CHAMPAIGN, Ill., April 23, 2024 (GLOBE NEWSWIRE) -- First Busey Corporation (NASDAQ:BUSE)

Net Income of $26.2 million

Diluted EPS of $0.46

FIRST QUARTER 2024 HIGHLIGHTS

Adjusted net income¹ of $26.5 million, or $0.47 per diluted common share
Net interest margin¹ increased by 5 basis points during the first quarter of 2024 to 2.79%
Executed a two-part balance sheet repositioning expected to be both capital and earnings accretive
Adjusted noninterest income¹ of $33.9 million, or 30.9% of operating revenue²
Record high revenue for FirsTech during the first quarter of 2024, and second-best quarter in Wealth Management division history
Received regulatory and shareholder approvals needed to finalize the acquisition of Merchants & Manufacturers Bank Corporation and its wholly owned subsidiary Merchants & Manufacturers Bank, which was completed on April 1, 2024
Tangible book value per common share¹ of $16.84 at March 31, 2024, compared to $16.62 at December 31, 2023, and $15.14 at March 31, 2023, a year-over-year increase of 11.2%
Tangible common equity¹ increased to 8.12% of tangible assets at March 31, 2024, compared to 7.75% at December 31, 2023, and 7.05% at March 31, 2023

For additional information, please refer to the 1Q24 Earnings Investor Presentation

MESSAGE FROM OUR CHAIRMAN & CEO

First Quarter Financial Results

Net income for First Busey Corporation ("Busey," "Company," "we," "us," or "our") was $26.2 million for the first quarter of 2024, or $0.46 per diluted common share, compared to $25.7 million, or $0.46 per diluted common share, for the fourth quarter of 2023, and $36.8 million, or $0.65 per diluted common share, for the first quarter of 2023. Adjusted net income¹ was $26.5 million, or $0.47 per diluted common share, for the first quarter of 2024, compared to $29.1 million, or $0.52 per diluted common share, for the fourth quarter of 2023, and $36.8 million, or $0.65 per diluted common share, for the first quarter of 2023. Annualized return on average assets and annualized return on average tangible common equity¹ were 0.88% and 11.43%, respectively, for the first quarter of 2024. Annualized adjusted return on average assets¹ and annualized adjusted return on average tangible common equity¹ were 0.89% and 11.56%, respectively, for the first quarter of 2024.

Pre-provision net revenue¹ was $46.4 million for the first quarter of 2024, compared to $32.9 million for the fourth quarter of 2023 and $47.9 million for the first quarter of 2023. Pre-provision net revenue to average assets¹ was 1.55% for the first quarter of 2024, compared to 1.06% for the fourth quarter of 2023, and 1.58% for the first quarter of 2023. The $13.5 million increase in pre-provision net revenue in the first quarter, compared to the fourth quarter, was primarily the result of a $7.5 million gain on sale of mortgage servicing rights realized in connection with our strategic two-part balance sheet repositioning completed during the first quarter of 2024, as well as a decrease of $4.2 million in noninterest expense.

Adjusted pre-provision net revenue¹ was $38.6 million for the first quarter of 2024, compared to $40.2 million for the fourth quarter of 2023 and $49.5 million for the first quarter of 2023. Adjusted pre-provision net revenue to average assets¹ was 1.29% for the first quarter of 2024, compared to 1.30% for the fourth quarter of 2023 and 1.64% for the first quarter of 2023.

Our fee-based businesses continue to add revenue diversification. Total noninterest income was $35.0 million for the first quarter of 2024, compared to $31.5 million for the fourth quarter of 2023 and $31.8 million for the first quarter of 2023. Adjusted noninterest income¹ was $33.9 million, or 30.9% of operating revenue², during the first quarter of 2024, compared to $30.8 million, or 28.5% of total operating revenue, for the fourth quarter of 2023 and $32.5 million, or 27.4% of total operating revenue for the first quarter of 2023. Wealth management fees and payment technology solutions contributed $15.5 million and $5.7 million, respectively, to our consolidated noninterest income for the first quarter of 2024, representing 60.7% of noninterest income on a combined basis.

Busey views certain non-operating items, including acquisition-related and other restructuring charges, as adjustments to net income reported under U.S. generally accepted accounting principles ("GAAP"). Non-operating pretax adjustments for acquisition and other restructuring charges in the first quarter of 2024 were $0.4 million. Busey believes that the following non-GAAP measures facilitate the assessment of its financial results and peer comparability: pre-provision net revenue, adjusted pre-provision net revenue, pre-provision net revenue to average assets, adjusted pre-provision net revenue to average assets, adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, return on average tangible common equity, adjusted return on average tangible common equity, further adjusted net income, further adjusted diluted earnings per share, adjusted net interest income, adjusted net interest margin, adjusted noninterest income, adjusted noninterest expense, adjusted core expense, efficiency ratio, adjusted efficiency ratio, adjusted core efficiency ratio, tangible book value per common share, tangible common equity, tangible common equity to tangible assets, core deposits, and core deposits to total deposits. A reconciliation of these non-GAAP measures is included in tabular form at the end of this release (see "Non-GAAP Financial Information").

We have effectively managed our noninterest expense during a time of decades-high inflation and have been purposeful in our efforts to rationalize our expense base given our economic outlook and our view on the future of banking. Noninterest expense was $70.8 million in the first quarter of 2024, compared to $75.0 million in the fourth quarter of 2023 and $70.4 million in the first quarter of 2023. Adjusted noninterest expense¹, which excludes the amortization of intangible assets and acquisition and restructuring related expenses, was $68.0 million in the first quarter of 2024, compared to $68.3 million in the fourth quarter of 2023 and $67.7 million in the first quarter of 2023. Throughout 2024, we expect to continue to prudently manage our expenses.

Acquisition of Merchants and Manufacturers Bank Corporation Completed April 1, 2024

Effective April 1, 2024, Busey completed its previously announced acquisition (the "Merger") of Merchants and Manufacturers Bank Corporation, an Illinois corporation ("M&M"), pursuant to an Agreement and Plan of Merger, dated November 27, 2023, between Busey and M&M (the "Merger Agreement"). Upon completion of the Merger, each share of M&M common stock converted to the right to receive, at the election of each stockholder and subject to proration and adjustment, either (1) $117.74 in cash ("Cash Election"), (2) 5.7294 shares of Busey common stock ("Share Election"), or (3) mixed consideration of $34.55 in cash and 4.0481 shares of Busey common stock ("Mixed Election").

Most of the M&M common stockholders who submitted an election form by the election deadline made the Share Election to receive their Merger consideration solely in the form of shares of Busey common stock. As a result of the elections of M&M common stockholders, and in accordance with the proration and adjustment provisions of the Merger Agreement, the Merger consideration paid to M&M common stockholders was comprised of an aggregate of approximately 1,429,304 shares of Busey common stock and an aggregate of approximately $12.2 million in cash, allocated as follows for each share of M&M stock: (1) $117.74 in cash for the Cash Election, (2) $5.3966 in cash and 5.4668 shares of Busey common stock for the Share Election, and (3) $34.55 in cash and 4.0481 shares of Busey common stock for the Mixed Election. Pursuant to the terms of the Merger Agreement, M&M common stockholders that did not make an election or submit a properly completed election form by the election deadline of March 29, 2024, received cash consideration of $117.74 for each share of M&M common stock held. No fractional shares were issued in the Merger. Fractional shares were paid in cash at the rate of $23.32 per share.

