XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.25.2

MERGERS AND ACQUISITIONS (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
Schedule of Estimated Acquisition-Date Fair Values of the Assets Acquired and Liabilities Assumed | Acquisition-date fair values of the assets acquired and liabilities assumed, as well as the fair value of consideration transferred, were estimated as follows:
|  | As of
|  | March 1, 2025 |  | April 1, 2024
(dollars in thousands) |  | CrossFirst (provisional) |  | M&M (final)
Assets acquired |  |  |  |
Cash and cash equivalents |  | $ | 385,808 |  |  | $ | 33,577 |
Securities |  | 725,622 |  |  | 8,086 |
Portfolio loans, net of ACL |  | 6,023,063 |  |  | 417,230 |
Premises and equipment |  | 64,249 |  |  | 2,045 |
Right of use assets |  | 29,374 |  |  | 253 |
Other intangible assets |  | 81,783 |  |  | 6,346 |
Other assets |  | 190,411 |  |  | 10,208 |
Total assets acquired |  | 7,500,310 |  |  | 477,745 |
Liabilities assumed |  |  |  |
Deposits |  | 6,571,699 |  |  | 392,838 |
Short-term borrowings |  | 11,148 |  |  | 35,932 |
Long-term debt |  | 62,557 |  |  | 1,450 |
Subordinated notes, net of unamortized issuance costs |  | — |  |  | 3,911 |
Junior subordinated debt owed to unconsolidated trusts |  | 2,238 |  |  | 2,594 |
Lease liabilities |  | 29,374 |  |  | 253 |
Other liabilities |  | 62,338 |  |  | 7,089 |
Total liabilities assumed |  | 6,739,354 |  |  | 444,067 |
Net assets acquired |  | $ | 760,956 |  |  | $ | 33,678 |
Consideration paid |  |  |  |
Cash |  | $ | 4 |  |  | $ | 15,200 |
Common stock |  | 795,227 |  |  | 34,375 |
Preferred stock |  | 7,750 |  |  | — |
Replacement awards 1 |  | 5,999 |  |  | — |
Total consideration paid |  | $ | 808,980 |  |  | $ | 49,575 |
Goodwill |  | $ | 48,024 |  |  | $ | 15,897 |
___________________________________________ 1.Represents the fair value of replacement equity awards issued to CrossFirst associates attributable to pre-combination service.
Schedule of Reconciliation Between the Purchase Price and the Fair Value | The following table provides a reconciliation between the purchase price and the fair value of these loans:
|  | As of
|  | March 1, 2025 |  | April 1, 2024
(dollars in thousands) |  | CrossFirst |  | M&M
PCD Financial Assets |  |  |  |
Gross contractual receivable for PCD financial assets 1 |  | $ | 1,428,978 |  |  | $ | 29,290 |
ACL recorded for estimated uncollectible contractual cash flows specific to PCD financial assets |  | (100,783) |  |  | (1,243) |
Interest premium (discount) specific to PCD financial assets |  | (3,063) |  |  | (1,773) |
Fair value of PCD financial assets |  | $ | 1,325,132 |  |  | $ | 26,274 |
___________________________________________ 1.In connection with the CrossFirst acquisition, Busey also acquired $110.7 million of previously charged-off principal in addition to the PCD assets listed above. Busey incurred acquisition related expenses as follows:
|  | Three Months Ended June 30, |  | Six Months Ended June 30,
(dollars in thousands) |  | 2025 |  | 2024 |  | 2025 |  | 2024
Pre-tax acquisition expenses |  |  |  |  |  |  |  |
M&M |  | $ | — |  |  | $ | 2,065 |  |  | $ | 108 |  |  | $ | 2,350 |
CrossFirst 1 |  | 16,600 |  |  | 147 |  |  | 88,090 |  |  | 147 |
Pre-tax acquisition expenses 1 |  | $ | 16,600 |  |  | $ | 2,212 |  |  | $ | 88,198 |  |  | $ | 2,497 |
___________________________________________ 1.In addition to the acquisition costs presented in the table above, during the three months ended June 30, 2025, Busey recorded a $4.0 million adjustment to the initial provision for unfunded commitments for CrossFirst acquisition-date balances based on revised estimates resulting from implementation of a new CECL model. Of the total acquisition related expenses, the following legal, professional, and consulting costs were incurred to consummate the mergers:
|  | Three Months Ended June 30, |  | Six Months Ended June 30,
(dollars in thousands) |  | 2025 |  | 2024 |  | 2025 |  | 2024
Pre-tax costs to consummate the merger |  |  |  |  |  |  |  |
M&M |  | $ | — |  |  | $ | 19 |  |  | $ | — |  |  | $ | 150 |
CrossFirst |  | 86 |  |  | — |  |  | 7,230 |  |  | — |
Pre-tax costs to consummate the merger |  | $ | 86 |  |  | $ | 19 |  |  | $ | 7,230 |  |  | $ | 150 |
Schedule of Business Acquisition, Pro Forma Information | Only the merger related expenses that have been recognized are included in net income in the table below:
|  | Three Months Ended June 30, |  | Six Months Ended June 30,
(dollars in thousands) |  | 2025 |  | 2024 |  | 2025 |  | 2024
Revenue (net interest income plus noninterest income) |  | $ | 191,726 |  |  | $ | 180,688 |  |  | $ | 371,320 |  |  | $ | 377,900 |
Net income |  | 47,297 |  |  | 45,381 |  |  | 68,702 |  |  | 65,239 |

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of business combination. Includes, but is not limited to, recognized asset and liability. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-41 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration