FIRST BUSEY CORP /NV/
For the period ended Dec 31, 2025. Filed Feb 26, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Feb 26, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Non-GAAP Financial Information
This Annual Report contains certain financial information determined by methods other than in accordance with GAAP. Management uses these non-GAAP financial measures and non-GAAP ratios, together with the related GAAP financial 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 items and provide additional perspective on Busey’s performance over time.
Non-GAAP disclosures have inherent limitations and are not audited. They should not be considered in isolation or as a substitute for the results reported in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Tax effected numbers included in these non-GAAP disclosures are based on estimated federal income tax rates or effective tax rates as noted with the tables below.
The following tables present reconciliations between these non-GAAP measures and what management believes to be the most directly comparable GAAP financial measures.
First Busey Corporation(BUSE) | 2025 —28
| Pre-Provision Net Revenue and Related Measures | ||||
|---|---|---|---|---|
| Years Ended December 31, | ||||
| (dollars in thousands) · 2025 · 2024 · 2023 | ||||
| Net interest income (GAAP) | $569,609 | $322,611 | $320,621 | |
| Total noninterest income (GAAP) | 149,975 | 139,682 | 121,214 | |
| Net security (gains) losses (GAAP) | 10,726 | 6,102 | 2,199 | |
| Total noninterest expense (GAAP)1 | (480,201) | (301,494) | (285,071) | |
| Pre-provision net revenue (Non-GAAP) | [a] | 250,109 | 166,901 | 158,963 |
| Acquisition and restructuring (income) expenses, excluding initial provision expenses | 54,693 | 8,140 | 4,328 | |
| Amortization of New Markets Tax Credits | — | — | 8,999 | |
| Realized net (gains) losses on the sale of mortgage service rights | — | (7,724) | — | |
| Adjusted pre-provision net revenue (Non-GAAP) | [b] | $304,802 | $167,317 | $172,290 |
| Average total assets | [c] | $17,729,887 | $12,051,871 | $12,246,218 |
| Pre-provision net revenue to average total assets (Non-GAAP) | [a÷c] | 1.41% | 1.38% | 1.30% |
| Adjusted pre-provision net revenue to average total assets (Non-GAAP) | [b÷c] | 1.72% | 1.39% | 1.41% |
- Beginning in 2025, Busey revised its presentation, for all periods presented, to reclassify the provision for unfunded commitments so that it is now included within the provision for credit losses; therefore, it is no longer included within total noninterest expense.
First Busey Corporation(BUSE) | 2025 —29
| Adjusted Net Income, Average Tangible Common Equity, and Related Ratios | ||||
|---|---|---|---|---|
| Years Ended December 31, | ||||
| (dollars in thousands, except per share amounts) · 2025 · 2024 · 2023 | ||||
| Net income (GAAP) | [a] | $135,262 | $113,691 | $122,565 |
| Day 2 provision for credit losses1 | 45,572 | — | — | |
| Adjustment of initial provision for unfunded commitments due to adoption of new model2 | 4,030 | — | — | |
| Other acquisition (income) expenses | 54,736 | 6,901 | 357 | |
| Restructuring expenses | (43) | 1,239 | 3,971 | |
| Realized net (gains) losses on the sale of mortgage servicing rights | — | (7,724) | — | |
| Net securities (gains) losses | 10,726 | 6,102 | 2,199 | |
| Related tax (benefit) expense3 | (30,228) | (1,622) | (1,329) | |
| Non-recurring deferred tax adjustment4 | 4,919 | 1,446 | — | |
| Adjusted net income (Non-GAAP)5 | [b] | 224,974 | 120,033 | 127,763 |
| Preferred dividends | [c] | 9,876 | — | — |
| Adjusted net income available to common stockholders (Non-GAAP) | [d] | $215,098 | $120,033 | $127,763 |
| Weighted average number of common shares outstanding, diluted (GAAP) | [e] | 85,133,626 | 57,543,001 | 56,256,148 |
| Diluted earnings per common share (GAAP) | [(a-c)÷e] | $1.47 | $1.98 | $2.18 |
| Adjusted diluted earnings per common share (Non-GAAP) | [d÷e] | $2.53 | $2.09 | $2.27 |
| Average total assets | [f] | $17,729,887 | $12,051,871 | $12,246,218 |
| Return on average assets (Non-GAAP) | [a÷f] | 0.76% | 0.94% | 1.00% |
| Adjusted return on average assets (Non-GAAP)5 | [b÷f] | 1.27% | 1.00% | 1.04% |
| Average common equity | $2,145,484 | $1,342,424 | $1,197,511 | |
| Average goodwill and other intangible assets, net | (469,187) | (366,601) | (359,347) | |
| Average tangible common equity (Non-GAAP) | [g] | $1,676,297 | $975,823 | $838,164 |
| Return on average tangible common equity (Non-GAAP) | [(a-c)÷g] | 7.48% | 11.65% | 14.62% |
| Adjusted return on average tangible common equity (Non-GAAP) | [d÷g] | 12.83% | 12.30% | 15.24% |
The Day 2 provision represents the initial provision for credit losses recorded in connection with the CrossFirst acquisition to establish an allowance on non-PCD loans and unfunded commitments and is reflected within the provision for credit losses line on the Consolidated Statements of Income.