Busey incurred one-time acquisition-related expenses of $0.3 million in the first quarter of 2024.

Late in the second quarter of 2024, M&M Bank will be merged with and into Busey Bank (the "Bank Merger"). At the time of the Bank Merger, M&M Bank's banking centers will become banking centers of Busey Bank, except for M&M's banking center located at 990 Essington Rd., Joliet, Illinois, which is expected to be closed in connection with the Bank Merger. This partnership adds M&M's Life Equity Loan^® products to Busey's existing suite of services and expands Busey's presence in the Chicago Metropolitan Statistical Area.

Busey executed a two-part balance sheet repositioning strategy

During the first quarter of 2024, Busey sold the mortgage servicing rights on approximately $923.5 million of one- to four-family mortgage loans for an estimated pre-tax gain of $7.5 million, which enabled us to sell available-for-sale investment securities with a book value of approximately $108.2 million for a pre-tax loss of $6.8 million with no resulting impact to tangible capital.

At the time of the sale, the securities sold yielded a weighted average rate of 1.98% and had a weighted-average life of 2.3 years. Proceeds from the repositioning were deposited into an interest-bearing account at the Federal Reserve yielding 5.40%. Busey anticipates reinvesting the proceeds into higher yielding organic growth opportunities over time.

The increased net interest spread as a result of the two-part repositioning is expected to increase net interest income by approximately $3.3 million on an annualized basis and improve the net interest margin run rate by 3 basis points. In addition, execution of these transactions further bolsters Busey's liquidity position and balance sheet flexibility, while also strengthening its capital position.

In combination, the gain generated from the sale of mortgage servicing rights and the loss generated from the sale of securities had an immediate positive impact on consolidated stockholders' equity and book value per share. Risk-based regulatory capital ratios increased modestly as a result of the repositioning proceeds rotating into lower risk-weighted assets. Busey expects the above transactions to be accretive to capital and earnings per share in future periods.

Busey's Conservative Banking Strategy

Busey's financial strength is built on a long-term conservative operating approach. That focus will not change now or in the future.

The quality of our core deposit franchise is a critical value driver of our institution. Our granular deposit base continues to position us well and as of March 31, 2024, our estimated uninsured and uncollateralized deposits³ percentage was 29%, and 96.7% of our deposits were core deposits¹. Our retail deposit base was comprised of more than 253,000 accounts with an average balance of $22 thousand and an average tenure of 16.6 years as of March 31, 2024. Our commercial deposit base was comprised of more than 33,000 accounts with an average balance of $98 thousand and an average tenure of 12.4 years as of March 31, 2024. We have sufficient on- and off-balance sheet liquidity to manage deposit fluctuations and the liquidity needs of our customers.

Asset quality remains strong by both Busey's historical and current industry trends. Non-performing assets increased to $17.6 million during the first quarter of 2024, still representing only 0.15% of total assets. Busey's results for the first quarter of 2024 include a $5.0 million provision expense for credit losses and a $0.7 million provision release for unfunded commitments. The allowance for credit losses was $91.6 million as of March 31, 2024, representing 1.21% of total portfolio loans outstanding, and 521.6% of non-performing loans. Busey recorded net charge offs of $5.2 million in the first quarter of 2024. The increase in non-performing assets and provision expense for credit losses during the first quarter of 2024, as well as the majority of the net charge-offs, were primarily in connection with a single commercial credit relationship. As of March 31, 2024, our commercial real estate loan portfolio of investor-owned office properties within Central Business District⁴ areas remained low at $4.7 million. Our credit performance continues to reflect our highly diversified, conservatively underwritten loan portfolio, which has been originated predominantly to established customers with tenured relationships with our company.

The strength of our balance sheet is also reflected in our capital foundation. In the first quarter of 2024, Common Equity Tier 1 and Total Capital to Risk Weighted Assets ratios⁵ increased to 13.45% and 17.95%, respectively. In fact, our regulatory capital ratios continue to provide a buffer of more than $540 million above levels required to be designated well-capitalized. Our Tangible Common Equity ratio¹ increased to 8.12% during the first quarter of 2024, compared to 7.75% for the fourth quarter of 2023 and 7.05% for the first quarter of 2023. Busey's tangible book value per common share¹ increased to $16.84 at March 31, 2024, from $16.62 at December 31, 2023 and $15.14 at March 31, 2023, reflecting an 11.2% year-over-year increase. During the first quarter of 2024, we paid a common share dividend of $0.24.

Community Banking

Busey's focus has always been—and will always be—on doing the right thing for our Pillars: our associates, customers, communities, and shareholders. This commitment is the defining aspect of our culture, a vision that is brought to life each day by associates throughout our organization who understand the importance of exceeding customer needs and bettering our vibrant communities. The Busey Impact Report features that purposeful action and civic responsibility. To view the latest Busey Impact Report, visit busey.com/impact.

As we build upon Busey's forward momentum, we are grateful for the opportunities to consistently earn the business of our customers, based on the contributions of our talented associates and the continued support of our loyal shareholders. We are excited to welcome our M&M colleagues into the Busey family and feel confident that the transaction and our continued efforts will lead to attractive financial returns in future periods.

		Van A. Dukeman
		Chairman and Chief Executive Officer
		First Busey Corporation


SELECTED FINANCIAL HIGHLIGHTS *(unaudited)*
(dollars in thousands, except per share amounts)

	Three Months Ended
	March 31, 2024			December 31, 2023			March 31, 2023
EARNINGS & PER SHARE AMOUNTS
Net income	$	26,225		$	25,749		$	36,786
Diluted earnings per common share		0.46			0.46			0.65
Cash dividends paid per share		0.24			0.24			0.24
Pre-provision net revenue^{1, 2}		46,373			32,909			47,918
Operating revenue³		109,677			107,888			118,321

Net income by operating segments:
Banking		26,492			25,164			36,835
FirsTech		86			325			(38	)
Wealth Management		4,998			4,233			4,858

AVERAGE BALANCES
Cash and cash equivalents	$	594,193		$	608,647		$	223,196
Investment securities		2,907,144			2,995,223			3,359,985
Loans held for sale		4,833			1,679			1,650
Portfolio loans		7,599,316			7,736,010			7,710,876
Interest-earning assets		10,999,903			11,229,326			11,180,562
Total assets		12,024,208			12,308,491			12,263,718

Noninterest bearing deposits		2,708,586			2,827,696			3,272,745
Interest-bearing deposits		7,330,105			7,545,234			6,637,405
Total deposits		10,038,691			10,372,930			9,910,150

Securities sold under agreements to repurchase and federal funds purchased		178,659			182,735			230,351
Interest-bearing liabilities		7,831,655			8,054,663			7,614,930
Total liabilities		10,748,484			11,106,074			11,092,899
Stockholders' equity - common		1,275,724			1,202,417			1,170,819
Tangible common equity²		922,710			846,948			807,465

PERFORMANCE RATIOS
Pre-provision net revenue to average assets^{1, 2, 4}		1.55	%		1.06	%		1.58	%
Return on average assets⁴		0.88	%		0.83	%		1.22	%
Return on average common equity⁴		8.27	%		8.50	%		12.74	%
Return on average tangible common equity^{2, 4}		11.43	%		12.06	%		18.48	%
Net interest margin^2, 5		2.79	%		2.74	%		3.13	%
Efficiency ratio²		58.13	%		66.89	%		56.93	%
Adjusted noninterest income² as a % of operating revenue³		30.92	%		28.51	%		27.44	%

