Annual Income Statements for First Busey
This table shows First Busey's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Busey
This table shows First Busey's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
26 |
26 |
27 |
32 |
28 |
-30 |
47 |
52 |
56 |
45 |
59 |
| Consolidated Net Income / (Loss) |
|
26 |
26 |
27 |
32 |
28 |
-30 |
47 |
57 |
61 |
50 |
63 |
| Net Income / (Loss) Continuing Operations |
|
26 |
26 |
27 |
32 |
28 |
-30 |
47 |
57 |
61 |
50 |
63 |
| Total Pre-Tax Income |
|
33 |
35 |
38 |
43 |
37 |
-33 |
65 |
77 |
77 |
64 |
82 |
| Total Revenue |
|
109 |
111 |
116 |
118 |
117 |
125 |
198 |
196 |
200 |
196 |
197 |
| Net Interest Income / (Expense) |
|
78 |
76 |
83 |
83 |
82 |
104 |
153 |
155 |
158 |
154 |
152 |
| Total Interest Income |
|
130 |
126 |
132 |
135 |
132 |
167 |
247 |
245 |
235 |
225 |
224 |
| Loans and Leases Interest Income |
|
101 |
99 |
110 |
111 |
106 |
140 |
214 |
214 |
208 |
201 |
198 |
| Investment Securities Interest Income |
|
22 |
20 |
19 |
18 |
18 |
20 |
26 |
25 |
23 |
24 |
25 |
| Other Interest Income |
|
6.64 |
6.47 |
3.03 |
5.09 |
7.85 |
7.58 |
7.46 |
5.49 |
4.10 |
1.22 |
1.06 |
| Total Interest Expense |
|
52 |
50 |
49 |
52 |
50 |
63 |
94 |
89 |
78 |
72 |
72 |
| Deposits Interest Expense |
|
45 |
44 |
44 |
47 |
44 |
57 |
88 |
85 |
73 |
66 |
66 |
| Short-Term Borrowings Interest Expense |
|
0.25 |
0.23 |
0.42 |
0.03 |
0.03 |
0.07 |
0.50 |
0.03 |
0.03 |
0.91 |
1.49 |
| Long-Term Debt Interest Expense |
|
4.48 |
4.39 |
4.24 |
4.32 |
4.65 |
4.83 |
4.73 |
3.76 |
3.62 |
3.68 |
3.68 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
1.43 |
1.37 |
1.04 |
0.98 |
0.92 |
0.88 |
0.89 |
0.98 |
0.97 |
0.90 |
1.10 |
| Total Non-Interest Income |
|
30 |
35 |
34 |
36 |
35 |
21 |
45 |
41 |
43 |
42 |
44 |
| Other Service Charges |
|
-25 |
3.34 |
2.13 |
33 |
3.76 |
4.52 |
3.17 |
5.92 |
-24 |
5.73 |
2.40 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.98 |
1.84 |
0.40 |
1.16 |
0.30 |
-15 |
6.00 |
0.37 |
0.14 |
-0.50 |
2.45 |
| Other Non-Interest Income |
|
55 |
30 |
31 |
1.19 |
31 |
32 |
36 |
35 |
66 |
37 |
39 |
| Provision for Credit Losses |
|
0.46 |
5.04 |
1.91 |
0.41 |
1.27 |
46 |
5.70 |
-0.99 |
5.58 |
3.06 |
2.19 |
| Total Non-Interest Expense |
|
75 |
71 |
76 |
76 |
78 |
112 |
128 |
120 |
117 |
130 |
113 |
| Salaries and Employee Benefits |
|
43 |
42 |
43 |
45 |
45 |
68 |
78 |
74 |
69 |
85 |
68 |
| Net Occupancy & Equipment Expense |
|
12 |
13 |
13 |
13 |
13 |
17 |
24 |
20 |
20 |
20 |
19 |
| Property & Liability Insurance Claims |
|
1.17 |
1.40 |
1.46 |
1.41 |
1.33 |
2.17 |
2.42 |
3.15 |
2.66 |
2.45 |
2.35 |
| Other Operating Expenses |
|
16 |
12 |
15 |
14 |
16 |
22 |
18 |
18 |
21 |
18 |
19 |
| Amortization Expense |
|
2.48 |
2.41 |
2.63 |
2.55 |
2.47 |
3.08 |
4.59 |
4.51 |
4.43 |
4.29 |
4.23 |
| Income Tax Expense |
|
7.47 |
8.74 |
11 |
11 |
9.25 |
-2.68 |
17 |
20 |
17 |
14 |
19 |
| Preferred Stock Dividends Declared |
|
- |
- |
0.00 |
0.00 |
- |
0.00 |
0.16 |
5.13 |
- |
4.59 |
4.59 |
| Basic Earnings per Share |
|
$0.47 |
$0.47 |
$0.48 |
$0.56 |
$0.50 |
($0.44) |
$0.53 |
$0.58 |
$0.82 |
$0.52 |
$0.69 |
| Weighted Average Basic Shares Outstanding |
|
55.25M |
56.73M |
56.92M |
57.03M |
56.96M |
68.52M |
89.65M |
89.14M |
84.01M |
86.69M |
84.50M |
| Diluted Earnings per Share |
|
$0.47 |
$0.46 |
$0.47 |
$0.55 |
$0.50 |
($0.44) |
$0.52 |
$0.58 |
$0.81 |
$0.52 |
$0.69 |
| Weighted Average Diluted Shares Outstanding |
|
55.25M |
56.73M |
57.85M |
57.97M |
56.96M |
68.52M |
90.88M |
90.22M |
85.13M |
87.83M |
85.39M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
55.25M |
56.73M |
56.85M |
56.88M |
56.96M |
89.49M |
89.07M |
88.41M |
86.23M |
84.58M |
82.58M |
Annual Cash Flow Statements for First Busey
This table details how cash moves in and out of First Busey's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-20 |
-153 |
277 |
-113 |
289 |
159 |
148 |
-609 |
492 |
-22 |
-404 |
| Net Cash From Operating Activities |
|
62 |
-21 |
253 |
203 |
88 |
163 |
162 |
166 |
173 |
178 |
193 |
| Net Cash From Continuing Operating Activities |
