 356,651 Premises and equipment 16,551 Other intangible assets 11,531 Other assets 29,564 Total assets acquired 666,774 Liabilities assumed: Deposits 505,917 Other borrowings 61,040 Other liabilities 10,497 Total liabilities assumed 577,454 Net assets acquired $ 89,320 Consideration paid: Cash $ 40,507 Common stock 97,702 Total consideration paid $ 138,209 Goodwill $ 48,889 |
The Banc Ed Corp. | |
Schedule of fair value estimates of assets acquired and liabilities assumed | The following table presents the estimated fair value of Banc Ed assets acquired and liabilities assumed as of January 31, 2019 (dollars in thousands) : Estimated by First Busey Assets acquired: Cash and cash equivalents $ 42,013 Securities 692,692 Loans held for sale 2,157 Portfolio loans 870,838 Premises and equipment 32,203 Other intangible assets 28,047 Mortgage servicing rights 6,946 Other assets 62,342 Total assets acquired 1,737,238 Liabilities assumed: Deposits 1,439,203 Other borrowings 63,439 Other liabilities 25,214 Total liabilities assumed 1,527,856 Net assets acquired $ 209,382 Consideration paid: Cash $ 91,400 Common stock 166,515 Total consideration paid $ 257,915 Goodwill $ 48,533 |
Securities (Tables)
Securities (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Securities | |
Schedule of amortized cost, unrealized gains and losses and fair values of securities classified available for sale and held to maturity | The table below provides the amortized cost, unrealized gains and losses and fair values of securities summarized by major category (dollars in thousands) : Gross Gross Amortized Unrealized Unrealized Fair December 31, 2018: Cost Gains Losses Value Available for sale U.S. Treasury securities $ 25,824 $ 1 $ (414) $ 25,411 Obligations of U.S. government corporations and agencies 53,096 7 (761) 52,342 Obligations of states and political subdivisions 171,131 484 (1,571) 170,044 Commercial mortgage-backed securities 2,003 — (61) 1,942 Residential mortgage-backed securities 322,646 245 (7,143) 315,748 Corporate debt securities 132,513 61 (376) 132,198 Total $ 707,213 $ 798 $ (10,326) $ 697,685 Held to maturity Obligations of states and political subdivisions $ 33,947 $ 68 $ (87) $ 33,928 Commercial mortgage-backed securities 59,054 11 (1,003) 58,062 Residential mortgage-backed securities 515,659 1,748 (6,037) 511,370 Total $ 608,660 $ 1,827 $ (7,127) $ 603,360 Gross Gross Amortized Unrealized Unrealized Fair December 31, 2017: Cost Gains Losses Value 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 $ 877,459 $ 1,912 $ (6,689) $ 872,682 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 |
Schedule of amortized cost and fair value of debt securities available for sale and held to maturity by contractual maturity | 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 $ 60,006 $ 59,759 $ 8,103 $ 8,088 Due after one year through five years 223,813 222,206 55,638 55,007 Due after five years through ten years 136,411 135,118 29,260 28,895 Due after ten years 286,983 280,602 515,659 511,370 Total $ 707,213 $ 697,685 $ 608,660 $ 603,360 |
Schedule of realized gains and losses related to sales of securities | Realized gains and losses related to sales and calls of securities available for sale are summarized as follows (dollars in thousands): For the Years Ended December 31, 2018 2017 2016 Gross security gains $ — $ 1,259 $ 1,383 Gross security (losses) (1,991) (116) (151) Security gains (losses), net(1) $ (1,991) $ 1,143 $ 1,232 |
Schedule of securities with gross unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous loss position | Information pertaining to securities with gross unrealized losses at December 31, 2018 and 2017 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 losses existing for less than losses existing for greater 12 months, gross than 12 months, gross Total, gross Fair Unrealized Fair Unrealized Fair Unrealized December 31, 2018: Value Losses Value Losses Value Losses Available for sale U.S. Treasury securities $ 995 $ (4) $ 24,343 $ (410) $ 25,338 $ (414) Obligations of U.S. government corporations and agencies 749 (3) 50,744 (758) 51,493 (761) Obligations of states and political subdivisions 49,893 (460) 77,651 (1,111) 127,544 (1,571) Commercial mortgage-backed securities — — 1,942 (61) 1,942 (61) Residential mortgage-backed securities 48,387 (496) 247,573 (6,647) 295,960 (7,143) Corporate debt securities 90,713 (268) 15,083 (108) 105,796 (376) Total temporarily impaired securities $ 190,737 $ (1,231) $ 417,336 $ (9,095) $ 608,073 $ (10,326) Held to maturity Obligations of states and political subdivisions $ 9,531 $ (33) $ 9,538 $ (54) $ 19,069 $ (87) Commercial mortgage-backed securities 12,067 (212) 45,041 (791) 57,108 (1,003) Residential mortgage-backed securities 77,071 (974) 245,128 (5,063) 322,199 (6,037) Total temporarily impaired securities $ 98,669 $ (1,219) $ 299,707 $ (5,908) $ 398,376 $ (7,127) Continuous unrealized Continuous unrealized losses existing for less than losses existing for greater 12 months, gross than 12 months, gross Total, gross Fair Unrealized Fair Unrealized Fair Unrealized December 31, 2017: Value Losses Value Losses Value Losses 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) |
General obligation bonds | |
Securities | |
Summary of amortized cost and fair values of the Company's portfolio of municipal bonds by issuers' state | December 31, 2018: Average Exposure Number of Amortized Fair Per Issuer U.S. State Issuers Cost Value (Fair Value) Illinois 70 $ 56,324 $ 55,999 $ 800 Wisconsin 20 12,624 12,544 627 Texas 36 21,637 21,428 595 Michigan 19 10,799 10,890 573 Ohio 17 9,543 9,545 561 Pennsylvania 10 6,317 6,298 630 Missouri 8 5,202 5,172 646 California 6 8,303 8,322 1,387 Other 74 41,274 40,906 553 Total general obligations bonds 260 $ 172,023 $ 171,104 $ 658 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 |
Revenue bonds | |
Securities | |
Summary of amortized cost and fair values of the Company's portfolio of municipal bonds by issuers' state | December 31, 2018: Average Exposure Number of Amortized Fair Per Issuer U.S. State Issuers Cost Value (Fair Value) Indiana 10 $ 9,588 $ 9,582 $ 958 Other 33 23,467 23,286 705 Total revenue bonds 43 $ 33,055 $ 32,868 $ 764 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 |
Loans held for sale (Tables)
Loans held for sale (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Loans held for sale | |
Summary of mortgage revenue | The following is a summary of mortgage revenue (dollars in thousands) : December 31, 2018 2017 2016 Premiums received on sales of mortgage loans, including fair value adjustments $ 12,105 $ 42,598 $ 43,119 Less direct origination costs (8,683) (33,363) (32,793) Less provisions to liability for loans sold (132) (225) (175) Mortgage servicing revenues, net of servicing expense 2,255 2,130 1,801 Mortgage revenue $ 5,545 $ 11,140 $ 11,952 |
Mortgage Loan Servicing (Tables
Mortgage Loan Servicing (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Mortgage Loan Servicing | |
Summary of mortgage servicing rights capitalized, acquired and amortized | The following summarizes mortgage servicing rights capitalized, acquired and amortized (dollars in thousands) : For the Years Ended December 31, 2018 2017 2016 Mortgage servicing rights capitalized $ 1,166 $ 1,366 $ 1,488 Mortgage servicing rights acquired $ — $ 751 $ — Mortgage servicing rights amortized $ 1,531 $ 1,584 $ 1,921 |
Portfolio loans and allowance_2
Portfolio loans and allowance for loan losses (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Portfolio loans and allowance for loan losses | |
Schedule of distribution of portfolio loans | Distributions of portfolio loans were as follows (dollars in thousands) : December 31, December 31, 2018 2017 Commercial $ 1,405,106 $ 1,414,631 Commercial real estate 2,366,823 2,354,684 Real estate construction 288,197 261,506 Retail real estate 1,480,133 1,460,801 Retail other 28,169 27,878 Portfolio loans $ 5,568,428 $ 5,519,500 Less allowance for loan losses 50,648 53,582 Portfolio loans, net $ 5,517,780 $ 5,465,918 |
Summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and clearings) | The following table is a summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and clearings) (dollars in thousands) : December 31, 2018 Special Substandard Pass Watch Mention Substandard Non-accrual Commercial $ 1,126,257 $ 172,449 $ 47,000 $ 42,532 $ 17,953 Commercial real estate 2,106,711 137,214 85,148 36,205 10,298 Real estate construction 268,069 14,562 3,899 1,888 18 Retail real estate 1,448,964 6,425 6,792 5,435 6,698 Retail other 26,707 — — — 30 Total $ 4,976,708 $ 330,650 $ 142,839 $ 86,060 $ 34,997 December 31, 2017 Special Substandard Pass Watch Mention Substandard Non-accrual 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 |
Summary of portfolio loans that are past due and still accruing or on a non-accrual status | 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, 2018 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Loans Commercial $ 158 $ 140 $ 775 $ 17,953 Commercial real estate 148 558 — 10,298 Real estate construction 121 — 58 18 Retail real estate 4,578 1,368 766 6,698 Retail other 48 2 2 30 Total $ 5,053 $ 2,068 $ 1,601 $ 34,997 December 31, 2017 Loans past due, still accruing Non-accrual 30-59 Days 60-89 Days 90+Days Loans 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 |
Summary of restructured loans | A summary of restructured loans is as follows (dollars in thousands) : December 31, December 31, 2018 2017 In compliance with modified terms $ 8,319 $ 9,873 30 — 89 days past due 127 108 Included in non-performing loans 392 1,919 Total $ 8,838 $ 11,900 |
Schedule of details of impaired loans, segregated by category | The following tables provide details of loans identified as impaired, 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, 2018 Unpaid Recorded Contractual Investment Recorded Total Average Principal with No Investment Recorded Related Recorded Balance Allowance with Allowance Investment Allowance Investment Commercial $ 21,442 $ 6,858 $ 12,001 $ 18,859 $ 4,319 $ 13,364 Commercial real estate 19,079 13,082 4,498 17,580 1,181 18,077 Real estate construction 478 453 — 453 — 712 Retail real estate 14,418 13,196 61 13,257 61 14,110 Retail other 117 33 — 33 — 40 Total $ 55,534 $ 33,622 $ 16,560 $ 50,182 $ 5,561 $ 46,303 December 31, 2017 Unpaid Recorded Contractual Investment Recorded Total Average Principal with No Investment Recorded Related Recorded Balance Allowance with Allowance Investment Allowance Investment 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 |
Schedule of activity on the allowance for loan losses | 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, 2018 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Beginning balance $ 14,779 $ 21,813 $ 2,861 $ 13,783 $ 346 $ 53,582 Provision for loan losses 5,767 3,227 (259) (4,824) 518 4,429 Charged-off (3,968) (4,352) (97) (1,815) (712) (10,944) Recoveries 1,251 449 218 1,327 336 3,581 Ending balance $ 17,829 $ 21,137 $ 2,723 $ 8,471 $ 488 $ 50,648 Year Ended December 31, 2017 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate 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 Real Estate Retail Real Commercial Real Estate Construction Estate 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 |
Schedule of allowance for loan losses and recorded investments in portfolio loans, by category | The following table presents the allowance for loan losses and recorded investments in portfolio loans by category (dollars in thousands) : As of December 31, 2018 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Allowance for loan losses Ending balance attributed to: Loans individually evaluated for impairment $ 4,319 $ 1,181 $ — $ 61 $ — $ 5,561 Loans collectively evaluated for impairment 13,510 19,956 2,723 8,410 488 45,087 Ending balance $ 17,829 $ 21,137 $ 2,723 $ 8,471 $ 488 $ 50,648 Loans: Loans individually evaluated for impairment $ 18,441 $ 15,318 $ 453 $ 13,159 $ 33 $ 47,404 Loans collectively evaluated for impairment 1,386,247 2,349,243 287,744 1,466,876 28,136 5,518,246 PCI loans evaluated for impairment 418 2,262 — 98 — 2,778 Ending balance $ 1,405,106 $ 2,366,823 $ 288,197 $ 1,480,133 $ 28,169 $ 5,568,428 As of December 31, 2017 Commercial Real Estate Retail Real Commercial Real Estate Construction Estate Retail Other Total Allowance for loan losses Ending balance attributed 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 |
OREO (Tables)
OREO (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
OREO. | |
Summary of activity related to OREO | The following table summarizes activity related to OREO (dollars in thousands) : Year Ended Year Ended December 31, 2018 December 31, 2017 OREO: Beginning balance $ 1,283 $ 2,518 Additions, transfers from loans 4,025 1,417 Additions, fair value from First Community acquisition — 722 Additions, fair value from Mid Illinois acquisition — 60 Proceeds from sales of OREO (5,298) (5,024) Gain on sales of OREO 384 1,632 Valuation allowance for OREO (18) (42) Ending balance $ 376 $ 1,283 |
Premises and Equipment, net (Ta
Premises and Equipment, net (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Premises and Equipment, net | |
Summary of premises and equipment, net | Premises and equipment, net are summarized as follows (dollars in thousands) : December 31, 2018 2017 Land and improvements $ 36,453 $ 36,249 Buildings and improvements 108,137 104,656 Furniture and equipment 48,060 42,323 192,650 183,228 Less accumulated depreciation 74,978 66,315 Total premises and equipment, net $ 117,672 $ 116,913 |
Goodwill and Other Intangible_2
Goodwill and Other Intangible Assets (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Goodwill and Other Intangible Assets | |
Schedule of carrying amount of goodwill by operating segment | The carrying amount of goodwill by operating segment, at December 31, 2018 and 2017 is as follows (dollars in thousands) : Balance at Balance at Goodwill: December 31, 2018 December 31, 2017 Banking $ 246,999 $ 248,660 Remittance Processing 8,992 8,992 Wealth Management 11,694 11,694 Total goodwill $ 267,685 $ |
Schedule of other intangible asset disclosures | Other intangible asset disclosures are as follows (dollars in thousands) : Balance at Balance at December 31, 2018 December 31, 2017 2018 Amortization 2017 Amortization Amortized intangible assets: Core deposit intangible assets $ 31,836 $ 5,535 $ 37,371 $ 4,529 Customer relationship intangible assets 1,037 319 1,356 716 $ 32,873 $ 5,854 $ 38,727 $ 5,245 |
Schedule of carrying amount of amortized intangible assets | Customer Core deposit relationship intangible intangible As of December 31, 2018: Gross carrying amount $ 63,029 $ 13,168 Accumulated amortization 31,193 12,131 $ 31,836 $ 1,037 Estimated amortization expense at December 31, 2018: 2019 $ 5,108 $ 276 2020 4,680 233 2021 4,251 191 2022 3,820 148 2023 3,387 106 Thereafter 10,590 83 $ 31,836 $ 1,037 |
Deposits (Tables)
Deposits (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Deposits | |
Schedule of composition of deposits | The composition of deposits is as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Demand deposits, noninterest-bearing $ 1,464,700 $ 1,597,421 Interest-bearing transaction deposits 1,435,574 1,166,170 Saving deposits and money market deposits 1,852,044 2,026,212 Time deposits 1,497,003 1,336,162 Total $ 6,249,321 $ 6,125,965 |
Schedule of maturities of time deposits | As of December 31, 2018, the scheduled maturities of time deposits are as follows (dollars in thousands) : 2019 $ 996,048 2020 305,167 2021 83,220 2022 72,048 2023 40,504 Thereafter 16 $ 1,497,003 |
Borrowings (Tables)
Borrowings (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Borrowings | |
Schedule of distribution of securities sold under agreements to repurchase and short-term borrowings and weighted average interest rates | 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, 2018 2017 Securities sold under agreements to repurchase Balance at end of period $ 185,796 $ 304,566 Weighted average interest rate at end of period 1.05 % 0.57 % Maximum outstanding at any month end in year-to-date period $ 267,596 $ 304,566 Average daily balance for the year-to-date period $ 234,239 $ 213,527 Weighted average interest rate during period(1) 0.69 % 0.46 % Short-term borrowings, FHLB advances Balance at end of period $ — $ 220,000 Weighted average interest rate at end of period — % 1.42 % Maximum outstanding at any month end in year-to-date period $ 225,000 $ 234,600 Average daily balance for the year-to-date period $ 81,438 $ 84,201 Weighted average interest rate during period(1) 1.80 % 1.20 % (1) The weighted average interest rate is computed by dividing total interest for the period by the average daily balance outstanding. |
Summary of long-term debt | Long-term debt is summarized as follows (dollars in thousands) : December 31, December 31, 2018 2017 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 $ 50,000 |
Regulatory Capital (Tables)
Regulatory Capital (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Regulatory Capital | |