NON-GAAP FINANCIAL INFORMATION
Adjusted pre-provision net revenue^1, 2	$	38,638		$	40,223		$	49,504
Adjusted net income²		26,531			29,123			36,786
Adjusted diluted earnings per share²		0.47			0.52			0.65
Adjusted pre-provision net revenue to average assets^{2, 4}		1.29	%		1.30	%		1.64	%
Adjusted return on average assets^{2, 4}		0.89	%		0.94	%		1.22	%
Adjusted return on average tangible common equity^{2, 4}		11.56	%		13.64	%		18.48	%
Adjusted net interest margin^2, 5		2.78	%		2.73	%		3.12	%
Adjusted efficiency ratio²		61.70	%		62.98	%		56.93	%

___________________________________________

Net interest income plus noninterest income, excluding securities gains and losses, less noninterest expense.
See "Non-GAAP Financial Information" for reconciliation.
Operating revenue consists of net interest income plus noninterest income excluding securities gains and losses and excluding gain on sale of mortgage servicing rights.
For quarterly periods, measures are annualized.
On a tax-equivalent basis, assuming a federal income tax rate of 21%.


CONDENSED CONSOLIDATED BALANCE SHEETS *(unaudited)*
(dollars in thousands, except per share amounts)

	As of
	March 31, 2024			December 31, 2023			March 31, 2023
ASSETS
Cash and cash equivalents	$	591,071		$	719,581		$	275,569
Debt securities available for sale		1,898,072			2,087,571			2,383,550
Debt securities held to maturity		862,218			872,628			907,559
Equity securities		9,790			9,812			10,915
Loans held for sale		6,827			2,379			2,714

Commercial loans		5,606,241			5,635,048			5,815,703
Retail real estate and retail other loans		1,981,836			2,015,986			1,968,105
Portfolio loans		7,588,077			7,651,034			7,783,808

Allowance for credit losses		(91,562	)		(91,740	)		(91,727	)
Premises and equipment		121,506			122,594			126,515
Goodwill and other intangible assets, net		351,455			353,864			361,567
Right of use asset		10,590			11,027			12,291
Other assets		539,414			544,665			571,794
Total assets	$	11,887,458		$	12,283,415		$	12,344,555

LIABILITIES & STOCKHOLDERS' EQUITY
Liabilities
Noninterest bearing deposits	$	2,784,338		$	2,834,655		$	3,173,783
Interest checking, savings, and money market deposits		5,598,675			5,637,227			5,478,715
Time deposits		1,577,178			1,819,274			1,148,671
Total deposits		9,960,191			10,291,156			9,801,169

Securities sold under agreements to repurchase		147,175			187,396			210,977
Short-term borrowings		—			12,000			615,881
Long-term debt		223,100			240,882			249,245
Junior subordinated debt owed to unconsolidated trusts		72,040			71,993			71,855
Lease liability		10,896			11,308			12,515
Other liabilities		191,405			196,699			184,355
Total liabilities		10,604,807			11,011,434			11,145,997

Stockholders' equity
Retained earnings		248,412			237,197			191,924
Accumulated other comprehensive income (loss)		(222,190	)		(218,803	)		(245,784	)
Other¹		1,256,429			1,253,587			1,252,418
Total stockholders' equity		1,282,651			1,271,981			1,198,558
Total liabilities & stockholders' equity	$	11,887,458		$	12,283,415		$	12,344,555

SHARE AND PER SHARE AMOUNTS
Book value per common share	$	23.19		$	23.02		$	21.68
Tangible book value per common share²	$	16.84		$	16.62		$	15.14
Ending number of common shares outstanding		55,300,008			55,244,119			55,294,455

___________________________________________

Net balance of common stock ($0.001 par value), additional paid-in capital, and treasury stock.
See "Non-GAAP Financial Information" for reconciliation.


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS *(unaudited)*
(dollars in thousands, except per share amounts)

	Three Months Ended
	March 31, 2024			December 31, 2023		March 31, 2023
INTEREST INCOME
Interest and fees on loans	$	99,325		$	101,425	$	89,775
Interest on investment securities		19,937			20,634		20,342
Other interest income		6,471			6,641		988
Total interest income	$	125,733		$	128,700	$	111,105

INTEREST EXPENSE
Interest on deposits	$	43,968		$	45,409	$	14,740
Interest on securities sold under agreements to repurchase and federal funds purchased		1,372			1,431		1,222
Interest on short-term borrowings		232			248		4,822
Interest on long-term debt		3,405			3,475		3,551
Junior subordinated debt owed to unconsolidated trusts		989			1,004		913
Total interest expense	$	49,966		$	51,567	$	25,248

Net interest income	$	75,767		$	77,133	$	85,857
Provision for credit losses		5,038			455		953
Net interest income after provision for credit losses	$	70,729		$	76,678	$	84,904

NONINTEREST INCOME
Wealth management fees	$	15,549		$	13,715	$	14,797
Fees for customer services		7,056			7,484		6,819
Payment technology solutions		5,709			5,420		5,315
Mortgage revenue		746			218		288
Income on bank owned life insurance		1,419			1,019		1,652
Net securities gains (losses)		(6,375	)		761		(616	)
Other noninterest income		10,896			2,899		3,593
Total noninterest income	$	35,000		$	31,516	$	31,848

NONINTEREST EXPENSE
Salaries, wages, and employee benefits	$	42,090		$	42,730	$	40,331
Data processing expense		6,550			6,236		5,640
Net occupancy expense		4,720			4,318		4,762
Furniture and equipment expense		1,813			1,694		1,746
Professional fees		2,253			2,574		2,058
Amortization of intangible assets		2,409			2,479		2,729
Interchange expense		1,611			1,355		1,853
FDIC insurance		1,400			1,167		1,502
Other operating expenses		7,923			12,426		9,782
Total noninterest expense	$	70,769		$	74,979	$	70,403

Income before income taxes	$	34,960		$	33,215	$	46,349
Income taxes		8,735			7,466		9,563
Net income	$	26,225		$	25,749	$	36,786

SHARE AND PER SHARE AMOUNTS
Basic earnings per common share	$	0.47		$	0.46	$	0.66
Diluted earnings per common share	$	0.46		$	0.46	$	0.65
Average common shares outstanding		55,416,589			55,403,662		55,397,989
Diluted average common shares outstanding		56,406,500			56,333,033		56,179,606

BALANCE SHEET STRENGTH

Our balance sheet remains a source of strength. Total assets were $11.89 billion as of March 31, 2024, compared to $12.28 billion as of December 31, 2023, and $12.34 billion as of March 31, 2023.

As has been our practice, we remain steadfast in our conservative approach to underwriting and disciplined approach to pricing, particularly given our outlook for the economy in the coming quarters, and this approach has impacted loan growth as predicted. Portfolio loans totaled $7.59 billion at March 31, 2024, compared to $7.65 billion at December 31, 2023, and $7.78 billion at March 31, 2023. The $63.0 million decline in portfolio loans during the first quarter of 2024 resulted from lower new origination volume.

Average portfolio loans were $7.60 billion for the first quarter of 2024, compared to $7.74 billion for the fourth quarter of 2023 and $7.71 billion for the first quarter of 2023. Average interest-earning assets were $11.00 billion for the first quarter of 2024, compared to $11.23 billion for the fourth quarter of 2023, and $11.18 billion for the first quarter of 2023.