|
62 |
-21 |
344 |
203 |
88 |
163 |
162 |
166 |
173 |
178 |
193 |
| Net Income / (Loss) Continuing Operations |
|
39 |
50 |
63 |
99 |
103 |
100 |
123 |
128 |
123 |
114 |
135 |
| Consolidated Net Income / (Loss) |
|
39 |
50 |
63 |
99 |
103 |
100 |
123 |
128 |
123 |
114 |
135 |
| Provision For Loan Losses |
|
1.60 |
5.55 |
5.30 |
4.43 |
10 |
39 |
-15 |
4.62 |
2.86 |
7.50 |
53 |
| Depreciation Expense |
|
5.70 |
7.30 |
8.62 |
9.56 |
12 |
12 |
12 |
10 |
9.49 |
9.50 |
13 |
| Amortization Expense |
|
10 |
3.89 |
1.36 |
5.15 |
14 |
12 |
24 |
41 |
35 |
26 |
1.74 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.41 |
-83 |
157 |
69 |
-41 |
20 |
34 |
36 |
12 |
9.42 |
19 |
| Changes in Operating Assets and Liabilities, net |
|
1.72 |
-4.27 |
18 |
15 |
-9.87 |
-20 |
-16 |
-55 |
-8.44 |
13 |
-29 |
| Net Cash From Investing Activities |
|
-134 |
150 |
-294 |
-55 |
57 |
-730 |
-829 |
-291 |
551 |
658 |
1,098 |
| Net Cash From Continuing Investing Activities |
|
-134 |
150 |
-294 |
-55 |
57 |
-730 |
-831 |
-291 |
551 |
657 |
1,098 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-4.11 |
-8.99 |
-15 |
-12 |
-13 |
-4.20 |
-5.04 |
-4.99 |
-9.53 |
-6.43 |
-20 |
| Purchase of Investment Securities |
|
-370 |
-184 |
-494 |
-392 |
-727 |
-1,295 |
-2,081 |
-308 |
-48 |
-253 |
-313 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.31 |
2.49 |
2.22 |
0.32 |
0.42 |
0.81 |
7.31 |
4.53 |
4.43 |
2.25 |
0.94 |
| Sale and/or Maturity of Investments |
|
227 |
315 |
350 |
348 |
797 |
569 |
1,241 |
559 |
539 |
550 |
1,124 |
| Other Investing Activities, net |
|
- |
- |
-164 |
0.00 |
-0.00 |
- |
- |
-542 |
65 |
364 |
306 |
| Net Cash From Financing Activities |
|
53 |
-281 |
227 |
-260 |
144 |
726 |
815 |
-484 |
-232 |
-858 |
-1,694 |
| Net Cash From Continuing Financing Activities |
|
53 |
-281 |
227 |
-260 |
144 |
726 |
814 |
-484 |
-232 |
-858 |
-1,694 |
| Net Change in Deposits |
|
146 |
-142 |
- |
124 |
216 |
776 |
767 |
-697 |
220 |
-702 |
-1,647 |
| Issuance of Debt |
|
30 |
- |
159 |
0.00 |
60 |
147 |
73 |
98 |
0.00 |
0.00 |
100 |
| Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
207 |
| Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
1.85 |
| Repayment of Debt |
|
- |
-109 |
-40 |
-226 |
-31 |
-107 |
-19 |
217 |
-351 |
-67 |
-200 |
| Repurchase of Common Equity |
|
-6.30 |
- |
-0.37 |
0.00 |
-24 |
-12 |
-33 |
-9.91 |
-4.48 |
0.00 |
-70 |
| Payment of Dividends |
|
-19 |
-23 |
-31 |
-39 |
-45 |
-48 |
-51 |
-51 |
-53 |
-54 |
-91 |
| Other Financing Activities, Net |
|
-26 |
-7.71 |
139 |
-120 |
-32 |
-30 |
77 |
-42 |
-43 |
-35 |
4.67 |
| Cash Interest Paid |
|
6.28 |
9.67 |
19 |
41 |
71 |
54 |
25 |
35 |
135 |
208 |
320 |
Quarterly Cash Flow Statements for First Busey
This table details how cash moves in and out of First Busey's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
382 |
-129 |
-306 |
268 |
144 |
503 |
-448 |
-367 |
-91 |
8.24 |
377 |
| Net Cash From Operating Activities |
|
46 |
37 |
28 |
60 |
52 |
8.38 |
50 |
62 |
72 |
52 |
41 |
| Net Cash From Continuing Operating Activities |
|
46 |
37 |
28 |
60 |
52 |
8.38 |
50 |
62 |
72 |
52 |
41 |
| Net Income / (Loss) Continuing Operations |
|
26 |
26 |
27 |
32 |
28 |
-30 |
47 |
57 |
61 |
50 |
63 |
| Consolidated Net Income / (Loss) |
|
26 |
26 |
27 |
32 |
28 |
-30 |
47 |
57 |
61 |
50 |
63 |
| Provision For Loan Losses |
|
0.46 |
5.04 |
2.28 |
0.00 |
1.27 |
46 |
8.84 |
-0.99 |
2.44 |
3.06 |
2.19 |
| Depreciation Expense |
|
2.44 |
2.38 |
2.47 |
2.33 |
2.32 |
2.65 |
3.43 |
3.42 |
3.42 |
3.58 |
3.55 |
| Amortization Expense |
|
1.21 |
7.29 |
6.30 |
6.22 |
5.74 |
3.30 |
-1.75 |
0.23 |
-0.04 |
-1.11 |
-0.55 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.29 |
4.87 |
-4.45 |
0.32 |
8.68 |
14 |
-5.10 |
4.52 |
5.58 |
3.75 |
-4.81 |
| Changes in Operating Assets and Liabilities, net |
|
8.92 |
-8.44 |
-5.48 |
19 |
6.19 |
-28 |
-3.31 |
-1.80 |
0.05 |
-7.72 |
-22 |
| Net Cash From Investing Activities |
|
392 |
249 |
102 |
268 |
39 |
611 |
112 |
357 |
18 |
55 |
230 |