Schedule of applicable holding company and bank regulatory capital requirements | The following tables summarize the applicable holding company and bank regulatory capital requirements (dollars in thousands) : Minimum Minimum To Be Well Actual Capital Requirement Capitalized Amount Ratio Amount Ratio Amount Ratio As of December 31, 2018: Total Capital (to Risk Weighted Assets) Consolidated $ 894,572 14.83 % $ 482,638 8.00 % $ 603,297 10.00 % Busey Bank $ 854,351 14.19 % $ 481,701 8.00 % $ 602,126 10.00 % Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 783,924 12.99 % $ 361,978 6.00 % $ 482,638 8.00 % Busey Bank $ 803,703 13.35 % $ 361,276 6.00 % $ 481,701 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 709,924 11.77 % $ 271,484 4.50 % $ 392,143 6.50 % Busey Bank $ 803,703 13.35 % $ 270,957 4.50 % $ 391,382 6.50 % Tier 1 Capital (to Average Assets) Consolidated $ 783,924 10.36 % $ 302,704 4.00 % N/A N/A Busey Bank $ 803,703 10.64 % $ 302,232 4.00 % $ 377,789 5.00 % Minimum Minimum Capital Requirement plus To Be Well Actual Capital Buffer Capitalized Amount Ratio Amount Ratio Amount Ratio As of December 31, 2017: Total Capital (to Risk Weighted Assets) Consolidated $ 837,183 14.15 % $ 473,310 8.00 % $ 591,638 10.00 % Busey Bank $ 704,807 12.78 % $ 441,062 8.00 % $ 551,327 10.00 % South Side Bank $ 84,914 22.61 % $ 30,049 8.00 % $ 37,561 10.00 % Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 718,101 12.14 % $ 354,983 6.00 % $ 473,310 8.00 % Busey Bank $ 651,432 11.82 % $ 330,797 6.00 % $ 441,062 8.00 % South Side Bank $ 84,707 22.55 % $ 22,537 6.00 % $ 30,049 8.00 % Common Equity Tier 1 Capital (to Risk Weighted Assets) Consolidated $ 644,633 10.90 % $ 266,237 4.50 % $ 384,565 6.50 % Busey Bank $ 651,432 11.82 % $ 248,098 4.50 % $ 358,363 6.50 % South Side Bank $ 84,707 22.55 % $ 16,903 4.50 % $ 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 % |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Income Taxes | |
Schedule of the components of income taxes | The components of income taxes consist of (dollars in thousands) : Years Ended December 31, 2018 2017 2016 Current expense: Federal $ 18,076 $ 27,168 $ 15,486 State 9,807 4,117 785 Deferred expense: Federal 5,068 11,583 6,147 State 2,048 2,517 4,305 Total income tax expense $ 34,999 $ 45,385 $ 26,723 |
Schedule of the reconciliation of federal and state income taxes at statutory rates to the income taxes included in the statements of income | Years Ended December 31, 2018 2017 2016 % of % of % of Pretax Pretax Pretax Income Income Income Income tax at federal statutory rate 21.0 % 35.0 % 35.0 % Effect of: TCJA — % 7.5 % — % Tax-exempt interest, net (1.3) % (2.1) % (2.4) % Stock incentive (0.3) % (0.5) % — % State income taxes, net 7.3 % 4.0 % 4.3 % Income on bank owned life insurance (0.6) % (0.9) % (1.0) % Other, net — % (1.0) % (0.9) % 26.1 % 42.0 % 35.0 % |
Schedule of the deferred tax assets and liabilities | Net deferred taxes at December 31, 2018 and 2017 in the accompanying Consolidated Balance Sheets, include the following amounts of deferred tax assets and liabilities (dollars in thousands) . 2018 2017 Deferred tax assets: Unrealized losses on securities available for sale $ 2,716 $ 1,362 Allowance for loan losses 14,885 15,751 Stock-based compensation 2,208 1,869 Deferred compensation 1,454 2,455 Affordable housing partnerships and other investments 691 970 Purchase accounting adjustments 4,563 7,712 Accrued vacation 744 604 Employee costs 260 759 Other 1,095 1,336 $ 28,616 $ 32,818 Deferred tax liabilities: Basis in premises and equipment (1,213) (1,909) Affordable housing partnerships and other investments (1,868) (1,769) Purchase accounting adjustments (1,102) (1,262) Mortgage servicing assets (1,159) (1,120) Basis in core deposit and customer intangible assets (9,299) (10,955) Deferred loan origination costs (1,593) (1,168) Other (984) — $ (17,218) $ (18,183) Net operating loss carryforward, net of valuation allowance 33 2,661 Net deferred tax assets $ 11,431 $ 17,296 |
Operating Segments and Relate_2
Operating Segments and Related Information (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Operating Segments and Related Information | |
Summary of information relating to operating segments | Following is a summary of selected financial information for the Company’s operating segments (dollars in thousands) : Goodwill Total Assets As of December 31, 2018 2017 2018 2017 Banking $ 246,999 $ 248,660 $ 7,656,709 $ 7,809,738 Remittance Processing 8,992 8,992 39,278 34,646 Wealth Management 11,694 11,694 20,992 32,077 Other — — (14,622) (15,821) Totals $ $ $ 7,702,357 $ Years ended December 31, 2018 2017 2016 Net interest income: Banking $ 248,291 $ 208,184 $ 156,374 Remittance Processing 67 60 55 Wealth Management 327 321 266 Other (7,279) (5,199) (2,035) Total net interest income $ 241,406 $ 203,366 $ 154,660 Non-interest income: Banking $ 43,197 $ 47,524 $ 41,816 Remittance Processing 15,876 12,137 11,554 Wealth Management 31,621 27,270 23,563 Other (701) (2,457) (1,764) Total non-interest income $ 89,993 $ 84,474 $ 75,169 Non-interest expense: Banking $ 154,455 $ 139,521 $ 117,293 Remittance Processing 10,749 8,704 8,668 Wealth Management 19,283 17,079 16,484 Other 8,556 9,122 5,417 Total non-interest expense $ 193,043 $ 174,426 $ 147,862 Income before income taxes: Banking $ 132,604 $ 110,884 $ 75,347 Remittance Processing 5,194 3,493 2,941 Wealth Management 12,665 10,512 7,345 Other (16,536) (16,778) (9,216) Total income before income taxes $ 133,927 $ 108,111 $ 76,417 Net income: Banking $ 97,369 $ 65,704 $ 48,691 Remittance Processing 3,710 2,007 1,758 Wealth Management 9,372 6,229 4,388 Other (11,523) (11,214) (5,143) Total net income $ 98,928 $ 62,726 $ 49,694 |
Share-based Compensation (Table
Share-based Compensation (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Share-based Compensation | |
Schedule of status of and changes in the Company's stock option awards | 2018 2017 2016 Weighted- Weighted- Weighted- Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price Outstanding at beginning of year 213,428 $ 16.97 209,382 $ 15.13 96,568 $ 43.64 Converted options from Pulaski — — — — 309,700 13.29 Converted options from First Community — — 121,360 21.41 — — Exercised (105,275) 13.38 (99,605) 13.74 (145,774) 15.09 Forfeited (16,014) 22.02 (5,279) 23.53 (394) 13.87 Expired (4,539) 12.90 (12,430) 52.40 (50,718) 58.23 Outstanding at end of year 87,600 $ 20.58 213,428 $ 16.97 209,382 $ 15.13 Exercisable at end of year 70,034 $ 19.84 167,144 $ 15.16 209,382 $ 15.13 |
Summary of stock options outstanding by range of exercise prices | The following table summarizes information about stock options outstanding at December 31, 2018: Options Options Outstanding Exercisable Weighted- Weighted- Average Range of Average Remaining Exercise Exercise Contractual Intrinsic Intrinsic Prices Number Price Life Value Number Value $ 10.43-13.47 21,173 $ 12.31 2.16 21,173 17.05 924 17.05 1.05 924 21.03-23.53 65,503 23.30 6.32 47,937 87,600 $ 20.58 5.26 $ 312 70,034 $ 295 |
Summary of the changes in stock awards (restricted stock units) | 2018 2017 2016 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 587,763 $ 22.68 552,610 $ 18.45 424,930 $ 17.10 Reclass DSU to RSU 23,977 25.47 — — — — Converted units from Pulaski — — — — 53,004 14.25 Granted 172,571 31.70 160,532 30.34 126,669 22.44 Dividend equivalents earned 16,879 29.96 13,479 30.14 14,935 21.09 Vested (104,512) 16.40 (116,498) 14.73 (54,913) 14.61 Forfeited (6,183) 24.84 (22,360) 19.20 (12,015) 15.19 Outstanding at end of year 690,495 $ 26.14 587,763 $ 22.68 552,610 $ 18.45 |
Summary of the changes in the Company’s stock unit awards | 2018 2017 2016 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 42,411 $ 25.47 35,038 $ 21.04 24,763 $ 19.25 Reclass DSU to RSU (23,977) 25.47 — — — — Granted 20,500 31.70 24,100 29.61 22,428 22.44 Dividend equivalents earned 2,300 29.99 2,426 30.22 2,576 21.20 Vested (20,584) 29.68 (19,153) 23.18 (14,729) 20.18 Forfeited (201) 31.67 — — — — Non-vested at end of year 20,449 $ 27.93 42,411 $ 25.47 35,038 $ 21.04 Outstanding at end of year 86,700 $ 22.42 119,985 $ 21.00 93,459 $ 18.54 |
Transactions with Related Par_2
Transactions with Related Parties (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Transactions with Related Parties | |
Schedule of the analysis of the changes in loans to related parties | The following is an analysis of the changes in loans to related parties as a group during the year ended December 31, 2018 (dollars in thousands) : Balance at beginning of year $ 46,915 Change in relationship (5,891) New loans/advances 4,795 Repayments (13,025) Balance at end of year $ 32,794 |
Outstanding Commitments and C_2
Outstanding Commitments and Contingent Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Outstanding Commitments and Contingent Liabilities | |
Schedule of contractual amount of exposure to off-balance-sheet risk | 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, 2018 December 31, 2017 Financial instruments whose contract amounts represent credit risk: Commitments to extend credit $ 1,398,483 $ 1,300,294 Standby letters of credit 32,156 37,231 |
Schedule of commitments before considering renewal options | Rent commitments before considering renewal options that generally are present, were as follows at December 31, 2018 (dollars in thousands) : 2019 $ 1,716 2020 1,571 2021 1,019 2022 795 2023 503 Thereafter 1,189 $ 6,793 |
Derivative Financial Instrume_2
Derivative Financial Instruments (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Interest rate lock commitments and forward sales commitments | |
Summary of fair values of derivative assets and liabilities recorded in consolidated balance sheet | 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, 2018 December 31, 2017 Fair value recorded in other assets $ 624 $ 675 Fair value recorded in other liabilities 1,205 2,148 |
Summary of gross gains and losses on derivative assets and liabilities recorded in non-interest income and expense in consolidated statements of income | 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, 2018, 2017 and 2016 are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 December 31, 2016 Gross gains $ 3,494 $ 14,724 $ 25,270 Gross (losses) (3,874) (13,250) (24,783) Net gains (losses) $ (380) $ 1,474 $ 487 |
Interest rate swap | |
Summary of fair values of derivative assets and liabilities recorded in consolidated balance sheet | The fair values of derivative assets and liabilities related to derivatives for customers for interest rate swaps recorded in the Consolidated Balance Sheets are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Fair value recorded in other assets $ 1,438 $ 262 Fair value recorded in other liabilities 1,438 262 |
Summary of gross gains and losses on derivative assets and liabilities recorded in non-interest income and expense in consolidated statements of income | 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 year ended December 31, 2018 and 2017 are summarized as follows (dollars in thousands) : December 31, 2018 December 31, 2017 Gross gains $ 1,176 $ Gross losses (1,176) (262) Net gains (losses) $ — $ — |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Fair Value Measurements | |
Schedule of assets and liabilities measured at fair value on a non-recurring basis | The following table summarizes assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2018 and 2017, 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, 2018 Impaired loans $ — $ — $ 10,999 $ 10,999 OREO — — 55 55 Bank property held for sale — — 1,832 1,832 December 31, 2017 Impaired loans $ — $ — $ 1,313 $ 1,313 OREO(1) — — — — OREO fair value was less than one thousand dollars. |
Schedule of quantitative information about Level 3 fair value measurements | 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, 2018 Impaired loans $ 10,999 Appraisal of collateral Appraisal adjustments - 3.3 % to - 100.0 % (-24.1)% OREO 55 Appraisal of collateral Appraisal adjustments - 25.0 % to - 100.0 % (-65.0)% Bank property held for sale 1,832 Appraisal of collateral or real estate listing price Appraisal adjustments - 0.0 % to - 35.1 % (-28.3)% 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)% OREO fair value was less than one thousand dollars. |
Schedule of estimated fair values of financial instruments | December 31, 2018 December 31, 2017 Carrying Fair Carrying Fair Amount Value Amount Value Financial assets: Level 1 inputs: Cash and cash equivalents $ 239,973 $ 239,973 $ 353,272 $ 353,272 Level 2 inputs: Securities held to maturity 608,660 603,360 443,550 441,052 Accrued interest receivable 22,314 22,314 22,591 22,591 Level 3 inputs: Portfolio loans, net 5,517,780 5,473,063 5,465,918 5,361,406 Mortgage servicing rights 3,315 11,051 3,680 8,635 Other servicing rights 781 1,443 280 901 Financial liabilities: Level 2 inputs: Time deposits(2) $ 1,497,003 $ 1,482,301 $ — $ — Deposits(2) — — 6,125,965 6,119,135 Securities sold under agreements to repurchase 185,796 185,796 304,566 304,566 Short-term borrowings — — 220,000 220,000 Long-term debt 50,000 49,873 50,000 50,000 Junior subordinated debt owed to unconsolidated trusts 71,155 65,182 71,008 71,008 Accrued interest payable 6,568 6,568 2,581 2,581 Level 3 inputs: Senior notes, net of unamortized issuance costs 39,539 39,452 39,404 39,104 Subordinated notes, net of unamortized issuance costs 59,147 58,186 64,715 64,350 In connection with the adoption of ASU 2016-01 in 2018, only deposits with stated maturities are required to be disclosed. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share | |
Schedule of computation of earnings per common share | Earnings per common share have been computed as follows (dollars in thousands, except per share data) : For the Years Ended December 31, 2018 2017 2016 Net income available to common stockholders $ 98,928 $ 62,726 $ 49,694 Shares: Weighted average common shares outstanding 48,854 42,685 35,081 Dilutive effect of outstanding options, warrants and restricted stock units as determined by the application of the treasury stock method 361 441 332 Weighted average common shares outstanding, as adjusted for diluted earnings per share calculation 49,215 43,126 35,413 Basic earnings per common share $ 2.02 $ 1.47 $ 1.42 Diluted earnings per common share $ 2.01 $ 1.45 $ 1.40 |
Operating Segments and Relate_3
Operating Segments and Related Information (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Operating Segments and Related Information | |
Summary of information relating to operating segments | Following is a summary of selected financial information for the Company’s operating segments (dollars in thousands) : Goodwill Total Assets As of December 31, 2018 2017 2018 2017 Banking $ 246,999 $ 248,660 $ 7,656,709 $ 7,809,738 Remittance Processing 8,992 8,992 39,278 34,646 Wealth Management 11,694 11,694 20,992 32,077 Other — — (14,622) (15,821) Totals $ $ $ 7,702,357 $ Years ended December 31, 2018 2017 2016 Net interest income: Banking $ 248,291 $ 208,184 $ 156,374 Remittance Processing 67 60 55 Wealth Management 327 321 266 Other (7,279) (5,199) (2,035) Total net interest income $ 241,406 $ 203,366 $ 154,660 Non-interest income: Banking $ 43,197 $ 47,524 $ 41,816 Remittance Processing 15,876 12,137 11,554 Wealth Management 31,621 27,270 23,563 Other (701) (2,457) (1,764) Total non-interest income $ 89,993 $ 84,474 $ 75,169 Non-interest expense: Banking $ 154,455 $ 139,521 $ 117,293 Remittance Processing 10,749 8,704 8,668 Wealth Management 19,283 17,079 16,484 Other 8,556 9,122 5,417 Total non-interest expense $ 193,043 $ 174,426 $ 147,862 Income before income taxes: Banking $ 132,604 $ 110,884 $ 75,347 Remittance Processing 5,194 3,493 2,941 Wealth Management 12,665 10,512 7,345 Other (16,536) (16,778) (9,216) Total income before income taxes $ 133,927 $ 108,111 $ 76,417 Net income: Banking $ 97,369 $ 65,704 $ 48,691 Remittance Processing 3,710 2,007 1,758 Wealth Management 9,372 6,229 4,388 Other (11,523) (11,214) (5,143) Total net income $ 98,928 $ 62,726 $ 49,694 |
Parent Company Only Financial_2
Parent Company Only Financial Information (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Parent Company Only Financial Information | |
Balance Sheets | Condensed financial data for First Busey Corporation is presented below (dollars in thousands) . BALANCE SHEETS December 31, 2018 2017 ASSETS Cash and due from subsidiary banks $ 72,007 $ 54,946 Securities equity investments 6,162 836 Investments in subsidiaries: Banks 1,088,710 1,012,396 Non-bank — 26,319 Premises and equipment, net 67 41 Other assets 6,782 23,692 Total assets $ 1,173,728 $ 1,118,230 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: Senior notes, net of unamortized issuance costs $ 39,539 $ 39,404 Subordinated notes, net of unamortized issuance costs 59,147 64,715 Junior subordinated debentures owed to unconsolidated trusts 71,155 71,008 Other liabilities 8,923 8,100 Total liabilities 178,764 183,227 Total stockholders' equity 994,964 935,003 Total liabilities and stockholders' equity $ 1,173,728 $ 1,118,230 |