Total deposits were $9.96 billion at March 31, 2024, compared to $10.29 billion at December 31, 2023, and $9.80 billion at March 31, 2023. Average deposits were $10.04 billion for the first quarter of 2024, compared to $10.37 billion for the fourth quarter of 2023 and $9.91 billion for the first quarter of 2023. Deposit fluctuations over the last several quarters were driven by a number of elements, including (1) seasonal factors, including ordinary course public fund flows and fluctuations in the normal course of business operations of certain core commercial customers, (2) the macroeconomic environment, including prevailing interest rates and anticipated future Federal Open Market Committee ("FOMC") rate moves, as well as inflationary pressures, (3) depositors moving some funds to accounts at competitors offering above-market rates, including state-sponsored investment programs that provide rates in excess of where we can borrow in the wholesale marketplace, and (4) deposits moving within the Busey ecosystem from deposit accounts to our wealth management group. Furthermore, during the first quarter of 2024, we moved $129.7 million of wealth management client funds that had previously been swept into interest-bearing money market accounts at Busey Bank back to money market investments managed by the Wealth Management division. At the time those funds were moved, they were carrying a weighted average interest rate of 5.44%. Core deposits¹ accounted for 96.7% of total deposits as of March 31, 2024. Cost of deposits was 1.76% in the first quarter of 2024, which represents an increase of 2 basis points from the fourth quarter of 2023. Excluding time deposits, Busey's cost of deposits was 1.32% in the first quarter of 2024, an increase of 1 basis point from the fourth quarter of 2023. Spot rates on total deposit costs, including noninterest bearing deposits, decreased by 9 basis points from 1.76% at December 31, 2023, to 1.67% at March 31, 2024. Spot rates on interest bearing deposits decreased by 11 basis points from 2.43% at December 31, 2023 to 2.32% at March 31, 2024.

During the first quarter of 2024 Busey paid off its term loan, which consisted of both short-term borrowings and long-term debt. Short term borrowings were zero at March 31, 2024, compared to $12.0 million at December 31, 2023, and $615.9 million at March 31, 2023. We had no borrowings from the FHLB at the end of the fourth quarter of 2023 or the first quarter of 2024, compared to $603.9 million at the end of the first quarter of 2023. We have sufficient on- and off-balance sheet liquidity⁶ to manage deposit fluctuations and the liquidity needs of our customers. As of March 31, 2024, our available sources of on- and off-balance sheet liquidity totaled $6.60 billion. We increased deposit campaigns starting in the first quarter of 2023 to attract term funding and savings accounts at a lower rate than our marginal cost of funds. In addition, we instituted a company-wide incentive campaign to drive new customer account openings. New certificate of deposit production in the first quarter of 2024 had a weighted average term of 8.7 months at a rate of 3.26%, 218 basis points below our average marginal wholesale funding cost during the quarter. In total, our deposit initiatives contributed $286 million of retail deposit growth over the last twelve months. Furthermore, our balance sheet liquidity profile continues to be aided by the cash flows we expect from our relatively short-duration securities portfolio. Those cash flows were $90.1 million in the first quarter of 2024. For the remainder of 2024, cash flows from our securities portfolio are expected to be approximately $239.0 million with a current book yield of 2.04%.

ASSET QUALITY

Credit quality continues to be strong. Loans 30-89 days past due totaled $7.4 million as of March 31, 2024, compared to $5.8 million as of December 31, 2023, and $5.5 million as of March 31, 2023. Non-performing loans were $17.6 million as of March 31, 2024, compared to $7.8 million as of December 31, 2023, and $15.2 million as of March 31, 2023. The increase in non-performing loans during the first quarter of 2024 can be substantially attributed to a single commercial credit relationship. Continued disciplined credit management resulted in non-performing loans as a percentage of portfolio loans of 0.23% as of March 31, 2024, 0.10% as of December 31, 2023, and 0.20% as of March 31, 2023. Non-performing assets were 0.15% of total assets for first quarter of 2024, compared to 0.06% for the fourth quarter of 2023 and 0.13% for the first quarter of 2023. Our total classified assets increased to $105.4 million at March 31, 2024, from $72.3 million at December 31, 2023, and $103.9 million at March 31, 2023. Our ratio of classified assets to total capital and reserves remains low by historical standards, at 7.2% as of March 31, 2024, compared to 5.0% as of December 31, 2023, and 7.3% as of March 31, 2023.

Net charge-offs were $5.2 million for the first quarter of 2024, compared to $0.4 million for the fourth quarter of 2023, and $0.8 million for the first quarter of 2023. The increase in the first quarter of 2024 was limited to the single commercial credit relationship mentioned above. The allowance as a percentage of portfolio loans was 1.21% as of March 31, 2024, compared to 1.20% as of December 31, 2023, and 1.18% as of March 31, 2023. The allowance as a percentage of non-performing loans was 521.6% as of March 31, 2024, compared to 1,173.7% as of December 31, 2023, and 602.9% as of March 31, 2023.

Busey maintains a well-diversified loan portfolio and, as a matter of policy and practice, limits concentration exposure in any particular loan segment.


ASSET QUALITY *(unaudited)*
(dollars in thousands)

	As of
	March 31, 2024			December 31, 2023			March 31, 2023
Total assets	$	11,887,458		$	12,283,415		$	12,344,555
Portfolio loans		7,588,077			7,651,034			7,783,808
Loans 30 – 89 days past due		7,441			5,779			5,472
Non-performing loans:
Non-accrual loans		17,465			7,441			14,714
Loans 90+ days past due and still accruing		88			375			500
Non-performing loans	$	17,553		$	7,816		$	15,214
Non-performing loans, segregated by geography:
Illinois / Indiana	$	13,553		$	3,715		$	10,416
Missouri		3,746			3,836			4,103
Florida		254			265			695
Other non-performing assets		65			125			759
Non-performing assets	$	17,618		$	7,941		$	15,973

Allowance for credit losses	$	91,562		$	91,740		$	91,727

RATIOS
Non-performing loans to portfolio loans		0.23	%		0.10	%		0.20	%
Non-performing assets to total assets		0.15	%		0.06	%		0.13	%
Non-performing assets to portfolio loans and other non-performing assets		0.23	%		0.10	%		0.21	%
Allowance for credit losses to portfolio loans		1.21	%		1.20	%		1.18	%
Allowance for credit losses as a percentage of non-performing loans		521.63	%		1,173.75	%		602.91	%

NET CHARGE OFFS (RECOVERIES) AND PROVISION EXPENSE (RELEASE) *(unaudited)*
(dollars in thousands)

	Three Months Ended
	March 31, 2024		December 31, 2023		March 31, 2023
Net charge-offs (recoveries)	$	5,216	$	425	$	834
Provision expense (release)		5,038		455		953

NET INTEREST MARGIN AND NET INTEREST INCOME

Net interest margin¹ was 2.79% for the first quarter of 2024, compared to 2.74% for the fourth quarter of 2023 and 3.13% for the first quarter of 2023. Excluding purchase accounting accretion, adjusted net interest margin¹ was 2.78% for the first quarter of 2024, compared to 2.73% in the fourth quarter of 2023 and 3.12% in the first quarter of 2023. Net interest income was $75.8 million in the first quarter of 2024, compared to $77.1 million in the fourth quarter of 2023 and $85.9 million in the first quarter of 2023.