| Net Cash From Continuing Investing Activities |
|
392 |
249 |
102 |
268 |
39 |
611 |
112 |
357 |
18 |
55 |
230 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.78 |
-1.37 |
-2.15 |
-0.99 |
-1.93 |
-1.80 |
-3.32 |
-8.32 |
-6.12 |
-2.46 |
-2.28 |
| Purchase of Investment Securities |
|
129 |
-1.03 |
44 |
186 |
-482 |
-337 |
309 |
-394 |
108 |
-150 |
-166 |
| Sale and/or Maturity of Investments |
|
200 |
195 |
59 |
83 |
158 |
1,042 |
-247 |
558 |
-228 |
102 |
136 |
| Other Investing Activities, net |
|
- |
56 |
- |
- |
- |
-93 |
54 |
201 |
144 |
105 |
263 |
| Net Cash From Financing Activities |
|
-56 |
-415 |
-436 |
-60 |
53 |
-116 |
-610 |
-786 |
-182 |
-99 |
105 |
| Net Cash From Continuing Financing Activities |
|
-56 |
-415 |
-436 |
-60 |
53 |
-116 |
-610 |
-786 |
-182 |
-99 |
105 |
| Net Change in Deposits |
|
-41 |
-331 |
-377 |
-33 |
39 |
-94 |
-657 |
-731 |
-164 |
-170 |
393 |
| Issuance of Debt |
|
335 |
0.00 |
-36 |
- |
36 |
17 |
-11 |
11 |
83 |
5,288 |
9,485 |
| Issuance of Common Equity |
|
- |
0.00 |
- |
- |
- |
0.62 |
0.41 |
0.46 |
0.36 |
0.84 |
0.40 |
| Repayment of Debt |
|
-338 |
-30 |
-1.45 |
- |
-36 |
-0.03 |
-125 |
-11 |
-64 |
-5,107 |
-9,670 |
| Repurchase of Common Equity |
|
-2.27 |
0.00 |
- |
- |
- |
-4.84 |
-22 |
-14 |
-30 |
-66 |
-64 |
| Payment of Dividends |
|
-13 |
-13 |
-14 |
-14 |
-14 |
-14 |
-23 |
-27 |
-27 |
-27 |
-27 |
| Other Financing Activities, Net |
|
3.59 |
-41 |
-8.22 |
-13 |
27 |
-20 |
20 |
-14 |
19 |
-17 |
-12 |
| Cash Interest Paid |
|
46 |
52 |
57 |
38 |
62 |
43 |
106 |
95 |
77 |
71 |
79 |
Annual Balance Sheets for First Busey
This table presents First Busey's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
3,999 |
5,425 |
7,861 |
7,702 |
9,696 |
10,544 |
12,860 |
12,337 |
12,283 |
12,047 |
18,105 |
| Cash and Due from Banks |
|
319 |
167 |
118 |
129 |
137 |
119 |
103 |
118 |
135 |
129 |
181 |
| Interest Bearing Deposits at Other Banks |
|
- |
- |
229 |
111 |
393 |
570 |
733 |
110 |
585 |
568 |
99 |
| Trading Account Securities |
|
894 |
1,064 |
1,411 |
1,332 |
1,717 |
2,304 |
4,005 |
3,381 |
2,963 |
2,641 |
2,915 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7,634 |
7,559 |
7,614 |
13,394 |
| Premises and Equipment, Net |
|
63 |
78 |
117 |
118 |
151 |
135 |
136 |
127 |
123 |
119 |
193 |
| Goodwill |
|
26 |
103 |
269 |
268 |
312 |
312 |
318 |
318 |
318 |
334 |
383 |
| Intangible Assets |
|
7.43 |
18 |
39 |
33 |
62 |
52 |
58 |
46 |
36 |
32 |
97 |
| Other Assets |
|
2,690 |
3,995 |
5,671 |
5,712 |
6,925 |
7,053 |
7,506 |
604 |
566 |
610 |
828 |
| Total Liabilities & Shareholders' Equity |
|
3,999 |
5,425 |
7,861 |
7,702 |
9,696 |
10,544 |
12,860 |
12,337 |
12,283 |
12,047 |
18,105 |
| Total Liabilities |
|
3,626 |
4,831 |
6,926 |
6,707 |
8,475 |
9,274 |
11,541 |
11,191 |
11,011 |
10,663 |
15,636 |
| Non-Interest Bearing Deposits |
|
882 |
1,134 |
1,597 |
1,465 |
1,833 |
2,552 |
3,670 |
3,394 |
2,835 |
2,720 |
3,659 |
| Interest Bearing Deposits |
|
2,407 |
3,240 |
4,529 |
4,785 |
6,070 |
6,126 |
7,098 |
6,678 |
7,457 |
7,263 |
11,247 |
| Short-Term Debt |
|
173 |
264 |
525 |
186 |
214 |
180 |
288 |
581 |
199 |
156 |
167 |
| Long-Term Debt |
|
135 |
151 |
225 |
220 |
254 |
298 |
340 |
324 |
313 |
303 |
291 |
| Other Long-Term Liabilities |
|
29 |
42 |
50 |
52 |
105 |
118 |
144 |
215 |
208 |
223 |
272 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
373 |
594 |
935 |
995 |
1,220 |
1,270 |
1,319 |
1,146 |
1,272 |
1,383 |
2,469 |
| Total Preferred & Common Equity |
|
373 |
594 |
935 |
995 |
1,220 |
1,270 |
1,319 |
1,146 |
1,272 |
1,383 |
2,469 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Common Equity |
|
373 |
594 |
935 |
995 |
1,220 |
1,270 |
1,319 |
1,146 |
1,272 |
1,383 |
2,469 |
| Common Stock |
|
591 |
782 |
1,085 |
1,080 |
1,248 |
1,253 |
1,317 |
1,321 |
1,324 |
1,361 |
2,376 |
| Retained Earnings |
|
-190 |
-164 |
-132 |
-72 |
-15 |
21 |
92 |
169 |
237 |
294 |
337 |
| Treasury Stock |
|
-30 |
-24 |
-15 |
-6.19 |
-28 |
-37 |
-67 |
-71 |
-70 |
-64 |
-119 |
| Accumulated Other Comprehensive Income / (Loss) |