Statements of Income | Years Ended December 31, 2018 2017 2016 Operating income: Dividends from subsidiaries: Pulaski Bank before bank merger $ — $ — $ 8,700 Non-bank before Busey Trust merger 17,000 4,000 4,000 Interest income 747 264 — Security gains, net 2,322 — — Other income 8,096 6,890 5,664 Total operating income 28,165 11,154 18,364 Expense: Salaries, wages and employee benefits 13,624 11,398 8,879 Interest expense 8,026 5,464 2,035 Operating expense 6,051 7,060 3,967 Total expense 27,701 23,922 14,881 Income (loss) before income tax benefit and equity in undistributed (in excess of) net income of subsidiaries 464 (12,768) 3,483 Income tax benefit 5,013 5,553 4,073 Income (loss) before equity in undistributed (in excess of) net income of subsidiaries 5,477 (7,215) 7,556 Equity in undistributed (in excess of) net income of subsidiaries: Banks 103,309 68,635 41,980 Non-bank before Busey Trust merger (9,858) 1,306 158 Net income $ 98,928 $ 62,726 $ 49,694 |
Statements of Cash Flows | Years Ended December 31, 2018 2017 2016 Cash Flows from Operating Activities Net income $ 98,928 $ 62,726 $ 49,694 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation and amortization 212 428 198 Distributions less than net income of subsidiaries (93,451) (69,940) (42,138) Net security gains (2,322) — — Stock-based compensation 3,721 2,752 1,803 Changes in assets and liabilities: Decrease (increase) in other assets 13,985 (1,105) 1,057 Increase (decrease) in other liabilities 1,361 (2,703) (3,690) Net cash provided by (used in) operating Activities 22,434 (7,842) 6,924 Cash Flows from Investing Activities Net cash (outlay) received for business acquisition — (61,371) 602 Purchases of premises and equipment (46) — (3) Net cash (used in) provided by investing activities (46) (61,371) 599 Cash Flows from Financing Activities Proceeds from charter amendment with subsidiary bank 40,000 40,000 30,000 Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock based compensation (817) (1,414) (809) Cash dividends paid (39,010) (30,707) (22,748) Repayments of subordinated debt (5,500) (9,800) — Proceeds from issuance of senior and subordinated debt — 98,312 — Proceeds from stock options exercised — 626 — Common stock issuance costs — (365) (246) Net cash (used in) provided by financing activities (5,327) 96,652 6,197 Net increase in cash and due from subsidiary banks 17,061 27,439 13,720 Cash and cash equivalents, beginning of period 54,946 27,507 13,787 Cash and cash equivalents, ending of period $ 72,007 $ 54,946 $ 27,507 |
Unaudited Interim Financial D_2
Unaudited Interim Financial Data (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Unaudited Interim Financial Data | |
Schedule reflecting the summarized quarterly data | The following table reflects summarized unaudited quarterly data for the periods described (dollars in thousands, except per share data) : 2018 December 31 September 30 June 30 March 31 Total interest income $ 74,314 $ 72,761 $ 70,325 $ 68,633 Total interest expense 13,811 11,987 9,953 8,876 Net interest income 60,503 60,774 60,372 59,757 Provision for loan losses 405 758 2,258 1,008 Total non-interest income 22,852 21,853 22,802 22,486 Total non-interest expense 48,769 45,929 47,305 51,040 Income before income taxes 34,181 35,940 33,611 30,195 Income taxes 8,891 9,081 8,749 8,278 Net income $ 25,290 $ 26,859 $ 24,862 $ 21,917 Basic earnings per share $ 0.52 $ 0.55 $ 0.51 $ 0.45 Diluted earnings per share $ 0.51 $ 0.55 $ 0.51 $ 0.45 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 |
Significant Accounting Polici_4
Significant Accounting Policies - Narrative (Details) | 3 Months Ended | 12 Months Ended | ||
Dec. 31, 2017USD ($) | Dec. 31, 2018USD ($)segment | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Trust assets | ||||
Assets under care | $ 6,000,000,000 | $ 7,100,000,000 | $ 6,000,000,000 | |
Goodwill | ||||
Goodwill impairment | 0 | 0 | ||
Income taxes | ||||
Non-cash charge due to revaluation of Company's net deferred tax position following the enactment of the TCJA | 8,100,000 | |||
Valuation allowance | 0 | 0 | 0 | |
Accruals for payments of interest and penalties | $ 0 | 0 | 0 | |
Stock-based employee compensation | ||||
Compensation expense recognized | $ 3,500,000 | $ 2,600,000 | $ 1,800,000 | |
Segment disclosure | ||||
Number of operating segments | segment | 3 | |||
Buildings and improvements | Minimum | ||||
Premises and Equipment, net | ||||
Estimated Useful Life | 3 years | |||
Buildings and improvements | Maximum | ||||
Premises and Equipment, net | ||||
Estimated Useful Life | 40 years | |||
Furniture and equipment | Minimum | ||||
Premises and Equipment, net | ||||
Estimated Useful Life | 3 years | |||
Furniture and equipment | Maximum | ||||
Premises and Equipment, net | ||||
Estimated Useful Life | 10 years | |||
RSU | ||||
Stock-based employee compensation | ||||
Compensation expense recognized | $ 0 | |||
RSU | Minimum | ||||
Stock-based employee compensation | ||||
Requisite service periods | 1 year | |||
RSU | Maximum | ||||
Stock-based employee compensation | ||||
Requisite service periods | 5 years |
Significant Accounting Polici_5
Significant Accounting Policies - Off-balance Sheet Arrangements (Details) - Standby letters of credit - USD ($) | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Obligation with Joint and Several Liability Arrangement [Line Items] | ||
Term of debt instrument | 1 year | |
Liabilities for potential obligations | $ 0 | $ 0 |
Significant Accounting Polici_6
Significant Accounting Policies - Impact of new financial accounting standards (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Accounting Standards Update 2016-01 | |
Recently Issued Accounting Standards | |
Cumulative Effect of New Accounting Principle in Period of Adoption | $ 0 |
Accounting Standards Update 2016-02 | |
Recently Issued Accounting Standards | |
Right of use asset | 8,100 |
Lease liability | $ 8,100 |
Acquisitions (Details)
Acquisitions (Details) $ / shares in Units, $ in Thousands | Oct. 01, 2017USD ($)$ / sharesshares | Jul. 02, 2017USD ($)item$ / shares | Jun. 30, 2017USD ($)$ / sharesshares | Apr. 30, 2016USD ($)item | Apr. 29, 2016USD ($)$ / sharesshares | Apr. 30, 2016USD ($)item | Jun. 30, 2018USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2016USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($)$ / shares | Dec. 31, 2016USD ($)$ / shares |
Business Acquisition | |||||||||||||
Per share cash consideration entitled (in dollars per share) | $ / shares | $ 1.35 | ||||||||||||
Assets acquired: | |||||||||||||
Goodwill | $ 269,346 | $ 267,685 | $ 269,346 | ||||||||||
Consideration paid: | |||||||||||||
Goodwill | 269,346 | 267,685 | 269,346 | ||||||||||
Asset Impairment Charges | $ 800 | 817 | 99 | $ 756 | |||||||||
Core deposit intangible assets | |||||||||||||
Consideration paid: | |||||||||||||
Intangible asset recorded | 63,029 | ||||||||||||
Pulaski | |||||||||||||
Business Acquisition | |||||||||||||
Number of banking centers | item | 13 | 13 | |||||||||||
Share consideration conversion ratio | 0.79 | ||||||||||||
Number of common shares issued for acquisition | shares | 9,400,000 | ||||||||||||
Market value of common stock issued | $ 193,000 | ||||||||||||
Share price | $ / shares | $ 20.44 | ||||||||||||
Options to purchase common stock, conversion ratio | 0.79 | ||||||||||||
Assets acquired: | |||||||||||||
Cash and cash equivalents | $ 25,580 | $ 25,580 | |||||||||||
Securities | 48,000 | 48,000 | |||||||||||
Loans held for sale | 184,856 | 184,856 | |||||||||||
Portfolio loans | 1,229,461 | 1,229,461 | |||||||||||
Premises and equipment | 16,569 | 16,569 | |||||||||||
OREO | 2,488 | 2,488 | |||||||||||
Goodwill | 77,304 | 77,304 | |||||||||||
Other intangible assets | 15,468 | 15,468 | |||||||||||
Other assets | 70,243 | 70,243 | |||||||||||
Total assets acquired | 1,592,665 | 1,592,665 | |||||||||||
Liabilities assumed: | |||||||||||||
Deposits | 1,228,008 | 1,228,008 | |||||||||||
Other borrowings | 206,746 | 206,746 | |||||||||||
Trust preferred securities | 15,784 | 15,784 | |||||||||||
Other liabilities | 23,982 | 23,982 | |||||||||||
Total liabilities assumed | 1,474,520 | 1,474,520 | |||||||||||
Net assets acquired | 118,145 | 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 | 77,304 | |||||||||||
Fair value of performing loans, including loans held for sale | 1,400,000 | 1,400,000 | |||||||||||
Amount expected to be accreted, gross | 16,600 | 16,600 | |||||||||||
Contractual amount of PCI loans | 21,200 | 21,200 | |||||||||||
Fair value of credit-impaired loans | 9,700 | 9,700 | |||||||||||
PCI Loans sold to out side parties | $ 6,200 | ||||||||||||
PCI loan collected | $ 1,600 | ||||||||||||
Accretable yield expected to be recognized over the estimated period | $ 300 | $ 300 | |||||||||||
Total revenues (net interest income plus non-interest income) | 245,861 | ||||||||||||
Net income | $ 46,276 | ||||||||||||
Diluted earnings per common share (in dollars per share) | $ / shares | $ 1.20 | ||||||||||||
Pulaski | Non-interest expense | |||||||||||||
Business Acquisition | |||||||||||||
Business acquisition expenses | $ 10,000 | ||||||||||||
Acquisition expenses related to professional and legal fees | 1,200 | ||||||||||||
First Community | |||||||||||||
Business Acquisition | |||||||||||||
Number of banking centers | item | 9 | ||||||||||||
Share consideration conversion ratio | 0.396 | ||||||||||||
Number of common shares issued for acquisition | shares | 7,200,000 | ||||||||||||
Market value of common stock issued | $ 211,100 | ||||||||||||
Share price | $ / shares | $ 29.32 | ||||||||||||
Options to purchase common stock, conversion ratio | 0.44 | ||||||||||||
Assets acquired: | |||||||||||||
Cash and cash equivalents | $ 60,686 | ||||||||||||
Securities | 165,843 | ||||||||||||
Loans held for sale | 905 | ||||||||||||
Portfolio loans | 1,096,583 | ||||||||||||
Premises and equipment | 18,094 | ||||||||||||
OREO | 722 | ||||||||||||
Goodwill | 115,982 | ||||||||||||
Other intangible assets | 13,979 | ||||||||||||
Other assets | 41,755 | ||||||||||||
Total assets acquired | 1,398,567 | ||||||||||||
Liabilities assumed: | |||||||||||||
Deposits | 1,134,355 | ||||||||||||
Other borrowings | 125,751 | ||||||||||||
Other liabilities | 11,862 | ||||||||||||
Total liabilities assumed | 1,271,968 | ||||||||||||
Net assets acquired | 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 | ||||||||||||
Fair value of performing loans, including loans held for sale | 1,100,000 | ||||||||||||
Amount expected to be accreted, gross | 14,400 | ||||||||||||
Contractual amount of PCI loans | 17,900 | ||||||||||||
Fair value of credit-impaired loans | 12,500 | ||||||||||||
PCI loan outstanding amount | 2,600 | ||||||||||||
Accretable yield expected to be recognized over the estimated period | $ 600 | ||||||||||||
Total revenues (net interest income plus non-interest income) | 316,417 | 293,190 | |||||||||||
Net income | $ 67,413 | $ 59,326 | |||||||||||
Diluted earnings per common share (in dollars per share) | $ / shares | $ 1.47 | $ 1.29 | |||||||||||
First Community | Non-interest expense | |||||||||||||
Business Acquisition | |||||||||||||
Business acquisition expenses | 100 | $ 4,500 | |||||||||||
Acquisition expenses related to professional and legal fees | 1,600 | ||||||||||||
Mid Illinois Bancorp, Inc. | |||||||||||||
Business Acquisition | |||||||||||||
Per share cash consideration entitled (in dollars per share) | $ / shares | $ 227.94 | ||||||||||||
Number of common shares issued for acquisition | shares | 7.5149 | ||||||||||||
Assets acquired: | |||||||||||||
Cash and cash equivalents | $ 39,443 | ||||||||||||
Securities | 208,003 | ||||||||||||
Loans held for sale | 5,031 | ||||||||||||
Portfolio loans | 356,651 | ||||||||||||
Premises and equipment | 16,551 | ||||||||||||
Goodwill | 48,889 | ||||||||||||
Other intangible assets | 11,531 | ||||||||||||
Other assets | 29,564 | ||||||||||||
Total assets acquired | 666,774 | ||||||||||||
Liabilities assumed: | |||||||||||||
Deposits | 505,917 | ||||||||||||
Other borrowings | 61,040 | ||||||||||||
Other liabilities | 10,497 | ||||||||||||
Total liabilities assumed | 577,454 | ||||||||||||
Net assets acquired | 89,320 | ||||||||||||
Consideration paid: | |||||||||||||
Cash | 40,507 | ||||||||||||
Common stock | 97,702 | ||||||||||||
Total consideration paid | 138,209 | ||||||||||||
Goodwill | 48,889 | ||||||||||||
Aggregate principal outstanding | 362,400 | ||||||||||||
Fair value of performing loans, including loans held for sale | 357,000 | ||||||||||||
Amount expected to be accreted, gross | 5,400 | ||||||||||||
Contractual amount of PCI loans | 7,600 | ||||||||||||
Fair value of credit-impaired loans | 4,700 | ||||||||||||
PCI loan outstanding amount | 100 | 100 | |||||||||||
Accretable yield expected to be recognized over the estimated period | $ 100 | ||||||||||||
Mixed consideration in cash (in dollars per share) | $ / shares | $ 68.38 | ||||||||||||
Mixed consideration in shares (in dollars per share) | shares | 5.2604 | ||||||||||||
Total consideration in stock (as a percent) | 70.00% | ||||||||||||
Total consideration in cash (as a percent) | 30.00% | ||||||||||||
Mid Illinois Bancorp, Inc. | Non-interest expense | |||||||||||||
Business Acquisition | |||||||||||||
Business acquisition expenses | $ 3,100 | 2,500 | |||||||||||
Acquisition expenses related to professional and legal fees | $ 1,300 | ||||||||||||
First Community | |||||||||||||
Consideration paid: | |||||||||||||
Amount accelerated as a result of collections of PCI loan balances | $ 200 |
Acquisitions - The Banc Ed Corp
Acquisitions - The Banc Ed Corp. (Details) $ / shares in Units, $ in Thousands, shares in Millions | Jan. 31, 2019USD ($)$ / sharesshares | Aug. 21, 2018$ / shares | Jul. 02, 2017$ / shares | Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($) |
Merger agreement | |||||
Per share cash consideration entitled (in dollars per share) | $ / shares | $ 1.35 | ||||
Assets acquired: | |||||
Goodwill | $ 267,685 | $ 269,346 | |||
Consideration paid | |||||
Goodwill | 267,685 | $ 269,346 | |||
Bank properties held for sale before impairment | 2,600 | ||||
Premises and equipment, net | |||||
Consideration paid | |||||
Bank property held for sale | 1,800 | ||||
The Banc Ed Corp. | |||||
Merger agreement | |||||
Total consolidated assets | 1,800,000 | ||||
Total loans | 902,100 | ||||
Total deposits | 1,500,000 | ||||
Per share cash consideration entitled (in dollars per share) | $ / shares | $ 111.53 | ||||
Share consideration conversion ratio | 8.2067 | ||||
Number of common shares issued for acquisition | shares | 6.7 | ||||
Total consideration paid | $ 257,915 | ||||
Share price | $ / shares | $ 24.76 | ||||
Assets acquired: | |||||
Cash and cash equivalents | $ 42,013 | ||||
Securities | 692,692 | ||||
Loans held for sale | 2,157 | ||||
Portfolio loans | 870,838 | ||||
Premises and equipment | 32,203 | ||||
Goodwill | 48,533 | ||||
Other intangible assets | 28,047 | ||||
Mortgage servicing rights | 6,946 | ||||
Other assets | 62,342 | ||||
Total assets acquired | 1,737,238 | ||||
Liabilities assumed: | |||||
Deposits | 1,439,203 | ||||
Other borrowings | 63,439 | ||||
Other liabilities | 25,214 | ||||
Total liabilities assumed | 1,527,856 | ||||
Net assets acquired | 209,382 | ||||
Consideration paid | |||||
Cash | 91,400 | ||||
Common stock | 166,515 | ||||
Total consideration paid | 257,915 | ||||
Goodwill | $ 48,533 | ||||
The Banc Ed Corp. | Non-interest expense | |||||
Merger agreement | |||||
Business acquisition expenses | $ 400 |
Securities - General Disclosure
Securities - General Disclosures (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018USD ($)item | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Securities | |||
Equity securities consisting of common stock and money market mutual funds, fair value | $ 6,169 | $ 5,378 | |
Available for sale | |||
Amortized Cost | 707,213 | 877,459 | |
Gross Unrealized Gains | 798 | 1,912 | |
Gross Unrealized Losses | (10,326) | (6,689) | |
Fair Value | 697,685 | 872,682 | |
Held to maturity | |||
Amortized Cost | 608,660 | 443,550 | |
Gross Unrealized Gains | 1,827 | 294 | |
Gross Unrealized Losses | (7,127) | (2,792) | |
Fair Value | 603,360 | 441,052 | |
Available for sale, Amortized Cost | |||
Due in one year or less | 60,006 | ||
Due after one year through five years | 223,813 | ||
Due after five years through ten years | 136,411 | ||
Due after ten years | 286,983 | ||
Amortized Cost | 707,213 | 877,459 | |
Available for sale, Fair Value | |||
Due in one year or less | 59,759 | ||
Due after one year through five years | 222,206 | ||
Due after five years through ten years | 135,118 | ||
Due after ten years | 280,602 | ||
Fair Value | 697,685 | 872,682 | |
Held to maturity, Amortized Cost | |||
Due in one year or less | 8,103 | ||
Due after one year through five years | 55,638 | ||
Due after five years through ten years | 29,260 | ||
Due after ten years | 515,659 | ||
Amortized Cost | 608,660 | 443,550 | |
Held to maturity, Fair Value | |||
Due in one year or less | 8,088 | ||
Due after one year through five years | 55,007 | ||
Due after five years through ten years | 28,895 | ||
Due after ten years | 511,370 | ||
Fair Value | 603,360 | 441,052 | |
Realized gains and losses related to sales and calls of securities AFS | |||
Gross security gains | 1,259 | $ 1,383 | |
Gross security (losses) | (1,991) | (116) | (151) |
Security gains (losses), net | (1,991) | 1,143 | $ 1,232 |