The FOMC raised rates by a total of 525 basis points since the onset of the current FOMC tightening cycle that began in the first quarter of 2022, with no further increases during the first quarter of 2024. Rising rates initially have a positive impact on net interest margin, as assets, in particular commercial loans, reprice more quickly and to a greater extent than liabilities. As deposit and funding costs increase in response to the tightening rate cycle, and we experience deposit migration into higher cost offerings and funding alternatives, some of the net interest margin expansion is reversed, which we began to experience in the first quarter of 2023. As lower yielding securities and loans continue to mature or renew at higher current market rates, expansion in asset yields has outpaced any remaining lagged pressure on funding costs. Our deposit cost of funds peaked in the beginning of the first quarter of 2024, and we have been able to reduce interest expense by offering lower CD specials as well as applying rate management on higher exception priced non-maturity deposit products. We have also begun to benefit from recent actions taken to proactively bolster our net interest margin, including the targeted repositionings completed in both the fourth quarter of 2023 and the first quarter of 2024, the reversal of the wealth management sweep accounts, and the pay down of our outstanding term debt at the holding company. The collective benefit of these actions on a full run-rate basis will not be realized until the second quarter of 2024. Components of the 5 basis point increase in net interest margin¹ during the first quarter of 2024 include:

Increased loan portfolio yield, offset by lower average balances, contributed +5 basis points
Increased securities loss trade interest income contributed +3 basis points
Reduced non-maturity deposit funding costs contributed +2 basis points
Increased time deposit funding costs contributed -2 basis points
Reduced cash and securities portfolio yield contributed -2 basis points
Reduced impact from swaps and decreased purchase accounting contributed -1 basis point

Based on our most recent Asset Liability Management Committee ("ALCO") model, a +100 basis point parallel rate shock is expected to increase net interest income by 2.1% over the subsequent twelve-month period. Market competition for deposits continues and deposit betas are likely to rise marginally during the first half of 2024, which is factored into our ALCO model and margin forecast. Busey continues to evaluate off-balance sheet hedging and balance sheet restructuring strategies as well as embedding rate protection in our asset originations to provide stabilization to net interest income in lower rate environments. Time deposit specials and retail incentive campaigns continue to provide sufficient funding flows and we maintained excess earning cash levels throughout the quarter. Since the onset of the current FOMC tightening cycle that began in the first quarter of 2022, our cumulative interest-bearing non-maturity deposit beta has been 36%. Our cycle-to-date total deposit beta has been 32% through March 31, 2024. Deposit betas are calculated based on an average federal funds rate of 5.50% during the first quarter of 2024, representing no change from the average federal funds rate for the fourth quarter of 2023.

NONINTEREST INCOME

Noninterest income was $35.0 million for the first quarter of 2024, as compared to $31.5 million for the fourth quarter of 2023 and $31.8 million for the first quarter of 2023. Excluding the impact of the mortgage servicing rights sale and net securities gains and losses, adjusted noninterest income¹ was $33.9 million or 30.9% of operating revenue, during the first quarter of 2024, compared to $30.8 million, or 28.5% of total operating revenue, for the fourth quarter of 2023 and $32.5 million, or 27.4% of total operating revenue, for the first quarter of 2023.

Consolidated wealth management fees were $15.5 million for the first quarter of 2024, compared to $13.7 million for the fourth quarter of 2023 and $14.8 million for the first quarter of 2023. On a segment basis, Wealth Management generated $15.7 million in revenue during the first quarter of 2024, a 5.3% increase over the $14.9 million reported in the first quarter of 2023. The Wealth Management operating segment generated net income of $5.0 million in first quarter of 2024, compared to $4.2 million in the fourth quarter of 2023 and $4.9 million in the first quarter of 2023. Busey's Wealth Management division ended the first quarter of 2024 with $12.76 billion in assets under care, compared to $12.14 billion at the end of the fourth quarter of 2023 and $11.21 billion at the end of the first quarter of 2023. Our portfolio management team continues to focus on long-term returns and managing risk in the face of volatile markets and has outperformed its blended benchmark⁷ over the last three and five years.

Payment technology solutions revenue was $5.7 million for the first quarter of 2024, compared to $5.4 million for the fourth quarter of 2023 and $5.3 million for the first quarter of 2023. Excluding intracompany eliminations, the FirsTech operating segment generated revenue of $6.0 million during the first quarter of 2024, compared to $5.8 million in the fourth quarter of 2023 and $5.7 million in the first quarter of 2023. First quarter of 2024 results marked a new record high reported quarterly revenue for the FirsTech operating segment. The FirsTech operating segment generated net income of $0.1 million for the first quarter of 2024, compared to $0.3 million fourth quarter of 2023 and an insignificant amount of net losses of in the first quarter of 2023.

Revenues from wealth management fees and payment technology solutions activities represented 62.7% of Busey's adjusted noninterest income¹ for the quarter ended March 31, 2024, providing a balance to spread-based revenue from traditional banking activities.

Fees for customer services were $7.1 million for the first quarter of 2024, compared to $7.5 million for fourth quarter of 2023 and $6.8 million in the first quarter of 2023.

Net securities losses were $6.4 million for the first quarter of 2024, which were comprised of $6.8 million in realized net losses as a result of our targeted balance sheet repositioning during the quarter, and $0.4 million in unrealized gains on equity securities.

Other noninterest income was $10.9 million in the first quarter of 2024, compared to $2.9 million in the fourth quarter of 2023 and $3.6 million in the first quarter of 2023. Other noninterest income for the first quarter of 2024 included $7.5 million in gains realized on the sale of mortgage servicing rights in connection with our strategic two-part balance sheet repositioning completed during the first quarter of 2024, and $1.3 million in gains on venture capital investments.

OPERATING EFFICIENCY

Noninterest expense was $70.8 million in the first quarter of 2024, compared to $75.0 million in the fourth quarter of 2023 and $70.4 million for the first quarter of 2023. The efficiency ratio¹ was 58.1% for the first quarter of 2024, compared to 66.9% for the fourth quarter of 2023, and 56.9% for the first quarter of 2023. Busey remains focused on expense discipline.

Noteworthy components of noninterest expense are as follows:

Salaries, wages, and employee benefits expenses were $42.1 million in the first quarter of 2024, compared to $42.7 million in the fourth quarter of 2023 and $40.3 million in the first quarter of 2023. Busey recorded $0.1 million of non-operating salaries, wages, and employee benefit expenses in the first quarter of 2024, compared to $3.8 million in the fourth quarter of 2023 and none in the first quarter of 2023. Our associate-base consisted of 1,464 full-time equivalents as of March 31, 2024, compared to 1,479 as of December 31, 2023, and 1,473 as of March 31, 2023.
Data processing expense was $6.6 million in the first quarter of 2024, compared to $6.2 million in the fourth quarter of 2023 and $5.6 million in the first quarter of 2023. Busey recorded $0.1 million of non-operating data processing expenses in the first quarter of 2024, compared to none in the fourth and first quarters of 2023. Busey continues to make investments in technology enhancements and continues to experience inflation-driven price increases.
Professional fees were $2.3 million in the first quarter of 2024, compared to $2.6 million in the fourth quarter of 2023 and $2.1 million in the first quarter of 2023. Busey recorded $0.1 million of non-operating professional fees in the first quarter of 2024, as compared to $0.4 million in the fourth quarter of 2023 and none in the first quarter of 2023.
Amortization of intangible assets was $2.4 million in the first quarter of 2024, compared to $2.5 million in the fourth quarter of 2023 and $2.7 million in the first quarter of 2023.
FDIC insurance expense was $1.4 million in the first quarter of 2024, compared to $1.2 million in the fourth quarter of 2023 and $1.5 million in the first quarter of 2023.
Other operating expenses were $7.9 million for the first quarter of 2024, compared to $12.4 million in the fourth quarter of 2023 and $9.8 million in the first quarter of 2023. In connection with Busey's adoption of ASU 2023-02 on January 1, 2024, Busey began recording amortization of New Markets Tax Credits as income tax expense instead of other operating expense, which resulted in a decrease to other operating expenses of $2.3 million compared to the fourth quarter of 2023, and $2.2 million compared to the first quarter of 2023. Further changes in other operating expenses are attributable to multiple items, including the provision for unfunded commitments, sales of other real estate owned, marketing, and business development expenses.