|
2.34 |
0.04 |
-2.81 |
-6.81 |
15 |
33 |
-24 |
-273 |
-219 |
-207 |
-124 |
Quarterly Balance Sheets for First Busey
This table presents First Busey's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
12,345 |
12,209 |
12,258 |
11,887 |
11,971 |
11,987 |
19,464 |
18,919 |
18,189 |
18,037 |
18,192 |
| Cash and Due from Banks |
|
127 |
142 |
123 |
93 |
131 |
150 |
191 |
216 |
193 |
169 |
183 |
| Interest Bearing Deposits at Other Banks |
|
149 |
91 |
215 |
498 |
154 |
404 |
1,010 |
536 |
192 |
119 |
483 |
| Trading Account Securities |
|
3,294 |
3,179 |
3,069 |
2,767 |
2,692 |
2,669 |
3,097 |
3,031 |
2,893 |
2,946 |
2,978 |
| Loans and Leases, Net of Allowance |
|
0.00 |
7,714 |
7,764 |
7,497 |
7,914 |
7,724 |
13,673 |
13,625 |
13,424 |
13,291 |
13,031 |
| Premises and Equipment, Net |
|
127 |
123 |
123 |
122 |
122 |
120 |
182 |
181 |
191 |
193 |
192 |
| Goodwill |
|
318 |
318 |
318 |
318 |
333 |
333 |
385 |
382 |
383 |
382 |
382 |
| Intangible Assets |
|
44 |
41 |
38 |
34 |
37 |
35 |
111 |
106 |
102 |
93 |
89 |
| Other Assets |
|
8,287 |
602 |
608 |
560 |
588 |
552 |
816 |
840 |
810 |
829 |
840 |
| Total Liabilities & Shareholders' Equity |
|
12,345 |
12,209 |
12,258 |
11,887 |
11,971 |
11,987 |
19,464 |
18,919 |
18,189 |
18,037 |
18,192 |
| Total Liabilities |
|
11,146 |
11,007 |
11,068 |
10,605 |
10,638 |
10,584 |
17,285 |
16,506 |
15,740 |
15,624 |
15,809 |
| Non-Interest Bearing Deposits |
|
3,174 |
3,087 |
2,919 |
2,784 |
2,833 |
2,684 |
3,693 |
3,590 |
3,555 |
3,526 |
3,496 |
| Interest Bearing Deposits |
|
6,627 |
6,976 |
7,414 |
7,176 |
7,143 |
7,260 |
12,766 |
12,211 |
11,515 |
11,210 |
11,632 |
| Short-Term Debt |
|
827 |
415 |
196 |
147 |
140 |
128 |
149 |
158 |
147 |
326 |
172 |
| Long-Term Debt |
|
321 |
318 |
316 |
295 |
302 |
302 |
384 |
267 |
273 |
300 |
257 |
| Other Long-Term Liabilities |
|
197 |
211 |
224 |
202 |
219 |
210 |
293 |
279 |
250 |
261 |
250 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,199 |
1,202 |
1,190 |
1,283 |
1,334 |
1,403 |
2,180 |
2,413 |
2,449 |
2,413 |
2,383 |
| Total Preferred & Common Equity |
|
1,199 |
1,202 |
1,190 |
1,283 |
1,334 |
1,403 |
2,180 |
2,413 |
2,449 |
2,413 |
2,383 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,199 |
1,202 |
1,190 |
1,283 |
1,334 |
1,403 |
2,180 |
2,413 |
2,449 |
2,413 |
2,383 |
| Common Stock |
|
1,322 |
1,325 |
1,324 |
1,325 |
1,360 |
1,359 |
2,167 |
2,378 |
2,374 |
2,362 |
2,365 |
| Retained Earnings |
|
192 |
208 |
225 |
248 |
262 |
280 |
249 |
274 |
303 |
359 |
395 |
| Treasury Stock |
|
-70 |
-70 |
-68 |
-69 |
-68 |
-65 |
-64 |
-84 |
-91 |
-173 |
-236 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-246 |
-261 |
-291 |
-222 |
-220 |
-171 |
-173 |
-155 |
-137 |
-136 |
-141 |
Annual Metrics And Ratios for First Busey
This table displays calculated financial ratios and metrics derived from First Busey's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.32 |
$1.42 |
$1.47 |
$2.02 |
$1.88 |
$1.84 |
$2.23 |
$2.32 |
$0.00 |
$2.01 |
$1.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.69M |
38.23M |
48.69M |
55.60M |
54.54M |
54.40M |
55.29M |
55.29M |
0.00 |
56.96M |
84.01M |
| Adjusted Diluted Earnings per Share |
|
$1.32 |
$1.40 |
$1.45 |
$2.01 |
$1.87 |
$1.83 |
$2.20 |
$2.29 |
$0.00 |
$1.98 |
$1.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.69M |
38.23M |
48.69M |
55.60M |
54.54M |
54.40M |
55.29M |
55.29M |
0.00 |
56.96M |
85.13M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
28.69M |
38.23M |
48.69M |
55.60M |
54.54M |
54.40M |
55.29M |
55.29M |
0.00 |
56.96M |
86.23M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for First Busey
This table displays calculated financial ratios and metrics derived from First Busey's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,227,449.00 |
84,577,160.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,227,449.00 |
84,577,160.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.58 |
0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.63% |
-5.89% |
8.95% |
8.91% |
7.50% |