In the second quarter of 2025, Busey recorded an adjustment to the initial provision for unfunded commitments for CrossFirst acquisition-date balances based on revised estimates resulting from implementation of a new Current Expected Credit Losses model.
Tax benefits were calculated by using tax rates of 26.3%, 24.9%, and 20.4% for the years ended December 31, 2025, 2024, and 2023, respectively.
A deferred valuation tax adjustment in 2025 was recorded in connection with the CrossFirst acquisition. Additionally, 2025 includes a write-off of deferred tax assets related to non-deductible compensation and acquisition-related expenses. A deferred tax valuation adjustment in 2024 resulted from a change to Busey’s Illinois apportionment rate due to recently enacted regulations. Deferred tax adjustments are reflected within the income taxes line on the Consolidated Statements of Income.
Beginning in 2025, Busey revised its calculation of adjusted net income for all periods presented to include, as applicable, adjustments for net securities gains and losses, realized net gains and losses on the sale of mortgage servicing rights, and one-time deferred tax valuation adjustments.
First Busey Corporation(BUSE) | 2025 —30
| Tax-Equivalent Net Interest Income, Adjusted Net Interest Income, Net Interest Margin, and Adjusted Net Interest Margin | ||||
|---|---|---|---|---|
| Years Ended December 31, | ||||
| (dollars in thousands) · 2025 · 2024 · 2023 | ||||
| Net interest income (GAAP) | $569,609 | $322,611 | $320,621 | |
| Tax-equivalent adjustment1 | 2,976 | 1,693 | 2,173 | |
| Tax-equivalent net interest income (Non-GAAP) | [a] | 572,585 | 324,304 | 322,794 |
| Purchase accounting accretion related to business combinations | (20,901) | (3,166) | (1,477) | |
| Adjusted net interest income (Non-GAAP) | [b] | $551,684 | $321,138 | $321,317 |
| Average interest-earning assets (Non-GAAP) | [c] | $16,331,740 | $10,999,424 | $11,181,010 |
| Net interest margin (Non-GAAP) | [a÷c] | 3.51% | 2.95% | 2.89% |
| Adjusted net interest margin (Non-GAAP) | [b÷c] | 3.38% | 2.92% | 2.87% |
- Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.