Busey's effective tax rate for the first quarter of 2024 was 25.0%, which was lower than the combined federal and state statutory rate of approximately 28.0% due to tax exempt interest income, such as municipal bond interest, bank owned life insurance income, and investments in various federal and state tax credits. The effective tax rate was higher in the first quarter of 2024 compared to previous quarters due to the adoption of ASU 2023-02 in January 2024. ASU 2023-02 allows entities to elect to account for equity investments made primarily for the purpose of receiving income tax credits using the proportional amortization method, regardless of the tax credit program through which the investment earns income tax credits if certain conditions are met. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of income tax expense as opposed to being presented on a gross basis on the income statement as a component of noninterest expense and income tax expense.

CAPITAL STRENGTH

Busey's strong capital levels, coupled with its earnings, have allowed the Company to provide a steady return to its stockholders through dividends. On April 26, 2024, Busey will pay a cash dividend of $0.24 per common share to stockholders of record as of April 19, 2024. Busey has consistently paid dividends to its common stockholders since the bank holding company was organized in 1980.

As of March 31, 2024, Busey continued to exceed the capital adequacy requirements necessary to be considered "well-capitalized" under applicable regulatory guidelines. Busey's Common Equity Tier 1 ratio is estimated⁵ to be 13.45% at March 31, 2024, compared to 13.09% at December 31, 2023, and 12.18% at March 31, 2023. Our Total Capital to Risk Weighted Assets ratio is estimated⁵ to be 17.95% at March 31, 2024, compared to 17.44% at December 31, 2023, and 16.40% at March 31, 2023.

Busey's tangible common equity¹ was $937.6 million at March 31, 2024, compared to $925.0 million at December 31, 2023, and $845.3 million at March 31, 2023. Tangible common equity¹ represented 8.12% of tangible assets at March 31, 2024, compared to 7.75% at December 31, 2023, and 7.05% at March 31, 2023. Busey's tangible book value per common share¹ increased to $16.84 at March 31, 2024, from $16.62 at December 31, 2023 and $15.14 at March 31, 2023, reflecting an 11.2% year-over-year increase. The ratios of tangible common equity to tangible assets¹ and tangible book value per common share have been impacted by the fair market valuation adjustment of Busey's securities portfolio as a result of the current rate environment, which is reflected in the accumulated other comprehensive income (loss) component of shareholder's equity.

1Q24 EARNINGS INVESTOR PRESENTATION

For additional information on Busey's financial condition and operating results, please refer to the 1Q24 Earnings Investor Presentation furnished via Form 8-K on April 23, 2024, in connection with this earnings release.

CORPORATE PROFILE

As of March 31, 2024, First Busey Corporation (NASDAQ:BUSE) was a $11.89 billion financial holding company headquartered in Champaign, Illinois.

Busey Bank, a wholly-owned bank subsidiary of First Busey Corporation, had total assets of $11.86 billion as of March 31, 2024, and is headquartered in Champaign, Illinois. Busey Bank currently has 58 banking centers, with 21 in Central Illinois markets, 13 in suburban Chicago markets, 20 in the St. Louis Metropolitan Statistical Area, three in Southwest Florida, and one in Indianapolis. More information about Busey Bank can be found at busey.com.

Through Busey's Wealth Management division, the Company provides a full range of asset management, investment, brokerage, fiduciary, philanthropic advisory, tax preparation, and farm management services to individuals, businesses, and foundations. Assets under care totaled $12.76 billion as of March 31, 2024. More information about Busey's Wealth Management services can be found at busey.com/wealth-management.

Busey Bank's wholly-owned subsidiary, FirsTech, specializes in the evolving financial technology needs of small and medium-sized businesses, highly regulated enterprise industries, and financial institutions. FirsTech provides comprehensive and innovative payment technology solutions, including online, mobile, and voice-recognition bill payments; money and data movement; merchant services; direct debit services; lockbox remittance processing for payments made by mail; and walk-in payments at retail agents. Additionally, FirsTech simplifies client workflows through integrations enabling support with billing, reconciliation, bill reminders, and treasury services. More information about FirsTech can be found at firstechpayments.com.

For the first time, Busey was named among the World's Best Banks for 2024 by Forbes, earning a spot on the list among 68 U.S. banks and 403 worldwide. Additionally, Busey Bank was honored to be named among America's Best Banks by Forbes magazine for the third consecutive year. Ranked 40th overall in 2024, Busey was the second-ranked bank headquartered in Illinois of the six that made this year's list and the highest-ranked of those with more than $10 billion in assets. Busey is humbled to be named among the 2023 Best Banks to Work For by American Banker, the 2023 Best Places to Work in Money Management by Pensions and Investments, the 2023 Best Places to Work in Illinois by Daily Herald Business Ledger, and the 2023 Best Companies to Work For in Florida by Florida Trend magazine. We are honored to be consistently recognized globally, nationally and locally for our engaged culture of integrity and commitment to community development.

For more information about us, visit busey.com.

Category: Financial

Source: First Busey Corporation

Contacts:

Jeffrey D. Jones, Chief Financial Officer

217-365-4130

NON-GAAP FINANCIAL INFORMATION

This earnings release contains certain financial information determined by methods other than GAAP. Management uses these non-GAAP measures, together with the related GAAP measures, in analysis of Busey's performance and in making business decisions, as well as for comparison to Busey's peers. Busey believes the adjusted measures are useful for investors and management to understand the effects of certain non-core and non-recurring noninterest items and provide additional perspective on Busey's performance over time.

Below is a reconciliation to what management believes to be the most directly comparable GAAP financial measures—specifically, net interest income, total noninterest income, net security gains and losses, and total noninterest expense in the case of pre-provision net revenue, adjusted pre-provision net revenue, pre-provision net revenue to average assets, and adjusted pre-provision net revenue to average assets; net income in the case of adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, average tangible common equity, return on average tangible common equity, adjusted return on average tangible common equity; net income and net security gains and losses in the case of further adjusted net income and further adjusted diluted earnings per share; net interest income in the case of adjusted net interest income and adjusted net interest margin; net interest income, total noninterest income, and total noninterest expense in the case of adjusted noninterest income, adjusted noninterest expense, noninterest expense excluding non-operating adjustments, adjusted core expense, efficiency ratio, adjusted efficiency ratio, and adjusted core efficiency ratio; total assets and goodwill and other intangible assets in the case of tangible assets; total stockholders' equity in the case of tangible book value per common share; total assets and total stockholders' equity in the case of tangible common equity and tangible common equity to tangible assets; and total deposits in the case of core deposits and core deposits to total deposits.

