(To prospectus dated September 21, 2023)
![[MISSING IMAGE: lg_busey-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000314489/000110465925048702/lg_busey-4c.jpg)
8.25% Fixed-Rate Series B Non-Cumulative Perpetual Preferred Stock
| | |
Public offering
price |
| |
Underwriting
discount |
| |
Proceeds to us
(before expenses) |
| |||||||||
Per depositary share
|
| | | $ | 25.00 | | | | | $ | 0.7875 | | | | | $ | 24.2125 | | |
Total(1) | | | | $ | 200,000,000 | | | | | $ | 6,300,000 | | | | | $ | 193,700,000 | | |
|
Piper Sandler
|
| |
Morgan Stanley
|
| |
Keefe, Bruyette & Woods
A Stifel Company
|
|
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-8 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-17 | | | |
| | | | | S-24 | | | |
| | | | | S-27 | | | |
| | | | | S-30 | | | |
| | | | | S-36 | | | |
| | | | | S-39 | | | |
| | | | | S-42 | | | |
| | | | | S-42 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 8 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| Experts | | | | | 24 | | |
Attention: Corporate Secretary
11440 Tomahawk Creek Parkway
Leawood, Kansas 66211
Telephone: (217) 365-4630
(dollars in thousands)
|
| | | | |
As of
March 31, 2025 |
| |||
Total assets (GAAP)
|
| | | | | | $ | 19,464,252 | | |
Goodwill and other intangible assets, net
|
| | | | | | $ | (496,118) | | |
Tangible assets (Non-GAAP)(1)
|
| |
[a]
|
| | | $ | 18,968,134 | | |
Total stockholders’ equity (GAAP)
|
| | | | | | $ | 2,179,606 | | |
Preferred stock and additional paid in capital on preferred stock
|
| | | | | | $ | (7,750) | | |
Common equity
|
| | | | | | $ | 2,171,856 | | |
Goodwill and other intangible assets, net
|
| | | | | | $ | (496,118) | | |
Tangible common equity (Non-GAAP)(1)
|
| |
[b]
|
| | | $ | 1,675,738 | | |
Tangible common equity to tangible assets (Non-GAAP)(1)
|
| |
[b÷a]
|
| | | | 8.83% | | |
| | |
As of March 31, 2025
|
| |||||||||
(dollars in thousands)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Debt and Borrowings | | | | | | | | | | | | | |
Short-term borrowings
|
| | | $ | 11,209 | | | | | $ | 11,209 | | |
Long-term debt
|
| | | | 78,542 | | | | | | 78,542 | | |
Secured borrowings
|
| | | | 7,026 | | | | | | 7,026 | | |
Junior subordinated debt owed to unconsolidated trusts
|
| | | | 77,177 | | | | | | 77,177 | | |
5.25% Fixed-to-Floating Rate Subordinated Notes due 2030, net of unamortized issuance costs
|
| | | | 124,910 | | | | | | — | | |
5.000% Fixed-to-Floating Rate Subordinated Notes due 2032, net of unamortized issuance costs
|
| | | | 99,094 | | | | | | 99,094 | | |
5.25% Fixed-to-Floating Rate Subordinated Notes due 2030(1)
|
| | | | 3,963 | | | | | | 3,963 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.001 par value par value, shares authorized 1,000,000: | | | | | | | | | | | | | |
Series A Non-Cumulative Perpetual Preferred Stock, $1,000 liquidation preference per share, 7,750 shares outstanding
|
| | | $ | 7,750 | | | | | $ | 7,750 | | |
8.25% Fixed Rate Series B Non-Cumulative Perpetual Preferred Stock, $1,000 liquidation preference per share, no shares outstanding (actual) and shares outstanding (as adjusted)
|
| | | | — | | | | | | 192,950 | | |
Common stock, no par value; 200,000,000 shares authorized; 90,008,178 shares outstanding
|
| | | | 93 | | | | | | 93 | | |
Additional paid-in capital
|
| | | | 2,159,525 | | | | | | 2,159,525 | | |
Retained earnings
|
| | | | 249,484 | | | | | | 249,484 | | |
Accumulated other comprehensive (loss) income
|
| | | | (172,820) | | | | | | (172,820) | | |
Treasury stock at cost
|
| | | | (64,436) | | | | | | (64,436) | | |
Total stockholders’ equity
|
| | | $ | 2,179,606 | | | | | $ | 2,372,556 | | |
Capital Ratios | | | | | | | | | | | | | |
Common equity tier 1 to risk-weighted assets
|
| | | | 12.00% | | | | | | 12.00% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 12.05 | | | | | | 13.33 | | |
Total capital to risk-weighted assets
|
| | | | 14.88 | | | | | | 15.36 | | |
Tier 1 capital to average assets (leverage ratio)
|
| | | | 12.95 | | | | | | 14.26 | | |
Total stockholders’ equity to total assets
|
| | | | 11.20 | | | | | | 12.18 | | |
Tangible equity to tangible assets(2)
|
| | | | 8.83 | | | | | | 8.80 | | |
Name
|
| |
Number of
Depositary Shares |
| |||
Piper Sandler & Co.
|
| | | | 2,453,334 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,453,333 | | |
Keefe, Bruyette & Woods, Inc.
|
| | | | 2,453,333 | | |
Janney Montgomery Scott LLC
|
| | | | 640,000 | | |
Total
|
| | |
|
8,000,000
|
| |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.7875 | | | | | $ | 0.7875 | | |
Total
|
| | | $ | 6,300,000 | | | | | $ | 7,245,000 | | |
![[MISSING IMAGE: lg_busey-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000314489/000110465925048702/lg_busey-4c.jpg)
Preferred Stock
Debt Securities
Warrants
Subscription Rights
Stock Purchase Contracts
Stock Purchase Units
Units
Depositary Shares
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 8 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | |
Attention: Corporate Secretary
100 W. University Ave.
Champaign, Illinois 61820
Telephone number: (217) 365-4500
![[MISSING IMAGE: lg_busey-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000314489/000110465925048702/lg_busey-4c.jpg)
|
Piper Sandler
|
| |
Morgan Stanley
|
| |
Keefe, Bruyette & Woods
A Stifel Company
|
|
|
Janney Montgomery Scott
|
|