First Busey Corporation(BUSE) | 2025 —31
| Adjusted Noninterest Income, Revenue Measures, Adjusted Noninterest Expense, and Efficiency Ratios | ||||
|---|---|---|---|---|
| Years Ended December 31, | ||||
| (dollars in thousands) · 2025 · 2024 · 2023 | ||||
| Net interest income (GAAP) | [a] | $569,609 | $322,611 | $320,621 |
| Tax-equivalent adjustment1 | 2,976 | 1,693 | 2,173 | |
| Tax-equivalent net interest income (Non-GAAP) | [b] | 572,585 | 324,304 | 322,794 |
| Total noninterest income (GAAP) | 149,975 | 139,682 | 121,214 | |
| Net security (gains) losses | 10,726 | 6,102 | 2,199 | |
| Noninterest income excluding net securities gains and losses (Non-GAAP) | [c] | 160,701 | 145,784 | 123,413 |
| Acquisition and restructuring (gain) loss | 44 | — | — | |
| Realized net (gains) losses on the sale of mortgage service rights | — | (7,724) | — | |
| Adjusted noninterest income (Non-GAAP) | [d] | $160,745 | $138,060 | $123,413 |
| Tax-equivalent revenue (Non-GAAP) | [e = b+c] | $733,286 | $470,088 | $446,207 |
| Adjusted tax-equivalent revenue (Non-GAAP) | [f = b+d] | 733,330 | 462,364 | 446,207 |
| Operating revenue (Non-GAAP) | [g = a+d] | 730,354 | 460,671 | 444,034 |
| Adjusted noninterest income to operating revenue (Non-GAAP) | [d÷g] | 22.01% | 29.97% | 27.79% |
| Total noninterest expense (GAAP)2 | $480,201 | $301,494 | $285,071 | |
| Amortization of intangible assets | (16,614) | (10,057) | (10,432) | |
| Noninterest expense excluding amortization of intangible assets (Non-GAAP)2 | [h] | 463,587 | 291,437 | 274,639 |
| Acquisition and restructuring (income) expenses, excluding initial provision expenses | (54,649) | (8,140) | (4,328) | |
| Amortization of New Markets Tax Credits | — | — | (8,999) | |
| Adjusted noninterest expense (Non-GAAP)2 | [i] | $408,938 | $283,297 | $261,312 |
| Efficiency ratio (Non-GAAP)2 | [h÷e] | 63.22% | 62.00% | 61.55% |
| Adjusted efficiency ratio (Non-GAAP)2 | [i÷f] | 55.76% | 61.27% | 58.56% |
Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.
Beginning in 2025, Busey revised its presentation, for all periods presented, to reclassify the provision for unfunded commitments so that it is now included within the provision for credit losses; therefore, it is no longer included within total noninterest expense. This change affects all measures and ratios derived from total noninterest expense.
First Busey Corporation(BUSE) | 2025 —32
| Tangible Assets, Tangible Common Equity, and Related Measures and Ratio | |||
|---|---|---|---|
| As of December 31, | |||
| (dollars in thousands, except per share amounts) · 2025 · 2024 | |||
| Total assets (GAAP) | $18,104,736 | $12,046,722 | |
| Goodwill and other intangible assets, net | (480,729) | (365,975) | |
| Tangible assets (Non-GAAP)1 | [a] | $17,624,007 | $11,680,747 |
| Total stockholders' equity (GAAP) | $2,468,982 | $1,383,269 | |
| Preferred stock and additional paid in capital on preferred stock | (215,197) | — | |
| Common equity | [b] | 2,253,785 | 1,383,269 |
| Goodwill and other intangible assets, net | (480,729) | (365,975) | |
| Tangible common equity (Non-GAAP)1 | [c] | $1,773,056 | $1,017,294 |
| Tangible common equity to tangible assets (Non-GAAP)1 | [c÷a] | 10.06% | 8.71% |
| Ending number of common shares outstanding (GAAP) | [d] | 87,624,430 | 56,895,981 |
| Book value per common share (Non-GAAP) | [b÷d] | $25.72 | $24.31 |
| Tangible book value per common share (Non-GAAP) | [c÷d] | $20.23 | $17.88 |
- Beginning in 2025, Busey revised its calculation of tangible assets and tangible common equity for all periods presented to exclude any tax adjustment.
| Core Deposits and Related Ratio | |||
|---|---|---|---|
| As of December 31, | |||
| (dollars in thousands) · 2025 · 2024 | |||
| Total deposits (GAAP) | [a] | $14,905,958 | $9,982,490 |
| Brokered deposits, excluding brokered time deposits of $250,000 or more | (70,140) | (13,090) | |
| Time deposits of $250,000 or more | (876,207) | (334,503) | |
| Core deposits (Non-GAAP) | [b] | $13,959,611 | $9,634,897 |
| Core deposits to total deposits (Non-GAAP) | [b÷a] | 93.65% | 96.52% |
First Busey Corporation(BUSE) | 2025 —33
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.