These non-GAAP disclosures have inherent limitations and are not audited. They should not be considered in isolation or as a substitute for operating results reported in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Tax effected numbers included in these non-GAAP disclosures are based on estimated statutory rates or effective rates as appropriate.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Pre-Provision Net Revenue, Adjusted Pre-Provision Net Revenue, Pre-Provision Net Revenue to Average Assets, and Adjusted Pre-Provision Net Revenue to Average Assets
(dollars in thousands)

		Three Months Ended
		March 31, 2024			December 31, 2023			March 31, 2023
PRE-PROVISION NET REVENUE
Net interest income		$	75,767		$	77,133		$	85,857
Total noninterest income			35,000			31,516			31,848
Net security (gains) losses			6,375			(761	)		616
Total noninterest expense			(70,769	)		(74,979	)		(70,403	)
Pre-provision net revenue			46,373			32,909			47,918
Non-GAAP adjustments:
Acquisition and other restructuring expenses			408			4,237			—
Provision for unfunded commitments			(678	)		818			(635	)
Amortization of New Markets Tax Credits			—			2,259			2,221
Gain on sale of mortgage service rights			(7,465	)		—			—
Adjusted pre-provision net revenue		$	38,638		$	40,223		$	49,504

Pre-provision net revenue, annualized	[a]	$	186,511		$	130,563		$	194,334
Adjusted pre-provision net revenue, annualized	[b]		155,401			159,580			200,766
Average total assets	[c]		12,024,208			12,308,491			12,263,718

Reported: Pre-provision net revenue to average assets¹	[a÷c]		1.55	%		1.06	%		1.58	%
Adjusted: Pre-provision net revenue to average assets¹	[b÷c]		1.29	%		1.30	%		1.64	%

___________________________________________

Annualized measure.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Return on Average Assets, Average Tangible Common Equity, Return on Average Tangible Common Equity, and Adjusted Return on Average Tangible Common Equity
(dollars in thousands, except per share amounts)

		Three Months Ended
		March 31, 2024			December 31, 2023			March 31, 2023
NET INCOME ADJUSTED FOR NON-OPERATING ITEMS
Net income	[a]	$	26,225		$	25,749		$	36,786
Non-GAAP adjustments:
Acquisition expenses:
Data processing			100			—			—
Professional fees, occupancy, furniture and fixtures, and other			185			266			—
Other restructuring expenses:
Salaries, wages, and employee benefits			123			3,760			—
Professional fees, occupancy, furniture and fixtures, and other			—			211			—
Related tax benefit¹			(102	)		(863	)		—
Adjusted net income	[b]	$	26,531		$	29,123		$	36,786

DILUTED EARNINGS PER SHARE
Diluted average common shares outstanding	[c]		56,406,500			56,333,033			56,179,606

Reported: Diluted earnings per share	[a÷c]	$	0.46		$	0.46		$	0.65
Adjusted: Diluted earnings per share	[b÷c]	$	0.47		$	0.52		$	0.65

RETURN ON AVERAGE ASSETS
Net income, annualized	[d]	$	105,476		$	102,156		$	149,188
Adjusted net income, annualized	[e]		106,707			115,542			149,188
Average total assets	[f]		12,024,208			12,308,491			12,263,718

Reported: Return on average assets²	[d÷f]		0.88	%		0.83	%		1.22	%
Adjusted: Return on average assets²	[e÷f]		0.89	%		0.94	%		1.22	%

RETURN ON AVERAGE TANGIBLE COMMON EQUITY
Average common equity		$	1,275,724		$	1,202,417		$	1,170,819
Average goodwill and other intangible assets, net			(353,014	)		(355,469	)		(363,354	)
Average tangible common equity	[g]	$	922,710		$	846,948		$	807,465

Reported: Return on average tangible common equity²	[d÷g]		11.43	%		12.06	%		18.48	%
Adjusted: Return on average tangible common equity²	[e÷g]		11.56	%		13.64	%		18.48	%

___________________________________________

Tax benefits were calculated by multiplying acquisition expenses and other restructuring expenses by the effective tax rate for each period. Effective tax rates used in this calculation were 25.0% for the three months ended March 31, 2024, 20.4% for the three months ended December 31, 2023, and 20.6% for the three months ended March 31, 2023.
Annualized measure.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Further Adjusted Net Income and Further Adjusted Diluted Earnings Per Share
(dollars in thousands, except per share amounts)

		Three Months Ended
		March 31, 2024			December 31, 2023			March 31, 2023
Adjusted net income¹	[a]	$	26,531		$	29,123		$	36,786
Further non-GAAP adjustments:
Net securities (gains) losses			6,375			(761	)		616
Gain on sale of mortgage servicing rights			(7,465	)		—			—
Tax effect for further non-GAAP adjustments²			272			171			(127	)
Tax effected further non-GAAP adjustments³			(818	)		(590	)		489
Further adjusted net income³	[b]	$	25,713		$	28,533		$	37,275

Diluted average common shares outstanding	[c]		56,406,500			56,333,033			56,179,606

Adjusted: Diluted earnings per share	[a÷c]	$	0.47		$	0.52		$	0.65
Further Adjusted: Diluted earnings per share³	[b÷c]	$	0.46		$	0.51		$	0.66

___________________________________________

Adjusted net income is a non-GAAP measure. See the table on the previous page for a reconciliation to the nearest GAAP measure.
Tax effects for further non-GAAP adjustments were calculated by multiplying further non-GAAP adjustments by the effective income tax rates for the periods indicated. Effective tax rates were 25.0%, 22.5%, and 20.6% for the three months ended March 31, 2024, December 31, 2023, and March 31, 2023, respectively.
Tax-effected measure.

Adjusted Net Interest Income and Adjusted Net Interest Margin
(dollars in thousands)

		Three Months Ended
		March 31, 2024			December 31, 2023			March 31, 2023
Net interest income		$	75,767		$	77,133		$	85,857
Non-GAAP adjustments:
Tax-equivalent adjustment¹			449			501			558
Tax-equivalent net interest income			76,216			77,634			86,415
Purchase accounting accretion related to business combinations			(204	)		(384	)		(403	)
Adjusted net interest income		$	76,012		$	77,250		$	86,012

Tax-equivalent net interest income, annualized	[a]	$	306,539		$	308,004		$	350,461
Adjusted net interest income, annualized	[b]		305,719			306,481			348,826
Average interest-earning assets	[c]		10,999,903			11,229,326			11,180,562

Reported: Net interest margin²	[a÷c]		2.79	%		2.74	%		3.13	%
Adjusted: Net interest margin²	[b÷c]		2.78	%		2.73	%		3.12	%

___________________________________________

Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.
Annualized measure.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Noninterest Expense Excluding Amortization of Intangible Assets, Adjusted Noninterest Expense, Adjusted Core Expense, Noninterest Expense Excluding Non-operating Adjustments, Efficiency Ratio, Adjusted Efficiency Ratio, and Adjusted Core Efficiency Ratio
(dollars in thousands)

		Three Months Ended
		March 31, 2024			December 31, 2023			March 31, 2023
Net interest income		$	75,767		$	77,133		$	85,857
Non-GAAP adjustments:
Tax-equivalent adjustment¹			449			501			558
Tax-equivalent net interest income	[a]		76,216			77,634			86,415