Tax provision related to net realized gains (losses) | 400 | 400 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 190,737 | 540,033 | |
Continuous unrealized losses existing for greater than 12 months, gross | 417,336 | 127,806 | |
Total, gross | 608,073 | 667,839 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (1,231) | (3,623) | |
Continuous unrealized losses existing greater than 12 months, gross | (9,095) | (3,066) | |
Total, gross | (10,326) | (6,689) | |
Held to maturity, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 98,669 | 340,279 | |
Continuous unrealized losses existing for greater than 12 months, gross | 299,707 | 2,374 | |
Total, gross | 398,376 | 342,653 | |
Held to maturity, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (1,219) | (2,709) | |
Continuous unrealized losses existing for greater than 12 months, gross | (5,908) | (83) | |
Total, gross | $ (7,127) | (2,792) | |
Number of securities in unrealized loss position | item | 570 | ||
Securities in unrealized loss position as a percentage of aggregate carrying value of investments | 1.70% | ||
Collateral | |||
Realized gains and losses related to sales and calls of securities AFS | |||
Carrying amount of investment securities pledged as collateral | $ 498,300 | 638,200 | |
U.S. Treasury securities | |||
Available for sale | |||
Amortized Cost | 25,824 | 60,829 | |
Gross Unrealized Gains | 1 | 7 | |
Gross Unrealized Losses | (414) | (488) | |
Fair Value | 25,411 | 60,348 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 25,824 | 60,829 | |
Available for sale, Fair Value | |||
Fair Value | 25,411 | 60,348 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 995 | 59,773 | |
Continuous unrealized losses existing for greater than 12 months, gross | 24,343 | ||
Total, gross | 25,338 | 59,773 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (4) | (488) | |
Continuous unrealized losses existing greater than 12 months, gross | (410) | ||
Total, gross | (414) | (488) | |
Obligations of U.S. government corporations and agencies | |||
Available for sale | |||
Amortized Cost | 53,096 | 104,807 | |
Gross Unrealized Gains | 7 | 1 | |
Gross Unrealized Losses | (761) | (1,143) | |
Fair Value | 52,342 | 103,665 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 53,096 | 104,807 | |
Available for sale, Fair Value | |||
Fair Value | 52,342 | 103,665 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 749 | 78,610 | |
Continuous unrealized losses existing for greater than 12 months, gross | 50,744 | 24,831 | |
Total, gross | 51,493 | 103,441 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (3) | (636) | |
Continuous unrealized losses existing greater than 12 months, gross | (758) | (507) | |
Total, gross | (761) | (1,143) | |
Obligations of states and political subdivisions | |||
Available for sale | |||
Amortized Cost | 171,131 | 280,216 | |
Gross Unrealized Gains | 484 | 1,160 | |
Gross Unrealized Losses | (1,571) | (1,177) | |
Fair Value | 170,044 | 280,199 | |
Held to maturity | |||
Amortized Cost | 33,947 | 41,300 | |
Gross Unrealized Gains | 68 | 228 | |
Gross Unrealized Losses | (87) | (64) | |
Fair Value | 33,928 | 41,464 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 171,131 | 280,216 | |
Available for sale, Fair Value | |||
Fair Value | 170,044 | 280,199 | |
Held to maturity, Amortized Cost | |||
Amortized Cost | 33,947 | 41,300 | |
Held to maturity, Fair Value | |||
Fair Value | 33,928 | 41,464 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 49,893 | 162,213 | |
Continuous unrealized losses existing for greater than 12 months, gross | 77,651 | 12,045 | |
Total, gross | 127,544 | 174,258 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (460) | (1,027) | |
Continuous unrealized losses existing greater than 12 months, gross | (1,111) | (150) | |
Total, gross | (1,571) | (1,177) | |
Held to maturity, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 9,531 | 17,939 | |
Continuous unrealized losses existing for greater than 12 months, gross | 9,538 | ||
Total, gross | 19,069 | 17,939 | |
Held to maturity, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (33) | (64) | |
Continuous unrealized losses existing for greater than 12 months, gross | (54) | ||
Total, gross | (87) | (64) | |
Residential mortgage-backed securities | |||
Available for sale | |||
Amortized Cost | 322,646 | 400,661 | |
Gross Unrealized Gains | 245 | 612 | |
Gross Unrealized Losses | (7,143) | (3,837) | |
Fair Value | 315,748 | 397,436 | |
Held to maturity | |||
Amortized Cost | 515,659 | 341,776 | |
Gross Unrealized Gains | 1,748 | 25 | |
Gross Unrealized Losses | (6,037) | (2,431) | |
Fair Value | 511,370 | 339,370 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 322,646 | 400,661 | |
Available for sale, Fair Value | |||
Fair Value | 315,748 | 397,436 | |
Held to maturity, Amortized Cost | |||
Amortized Cost | 515,659 | 341,776 | |
Held to maturity, Fair Value | |||
Fair Value | 511,370 | 339,370 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 48,387 | 223,261 | |
Continuous unrealized losses existing for greater than 12 months, gross | 247,573 | 90,930 | |
Total, gross | 295,960 | 314,191 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (496) | (1,428) | |
Continuous unrealized losses existing greater than 12 months, gross | (6,647) | (2,409) | |
Total, gross | (7,143) | (3,837) | |
Held to maturity, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 77,071 | 277,826 | |
Continuous unrealized losses existing for greater than 12 months, gross | 245,128 | ||
Total, gross | 322,199 | 277,826 | |
Held to maturity, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (974) | (2,431) | |
Continuous unrealized losses existing for greater than 12 months, gross | (5,063) | ||
Total, gross | (6,037) | (2,431) | |
Corporate debt securities | |||
Available for sale | |||
Amortized Cost | 132,513 | 30,946 | |
Gross Unrealized Gains | 61 | 132 | |
Gross Unrealized Losses | (376) | (44) | |
Fair Value | 132,198 | 31,034 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 132,513 | 30,946 | |
Available for sale, Fair Value | |||
Fair Value | 132,198 | 31,034 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 90,713 | 16,176 | |
Continuous unrealized losses existing for greater than 12 months, gross | 15,083 | ||
Total, gross | 105,796 | 16,176 | |
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (268) | (44) | |
Continuous unrealized losses existing greater than 12 months, gross | (108) | ||
Total, gross | (376) | (44) | |
Commercial mortgage-backed securities | |||
Available for sale | |||
Amortized Cost | 2,003 | ||
Gross Unrealized Losses | (61) | ||
Fair Value | 1,942 | ||
Held to maturity | |||
Amortized Cost | 59,054 | 60,474 | |
Gross Unrealized Gains | 11 | 41 | |
Gross Unrealized Losses | (1,003) | (297) | |
Fair Value | 58,062 | 60,218 | |
Available for sale, Amortized Cost | |||
Amortized Cost | 2,003 | ||
Available for sale, Fair Value | |||
Fair Value | 1,942 | ||
Held to maturity, Amortized Cost | |||
Amortized Cost | 59,054 | 60,474 | |
Held to maturity, Fair Value | |||
Fair Value | 58,062 | 60,218 | |
Available for sale, Fair Value | |||
Continuous unrealized losses existing for greater than 12 months, gross | 1,942 | ||
Total, gross | 1,942 | ||
Available for sale, Unrealized Losses | |||
Continuous unrealized losses existing greater than 12 months, gross | (61) | ||
Total, gross | (61) | ||
Held to maturity, Fair Value | |||
Continuous unrealized losses existing for less than 12 months, gross | 12,067 | 44,514 | |
Continuous unrealized losses existing for greater than 12 months, gross | 45,041 | 2,374 | |
Total, gross | 57,108 | 46,888 | |
Held to maturity, Unrealized Losses | |||
Continuous unrealized losses existing for less than 12 months, gross | (212) | (214) | |
Continuous unrealized losses existing for greater than 12 months, gross | (791) | (83) | |
Total, gross | (1,003) | (297) | |
Money market mutual funds | |||
Securities | |||
Equity securities consisting of common stock and money market mutual funds, fair value | 4,600 | ||
Common Stock | |||
Securities | |||
Equity securities consisting of common stock and money market mutual funds, fair value | $ 800 | ||
Non-interest income | Common Stock | |||
Securities | |||
Unrealized losses recorded | 100 | ||
Realized equity security gains | $ 2,300 |
Securities - Obligations by Sta
Securities - Obligations by State (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018USD ($)item | Dec. 31, 2017USD ($)item | |
Securities | ||
Held to maturity, fair value | $ 603,360 | $ 441,052 |
General obligation bonds | ||
Securities | ||
Number of Issuers | item | 260 | 381 |
Amortized Cost | $ 172,023 | $ 271,499 |
Fair Value | 171,104 | 271,659 |
Average Exposure Per Issuer (Fair Value) | 658 | 713 |
Amount of largest exposure to a single issuer | $ 5,000 | $ 4,000 |
Percentage of the entity's stockholders equity in excess of aggregate book or market value | 10.00% | 10.00% |
Percentage of underlying asset rated by at least a specified nationally recognized rating organization | 99.30% | |
Percentage of underlying asset unrated | 0.70% | |
Minimum number of nationally recognized rating organizations | item | 1 | |
General obligation bonds | Illinois | ||
Securities | ||
Number of Issuers | item | 70 | 97 |
Amortized Cost | $ 56,324 | $ 95,340 |
Fair Value | 55,999 | 95,344 |
Average Exposure Per Issuer (Fair Value) | $ 800 | $ 983 |
General obligation bonds | Wisconsin | ||
Securities | ||
Number of Issuers | item | 20 | 41 |
Amortized Cost | $ 12,624 | $ 27,852 |
Fair Value | 12,544 | 27,809 |
Average Exposure Per Issuer (Fair Value) | $ 627 | $ 678 |
General obligation bonds | Texas | ||
Securities | ||
Number of Issuers | item | 36 | 46 |
Amortized Cost | $ 21,637 | $ 27,485 |
Fair Value | 21,428 | 27,514 |
Average Exposure Per Issuer (Fair Value) | $ 595 | $ 598 |
General obligation bonds | Michigan | ||
Securities | ||
Number of Issuers | item | 19 | 34 |
Amortized Cost | $ 10,799 | $ 19,641 |
Fair Value | 10,890 | 19,849 |
Average Exposure Per Issuer (Fair Value) | $ 573 | $ 584 |
General obligation bonds | Ohio | ||
Securities | ||
Number of Issuers | item | 17 | 20 |
Amortized Cost | $ 9,543 | $ 15,172 |
Fair Value | 9,545 | 15,162 |
Average Exposure Per Issuer (Fair Value) | $ 561 | $ 758 |
General obligation bonds | Pennsylvania | ||
Securities | ||
Number of Issuers | item | 10 | 18 |
Amortized Cost | $ 6,317 | $ 12,189 |
Fair Value | 6,298 | 12,174 |
Average Exposure Per Issuer (Fair Value) | $ 630 | $ 676 |
General obligation bonds | New Jersey | ||
Securities | ||
Number of Issuers | item | 15 | |
Amortized Cost | $ 7,755 | |
Fair Value | 7,760 | |
Average Exposure Per Issuer (Fair Value) | $ 517 | |
General obligation bonds | Missouri | ||
Securities | ||
Number of Issuers | item | 8 | 10 |
Amortized Cost | $ 5,202 | $ 5,759 |
Fair Value | 5,172 | 5,747 |
Average Exposure Per Issuer (Fair Value) | $ 646 | $ 575 |
General obligation bonds | Minnesota | ||
Securities | ||
Number of Issuers | item | 8 | |
Amortized Cost | $ 5,657 | |
Fair Value | 5,667 | |
Average Exposure Per Issuer (Fair Value) | $ 708 | |
General obligation bonds | California | ||
Securities | ||
Number of Issuers | item | 6 | |
Amortized Cost | $ 8,303 | |
Fair Value | 8,322 | |
Average Exposure Per Issuer (Fair Value) | $ 1,387 | |
General obligation bonds | Other | ||
Securities | ||
Number of Issuers | item | 74 | 92 |
Amortized Cost | $ 41,274 | $ 54,649 |
Fair Value | 40,906 | 54,633 |
Average Exposure Per Issuer (Fair Value) | $ 553 | $ 594 |
Revenue bonds | ||
Securities | ||
Number of Issuers | item | 43 | 65 |
Amortized Cost | $ 33,055 | $ 50,017 |
Fair Value | 32,868 | 50,004 |
Average Exposure Per Issuer (Fair Value) | 764 | 769 |
Amount of largest exposure to a single issuer | $ 3,500 | $ 3,600 |
Percentage of the entity's stockholders equity in excess of aggregate book or market value | 10.00% | 10.00% |
Percentage of bonds rated by nationally recognized rating organization | 100.00% | 99.40% |
Percentage of bonds unrated | 0.60% | |
Minimum number of nationally recognized rating organizations | item | 1 | 1 |
Revenue bonds | Indiana | ||
Securities | ||
Number of Issuers | item | 10 | 14 |
Amortized Cost | $ 9,588 | $ 12,001 |
Fair Value | 9,582 | 12,054 |
Average Exposure Per Issuer (Fair Value) | $ 958 | $ 861 |
Revenue bonds | Illinois | ||
Securities | ||
Number of Issuers | item | 7 | |
Amortized Cost | $ 6,477 | |
Fair Value | 6,456 | |
Average Exposure Per Issuer (Fair Value) | $ 922 | |
Revenue bonds | Missouri | ||
Securities | ||
Number of Issuers | item | 6 | |
Amortized Cost | $ 7,376 | |
Fair Value | 7,336 | |
Average Exposure Per Issuer (Fair Value) | $ 1,223 | |
Revenue bonds | Other | ||
Securities | ||
Number of Issuers | item | 33 | 38 |
Amortized Cost | $ 23,467 | $ 24,163 |
Fair Value | 23,286 | 24,158 |
Average Exposure Per Issuer (Fair Value) | 705 | 636 |
Obligations of states and political subdivisions | ||
Securities | ||
Held to maturity, fair value | $ 33,928 | $ 41,464 |
Number of Issuers | item | 303 | 446 |
Total capital for rated securities (as a percent) | 100.00% | |
Total capital for unrated securities (as a percent) | 15.00% | |
Obligations of states and political subdivisions | General obligation bonds | ||
Securities | ||
Fair Value | $ 171,100 | $ 271,700 |
Number of states in which investment is held | item | 31 | 36 |
Number of states in which investment is held in excess of aggregate fair value | item | 8 | 9 |
Aggregate fair value | $ 5,000 | $ 5,000 |
Obligations of states and political subdivisions | Revenue bonds | ||
Securities | ||
Fair Value | $ 32,900 | $ 50,000 |
Number of states in which investment is held | item | 18 | 22 |
Number of states in which investment is held in excess of aggregate fair value | item | 1 | 3 |
Aggregate fair value | $ 5,000 | $ 5,000 |
Loans held for sale (Details)
Loans held for sale (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Loans held for sale | |||
Loans held for sale | $ 25,895 | $ 94,848 | |
Premiums received on sales of mortgage loans, including fair value adjustments | 12,105 | 42,598 | $ 43,119 |
Less direct origination costs | (8,683) | (33,363) | (32,793) |
Less provisions to liability for loans sold | (132) | (225) | (175) |
Mortgage servicing revenues, net of servicing expense | 2,255 | 2,130 | 1,801 |
Mortgage revenue | $ 5,545 | $ 11,140 | $ 11,952 |
Mortgage Loan Servicing (Detail
Mortgage Loan Servicing (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Mortgage Loan Servicing | |||
Unpaid principal balances of mortgage loans serviced by the entity for the benefit of others | $ 1,500,000 | $ 1,500,000 | |
Capitalized mortgage servicing rights included in other assets | 3,300 | 3,700 | |
Mortgage Fair values of servicing rights | 11,100 | 8,600 | |
Mortgage servicing rights capitalized, acquired and amortized | |||
Mortgage servicing rights capitalized | 1,166 | 1,366 | $ 1,488 |
Mortgage servicing rights acquired | 751 | ||
Mortgage servicing rights amortized | $ 1,531 | $ 1,584 | $ 1,921 |
Portfolio loans and allowance_3
Portfolio loans and allowance for loan losses - Distributions of Loans (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
Loans | ||||
Portfolio loans | $ 5,568,428 | $ 5,519,500 | ||
Less allowance for loan losses | 50,648 | 53,582 | $ 47,795 | $ 47,487 |
Portfolio loans, net | 5,517,780 | 5,465,918 | ||
Net deferred loan origination costs | 5,600 | 4,100 | ||
Amount of loan reduction due to net accretable purchase accounting adjustments | 13,900 | 23,600 | ||
Commercial | ||||
Loans | ||||
Portfolio loans | 1,405,106 | 1,414,631 | ||
Less allowance for loan losses | 17,829 | 14,779 | 13,303 | 13,115 |
Commercial real estate | ||||
Loans | ||||
Portfolio loans | 2,366,823 | 2,354,684 | ||
Less allowance for loan losses | 21,137 | 21,813 | 20,623 | 18,604 |
Real estate construction | ||||
Loans | ||||
Portfolio loans | 288,197 | 261,506 | ||
Less allowance for loan losses | 2,723 | 2,861 | 1,870 | 1,763 |
Retail real estate | ||||
Loans | ||||
Portfolio loans | 1,480,133 | 1,460,801 | ||
Less allowance for loan losses | 8,471 | 13,783 | 11,648 | 13,714 |
Retail other | ||||
Loans | ||||
Portfolio loans | 28,169 | 27,878 | ||
Less allowance for loan losses | $ 488 | $ 346 | $ 351 | $ 291 |
Portfolio loans and allowance_4
Portfolio loans and allowance for loan losses - Risk Grading (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Pass and watch | ||
Loans | ||
Portfolio loans receivable | $ 5,300,000 | |
Special mention, substandard and non-accrual | ||
Loans | ||
Portfolio loans receivable | 263,900 | $ 193,800 |
Pass | ||
Loans | ||
Portfolio loans receivable | 4,976,708 | 5,022,249 |
Watch | ||
Loans | ||
Portfolio loans receivable | 330,650 | 320,016 |
Special Mention | ||
Loans | ||
Limit above which loans are annually reviewed | 350 | |
Portfolio loans receivable | 142,839 | 81,559 |
Substandard | ||
Loans | ||
Portfolio loans receivable | 86,060 | 87,628 |
Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | 34,997 | 24,624 |
Commercial | Pass and watch | ||
Loans | ||
Limit where loans are processed through an expedited underwriting process | 350 | |
Commercial | Pass and watch | Minimum | ||