12.81% |
70.38% |
65.69% |
- |
57.05% |
-0.67% |
| EBITDA Growth |
|
-31.22% |
-23.59% |
-10.71% |
0.99% |
23.19% |
-159.88% |
40.28% |
58.36% |
- |
347.45% |
28.24% |
| EBIT Growth |
|
-27.31% |
-24.57% |
4.26% |
13.53% |
12.48% |
-193.45% |
67.91% |
81.61% |
- |
294.85% |
26.93% |
| NOPAT Growth |
|
-25.12% |
-28.71% |
-6.83% |
4.36% |
9.15% |
-187.20% |
73.28% |
78.41% |
- |
318.56% |
33.27% |
| Net Income Growth |
|
-25.12% |
-28.71% |
-6.83% |
4.36% |
9.15% |
-214.36% |
73.28% |
78.41% |
- |
266.66% |
33.27% |
| EPS Growth |
|
-22.95% |
-29.23% |
-9.62% |
1.85% |
6.38% |
-195.65% |
10.64% |
5.45% |
- |
218.18% |
32.69% |
| Operating Cash Flow Growth |
|
-3.58% |
-17.54% |
-28.55% |
42.57% |
13.56% |
-77.57% |
73.89% |
3.91% |
- |
514.83% |
-16.21% |
| Free Cash Flow Firm Growth |
|
523.69% |
234.70% |
269.42% |
-857.90% |
-109.95% |
-255.87% |
-643.49% |
-877.60% |
- |
72.47% |
108.65% |
| Invested Capital Growth |
|
-12.99% |
-26.49% |
-8.23% |
7.76% |
3.20% |
57.21% |
59.77% |
56.47% |
- |
12.09% |
-0.86% |
| Revenue Q/Q Growth |
|
-0.14% |
1.95% |
4.94% |
1.94% |
-1.43% |
6.98% |
58.50% |
-0.86% |
- |
-2.01% |
0.24% |
| EBITDA Q/Q Growth |
|
-27.18% |
21.05% |
5.75% |
8.33% |
-11.17% |
-158.84% |
347.72% |
22.30% |
- |
-18.24% |
28.38% |
| EBIT Q/Q Growth |
|
-11.40% |
5.25% |
9.90% |
10.78% |
-12.23% |
-187.45% |
297.47% |
19.82% |
- |
-17.86% |
28.64% |
| NOPAT Q/Q Growth |
|
-16.03% |
1.85% |
4.32% |
16.99% |
-12.18% |
-181.37% |
307.29% |
20.45% |
- |
-17.73% |
26.40% |
| Net Income Q/Q Growth |
|
-16.03% |
1.85% |
4.32% |
16.99% |
-12.18% |
-206.71% |
258.07% |
20.45% |
- |
-17.73% |
26.40% |
| EPS Q/Q Growth |
|
-12.96% |
-2.13% |
2.17% |
17.02% |
-9.09% |
-188.00% |
218.18% |
11.54% |
- |
-35.80% |
32.69% |
| Operating Cash Flow Q/Q Growth |
|
9.20% |
-18.91% |
-23.76% |
111.19% |
-13.02% |
-83.98% |
491.02% |
26.19% |
- |
-28.61% |
-19.50% |
| Free Cash Flow Firm Q/Q Growth |
|
2,112.83% |
121.70% |
-71.20% |
-153.64% |
70.96% |
-3,374.48% |
-0.43% |
3.52% |
- |
72.86% |
131.55% |
| Invested Capital Q/Q Growth |
|
4.87% |
-3.32% |
2.96% |
3.24% |
0.43% |
47.27% |
4.64% |
1.11% |
- |
3.87% |
-7.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
33.93% |
40.29% |
40.60% |
43.14% |
38.88% |
-21.39% |
33.42% |
41.24% |
- |
33.70% |
43.15% |
| EBIT Margin |
|
30.57% |
31.56% |
33.05% |
35.92% |
31.99% |
-26.14% |
32.57% |
39.37% |
- |
32.44% |
41.63% |
| Profit (Net Income) Margin |
|
23.70% |
23.68% |
23.54% |
27.01% |
24.06% |
-24.00% |
23.94% |
29.08% |
- |
25.47% |
32.12% |
| Tax Burden Percent |
|
77.52% |
75.01% |
71.20% |
75.19% |
75.23% |
91.80% |
73.48% |
73.86% |
- |
78.52% |
77.15% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Effective Tax Rate |
|
22.48% |
24.99% |
28.80% |
24.81% |
24.77% |
0.00% |
26.52% |
26.14% |
- |
21.48% |
22.85% |
| Return on Invested Capital (ROIC) |
|
5.46% |
5.06% |
5.64% |
6.94% |
6.14% |
-3.93% |
5.79% |
7.87% |
- |
7.00% |
8.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.46% |
5.06% |
5.64% |
6.94% |
6.14% |
-5.39% |
5.79% |
7.87% |
- |
7.00% |
8.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.20% |
3.24% |
2.61% |
2.52% |
2.24% |
-1.52% |
1.34% |
1.74% |
- |
1.77% |
1.60% |
| Return on Equity (ROE) |
|
8.66% |
8.30% |
8.25% |
9.46% |
8.38% |
-5.45% |
7.13% |
9.61% |
- |
8.77% |
10.57% |
| Cash Return on Invested Capital (CROIC) |
|
20.29% |
36.03% |
14.51% |
-1.17% |
3.12% |
-41.89% |
-42.65% |
-39.67% |
- |
-3.92% |
9.04% |
| Operating Return on Assets (OROA) |
|
1.10% |
1.13% |
1.22% |
1.35% |
1.22% |
-0.79% |
1.18% |
1.66% |
- |
1.37% |
1.77% |
| Return on Assets (ROA) |
|
0.85% |
0.85% |
0.87% |
1.01% |
0.91% |
-0.73% |
0.87% |
1.23% |
- |
1.07% |
1.37% |
| Return on Common Equity (ROCE) |
|
8.66% |
8.30% |
8.25% |
9.46% |
8.38% |
-5.45% |
7.13% |
9.61% |
- |
8.77% |
10.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.73% |
8.25% |
7.94% |
0.00% |
2.64% |
3.21% |
4.19% |
- |
8.92% |
9.69% |
| Net Operating Profit after Tax (NOPAT) |
|
26 |
26 |
27 |
32 |
28 |
-23 |