Total noninterest income			35,000			31,516			31,848
Non-GAAP adjustments:
Net security (gains) losses			6,375			(761	)		616
Noninterest income excluding net securities gains and losses	[b]		41,375			30,755			32,464
Further adjustments:
Gain on sale of mortgage servicing rights			(7,465	)		—			—
Adjusted noninterest income	[c]	$	33,910		$	30,755		$	32,464

Tax-equivalent revenue	[d = a+b]	$	117,591		$	108,389		$	118,879
Adjusted Tax-equivalent revenue	[e = a+c]	$	110,126		$	108,389		$	118,879

Total noninterest expense		$	70,769		$	74,979		$	70,403
Non-GAAP adjustments:
Amortization of intangible assets	[f]		(2,409	)		(2,479	)		(2,729	)
Noninterest expense excluding amortization of intangible assets	[g]		68,360			72,500			67,674
Non-operating adjustments:
Salaries, wages, and employee benefits			(123	)		(3,760	)		—
Data processing			(100	)		—			—
Professional fees, occupancy, furniture and fixtures, and other			(185	)		(477	)		—
Adjusted noninterest expense	[h]		67,952			68,263			67,674
Provision for unfunded commitments			678			(818	)		635
Amortization of New Markets Tax Credits			—			(2,259	)		(2,221	)
Adjusted core expense	[i]	$	68,630		$	65,186		$	66,088

Noninterest expense, excluding non-operating adjustments	[h-f]	$	70,361		$	70,742		$	70,403

Reported: Efficiency ratio	[g÷d]		58.13	%		66.89	%		56.93	%
Adjusted: Efficiency ratio	[h÷e]		61.70	%		62.98	%		56.93	%
Adjusted: Core efficiency ratio	[i÷e]		62.32	%		60.14	%		55.59	%

___________________________________________

Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Tangible Book Value and Tangible Book Value Per Common Share
(dollars in thousands, except per share amounts)

		As of
		March 31, 2024			December 31, 2023			March 31, 2023
Total stockholders' equity		$	1,282,651		$	1,271,981		$	1,198,558
Non-GAAP adjustments:
Goodwill and other intangible assets, net			(351,455	)		(353,864	)		(361,567	)
Tangible book value	[a]	$	931,196		$	918,117		$	836,991

Ending number of common shares outstanding	[b]		55,300,008			55,244,119			55,294,455

Tangible book value per common share	[a÷b]	$	16.84		$	16.62		$	15.14

Tangible Assets, Tangible Common Equity, and Tangible Common Equity to Tangible Assets
(dollars in thousands)

		As of
		March 31, 2024			December 31, 2023			March 31, 2023
Total assets		$	11,887,458		$	12,283,415		$	12,344,555
Non-GAAP adjustments:
Goodwill and other intangible assets, net			(351,455	)		(353,864	)		(361,567	)
Tax effect of other intangible assets¹			6,434			6,888			8,335
Tangible assets²	[a]	$	11,542,437		$	11,936,439		$	11,991,323

Total stockholders' equity		$	1,282,651		$	1,271,981		$	1,198,558
Non-GAAP adjustments:
Goodwill and other intangible assets, net			(351,455	)		(353,864	)		(361,567	)
Tax effect of other intangible assets¹			6,434			6,888			8,335
Tangible common equity²	[b]	$	937,630		$	925,005		$	845,326

Tangible common equity to tangible assets²	[b÷a]		8.12	%		7.75	%		7.05	%

___________________________________________

Net of estimated deferred tax liability, calculated using the estimated statutory tax rate of 28%.
Tax-effected measure.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) Core Deposits, Core Deposits to Total Deposits, and Portfolio Loans to Core Deposits
(dollars in thousands)

		As of
		March 31, 2024			December 31, 2023			March 31, 2023
Portfolio loans	[a]	$	7,588,077		$	7,651,034		$	7,783,808

Total deposits	[b]	$	9,960,191		$	10,291,156		$	9,801,169
Non-GAAP adjustments:
Brokered transaction accounts			(6,001	)		(6,001	)		(6,005	)
Time deposits of $250,000 or more			(326,795	)		(386,286	)		(200,898	)
Core deposits	[c]	$	9,627,395		$	9,898,869		$	9,594,266

RATIOS
Core deposits to total deposits	[c÷b]		96.66	%		96.19	%		97.89	%
Portfolio loans to core deposits	[a÷c]		78.82	%		77.29	%		81.13	%

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to Busey's financial condition, results of operations, plans, objectives, future performance, and business. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of Busey's management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "plan," "intend," "estimate," "may," "will," "would," "could," "should" or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and Busey undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond Busey's ability to control or predict, could cause actual results to differ materially from those in any forward-looking statements. These factors include, among others, the following: (1) the strength of the local, state, national, and international economy (including effects of inflationary pressures and supply chain constraints); (2) the economic impact of any future terrorist threats or attacks, widespread disease or pandemics, or other adverse external events that could cause economic deterioration or instability in credit markets (including Russia's invasion of Ukraine and the Israeli-Palestinian conflict); (3) changes in state and federal laws, regulations, and governmental policies concerning Busey's general business (including changes in response to the failures of other banks or as a result of the upcoming 2024 presidential election); (4) changes in accounting policies and practices; (5) changes in interest rates and prepayment rates of Busey's assets (including the impact of the significant rate increases by the Federal Reserve since 2022); (6) increased competition in the financial services sector (including from non-bank competitors such as credit unions and fintech companies) and the inability to attract new customers; (7) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (8) the loss of key executives or associates; (9) changes in consumer spending; (10) unexpected results of acquisitions (including the acquisition of Merchants and Manufacturers Bank Corporation); (11) unexpected outcomes of existing or new litigation, investigations, or inquiries involving Busey (including with respect to Busey's Illinois franchise taxes); (12) fluctuations in the value of securities held in Busey's securities portfolio; (13) concentrations within Busey's loan portfolio, large loans to certain borrowers, and large deposits from certain clients; (14) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (15) the level of non-performing assets on Busey's balance sheets; (16) interruptions involving information technology and communications systems or third-party servicers; (17) breaches or failures of information security controls or cybersecurity-related incidents; and (18) the economic impact of exceptional weather occurrences such as tornadoes, hurricanes, floods, blizzards, and droughts. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

Additional information concerning Busey and its business, including additional factors that could materially affect Busey's financial results, is included in Busey's filings with the Securities and Exchange Commission.

END NOTES

1	See "Non-GAAP Financial Information" for a reconciliation.
2	Operating revenue consists of net interest income plus noninterest income excluding net securities gains and losses and excluding gain on sale of mortgage servicing rights.
3	Estimated uninsured and uncollateralized deposits consist of account balances in excess of the $250 thousand FDIC insurance limit, less intercompany accounts and collateralized accounts (including preferred deposits).
4	Central Business District areas within Busey's footprint include downtown St. Louis, downtown Indianapolis, and downtown Chicago.
5	Capital ratios for the first quarter of 2024 are not yet finalized, and are subject to change.
6	On- and off-balance sheet liquidity is comprised of cash and cash equivalents, debt securities excluding those pledged as collateral, brokered deposits, and Busey's borrowing capacity through its revolving credit facility, the FHLB, the Federal Reserve Bank, and federal funds purchased lines.
7	The blended benchmark consists of 60% MSCI All Country World Index and 40% Bloomberg Intermediate US Government/Credit Total Return Index.

First Busey Corporation Announces 2024 First Quarter Earnings