Loans | ||
Limit where loans are processed through an expedited underwriting process | 350 | |
Commercial | Pass and watch | Maximum | ||
Loans | ||
Limit where loans are processed through an expedited underwriting process | 1,000 | |
Commercial | Pass | ||
Loans | ||
Portfolio loans receivable | 1,126,257 | 1,175,421 |
Commercial | Watch | ||
Loans | ||
Limit above which loans are annually reviewed | 1,000 | |
Portfolio loans receivable | 172,449 | 141,776 |
Commercial | Special Mention | ||
Loans | ||
Portfolio loans receivable | 47,000 | 51,366 |
Commercial | Substandard | ||
Loans | ||
Portfolio loans receivable | 42,532 | 43,933 |
Commercial | Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | 17,953 | 5,285 |
Commercial real estate | ||
Loans | ||
Limit where loans are processed through an expedited underwriting process | 1,000 | |
Commercial real estate | Pass | ||
Loans | ||
Portfolio loans receivable | 2,106,711 | 2,169,420 |
Commercial real estate | Watch | ||
Loans | ||
Portfolio loans receivable | 137,214 | 130,056 |
Commercial real estate | Special Mention | ||
Loans | ||
Portfolio loans receivable | 85,148 | 21,151 |
Commercial real estate | Substandard | ||
Loans | ||
Portfolio loans receivable | 36,205 | 36,482 |
Commercial real estate | Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | 10,298 | 11,997 |
Real estate construction | Pass | ||
Loans | ||
Portfolio loans receivable | 268,069 | 212,952 |
Real estate construction | Watch | ||
Loans | ||
Portfolio loans receivable | 14,562 | 41,292 |
Real estate construction | Special Mention | ||
Loans | ||
Portfolio loans receivable | 3,899 | 3,880 |
Real estate construction | Substandard | ||
Loans | ||
Portfolio loans receivable | 1,888 | 3,071 |
Real estate construction | Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | 18 | 608 |
Retail real estate | Pass | ||
Loans | ||
Portfolio loans receivable | 1,448,964 | 1,436,156 |
Retail real estate | Watch | ||
Loans | ||
Portfolio loans receivable | 6,425 | 6,883 |
Retail real estate | Special Mention | ||
Loans | ||
Portfolio loans receivable | 6,792 | 5,162 |
Retail real estate | Substandard | ||
Loans | ||
Portfolio loans receivable | 5,435 | 4,135 |
Retail real estate | Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | 6,698 | 6,714 |
Retail other | Pass | ||
Loans | ||
Portfolio loans receivable | 26,707 | 28,300 |
Retail other | Watch | ||
Loans | ||
Portfolio loans receivable | 9 | |
Retail other | Substandard | ||
Loans | ||
Portfolio loans receivable | 7 | |
Retail other | Substandard Non-accrual | ||
Loans | ||
Portfolio loans receivable | $ 30 | $ 20 |
Portfolio loans and allowance_5
Portfolio loans and allowance for loan losses - Past due loans (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Loans past due, still accruing | |||
Loans past due, still accruing | $ 1,601 | $ 2,741 | |
Non-accrual Loans | 34,997 | 24,624 | |
Gross interest income that would have been recorded if impaired loans had been current | 1,700 | 1,400 | $ 900 |
Amount of interest collected and recognized on a cash basis | 300 | ||
Restructured loans: | |||
Total loans | 8,838 | 11,900 | |
30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 5,053 | 8,477 | |
60 to 89 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 2,068 | 4,420 | |
In compliance with modified terms | |||
Restructured loans: | |||
Total loans | 8,319 | 9,873 | |
30-89 days past due | |||
Restructured loans: | |||
Total loans | 127 | 108 | |
Included in non-performing loans | |||
Restructured loans: | |||
Total loans | 392 | 1,919 | |
Commercial | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 775 | 1,808 | |
Non-accrual Loans | 17,953 | 5,285 | |
Commercial | 30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 158 | 1,615 | |
Commercial | 60 to 89 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 140 | 323 | |
Commercial real estate | |||
Loans past due, still accruing | |||
Non-accrual Loans | 10,298 | 11,997 | |
Commercial real estate | 30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 148 | 1,856 | |
Commercial real estate | 60 to 89 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 558 | 2,737 | |
Real estate construction | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 58 | ||
Non-accrual Loans | 18 | 608 | |
Real estate construction | 30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 121 | ||
Retail real estate | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 766 | 933 | |
Non-accrual Loans | 6,698 | 6,714 | |
Retail real estate | 30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 4,578 | 4,840 | |
Retail real estate | 60 to 89 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 1,368 | 1,355 | |
Retail other | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 2 | ||
Non-accrual Loans | 30 | 20 | |
Retail other | 30 to 59 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | 48 | 166 | |
Retail other | 60 to 89 Days | |||
Loans past due, still accruing | |||
Loans past due, still accruing | $ 2 | $ 5 |
Portfolio loans and allowance_6
Portfolio loans and allowance for loan losses - Impaired Loans (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Dec. 31, 2018USD ($) | Dec. 31, 2018USD ($)contractitem | Dec. 31, 2017USD ($)contract | |
Loans | |||
Number of contracts | contract | 0 | 0 | |
Minimum days past due for TDR loans to be classified as non-performing | 90 days | 90 days | |
Unpaid Contractual Principal Balance | $ 55,534 | $ 55,534 | $ 52,419 |
Recorded Investment with No Allowance | 33,622 | 33,622 | 39,657 |
Recorded Investment with Allowance | 16,560 | 16,560 | 2,180 |
Total Recorded Investment | 50,182 | 50,182 | 41,837 |
Related Allowance | 5,561 | 5,561 | 867 |
Average Recorded Investment | 46,303 | 39,124 | |
Commercial | |||
Loans | |||
Unpaid Contractual Principal Balance | 21,442 | 21,442 | 10,604 |
Recorded Investment with No Allowance | 6,858 | 6,858 | 7,192 |
Recorded Investment with Allowance | 12,001 | 12,001 | 191 |
Total Recorded Investment | 18,859 | 18,859 | 7,383 |
Related Allowance | 4,319 | 4,319 | 138 |
Average Recorded Investment | 13,364 | 10,184 | |
Commercial real estate | |||
Loans | |||
Unpaid Contractual Principal Balance | 19,079 | 19,079 | 22,218 |
Recorded Investment with No Allowance | 13,082 | 13,082 | 16,472 |
Recorded Investment with Allowance | 4,498 | 4,498 | 1,964 |
Total Recorded Investment | 17,580 | 17,580 | 18,436 |
Related Allowance | 1,181 | 1,181 | 704 |
Average Recorded Investment | 18,077 | 15,195 | |
Real estate construction | |||
Loans | |||
Unpaid Contractual Principal Balance | 478 | 478 | 1,040 |
Recorded Investment with No Allowance | 453 | 453 | 1,016 |
Total Recorded Investment | 453 | 453 | 1,016 |
Average Recorded Investment | 712 | 692 | |
Retail real estate | |||
Loans | |||
Unpaid Contractual Principal Balance | 14,418 | 14,418 | 18,517 |
Recorded Investment with No Allowance | 13,196 | 13,196 | 14,957 |
Recorded Investment with Allowance | 61 | 61 | 25 |
Total Recorded Investment | 13,257 | 13,257 | 14,982 |
Related Allowance | 61 | 61 | 25 |
Average Recorded Investment | 14,110 | 13,009 | |
Retail other | |||
Loans | |||
Unpaid Contractual Principal Balance | 117 | 117 | 40 |
Recorded Investment with No Allowance | 33 | 33 | 20 |
Total Recorded Investment | $ 33 | 33 | 20 |
Average Recorded Investment | $ 40 | 44 | |
In compliance with modified terms | Retail real estate | |||
Loans | |||
Number of modifications for short-term principal payment relief | item | 1 | ||
Recorded investment for short-term interest-rate relief | $ 100 | $ 700 |
Portfolio loans and allowance_7
Portfolio loans and allowance for loan losses - Allowance for Loan Loss (Details) - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2018 | Dec. 31, 2017 | |
Changes in allowance for loan losses | |||||
Beginning balance | $ 53,582 | $ 47,795 | $ 47,487 | ||
Provision for loan loss | 4,429 | 5,303 | 5,550 | ||
Charged-off | (10,944) | (6,239) | (9,656) | ||
Recoveries | 3,581 | 6,723 | 4,414 | ||
Ending balance | 50,648 | 53,582 | 47,795 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans individually evaluated for impairment | $ 5,561 | $ 867 | |||
Loans collectively evaluated for impairment | 45,087 | 52,715 | |||
Ending balance | 53,582 | 47,795 | 47,487 | 50,648 | 53,582 |
Loans: | |||||
Loans individually evaluated for impairment | 47,404 | 31,191 | |||
Loans collectively evaluated for impairment | 5,518,246 | 5,477,663 | |||
Ending balance | 5,568,428 | 5,519,500 | |||
Purchased Credit Impaired Loans | |||||
Loans: | |||||
Loans collectively evaluated for impairment | 2,778 | 10,646 | |||
Commercial | |||||
Changes in allowance for loan losses | |||||
Beginning balance | 14,779 | 13,303 | 13,115 | ||
Provision for loan loss | 5,767 | (1,091) | 5,520 | ||
Charged-off | (3,968) | (994) | (6,598) | ||
Recoveries | 1,251 | 3,561 | 1,266 | ||
Ending balance | 17,829 | 14,779 | 13,303 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans individually evaluated for impairment | 4,319 | 138 | |||
Loans collectively evaluated for impairment | 13,510 | 14,641 | |||
Ending balance | 14,779 | 13,303 | 13,115 | 17,829 | 14,779 |
Loans: | |||||
Loans individually evaluated for impairment | 18,441 | 6,572 | |||
Loans collectively evaluated for impairment | 1,386,247 | 1,407,248 | |||
Ending balance | 1,405,106 | 1,414,631 | |||
Commercial | Purchased Credit Impaired Loans | |||||
Loans: | |||||
Loans collectively evaluated for impairment | 418 | 811 | |||
Commercial real estate | |||||
Changes in allowance for loan losses | |||||
Beginning balance | 21,813 | 20,623 | 18,604 | ||
Provision for loan loss | 3,227 | 2,439 | 2,366 | ||
Charged-off | (4,352) | (1,965) | (470) | ||
Recoveries | 449 | 716 | 123 | ||
Ending balance | 21,137 | 21,813 | 20,623 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans individually evaluated for impairment | 1,181 | 704 | |||
Loans collectively evaluated for impairment | 19,956 | 21,109 | |||
Ending balance | 21,813 | 20,623 | 18,604 | 21,137 | 21,813 |
Loans: | |||||
Loans individually evaluated for impairment | 15,318 | 11,491 | |||
Loans collectively evaluated for impairment | 2,349,243 | 2,336,248 | |||
Ending balance | 2,366,823 | 2,354,684 | |||
Commercial real estate | Purchased Credit Impaired Loans | |||||
Loans: | |||||
Loans collectively evaluated for impairment | 2,262 | 6,945 | |||
Real estate construction | |||||
Changes in allowance for loan losses | |||||
Beginning balance | 2,861 | 1,870 | 1,763 | ||
Provision for loan loss | (259) | 581 | (310) | ||
Charged-off | (97) | (48) | (24) | ||
Recoveries | 218 | 458 | 441 | ||
Ending balance | 2,723 | 2,861 | 1,870 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans collectively evaluated for impairment | 2,723 | 2,861 | |||
Ending balance | 2,861 | 1,870 | 1,763 | 2,723 | 2,861 |
Loans: | |||||
Loans individually evaluated for impairment | 453 | 435 | |||
Loans collectively evaluated for impairment | 287,744 | 260,490 | |||
Ending balance | 288,197 | 261,506 | |||
Real estate construction | Purchased Credit Impaired Loans | |||||
Loans: | |||||
Loans collectively evaluated for impairment | 581 | ||||
Retail real estate | |||||
Changes in allowance for loan losses | |||||
Beginning balance | 13,783 | 11,648 | 13,714 | ||
Provision for loan loss | (4,824) | 3,263 | (2,277) | ||
Charged-off | (1,815) | (2,691) | (2,106) | ||
Recoveries | 1,327 | 1,563 | 2,317 | ||
Ending balance | 8,471 | 13,783 | 11,648 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans individually evaluated for impairment | 61 | 25 | |||
Loans collectively evaluated for impairment | 8,410 | 13,758 | |||
Ending balance | 13,783 | 11,648 | 13,714 | 8,471 | 13,783 |
Loans: | |||||
Loans individually evaluated for impairment | 13,159 | 12,673 | |||
Loans collectively evaluated for impairment | 1,466,876 | 1,445,819 | |||
Ending balance | 1,480,133 | 1,460,801 | |||
Retail real estate | Purchased Credit Impaired Loans | |||||
Loans: | |||||
Loans collectively evaluated for impairment | 98 | 2,309 | |||
Retail other | |||||
Changes in allowance for loan losses | |||||
Beginning balance | 346 | 351 | 291 | ||
Provision for loan loss | 518 | 111 | 251 | ||
Charged-off | (712) | (541) | (458) | ||
Recoveries | 336 | 425 | 267 | ||
Ending balance | 488 | 346 | 351 | ||
Allowance for loan losses Ending balance attributed to: | |||||
Loans collectively evaluated for impairment | 488 | 346 | |||
Ending balance | $ 346 | $ 351 | $ 291 | 488 | 346 |
Loans: | |||||
Loans individually evaluated for impairment | 33 | 20 | |||
Loans collectively evaluated for impairment | 28,136 | 27,858 | |||
Ending balance | $ 28,169 | $ 27,878 |
OREO (Details)
OREO (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
OREO | |||
Other Real Estate, Beginning Balance | $ 1,283 | $ 2,518 | |
Additions, transfers from loans | 4,025 | 1,417 | |
Proceeds from sales of OREO | (5,298) | (5,024) | $ (4,498) |
Gain on sales of OREO | 384 | 1,632 | |
Valuation allowance for OREO | (18) | (42) | |
Other Real Estate, Ending Balance | 376 | 1,283 | $ 2,518 |
Commercial real estate | |||
Foreclosed Real Estate | |||
Other real estate owned (OREO) | 200 | 1,200 | |
Residential real estate | |||
Foreclosed Real Estate | |||
Other real estate owned (OREO) | 200 | 100 | |
Residential real estate in the process of foreclosure | $ 2,900 | ||
First Community | |||
OREO | |||
Additions, fair value from acquisition | 722 | ||
Mid Illinois | |||
OREO | |||
Additions, fair value from acquisition | $ 60 |
Premises and Equipment, net (De
Premises and Equipment, net (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Premises and Equipment | |||
Premises and equipment, gross | $ 192,650 | $ 183,228 | |
Less accumulated depreciation | 74,978 | 66,315 | |
Total premises and equipment, net | 117,672 | 116,913 | |
Depreciation expense | 9,556 | 8,577 | $ 7,295 |
Land and improvements | |||
Premises and Equipment | |||
Premises and equipment, gross | 36,453 | 36,249 | |
Buildings and improvements | |||
Premises and Equipment | |||
Premises and equipment, gross | 108,137 | 104,656 | |
Furniture and equipment | |||
Premises and Equipment | |||
Premises and equipment, gross | $ 48,060 | $ 42,323 |
Goodwill and Other Intangible_3
Goodwill and Other Intangible Assets - Goodwill (Details) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018USD ($)segment | Dec. 31, 2017USD ($) | Jul. 02, 2017USD ($) | Apr. 30, 2016USD ($) | |
Goodwill and other intangibles assets | ||||
Number of operating segments | segment | 3 | |||
Total goodwill | $ 267,685 | $ 269,346 | ||
First Community | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | $ 115,982 | |||
Other intangible assets | $ 13,979 | |||
Pulaski | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | $ 77,304 | |||
Other intangible assets | $ 15,468 | |||
Mid Illinois | ||||
Goodwill and other intangibles assets | ||||
Changes in the carrying amount of goodwill | 1,700 | |||
Banking | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | 246,999 | 248,660 | ||
Banking | First Community | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | 116,000 | |||
Other intangible assets | 14,000 | |||
Banking | Mid Illinois | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | 50,600 | |||
Other intangible assets | 10,500 | |||
Remittance Processing | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | 8,992 | 8,992 | ||
Wealth Management | ||||
Goodwill and other intangibles assets | ||||
Total goodwill | $ 11,694 | 11,694 | ||
Wealth Management | Mid Illinois | ||||
Goodwill and other intangibles assets | ||||
Other intangible assets | $ 1,000 |
Goodwill and Other Intangible_4
Goodwill and Other Intangible Assets - Amortized Assets (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Amortized intangible assets: | |||
Balance at the beginning of period | $ 38,727 | ||
Amortization | 5,854 | $ 5,245 | $ 4,438 |
Balance at the end of period | 32,873 | 38,727 | |
Core deposit intangible assets | |||
Amortized intangible assets: | |||
Balance at the beginning of period | 37,371 | ||
Amortization | 5,535 | 4,529 | |
Balance at the end of period | 31,836 | 37,371 | |
Customer relationship intangible assets | |||
Amortized intangible assets: | |||
Balance at the beginning of period | 1,356 | ||
Amortization | 319 | 716 | |
Balance at the end of period | $ 1,037 | $ 1,356 |
Goodwill and Other Intangible_5
Goodwill and Other Intangible Assets - Estimated Amortization Expense (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Goodwill and other intangibles assets | ||
Net carrying amount | $ 32,873 | $ 38,727 |
Estimated amortization expense: | ||
Net carrying amount | 32,873 | 38,727 |
Core deposit intangible assets | ||
Goodwill and other intangibles assets | ||
Gross carrying amount | 63,029 | |
Accumulated amortization | 31,193 | |
Net carrying amount | 31,836 | 37,371 |
Estimated amortization expense: | ||
2,019 | 5,108 | |
2,020 | 4,680 | |
2,021 | 4,251 | |
2,022 | 3,820 | |
2,023 | 3,387 | |
Thereafter | 10,590 | |
Net carrying amount | 31,836 | 37,371 |
Customer relationship intangible assets | ||
Goodwill and other intangibles assets | ||
Gross carrying amount | 13,168 | |
Accumulated amortization | 12,131 | |
Net carrying amount | 1,037 | 1,356 |