47 |
57 |
- |
50 |
63 |
| NOPAT Margin |
|
23.70% |
23.68% |
23.54% |
27.01% |
24.06% |
-18.30% |
23.94% |
29.08% |
- |
25.47% |
32.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.46% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
50.60% |
49.81% |
48.92% |
48.77% |
50.06% |
67.77% |
51.82% |
47.87% |
- |
53.47% |
44.09% |
| Operating Expenses to Revenue |
|
69.01% |
63.89% |
64.99% |
64.08% |
66.92% |
92.17% |
64.55% |
61.13% |
- |
66.00% |
57.26% |
| Earnings before Interest and Taxes (EBIT) |
|
33 |
35 |
38 |
43 |
37 |
-33 |
65 |
77 |
- |
64 |
82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
37 |
45 |
47 |
51 |
45 |
-27 |
66 |
81 |
- |
66 |
85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.03 |
0.00 |
1.02 |
1.04 |
0.96 |
0.56 |
0.84 |
0.83 |
- |
0.89 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
1.42 |
0.00 |
1.41 |
1.42 |
1.30 |
0.72 |
1.05 |
1.04 |
- |
1.11 |
1.29 |
| Price to Revenue (P/Rev) |
|
2.95 |
0.00 |
3.06 |
3.23 |
2.87 |
2.55 |
3.63 |
3.21 |
- |
2.73 |
3.13 |
| Price to Earnings (P/E) |
|
10.64 |
0.00 |
12.38 |
13.17 |
11.66 |
21.14 |
26.20 |
20.96 |
- |
10.75 |
11.66 |
| Dividend Yield |
|
4.07% |
4.21% |
4.00% |
3.72% |
4.12% |
4.55% |
4.33% |
4.32% |
- |
4.04% |
3.49% |
| Earnings Yield |
|
9.40% |
0.00% |
8.08% |
7.60% |
8.57% |
4.73% |
3.82% |
4.77% |
- |
9.31% |
8.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.00 |
0.85 |
0.73 |
0.59 |
0.20 |
0.60 |
0.72 |
- |
0.82 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.48 |
0.00 |
3.42 |
2.96 |
2.35 |
1.15 |
3.04 |
3.26 |
- |
3.16 |
2.83 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.52 |
0.00 |
8.06 |
7.11 |
5.77 |
4.67 |
12.50 |
12.51 |
- |
8.49 |
7.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.13 |
0.00 |
10.54 |
9.00 |
7.09 |
6.38 |
15.21 |
14.16 |
- |
8.82 |
7.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.95 |
0.00 |
13.80 |
12.06 |
9.56 |
9.51 |
21.92 |
20.21 |
- |
11.60 |
9.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.33 |
0.00 |
9.85 |
7.81 |
6.10 |
3.66 |
9.98 |
12.01 |
- |
10.59 |
9.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.82 |
0.00 |
5.64 |
0.00 |
19.22 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
8.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.34 |
0.33 |
0.31 |
0.33 |
0.24 |
0.18 |
0.17 |
- |
0.26 |
0.18 |
| Long-Term Debt to Equity |
|
0.25 |
0.23 |
0.23 |
0.22 |
0.22 |
0.18 |
0.11 |
0.11 |
- |
0.12 |
0.11 |
| Financial Leverage |
|
0.59 |
0.64 |
0.46 |
0.36 |
0.37 |
0.28 |
0.23 |
0.22 |
- |
0.25 |
0.18 |
| Leverage Ratio |
|
10.18 |
9.77 |
9.54 |
9.35 |
9.16 |
9.06 |
8.25 |
7.83 |
- |
8.17 |
7.74 |
| Compound Leverage Factor |
|
10.18 |
9.77 |
9.54 |
9.35 |
9.16 |
9.06 |
8.25 |
7.83 |
- |
8.17 |
7.74 |
| Debt to Total Capital |
|
28.71% |
25.64% |
24.90% |
23.49% |
24.88% |
19.62% |
14.98% |
14.64% |
- |
20.62% |
15.28% |
| Short-Term Debt to Total Capital |
|
11.18% |
8.53% |
7.90% |
7.00% |
8.45% |
5.48% |
5.57% |
5.13% |
- |
10.74% |
6.13% |
| Long-Term Debt to Total Capital |
|
17.54% |
17.11% |
17.00% |
16.48% |
16.43% |
14.15% |
9.41% |
9.51% |
- |
9.88% |
9.15% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
71.29% |
74.36% |
75.10% |
76.51% |
75.12% |
80.38% |
85.02% |
85.36% |
- |
79.38% |
84.72% |
| Debt to EBITDA |
|
2.58 |
2.39 |
2.35 |
2.28 |
2.43 |
4.55 |
3.12 |
2.53 |
- |
2.13 |
1.37 |
| Net Debt to EBITDA |
|
-1.04 |
-0.80 |
0.83 |
-0.65 |
-1.27 |
-5.71 |
-2.41 |
0.21 |
- |
1.15 |
-0.75 |
| Long-Term Debt to EBITDA |
|
1.57 |
1.60 |
1.60 |
1.60 |
1.61 |
3.28 |
1.96 |
1.65 |
- |
1.02 |
0.82 |
| Debt to NOPAT |
|
4.18 |
3.95 |
4.02 |
3.87 |
4.03 |
9.26 |
5.48 |
4.09 |
- |
2.91 |
1.86 |
| Net Debt to NOPAT |
|
-1.69 |
-1.33 |
1.43 |
-1.11 |
-2.11 |
-11.62 |
-4.22 |
0.34 |
- |
1.57 |
-1.02 |
| Long-Term Debt to NOPAT |
|
2.55 |
2.64 |
2.75 |
2.71 |
2.66 |
6.67 |
3.44 |
2.66 |
- |
1.40 |
1.11 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
292 |
648 |
187 |
-100 |
-29 |
-1,010 |
-1,014 |
-978 |
- |
-278 |
88 |
| Operating Cash Flow to CapEx |
