Skip to main content

FIRST BUSEY CORP /NV/

For the period ended Dec 31, 2025. Filed Feb 26, 2026.

View on SEC.gov

About 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

BUSE$29.11-0.1%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

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)149,975139,682121,214
Net security (gains) losses (GAAP)10,7266,1022,199
Total noninterest expense (GAAP)1(480,201)(301,494)(285,071)
Pre-provision net revenue (Non-GAAP)[a]250,109166,901158,963
Acquisition and restructuring (income) expenses, excluding initial provision expenses54,6938,1404,328
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%
  1. 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 losses145,572——
Adjustment of initial provision for unfunded commitments due to adoption of new model24,030——
Other acquisition (income) expenses54,7366,901357
Restructuring expenses(43)1,2393,971
Realized net (gains) losses on the sale of mortgage servicing rights—(7,724)—
Net securities (gains) losses10,7266,1022,199
Related tax (benefit) expense3(30,228)(1,622)(1,329)
Non-recurring deferred tax adjustment44,9191,446—
Adjusted net income (Non-GAAP)5[b]224,974120,033127,763
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]85,133,62657,543,00156,256,148
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%
  1. 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.

  2. 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.

  3. 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.

  4. 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.

  5. 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 adjustment12,9761,6932,173
Tax-equivalent net interest income (Non-GAAP)[a]572,585324,304322,794
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%
  1. 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 adjustment12,9761,6932,173
Tax-equivalent net interest income (Non-GAAP)[b]572,585324,304322,794
Total noninterest income (GAAP)149,975139,682121,214
Net security (gains) losses10,7266,1022,199
Noninterest income excluding net securities gains and losses (Non-GAAP)[c]160,701145,784123,413
Acquisition and restructuring (gain) loss44——
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]733,330462,364446,207
Operating revenue (Non-GAAP)[g = a+d]730,354460,671444,034
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]463,587291,437274,639
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%
  1. Tax-equivalent adjustments were calculated using an estimated federal income tax rate of 21%, applied to non-taxable interest income on investments and loans.

  2. 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]2,253,7851,383,269
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]87,624,43056,895,981
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
  1. 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

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.