Estimated amortization expense: | ||
2,019 | 276 | |
2,020 | 233 | |
2,021 | 191 | |
2,022 | 148 | |
2,023 | 106 | |
Thereafter | 83 | |
Net carrying amount | $ 1,037 | $ 1,356 |
Deposits (Details)
Deposits (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Deposits | ||
Demand deposits, noninterest-bearing | $ 1,464,700 | $ 1,597,421 |
Interest-bearing transaction deposits | 1,435,574 | 1,166,170 |
Saving deposits and money market deposits | 1,852,044 | 2,026,212 |
Time deposits | 1,497,003 | 1,336,162 |
Total deposits | 6,249,321 | 6,125,965 |
Reciprocal brokered transaction deposits included in interest-bearing transaction deposits | 5,000 | |
Reciprocal brokered transaction deposits included in savings deposits and money market funds | 17,500 | 75,100 |
Time deposits minimum denomination of $100,000 or more | 673,700 | 578,900 |
Time deposits minimum denomination of $250,000 or more | 264,100 | 197,900 |
Brokered deposits included in the balance of time deposits | 262,500 | 247,700 |
Deposits | ||
2,019 | 996,048 | |
2,020 | 305,167 | |
2,021 | 83,220 | |
2,022 | 72,048 | |
2,023 | 40,504 | |
Thereafter | 16 | |
Deposits | ||
Total | $ 1,497,003 | $ 1,336,162 |
Borrowings - Maturity period (D
Borrowings - Maturity period (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Maturity period | ||
Federal Funds Purchased | $ 0 | $ 0 |
Maximum maturity period of short-term debt | 1 year |
Borrowings - Short-term borrowi
Borrowings - Short-term borrowings (Details) - USD ($) | Jan. 29, 2019 | Dec. 31, 2018 | Apr. 30, 2018 | Dec. 31, 2017 |
One-month LIBOR rate | Subsequent event | ||||
Borrowings | ||||
Interest rate (as a percent) | 1.50% | |||
Revolving loan facility | ||||
Borrowings | ||||
Outstanding amounts | $ 0 | $ 0 | ||
Second amendment to extend credit facility | ||||
Borrowings | ||||
Maximum borrowing capacity | $ 40,000,000 | |||
Third amendment to extend credit facility | ||||
Borrowings | ||||
Maximum borrowing capacity | $ 20,000,000 | |||
Term Loan | Subsequent event | ||||
Borrowings | ||||
Maximum borrowing capacity | $ 60,000,000 |
Borrowings - Securities sold un
Borrowings - Securities sold under agreements to repurchase and short-term borrowings (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Securities sold under agreements to repurchase | ||
Balance at end of period | $ 185,796 | $ 304,566 |
Weighted average interest rate at end of period (as a percent) | 1.05% | 0.57% |
Maximum outstanding at any month end in year-to-date period | $ 267,596 | $ 304,566 |
Average daily balance for the year-to-date period | $ 234,239 | $ 213,527 |
Weighted average interest rate during period (as a percent) | 0.69% | 0.46% |
Short-term borrowings | ||
Balance at end of period | $ 220,000 | |
FHLB advances | ||
Short-term borrowings | ||
Balance at end of period | $ 220,000 | |
Weighted average interest rate at end of period | 1.42% | |
Maximum outstanding at any month end in year-to-date period | $ 225,000 | $ 234,600 |
Average daily balance for the year-to-date period | $ 81,438 | $ 84,201 |
Weighted average interest rate during period | 1.80% | 1.20% |
Borrowings - Long-term debt (De
Borrowings - Long-term debt (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Long-term debt | ||
Long-term debt | $ 50,000 | $ 50,000 |
FHLB advances | ||
Long-term debt | ||
Long-term debt | $ 50,000 | $ 50,000 |
Weighted average rate (as a percent) | 2.28% | 1.19% |
FHLB advances | Minimum | ||
Long-term debt | ||
Notes payable original maturity term | 19 months | 19 months |
Interest rate (as a percent) | 2.20% | 1.10% |
FHLB advances | Maximum | ||
Long-term debt | ||
Notes payable original maturity term | 10 years | 10 years |
Interest rate (as a percent) | 2.41% | 1.32% |
Borrowings - Senior notes and S
Borrowings - Senior notes and Subordinate notes (Details) - USD ($) $ in Millions | May 25, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Jul. 02, 2017 |
Long-term debt | ||||
Unamortized debt issuance cost | $ 5.6 | $ 4.1 | ||
Senior notes | ||||
Long-term debt | ||||
Issuance of debt | $ 40 | |||
Interest rate (as a percent) | 3.75% | |||
Unamortized debt issuance cost | 0.5 | 0.6 | ||
Subordinated debt | ||||
Long-term debt | ||||
Issuance of debt | $ 60 | |||
Interest rate (as a percent) | 4.75% | |||
Term of debt instrument | 5 years | |||
Unamortized debt issuance cost | $ 0.9 | $ 1 | ||
Three-month LIBOR | Subordinated debt | ||||
Long-term debt | ||||
Floating interest rate margin (as a percent) | 2.919% | |||
First Community | Subordinated debt | ||||
Long-term debt | ||||
Assumed debt | $ 15.3 | |||
Debt instrument redeemed | 9.8 | |||
Purchase accounting premium | $ 0.3 |
Junior Subordinated Debt Owed_2
Junior Subordinated Debt Owed to Unconsolidated Trusts (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Junior subordinated debt owed to unconsolidated trusts | ||
Junior subordinated debt owed to unconsolidated trusts | $ 71,155 | $ 71,008 |
Trust Preferred Securities | ||
Junior subordinated debt owed to unconsolidated trusts | ||
Percentage limit on inclusion of qualifying trust preferred securities in Tier I Capital | 25.00% | |
Trust preferred securities qualified as Tier I capital (as a percent) | 100.00% | |
Maximum of holding companies assets retained | $ 15,000,000 | |
Junior Subordinated Notes | Trust Preferred Securities | ||
Junior subordinated debt owed to unconsolidated trusts | ||
Maximum period to defer payment of interest on the notes and, therefore, distributions on the trust preferred securities | 5 years | |
Parent | ||
Junior subordinated debt owed to unconsolidated trusts | ||
Junior subordinated debt owed to unconsolidated trusts | $ 71,155 | $ 71,008 |
Regulatory Capital (Details)
Regulatory Capital (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Total Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 894,572 | $ 837,183 |
Minimum Capital Requirement | 482,638 | 473,310 |
Minimum To Be Well Capitalized | $ 603,297 | $ 591,638 |
Total Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 14.83% | 14.15% |
Minimum Capital Requirement (as a percent) | 8.00% | 8.00% |
Minimum To Be Well Capitalized (as a percent) | 10.00% | 10.00% |
Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 783,924 | $ 718,101 |
Minimum Capital Requirement | 361,978 | 354,983 |
Minimum To Be Well Capitalized | $ 482,638 | $ 473,310 |
Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 12.99% | 12.14% |
Minimum Capital Requirement (as a percent) | 6.00% | 6.00% |
Minimum To Be Well Capitalized (as a percent) | 8.00% | 8.00% |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 709,924 | $ 644,633 |
Minimum Capital Requirement | 271,484 | 266,237 |
Minimum To Be Well Capitalized | $ 392,143 | $ 384,565 |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 11.77% | 10.90% |
Minimum Capital Requirement (as a percent) | 4.50% | 4.50% |
Minimum To Be Well Capitalized (as a percent) | 6.50% | 6.50% |
Tier 1 Capital (to Average Assets), Amount | ||
Actual | $ 783,924 | $ 718,101 |
Minimum Capital Requirement | $ 302,704 | $ 293,588 |
Tier 1 Capital (to Average Assets), Ratio | ||
Actual (as a percent) | 10.36% | 9.78% |
Minimum Capital Requirement (as a percent) | 4.00% | 4.00% |
Busey Bank | ||
Total Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 854,351 | $ 704,807 |
Minimum Capital Requirement | 481,701 | 441,062 |
Minimum To Be Well Capitalized | $ 602,126 | $ 551,327 |
Total Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 14.19% | 12.78% |
Minimum Capital Requirement (as a percent) | 8.00% | 8.00% |
Minimum To Be Well Capitalized (as a percent) | 10.00% | 10.00% |
Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 803,703 | $ 651,432 |
Minimum Capital Requirement | 361,276 | 330,797 |
Minimum To Be Well Capitalized | $ 481,701 | $ 441,062 |
Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 13.35% | 11.82% |
Minimum Capital Requirement (as a percent) | 6.00% | 6.00% |
Minimum To Be Well Capitalized (as a percent) | 8.00% | 8.00% |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 803,703 | $ 651,432 |
Minimum Capital Requirement | 270,957 | 248,098 |
Minimum To Be Well Capitalized | $ 391,382 | $ 358,363 |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 13.35% | 11.82% |
Minimum Capital Requirement (as a percent) | 4.50% | 4.50% |
Minimum To Be Well Capitalized (as a percent) | 6.50% | 6.50% |
Tier 1 Capital (to Average Assets), Amount | ||
Actual | $ 803,703 | $ 651,432 |
Minimum Capital Requirement | 302,232 | 265,847 |
Minimum To Be Well Capitalized | $ 377,789 | $ 332,309 |
Tier 1 Capital (to Average Assets), Ratio | ||
Actual (as a percent) | 10.64% | 9.80% |
Minimum Capital Requirement (as a percent) | 4.00% | 4.00% |
Minimum To Be Well Capitalized (as a percent) | 5.00% | 5.00% |
South Side Bank | ||
Total Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 84,914 | |
Minimum Capital Requirement | 30,049 | |
Minimum To Be Well Capitalized | $ 37,561 | |
Total Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 22.61% | |
Minimum Capital Requirement (as a percent) | 8.00% | |
Minimum To Be Well Capitalized (as a percent) | 10.00% | |
Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 84,707 | |
Minimum Capital Requirement | 22,537 | |
Minimum To Be Well Capitalized | $ 30,049 | |
Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 22.55% | |
Minimum Capital Requirement (as a percent) | 6.00% | |
Minimum To Be Well Capitalized (as a percent) | 8.00% | |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Amount | ||
Actual | $ 84,707 | |
Minimum Capital Requirement | 16,903 | |
Minimum To Be Well Capitalized | $ 24,415 | |
Common Equity Tier 1 Capital (to Risk Weighted Assets), Ratio | ||
Actual (as a percent) | 22.55% | |
Minimum Capital Requirement (as a percent) | 4.50% | |
Minimum To Be Well Capitalized (as a percent) | 6.50% | |
Tier 1 Capital (to Average Assets), Amount | ||
Actual | $ 84,707 | |
Minimum Capital Requirement | 26,571 | |
Minimum To Be Well Capitalized | $ 33,214 | |
Tier 1 Capital (to Average Assets), Ratio | ||
Actual (as a percent) | 12.75% | |
Minimum Capital Requirement (as a percent) | 4.00% | |
Minimum To Be Well Capitalized (as a percent) | 5.00% |
Income Taxes (Details)
Income Taxes (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Current expense: | |||||||||||
Federal | $ 18,076,000 | $ 27,168,000 | $ 15,486,000 | ||||||||
State | 9,807,000 | 4,117,000 | 785,000 | ||||||||
Deferred expense: | |||||||||||
Federal | 5,068,000 | 11,583,000 | 6,147,000 | ||||||||
State | 2,048,000 | 2,517,000 | 4,305,000 | ||||||||
Total income tax expense | $ 8,891,000 | $ 9,081,000 | $ 8,749,000 | $ 8,278,000 | $ 18,405,000 | $ 9,561,000 | $ 8,681,000 | $ 8,738,000 | $ 34,999,000 | $ 45,385,000 | $ 26,723,000 |
Reconciliation of federal and state income taxes at statutory rates to the income taxes included in the statements of operations | |||||||||||
Income tax at statutory rate (as a percent) | 21.00% | 35.00% | 35.00% | ||||||||
TCJA (as a percent) | 7.50% | ||||||||||
Tax-exempt interest, net (as a percent) | (1.30%) | (2.10%) | (2.40%) | ||||||||
Stock incentive (as a percent) | (0.30%) | (0.50%) | |||||||||
State income taxes, net (as a percent) | 7.30% | 4.00% | 4.30% | ||||||||
Income on bank owned life insurance (as a percent) | (0.60%) | (0.90%) | (1.00%) | ||||||||
Other, net (as a percent) | (1.00%) | (0.90%) | |||||||||
Total (as a percent) | 26.10% | 42.00% | 35.00% | ||||||||
Deferred tax assets: | |||||||||||
Unrealized losses on securities available for sale | 2,716,000 | 1,362,000 | $ 2,716,000 | $ 1,362,000 | |||||||
Allowance for loan losses | 14,885,000 | 15,751,000 | 14,885,000 | 15,751,000 | |||||||
Stock-based compensation | 2,208,000 | 1,869,000 | 2,208,000 | 1,869,000 | |||||||
Deferred compensation | 1,454,000 | 2,455,000 | 1,454,000 | 2,455,000 | |||||||
Affordable housing partnerships and other investments | 691,000 | 970,000 | 691,000 | 970,000 | |||||||
Purchase accounting adjustments | 4,563,000 | 7,712,000 | 4,563,000 | 7,712,000 | |||||||
Accrued vacation | 744,000 | 604,000 | 744,000 | 604,000 | |||||||
Employee costs | 260,000 | 759,000 | 260,000 | 759,000 | |||||||
Other | 1,095,000 | 1,336,000 | 1,095,000 | 1,336,000 | |||||||
Total | 28,616,000 | 32,818,000 | 28,616,000 | 32,818,000 | |||||||
Deferred tax liabilities: | |||||||||||
Basis in premises and equipment | (1,213,000) | (1,909,000) | (1,213,000) | (1,909,000) | |||||||
Affordable housing partnerships and other investments | 1,868,000 | 1,769,000 | 1,868,000 | 1,769,000 | |||||||
Purchase accounting adjustments | (1,102,000) | (1,262,000) | (1,102,000) | (1,262,000) | |||||||
Mortgage servicing assets | (1,159,000) | (1,120,000) | (1,159,000) | (1,120,000) | |||||||
Basis in core deposit and customer intangible assets | (9,299,000) | (10,955,000) | (9,299,000) | (10,955,000) | |||||||
Deferred loan origination costs | 1,593,000 | 1,168,000 | 1,593,000 | 1,168,000 | |||||||
Other | (984,000) | (984,000) | |||||||||
Deferred tax liabilities | (17,218,000) | (18,183,000) | (17,218,000) | (18,183,000) | |||||||
Net operating loss carryforward, net of valuation allowance | 33,000 | 2,661,000 | 33,000 | 2,661,000 | |||||||
Net deferred tax assets | 11,431,000 | 17,296,000 | 11,431,000 | 17,296,000 | |||||||
Non-cash charge due to revaluation of Company's net deferred tax position following the enactment of the TCJA | 8,100,000 | ||||||||||
Valuation allowance required for other deferred tax assets | $ 0 | 0 | $ 0 | 0 | |||||||
Federal | |||||||||||
Deferred tax liabilities: | |||||||||||
Pre-tax operating loss carryforwards | 12,700,000 | 12,700,000 | |||||||||
Florida | |||||||||||
Deferred tax liabilities: | |||||||||||
Valuation allowance | $ 100,000 | $ 100,000 |
Employee Benefit Plans (Details
Employee Benefit Plans (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Employees' Stock Ownership Plan | |||
Number of allocated shares acquired prior to December 31, 1992 | 115,602 | 121,082 | |
Associated fair values of allocated shares acquired prior to December 31, 1992 | $ 2.8 | $ 3.6 | |
Shares | |||
Allocated shares | 36,639 | 42,439 | |
Fair Value | |||
Allocated shares, Fair Value | $ 0.9 | $ 1.3 | |
Profit Sharing Plan | |||
Vesting period | 5 years | ||
Expenses related to employee benefit plans | |||
Employee benefits | $ 5.4 | 5.1 | $ 4.3 |
Deferred compensation plans for deferral of performance bonuses | |||
Deferred compensation expense | 0.3 | 0.3 | $ 0.3 |
Deferred compensation liability | 6.4 | $ 10.2 | |
Mid Illinois Bancorp, Inc. | |||
Deferred compensation plans for deferral of performance bonuses | |||
Deferred compensation liability | $ 3.9 |
Share-based Compensation (Detai
Share-based Compensation (Details) - USD ($) | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2015 | Dec. 31, 2017 | Feb. 03, 2015 | |
Share-based Compensation | ||||
Maximum number of shares that may be delivered to participants | 1,333,333 | |||
Period from effective date after which no awards may be granted | 10 years | |||
Number of shares held in treasury | 310,745 | 500,638 | ||
Shares authorized for repurchase under stock repurchase plan | 666,667 | |||
Purchase of treasury stock | 333,333 | |||
Number of shares that may yet be purchased | 333,334 | |||
RSU | ||||
Share-based Compensation | ||||
Number of shares of common stock per award | 1 | |||
Minimum | RSU | ||||
Share-based Compensation | ||||
Requisite service periods | 1 year | |||
Minimum | DSUs | ||||
Share-based Compensation | ||||
Vesting period | 12 months | |||
Maximum | Options and SARs | ||||
Share-based Compensation | ||||
Shares available for grant during any calendar year | 133,333 | |||
Maximum | Stock awards | ||||
Share-based Compensation | ||||
Shares available for grant during any calendar year | 66,667 | |||
Maximum | Cash incentive awards and cash-settled stock awards | ||||
Share-based Compensation | ||||
Amount of award payable with respect to any calendar year | $ 1,000,000 | |||
Maximum | RSU | ||||
Share-based Compensation | ||||
Requisite service periods | 5 years | |||
Directors | DSUs | ||||
Share-based Compensation | ||||
Number of shares of common stock per award | 1 | |||
Settlement period | 30 days | |||
First Community 2016 Equity Incentive Plan | ||||
Share-based Compensation | ||||
Maximum number of shares that may be delivered to participants | 443,619 |
Share-based Compensation - Awar
Share-based Compensation - Award Status (Details) | Jul. 02, 2017$ / shares | Jun. 30, 2017$ / shares | Dec. 31, 2018$ / sharesshares | Dec. 31, 2017$ / sharesshares | Dec. 31, 2016$ / sharesshares |
Additional disclosures | |||||
Per share cash consideration entitled (in dollars per share) | $ 1.35 | ||||
First Community | |||||
Additional disclosures | |||||
Share consideration conversion ratio | 0.396 | ||||
Per share cash consideration entitled (in dollars per share) | $ 1.35 | ||||
Stock option awards | |||||
Shares | |||||
Outstanding at beginning of year (in shares) | shares | 213,428 | 209,382 | 96,568 | ||
Exercised (in shares) | shares | (105,275) | (99,605) | (145,774) | ||
Forfeited (in shares) | shares | (16,014) | (5,279) | (394) | ||
Expired (in shares) | shares | (4,539) | (12,430) | (50,718) | ||