|
2,057.21% |
2,812.50% |
3,361.87% |
6,086.64% |
5,128.04% |
452.38% |
1,491.90% |
820.67% |
- |
2,383.67% |
1,822.72% |
| Free Cash Flow to Firm to Interest Expense |
|
5.67 |
12.96 |
3.78 |
-1.93 |
-0.58 |
-16.01 |
-10.76 |
-10.95 |
- |
-3.89 |
1.22 |
| Operating Cash Flow to Interest Expense |
|
0.89 |
0.75 |
0.58 |
1.16 |
1.05 |
0.13 |
0.53 |
0.70 |
- |
0.72 |
0.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.85 |
0.72 |
0.56 |
1.14 |
1.03 |
0.10 |
0.49 |
0.61 |
- |
0.69 |
0.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
- |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
3.55 |
3.51 |
3.64 |
3.74 |
3.83 |
3.14 |
3.68 |
4.09 |
- |
4.21 |
4.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,784 |
1,725 |
1,776 |
1,834 |
1,841 |
2,712 |
2,837 |
2,869 |
- |
3,040 |
2,813 |
| Invested Capital Turnover |
|
0.23 |
0.21 |
0.24 |
0.26 |
0.26 |
0.21 |
0.24 |
0.27 |
- |
0.28 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
-266 |
-622 |
-159 |
132 |
57 |
987 |
1,061 |
1,035 |
- |
328 |
-25 |
| Enterprise Value (EV) |
|
1,097 |
0.00 |
1,518 |
1,343 |
1,087 |
547 |
1,700 |
2,074 |
- |
2,496 |
2,238 |
| Market Capitalization |
|
1,304 |
0.00 |
1,361 |
1,466 |
1,326 |
1,215 |
2,027 |
2,040 |
- |
2,158 |
2,473 |
| Book Value per Share |
|
$23.02 |
$22.61 |
$23.51 |
$24.67 |
$24.32 |
$38.27 |
$26.96 |
$27.49 |
- |
$27.98 |
$28.18 |
| Tangible Book Value per Share |
|
$16.61 |
$16.41 |
$16.98 |
$18.20 |
$17.89 |
$29.56 |
$21.50 |
$22.05 |
- |
$22.47 |
$22.61 |
| Total Capital |
|
1,784 |
1,725 |
1,776 |
1,834 |
1,841 |
2,712 |
2,837 |
2,869 |
- |
3,040 |
2,813 |
| Total Debt |
|
512 |
442 |
442 |
431 |
458 |
532 |
425 |
420 |
- |
627 |
430 |
| Total Long-Term Debt |
|
313 |
295 |
302 |
302 |
303 |
384 |
267 |
273 |
- |
300 |
257 |
| Net Debt |
|
-207 |
-149 |
157 |
-123 |
-240 |
-668 |
-327 |
35 |
- |
338 |
-236 |
| Capital Expenditures (CapEx) |
|
2.24 |
1.33 |
0.85 |
0.99 |
1.02 |
1.85 |
3.32 |
7.61 |
- |
2.16 |
2.28 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.12 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
512 |
442 |
442 |
431 |
458 |
532 |
425 |
420 |
- |
627 |
430 |
| Total Depreciation and Amortization (D&A) |
|
3.65 |
9.66 |
8.77 |
8.56 |
8.05 |
5.95 |
1.68 |
3.66 |
- |
2.47 |
3.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.47 |
$0.47 |
$0.48 |
$0.56 |
$0.50 |
($0.44) |
$0.53 |
$0.58 |
$0.82 |
$0.52 |
$0.69 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
55.25M |
56.73M |
56.85M |
56.88M |
56.96M |
89.49M |
89.65M |
89.14M |
84.01M |
86.69M |
84.50M |
| Adjusted Diluted Earnings per Share |
|
$0.47 |
$0.46 |
$0.47 |
$0.55 |
$0.50 |
($0.44) |
$0.52 |
$0.58 |
$0.81 |
$0.52 |
$0.69 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
55.25M |
56.73M |
56.85M |
56.88M |
56.96M |
89.49M |
90.88M |
90.22M |
85.13M |
87.83M |
85.39M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
55.25M |
56.73M |
56.85M |
56.88M |
56.96M |
89.49M |
89.07M |
88.41M |
86.23M |
84.58M |
82.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
26 |
26 |
27 |
32 |
28 |
-23 |
47 |
57 |
- |
50 |
63 |
| Normalized NOPAT Margin |
|
23.70% |
23.68% |
23.54% |
27.01% |
24.06% |
-18.30% |
23.94% |
29.08% |
- |
25.47% |
32.12% |
| Pre Tax Income Margin |
|
30.57% |
31.56% |
33.05% |
35.92% |
31.99% |
-26.14% |
32.57% |
39.37% |
- |
32.44% |
41.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.64 |
0.70 |
0.78 |
0.82 |
0.75 |
-0.52 |
0.68 |
0.87 |
- |
0.89 |
1.14 |
| NOPAT to Interest Expense |
|
0.50 |
0.52 |
0.55 |
0.62 |
0.57 |
-0.36 |
0.50 |
0.64 |
- |
0.70 |
0.88 |
| EBIT Less CapEx to Interest Expense |
|
0.60 |
0.67 |
0.76 |
0.80 |
0.73 |
-0.55 |
0.65 |
0.78 |
- |
0.86 |
1.11 |
| NOPAT Less CapEx to Interest Expense |
|
0.46 |
0.50 |
0.54 |
0.60 |
0.54 |
-0.39 |
0.47 |
0.55 |
- |
0.67 |
0.85 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
43.30% |
47.38% |
48.56% |
48.31% |
47.65% |
95.93% |
82.70% |
75.92% |
- |
48.30% |
46.77% |
| Augmented Payout Ratio |
|
46.96% |
50.90% |
51.79% |
50.36% |
47.65% |
104.34% |