Outstanding at end of year (in shares) | shares | 87,600 | 213,428 | 209,382 | ||
Exercisable at end of year (in shares) | shares | 70,034 | 167,144 | 209,382 | ||
Weighted-Average Exercise Price | |||||
Outstanding at beginning of year (in dollars per share) | $ 16.97 | $ 15.13 | $ 43.64 | ||
Exercised (in dollars per share) | 13.38 | 13.74 | 15.09 | ||
Forfeited (in dollars per share) | 22.02 | 23.53 | 13.87 | ||
Expired (in dollars per share) | 12.90 | 52.40 | 58.23 | ||
Outstanding at end of year (in dollars per share) | 20.58 | 16.97 | 15.13 | ||
Exercisable at end of year (in dollars per share) | $ 19.84 | $ 15.16 | $ 15.13 | ||
Stock option awards | Pulaski | |||||
Shares | |||||
Converted options(in shares) | shares | 309,700 | ||||
Weighted-Average Exercise Price | |||||
Converted options(in dollars per share) | $ 13.29 | ||||
Stock option awards | First Community | |||||
Shares | |||||
Converted options(in shares) | shares | 121,360 | ||||
Weighted-Average Exercise Price | |||||
Converted options(in dollars per share) | $ 21.41 |
Share-based Compensation - Opti
Share-based Compensation - Options Outstanding (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Additional disclosures | |||
Compensation expense recognized | $ 3,500,000 | $ 2,600,000 | $ 1,800,000 |
Period over which cost will be recognized | 3 years 7 months 6 days | ||
Stock option awards | |||
Options Outstanding | |||
Number (in shares) | 87,600 | ||
Weighted-Average Exercise Price (in dollars per share) | $ 20.58 | ||
Weighted-Average Remaining Contractual Life | 5 years 3 months 4 days | ||
Intrinsic Value (in dollars) | $ 312 | ||
Options Exercisable | |||
Number (in shares) | 70,034 | ||
Intrinsic Value (in dollars) | $ 295 | ||
Additional disclosures | |||
Compensation expense recognized | $ 200,000 | ||
Unrecognized stock option expense | $ 200,000 | ||
$10.43-$13.47 | Stock option awards | |||
Range of Exercise Prices | |||
Low end of the range (in dollars per share) | $ 10.43 | ||
High end of the range (in dollars per share) | $ 13.47 | ||
Options Outstanding | |||
Number (in shares) | 21,173 | ||
Weighted-Average Exercise Price (in dollars per share) | $ 12.31 | ||
Weighted-Average Remaining Contractual Life | 2 years 1 month 28 days | ||
Options Exercisable | |||
Number (in shares) | 21,173 | ||
$17.05 | Stock option awards | |||
Options Outstanding | |||
Number (in shares) | 924 | ||
Weighted-Average Exercise Price (in dollars per share) | $ 17.05 | ||
Weighted-Average Remaining Contractual Life | 1 year 18 days | ||
Options Exercisable | |||
Number (in shares) | 924 | ||
$21.03-$23.53 | Stock option awards | |||
Range of Exercise Prices | |||
Low end of the range (in dollars per share) | $ 21.03 | ||
High end of the range (in dollars per share) | $ 23.53 | ||
Options Outstanding | |||
Number (in shares) | 65,503 | ||
Weighted-Average Exercise Price (in dollars per share) | $ 23.30 | ||
Weighted-Average Remaining Contractual Life | 6 years 3 months 26 days | ||
Options Exercisable | |||
Number (in shares) | 47,937 |
Share-based Compensation - Rest
Share-based Compensation - Restricted and Deferred Stock Units (Details) - USD ($) $ / shares in Units, $ in Thousands | Aug. 01, 2018 | Aug. 01, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Shares | |||||
Reclass DSU to RSU | 23,977 | ||||
Forfeited (in shares) | (201) | ||||
Weighted-Average Grant Date Fair Value | |||||
Reclass DSU to RSU (in dollars per share) | $ 25.47 | ||||
Forfeited (in dollars per share) | $ 31.67 | ||||
Additional disclosures | |||||
Compensation expense recognized | $ 3,500 | $ 2,600 | $ 1,800 | ||
Amount of compensation cost to be recognized | $ 10,900 | ||||
Period over which cost will be recognized | 3 years 7 months 6 days | ||||
Stock Issued During Period Shares Equity Instruments Other than Options Vested and Related Tax Benefit | 104,637 | 79,459 | 43,396 | ||
RSU | |||||
Shares | |||||
Non-vested at beginning of year (in shares) | 587,763 | 552,610 | 424,930 | ||
Granted (in shares) | 172,571 | 160,532 | 126,669 | ||
Dividend equivalents earned (in shares) | 16,879 | 13,479 | 14,935 | ||
Vested (in shares) | (104,512) | (116,498) | (54,913) | ||
Forfeited (in shares) | (6,183) | (22,360) | (12,015) | ||
Non-vested at end of year (in shares) | 690,495 | 587,763 | 552,610 | ||
Weighted-Average Grant Date Fair Value | |||||
Non-vested at beginning of year (in dollars per share) | $ 22.68 | $ 18.45 | $ 17.10 | ||
Granted (in dollars per share) | 31.70 | 30.34 | 22.44 | ||
Dividend equivalents earned (in dollars per share) | 29.96 | 30.14 | 21.09 | ||
Vested (in dollars per share) | 16.40 | 14.73 | 14.61 | ||
Forfeited (in dollars per share) | 24.84 | 19.20 | 15.19 | ||
Non-vested at end of year (in dollars per share) | $ 26.14 | $ 22.68 | $ 18.45 | ||
Additional disclosures | |||||
Compensation expense recognized | $ 0 | ||||
Stock Issued During Period Shares Equity Instruments Other than Options Vested and Related Tax Benefit | 104,637 | 79,459 | 43,396 | ||
RSU | Members of management | |||||
Shares | |||||
Stock price (in dollars per share) | $ 31.70 | ||||
Additional disclosures | |||||
Compensation expense recognized | $ 5,200 | ||||
Vesting percentage (as a percent) | 100.00% | ||||
RSU | Members of management | Minimum | |||||
Additional disclosures | |||||
Period over which cost will be recognized | 4 years | ||||
RSU | Members of management | Maximum | |||||
Additional disclosures | |||||
Period over which cost will be recognized | 5 years | ||||
DSUs | |||||
Shares | |||||
Non-vested at beginning of year (in shares) | 42,411 | 35,038 | 24,763 | ||
Granted (in shares) | 20,500 | 24,100 | 22,428 | ||
Dividend equivalents earned (in shares) | 2,300 | 2,426 | 2,576 | ||
Vested (in shares) | (20,584) | (19,153) | (14,729) | ||
Non-vested at end of year (in shares) | 20,449 | 42,411 | 35,038 | ||
Outstanding at end of year (in shares) | 86,700 | 119,985 | 93,459 | ||
Weighted-Average Grant Date Fair Value | |||||
Non-vested at beginning of year (in dollars per share) | $ 25.47 | $ 21.04 | $ 19.25 | ||
Granted (in dollars per share) | 31.70 | 29.61 | 22.44 | ||
Dividend equivalents earned (in dollars per share) | 29.99 | 30.22 | 21.20 | ||
Vested (in dollars per share) | 29.68 | 23.18 | 20.18 | ||
Non-vested at end of year (in dollars per share) | 27.93 | 25.47 | 21.04 | ||
Outstanding at end of year (in dollars per share) | $ 22.42 | $ 21 | $ 18.54 | ||
DSUs | Directors | |||||
Shares | |||||
Stock price (in dollars per share) | $ 31.70 | ||||
Additional disclosures | |||||
Amount of compensation cost to be recognized | $ 600 | ||||
Period over which cost will be recognized | 1 year | ||||
Pulaski | RSU | |||||
Shares | |||||
Converted units from Pulaski | 53,004 | ||||
Weighted-Average Grant Date Fair Value | |||||
Converted units from Pulaski | $ 14.25 | ||||
First Community 2016 Equity Incentive Plan | RSU | Members of management | |||||
Shares | |||||
Granted (in shares) | 12,545 | ||||
First Community 2016 Equity Incentive Plan | DSUs | Directors | |||||
Shares | |||||
Granted (in shares) | 1,500 | ||||
2010 Equity Incentive Plan | RSU | Members of management | |||||
Shares | |||||
Granted (in shares) | 152,926 | ||||
2010 Equity Incentive Plan | RSU | Chairman | |||||
Shares | |||||
Granted (in shares) | 7,100 | ||||
Stock price (in dollars per share) | $ 31.70 | ||||
Additional disclosures | |||||
Compensation expense recognized | $ 200 | ||||
Period over which cost will be recognized | 5 years | ||||
Vesting percentage (as a percent) | 100.00% | ||||
2010 Equity Incentive Plan | DSUs | Directors | |||||
Shares | |||||
Granted (in shares) | 17,500 | ||||
2010 Equity Incentive Plan | DSUs | Advisory Directors | |||||
Shares | |||||
Granted (in shares) | 1,500 |
Transactions with Related Par_3
Transactions with Related Parties (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Analysis of the changes in loans to related parties | |
Balance at beginning of year | $ 46,915 |
Change in relationship | (5,891) |
New loans/advances | 4,795 |
Repayments | (13,025) |
Balance at end of year | 32,794 |
Directors and executive officers | |
Analysis of the changes in loans to related parties | |
Total unused commitments | $ 20,300 |
Outstanding Commitments and C_3
Outstanding Commitments and Contingent Liabilities (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Lease Commitments | |||
Rent expense under operating leases | $ 2,400 | $ 3,700 | $ 2,700 |
Projected minimum rental payments under the terms of leases | |||
2,019 | 1,716 | ||
2,020 | 1,571 | ||
2,021 | 1,019 | ||
2,022 | 795 | ||
2,023 | 503 | ||
Thereafter | 1,189 | ||
Total | 6,793 | ||
Commitments to extend credit | |||
Credit Commitments and Contingencies | |||
Financial instruments whose contract amounts represent credit risk | 1,398,483 | 1,300,294 | |
Standby letters of credit | |||
Credit Commitments and Contingencies | |||
Financial instruments whose contract amounts represent credit risk | $ 32,156 | $ 37,231 |
Derivative Financial Instrume_3
Derivative Financial Instruments (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Interest Rate Lock Commitments | |||
Derivative Financial Instruments | |||
Aggregate notional amount | $ 27,200 | $ 51,700 | |
Forward Sales Commitments | |||
Derivative Financial Instruments | |||
Aggregate notional amount | 48,600 | 139,700 | |
Gross gains and losses on derivative assets and liabilities recorded in Consolidated Statements of Income | |||
Net gains (losses) | (380) | 1,474 | $ 487 |
Forward Sales Commitments | Non-interest income | |||
Gross gains and losses on derivative assets and liabilities recorded in Consolidated Statements of Income | |||
Gross gains | 3,494 | 14,724 | 25,270 |
Forward Sales Commitments | Non-interest expense | |||
Gross gains and losses on derivative assets and liabilities recorded in Consolidated Statements of Income | |||
Gross (losses) | (3,874) | (13,250) | $ (24,783) |
Interest rate lock commitments and forward sales commitments | Other assets | |||
Fair values of derivative assets and liabilities recorded in consolidated balance sheets | |||
Fair value recorded in other assets | 624 | 675 | |
Interest rate lock commitments and forward sales commitments | Other liabilities | |||
Fair values of derivative assets and liabilities recorded in consolidated balance sheets | |||
Fair value recorded in other liabilities | 1,205 | 2,148 | |
Interest rate swap | |||
Derivative Financial Instruments | |||
Aggregate notional amount | 243,700 | 161,300 | |
Variable rate, commercial loans that are supported by the interest rate swap contracts | 121,800 | 80,700 | |
Derivative cash pledged | 1,000 | 2,000 | |
Derivative securities pledged | 400 | ||
Interest rate swap | Non-interest income | |||
Gross gains and losses on derivative assets and liabilities recorded in Consolidated Statements of Income | |||
Gross gains | 1,176 | 262 | |
Interest rate swap | Non-interest expense | |||
Gross gains and losses on derivative assets and liabilities recorded in Consolidated Statements of Income | |||
Gross (losses) | (1,176) | (262) | |
Interest rate swap | Other assets | |||
Fair values of derivative assets and liabilities recorded in consolidated balance sheets | |||
Fair value recorded in other assets | 1,438 | 262 | |
Interest rate swap | Other liabilities | |||
Fair values of derivative assets and liabilities recorded in consolidated balance sheets | |||
Fair value recorded in other liabilities | $ 1,438 | $ 262 |
Fair Value Measurements - Gener
Fair Value Measurements - General Disclosures (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Financial assets and financial liabilities measured at fair value | ||
Transfers between levels of fair value hierarchy | $ 0 | $ 0 |
Securities available for sale | 697,685,000 | 872,682,000 |
Securities equity investments | 6,169,000 | 5,378,000 |
Loans held for sale | 25,895,000 | 94,848,000 |
Derivative assets | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other assets | 2,062,000 | |
Derivative liabilities | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other liabilities | 2,643,000 | |
U.S. Treasury securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 25,411,000 | 60,348,000 |
Obligations of U.S. government corporations and agencies | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 52,342,000 | 103,665,000 |
Obligations of states and political subdivisions | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 170,044,000 | 280,199,000 |
Commercial mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 1,942,000 | |
Residential mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 315,748,000 | 397,436,000 |
Corporate debt securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 132,198,000 | 31,034,000 |
Level 2 | Derivative assets | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other assets | 2,062,000 | |
Level 2 | Derivative liabilities | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other liabilities | 2,643,000 | |
Recurring basis | ||
Financial assets and financial liabilities measured at fair value | ||
Securities equity investments | 6,169,000 | 5,378,000 |
Loans held for sale | 25,895,000 | 94,848,000 |
Recurring basis | Derivative assets | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other assets | 937,000 | |
Recurring basis | Derivative liabilities | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other liabilities | 2,410,000 | |
Recurring basis | U.S. Treasury securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 25,411,000 | 60,348,000 |
Recurring basis | Obligations of U.S. government corporations and agencies | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 52,342,000 | 103,665,000 |
Recurring basis | Obligations of states and political subdivisions | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 170,044,000 | 280,199,000 |
Recurring basis | Commercial mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 1,942,000 | |
Recurring basis | Residential mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 315,748,000 | 397,436,000 |
Recurring basis | Corporate debt securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 132,198,000 | 31,034,000 |
Recurring basis | Level 1 | ||
Financial assets and financial liabilities measured at fair value | ||
Securities equity investments | 6,169,000 | 5,378,000 |
Recurring basis | Level 2 | ||
Financial assets and financial liabilities measured at fair value | ||
Loans held for sale | 25,895,000 | 94,848,000 |
Recurring basis | Level 2 | Derivative assets | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other assets | 937,000 | |
Recurring basis | Level 2 | Derivative liabilities | ||
Financial assets and financial liabilities measured at fair value | ||
Fair value recorded in other liabilities | 2,410,000 | |
Recurring basis | Level 2 | U.S. Treasury securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 25,411,000 | 60,348,000 |
Recurring basis | Level 2 | Obligations of U.S. government corporations and agencies | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 52,342,000 | 103,665,000 |
Recurring basis | Level 2 | Obligations of states and political subdivisions | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 170,044,000 | 280,199,000 |
Recurring basis | Level 2 | Commercial mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 1,942,000 | |
Recurring basis | Level 2 | Residential mortgage-backed securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | 315,748,000 | 397,436,000 |
Recurring basis | Level 2 | Corporate debt securities | ||
Financial assets and financial liabilities measured at fair value | ||
Securities available for sale | $ 132,198,000 | $ 31,034,000 |
Fair Value Measurements - Addit
Fair Value Measurements - Additional Quantitative Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Impaired loans | $ 50,182 | $ 41,837 |
Non-recurring basis | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Impaired loans | 10,999 | 1,313 |
OREO | 55 | |
Bank property held for sale | 1,832 | |
Non-recurring basis | Level 3 | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Impaired loans | 10,999 | 1,313 |
OREO | 55 | |
Bank property held for sale | $ 1,832 | |
Non-recurring basis | Level 3 | Appraisal of collateral | Maximum | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (100.00%) | |
Non-recurring basis | Level 3 | Appraisal of collateral | Weighted Average | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (24.10%) | |
Non-recurring basis | Level 3 | Appraisal of collateral | Impaired loans | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Impaired loans | $ 10,999 | $ 1,313 |
Non-recurring basis | Level 3 | Appraisal of collateral | Impaired loans | Minimum | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (3.30%) | (20.30%) |
Non-recurring basis | Level 3 | Appraisal of collateral | Impaired loans | Maximum | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (100.00%) | (100.00%) |
Non-recurring basis | Level 3 | Appraisal of collateral | OREO | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
OREO | $ 55 | |
Appraisal adjustments (as a percent) | (25.00%) | (100.00%) |
Non-recurring basis | Level 3 | Appraisal of collateral | OREO | Weighted Average | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (65.00%) | (100.00%) |
Non-recurring basis | Level 3 | Appraisal of collateral or real estate listing price | Impaired loans | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (30.80%) | |
Non-recurring basis | Level 3 | Appraisal of collateral or real estate listing price | Bank property held for sale | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Bank property held for sale | $ 1,832 | |
Non-recurring basis | Level 3 | Appraisal of collateral or real estate listing price | Bank property held for sale | Minimum | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | 0.00% | |
Non-recurring basis | Level 3 | Appraisal of collateral or real estate listing price | Bank property held for sale | Weighted Average | ||
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | ||
Appraisal adjustments (as a percent) | (28.30%) |
Fair Value Measurements - Segre
Fair Value Measurements - Segregated by Level of Valuation Inputs (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Financial assets: | ||
Cash and cash equivalents | $ 239,973 | $ 353,272 |
Securities held to maturity | 603,360 | 441,052 |
Portfolio loans, net | 5,517,780 | 5,465,918 |
Mortgage servicing rights | 11,100 | 8,600 |
Financial liabilities: | ||
Short-term borrowings | 220,000 | |
Junior subordinated debt owed to unconsolidated trusts | 71,155 | 71,008 |
Carrying Amount | ||
Financial liabilities: | ||
Time deposits | 1,497,003 | |
Fair Value | ||
Financial liabilities: | ||
Time deposits | 1,482,301 | |
Level 1 | Carrying Amount | ||
Financial assets: | ||
Cash and cash equivalents | 239,973 | 353,272 |
Level 1 | Fair Value | ||
Financial assets: | ||
Cash and cash equivalents | 239,973 | 353,272 |
Level 2 | Carrying Amount | ||
Financial assets: | ||
Securities held to maturity | 608,660 | 443,550 |
Accrued interest receivable | 22,314 | 22,591 |
Financial liabilities: | ||
Deposits | 6,125,965 | |
Securities sold under agreements to repurchase | 185,796 | 304,566 |
Short-term borrowings | 220,000 | |
Long-term debt | 50,000 | 50,000 |
Junior subordinated debt owed to unconsolidated trusts | 71,155 | 71,008 |
Accrued interest payable | 6,568 | 2,581 |
Level 2 | Fair Value | ||
Financial assets: | ||
Securities held to maturity | 603,360 | 441,052 |
Accrued interest receivable | 22,314 | 22,591 |
Financial liabilities: | ||
Deposits | 6,119,135 | |
Securities sold under agreements to repurchase | 185,796 | 304,566 |
Short-term borrowings | 220,000 | |
Long-term debt | 49,873 | 50,000 |
Junior subordinated debt owed to unconsolidated trusts | 65,182 | 71,008 |
Accrued interest payable | 6,568 | 2,581 |
Level 3 | Carrying Amount | ||
Financial assets: | ||
Portfolio loans, net | 5,517,780 | 5,465,918 |
Mortgage servicing rights | 3,315 | 3,680 |
Other servicing rights | 781 | 280 |
Level 3 | Fair Value | ||
Financial assets: | ||
Portfolio loans, net | 5,473,063 | 5,361,406 |
Mortgage servicing rights | 11,051 | 8,635 |
Other servicing rights | 1,443 | 901 |
Level 3 | Senior notes | Carrying Amount | ||
Financial liabilities: | ||
Long-term debt | 39,539 | 39,404 |
Level 3 | Senior notes | Fair Value | ||
Financial liabilities: | ||
Long-term debt | 39,452 | 39,104 |
Level 3 | Subordinated debt | Carrying Amount | ||
Financial liabilities: | ||
Long-term debt | 59,147 | 64,715 |
Level 3 | Subordinated debt | Fair Value | ||
Financial liabilities: | ||
Long-term debt | $ 58,186 | $ 64,350 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Net income per share calculations for basic and diluted methods | |||||||||||
Net income available to common stockholders (in dollars) | $ 98,928 | $ 62,726 | $ 49,694 | ||||||||
Shares: | |||||||||||
Weighted average common shares outstanding | 48,854,000 | 42,685,000 | 35,081,000 | ||||||||
Dilutive effect of outstanding options, warrants and restricted stock units as determined by the application of the treasury stock method (in shares) | 361,000 | 441,000 | 332,000 | ||||||||
Weighted average common shares outstanding, as adjusted for diluted earnings per share calculation | 49,215,000 | 43,126,000 | 35,413,000 | ||||||||
Basic earnings per common share (in dollars per share) | $ 0.52 | $ 0.55 | $ 0.51 | $ 0.45 | $ 0.25 | $ 0.41 | $ 0.43 | $ 0.40 | $ 2.02 | $ 1.47 | $ 1.42 |
Diluted earnings per common share (in dollars per share) | $ 0.51 | $ 0.55 | $ 0.51 | $ 0.45 | $ 0.25 | $ 0.41 | $ 0.43 | $ 0.39 | $ 2.01 | $ 1.45 | $ 1.40 |
Stock options | |||||||||||
Anti-dilutive securities excluded from the calculation of common stock equivalents | |||||||||||
Number of anti-dilutive securities (in shares) | 75,387 | ||||||||||
Warrants | |||||||||||
Anti-dilutive securities excluded from the calculation of common stock equivalents | |||||||||||
Number of anti-dilutive securities (in shares) | 191,278 | 191,278 | |||||||||
RSU | |||||||||||
Anti-dilutive securities excluded from the calculation of common stock equivalents | |||||||||||
Number of anti-dilutive securities (in shares) | 172,571 | 9,425 |
Operating Segments and Relate_4
Operating Segments and Related Information (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2018USD ($) | Sep. 30, 2018USD ($) | Jun. 30, 2018USD ($) | Mar. 31, 2018USD ($) | Dec. 31, 2017USD ($) | Sep. 30, 2017USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2018USD ($)segment | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Operating Segments and Related Information | |||||||||||
Number of reportable segments | segment | 3 | ||||||||||
Number of operating segments | segment | 3 | ||||||||||
Goodwill | $ 267,685 | $ 269,346 | $ 267,685 | $ 269,346 | |||||||
Total Assets | 7,702,357 | 7,860,640 | 7,702,357 | 7,860,640 | |||||||
Net interest income | 60,503 | $ 60,774 | $ 60,372 | $ 59,757 | 63,046 | $ 55,941 | $ 42,366 | $ 42,013 | 241,406 | 203,366 | $ 154,660 |
Non-interest income: | 22,852 | 21,853 | 22,802 | 22,486 | 23,561 | 20,837 | 20,062 | 20,014 | 89,993 | 84,474 | 75,169 |
Non-interest expense: | 48,769 | 45,929 | 47,305 | 51,040 | 53,100 | 46,939 | 36,768 | 37,619 | 193,043 | 174,426 | 147,862 |
Income before income taxes | 34,181 | 35,940 | 33,611 | 30,195 | 30,698 | 28,345 | 25,160 | 23,908 | 133,927 | 108,111 | 76,417 |
Net income: | 25,290 | $ 26,859 | $ 24,862 | $ 21,917 | 12,293 | $ 18,784 | $ 16,479 | $ 15,170 | 98,928 | 62,726 | 49,694 |
Banking | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 246,999 | 248,660 | 246,999 | 248,660 | |||||||
Remittance Processing | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 8,992 | 8,992 | 8,992 | 8,992 | |||||||
Wealth Management | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 11,694 | 11,694 | 11,694 | 11,694 | |||||||
Operating segments | Banking | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 246,999 | 248,660 | 246,999 | 248,660 | |||||||
Total Assets | 7,656,709 | 7,809,738 | 7,656,709 | 7,809,738 | |||||||
Net interest income | 248,291 | 208,184 | 156,374 | ||||||||
Non-interest income: | 43,197 | 47,524 | 41,816 | ||||||||
Non-interest expense: | 154,455 | 139,521 | 117,293 | ||||||||
Income before income taxes | 132,604 | 110,884 | 75,347 | ||||||||
Net income: | 97,369 | 65,704 | 48,691 | ||||||||
Operating segments | Remittance Processing | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 8,992 | 8,992 | 8,992 | 8,992 | |||||||
Total Assets | 39,278 | 34,646 | 39,278 | 34,646 | |||||||
Net interest income | 67 | 60 | 55 | ||||||||
Non-interest income: | 15,876 | 12,137 | 11,554 | ||||||||
Non-interest expense: | 10,749 | 8,704 | 8,668 | ||||||||
Income before income taxes | 5,194 | 3,493 | 2,941 | ||||||||
Net income: | 3,710 | 2,007 | 1,758 | ||||||||
Operating segments | Wealth Management | |||||||||||
Operating Segments and Related Information | |||||||||||
Goodwill | 11,694 | 11,694 | 11,694 | 11,694 | |||||||
Total Assets | 20,992 | 32,077 | 20,992 | 32,077 | |||||||
Net interest income | 327 | 321 | 266 | ||||||||
Non-interest income: | 31,621 | 27,270 | 23,563 | ||||||||
Non-interest expense: | 19,283 | 17,079 | 16,484 | ||||||||
Income before income taxes | 12,665 | 10,512 | 7,345 | ||||||||
Net income: | 9,372 | 6,229 | 4,388 | ||||||||
Other | |||||||||||
Operating Segments and Related Information | |||||||||||
Total Assets | $ (14,622) | $ (15,821) | (14,622) | (15,821) | |||||||
Net interest income | (7,279) | (5,199) | (2,035) | ||||||||
Non-interest income: | (701) | (2,457) | (1,764) | ||||||||
Non-interest expense: | 8,556 | 9,122 | 5,417 | ||||||||
Income before income taxes | (16,536) | (16,778) | (9,216) | ||||||||
Net income: | $ (11,523) | $ (11,214) | $ (5,143) |
Parent Company Only Financial_3
Parent Company Only Financial Information - Balance Sheets (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 |
ASSETS | ||||
Cash and due from subsidiary banks | $ 128,838 | $ 118,383 | ||
Securities equity investments | 6,169 | 5,378 | ||
Investments in subsidiaries: | ||||
Premises and equipment, net | 117,672 | 116,913 | ||
Other assets | 48,043 | 55,973 | ||
Total assets | 7,702,357 | 7,860,640 | ||
Liabilities: | ||||
Senior notes, net of unamortized issuance costs | 39,539 | 39,404 | ||
Subordinated notes, net of unamortized issuance costs | 59,147 | 64,715 | ||
Junior subordinated debentures owed to unconsolidated trusts | 71,155 | 71,008 | ||
Other liabilities | 52,435 | 49,979 | ||
Total liabilities | 6,707,393 | 6,925,637 | ||
Total stockholders’ equity | 994,964 | 935,003 | $ 594,314 | $ 373,186 |
Total liabilities and stockholders’ equity | 7,702,357 | 7,860,640 | ||
Parent | ||||
ASSETS | ||||
Cash and due from subsidiary banks | 72,007 | 54,946 | ||
Securities equity investments | 6,162 | 836 | ||
Investments in subsidiaries: | ||||
Banks | 1,088,710 | 1,012,396 | ||
Non-bank | 26,319 | |||
Premises and equipment, net | 67 | 41 | ||
Other assets | 6,782 | 23,692 | ||
Total assets | 1,173,728 | 1,118,230 | ||
Liabilities: | ||||
Senior notes, net of unamortized issuance costs | 39,539 | 39,404 | ||
Subordinated notes, net of unamortized issuance costs | 59,147 | 64,715 | ||
Junior subordinated debentures owed to unconsolidated trusts | 71,155 | 71,008 | ||
Other liabilities | 8,923 | 8,100 | ||
Total liabilities | 178,764 | 183,227 | ||
Total stockholders’ equity | 994,964 | 935,003 | ||
Total liabilities and stockholders’ equity | $ 1,173,728 | $ 1,118,230 |
Parent Company Only Financial_4
Parent Company Only Financial Information - Statements of Income (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Dividends from subsidiaries: | |||||||||||
Security gains, net | $ 331 | $ 1,143 | $ 1,232 | ||||||||
Other income | 9,919 | 7,886 | 4,336 | ||||||||
Expense: | |||||||||||
Salaries, wages and employee benefits | 107,844 | 95,633 | 78,397 | ||||||||
Interest expense | $ 13,811 | $ 11,987 | $ 9,953 | $ 8,876 | $ 7,801 | $ 6,578 | $ 3,643 | $ 2,914 | 44,627 | 20,936 | 10,229 |
Income tax benefit | (8,891) | (9,081) | (8,749) | (8,278) | (18,405) | (9,561) | (8,681) | (8,738) | (34,999) | (45,385) | (26,723) |
Distributions less than (in excess of) net income of subsidiaries: | |||||||||||
Net income | $ 25,290 | $ 26,859 | $ 24,862 | $ 21,917 | $ 12,293 | $ 18,784 | $ 16,479 | $ 15,170 | 98,928 | 62,726 | 49,694 |
Parent | |||||||||||
Dividends from subsidiaries: | |||||||||||
Non-bank before Busey Trust merger | 17,000 | 4,000 | 4,000 | ||||||||
Interest income | 747 | 264 | |||||||||
Security gains, net | 2,322 | ||||||||||
Other income | 8,096 | 6,890 | 5,664 | ||||||||
Total operating income | 28,165 | 11,154 | 18,364 | ||||||||
Expense: | |||||||||||
Salaries, wages and employee benefits | 13,624 | 11,398 | 8,879 | ||||||||
Interest expense | 8,026 | 5,464 | 2,035 | ||||||||
Operating expense | 6,051 | 7,060 | 3,967 | ||||||||
Total expense | 27,701 | 23,922 | 14,881 | ||||||||
Income (loss) before income tax benefit and equity in undistributed (in excess of) net income of subsidiaries | 464 | (12,768) | 3,483 | ||||||||
Income tax benefit | 5,013 | 5,553 | 4,073 | ||||||||
Income (loss) before equity in undistributed (in excess of) net income of subsidiaries | 5,477 | (7,215) | 7,556 | ||||||||
Distributions less than (in excess of) net income of subsidiaries: | |||||||||||
Banks | 103,309 | 68,635 | 41,980 | ||||||||
Non-bank before Busey Trust merger | (9,858) | 1,306 | 158 | ||||||||
Net income | $ 98,928 | $ 62,726 | 49,694 | ||||||||
Pulaski | Parent | |||||||||||
Dividends from subsidiaries: | |||||||||||
Before bank merger | $ 8,700 |
Parent Company Only Financial_5
Parent Company Only Financial Information - Statements of Cash Flows (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Cash Flows from Operating Activities | |||
Net income | $ 98,928 | $ 62,726 | $ 49,694 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||
Net security gains | (331) | (1,143) | (1,232) |
Stock-based compensation | 3,721 | 2,752 | 1,803 |
Changes in assets and liabilities: | |||
Decrease (increase) in other assets | 4,097 | 8,423 | (407) |
Increase (decrease) in other liabilities | 2,195 | (4,193) | (6,288) |
Net cash provided by (used in) operating activities | 202,547 | 253,358 | (20,894) |
Cash Flows from Investing Activities | |||
Purchases of premises and equipment | (11,618) | (14,980) | (8,991) |
Net cash (used in) provided by investing activities | (55,350) | (293,850) | 149,743 |
Cash Flows from Financing Activities | |||
Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock-based compensation | (1,208) | (2,274) | (809) |
Cash dividends paid | (39,010) | (30,707) | (22,748) |
Repayment of subordinated debt | (5,500) | ||
Proceeds from issuance of senior and subordinated debt | 49,186 | ||
Proceeds from stock options exercised | 392 | 906 | 4 |
Common stock issuance costs | (365) | (246) | |
Net cash (used in) provided by financing activities | (260,496) | 227,058 | (281,423) |
Net increase in cash and due from subsidiary banks | (113,299) | 186,566 | (152,574) |
Parent | |||
Cash Flows from Operating Activities | |||
Net income | 98,928 | 62,726 | 49,694 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||
Depreciation and amortization | 212 | 428 | 198 |
Distributions less than net income of subsidiaries | (93,451) | (69,940) | (42,138) |
Net security gains | (2,322) | ||
Stock-based compensation | 3,721 | 2,752 | 1,803 |
Changes in assets and liabilities: | |||
Decrease (increase) in other assets | 13,985 | (1,105) | 1,057 |
Increase (decrease) in other liabilities | 1,361 | (2,703) | (3,690) |
Net cash provided by (used in) operating activities | 22,434 | (7,842) | 6,924 |
Cash Flows from Investing Activities | |||
Net cash (outlay) received for business acquisition | (61,371) | 602 | |
Purchases of premises and equipment | (46) | (3) | |
Net cash (used in) provided by investing activities | (46) | (61,371) | 599 |
Cash Flows from Financing Activities | |||
Proceeds from charter amendment with subsidiary bank | 40,000 | 40,000 | 30,000 |
Value of shares surrendered upon vesting to satisfy tax withholding obligations of stock-based compensation | (817) | (1,414) | (809) |
Cash dividends paid | (39,010) | (30,707) | (22,748) |
Repayment of subordinated debt | (5,500) | (9,800) | |
Proceeds from issuance of senior and subordinated debt | 98,312 | ||
Proceeds from stock options exercised | 626 | ||
Common stock issuance costs | (365) | (246) | |
Net cash (used in) provided by financing activities | (5,327) | 96,652 | 6,197 |
Net increase in cash and due from subsidiary banks | 17,061 | 27,439 | 13,720 |
Cash and cash equivalents, beginning of period | 54,946 | 27,507 | 13,787 |
Cash and cash equivalents, ending of period | $ 72,007 | $ 54,946 | $ 27,507 |
Unaudited Interim Financial D_3
Unaudited Interim Financial Data (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Mar. 31, 2018 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Unaudited Interim Financial Data | |||||||||||
Total interest income | $ 74,314 | $ 72,761 | $ 70,325 | $ 68,633 | $ 70,847 | $ 62,519 | $ 46,009 | $ 44,927 | $ 286,033 | $ 224,302 | $ 164,889 |
Total interest expense | 13,811 | 11,987 | 9,953 | 8,876 | 7,801 | 6,578 | 3,643 | 2,914 | 44,627 | 20,936 | 10,229 |
Net interest income | 60,503 | 60,774 | 60,372 | 59,757 | 63,046 | 55,941 | 42,366 | 42,013 | 241,406 | 203,366 | 154,660 |
Provision for loan losses | 405 | 758 | 2,258 | 1,008 | 2,809 | 1,494 | 500 | 500 | 4,429 | 5,303 | 5,550 |
Total non-interest income | 22,852 | 21,853 | 22,802 | 22,486 | 23,561 | 20,837 | 20,062 | 20,014 | 89,993 | 84,474 | 75,169 |
Total non-interest expense | 48,769 | 45,929 | 47,305 | 51,040 | 53,100 | 46,939 | 36,768 | 37,619 | 193,043 | 174,426 | 147,862 |
Income before income taxes | 34,181 | 35,940 | 33,611 | 30,195 | 30,698 | 28,345 | 25,160 | 23,908 | 133,927 | 108,111 | 76,417 |
Income taxes | 8,891 | 9,081 | 8,749 | 8,278 | 18,405 | 9,561 | 8,681 | 8,738 | 34,999 | 45,385 | 26,723 |
Net income | $ 25,290 | $ 26,859 | $ 24,862 | $ 21,917 | $ 12,293 | $ 18,784 | $ 16,479 | $ 15,170 | $ 98,928 | $ 62,726 | $ 49,694 |
Basic earnings per share (in dollars per share) | $ 0.52 | $ 0.55 | $ 0.51 | $ 0.45 | $ 0.25 | $ 0.41 | $ 0.43 | $ 0.40 | $ 2.02 | $ 1.47 | $ 1.42 |
Diluted earnings per share (in dollars per share) | $ 0.51 | $ 0.55 | $ 0.51 | $ 0.45 | $ 0.25 | $ 0.41 | $ 0.43 | $ 0.39 | $ 2.01 | $ 1.45 | $ 1.40 |