116.88% |
114.94% |
- |
109.25% |
121.78% |
Key Financial Trends
First Busey’s (NASDAQ:BUSE) latest results show a meaningful improvement in profitability, despite a modestly smaller balance sheet. In Q2 2026, total revenue was $196.7 million, nearly flat with $198.0 million in the restated Q2 2025 period. Net interest income declined slightly to $152.4 million from $153.2 million, but lower funding costs and operating expenses drove net income up to $63.2 million from $47.4 million. Net income attributable to common shareholders rose 29% to $58.6 million, while diluted EPS increased to $0.69 from $0.52.
The improvement was supported by a sharp reduction in expenses. Total non-interest expense fell to $112.6 million from $127.8 million year over year, led by a $10.7 million reduction in salaries and employee benefits. Provision for credit losses also declined to $2.2 million from $5.7 million. Interest expense decreased to $72.0 million from $94.3 million, although total interest income also eased to $224.4 million from $247.4 million. Over the longer period, BUSE has grown substantially: compared with Q3 2023, Q2 2026 total assets increased from $12.3 billion to $18.2 billion, loans rose from $7.8 billion to $13.0 billion, and quarterly net interest income nearly doubled.
Cash generation remained positive, but the composition of that cash flow warrants attention. Operating cash flow was $41.5 million in Q2 2026, down from $49.5 million in Q2 2025 and $72.2 million in Q4 2025. Reported investing cash flow was positive $230.2 million, primarily because investment sales and other investing activity exceeded purchases. Financing activities added $105.3 million, while gross debt issuance and repayments were unusually large at $9.5 billion and $9.7 billion, respectively. The company ended the quarter with a $376.9 million increase in cash and equivalents, but investors should review the underlying filing because the cash-flow statement is identified as calculated and includes substantial gross financing activity.
- Profitability rebounded strongly: Q2 2026 net income rose 33% year over year to $63.2 million, and diluted EPS increased to $0.69 from $0.52.
- Operating efficiency improved: Non-interest expense declined nearly 12% year over year to $112.6 million, with salaries and employee benefits falling approximately 14%.
- Funding costs moved lower: Total interest expense fell 23% year over year to $72.0 million, including a 25% decline in deposit interest expense.
- Credit costs moderated: The provision for credit losses dropped to $2.2 million from $5.7 million in Q2 2025 and $45.6 million in Q1 2025, which had been affected by a large provision.
- Long-term scale has increased: Since Q3 2023, total assets have grown roughly 48%, while net loans have risen about 68%, providing a larger base for future interest income.
- Share repurchases supported shareholder returns: BUSE repurchased $63.8 million of common equity in Q2 2026 and paid $26.7 million in dividends.
- Balance-sheet growth has recently leveled off: Q2 2026 total assets of $18.2 billion were down from $18.9 billion a year earlier, while net loans declined 4.4% year over year to $13.0 billion.
- Cash flow was positive but volatile: Operating cash flow has remained positive in each supplied quarter, but quarterly investing and financing flows have fluctuated widely because of securities transactions, deposit movements and debt activity.
- Revenue momentum remains limited: Total revenue and net interest income were both slightly below Q2 2025 levels, suggesting that recent earnings growth was driven more by cost reductions and lower provisions than by top-line expansion.
- Capital structure and asset quality require monitoring: Total equity declined to $2.38 billion from $2.41 billion in Q1 2026, accumulated other comprehensive losses remained negative at $141.1 million, and goodwill plus intangible assets totaled approximately $471.3 million.
09/04/26 03:13 PM ETAI Generated. May Contain Errors.