First Busey Announces First Quarter 2009 Results and Change in Dividend

Message From Our President & CEO


URBANA, Ill., April 21, 2009 (GLOBE NEWSWIRE) -- First Busey Corporation's (Nasdaq:BUSE) consolidated net income for the quarter ended March 31, 2009 was $5.5 million, or $0.15 per fully-diluted common share, compared to net income of $10.0 million, or $0.28 per fully-diluted common share, for the quarter ended March 31, 2008. The decline in net income was primarily due to increased provision for loan losses. We recorded $10.0 million in provision for loan losses in the first quarter of 2009 as compared to $2.2 million in the same period of 2008. Additionally, downward pressure on the net interest margin led to a $3.7 million, pre-tax, decline in net interest income, before provision for loan losses, in the first quarter of 2009 as compared to the same period in 2008. The decrease in net interest income was partially due to the overall decline in asset yields as compared to deposit rates, and interest income lost due to non-accrual loans and loans charged-off.

We implemented a number of cost saving efforts that partially offset the decline in our net interest income. Non-interest expense declined $2.2 million, or 7.9%, in the first quarter of 2009 as compared to the same period in 2008. Many of our cost saving efforts were implemented in the middle of the first quarter of 2009 and are expected to have greater impact going forward. Additionally, we recorded a one-time gain of $2.0 million in other income related to bank owned life insurance in March 2009.

During the first quarter of 2009, net charge-offs were $20.2 million, which resulted in an allowance for loan losses of $88.5 million, or 2.7% of loans at March 31, 2009 compared to $98.7 million, or 3.0% of loans at December 31, 2008. Non-performing loans at March 31, 2009 totaled $121.2 million compared to $84.2 million at December 31, 2008, of which $84.5 million and $61.2 million were in Florida, respectively. Our allowance coverage of non-performing loans was 73% at March 31, 2009 compared to 117% and 68% at December 31, 2008 and September 30, 2008, respectively.

Our banks continue to experience challenges in our loan portfolios brought about by the difficult economic conditions in our markets, primarily in the southwest Florida market. Our Indiana and Illinois markets are also showing signs of economic softening. We expect to see elevated non-performing loans and charge-offs throughout 2009, and expect to continue at least this level of provision expense throughout 2009.

On March 6, 2009, we closed on the sale of $100.0 million of preferred stock to the U.S. Department of the Treasury under the Capital Purchase Program. The Treasury capital allows us to maintain our commitment to our communities through continued lending, while maintaining our capital strength. However, it is a high priority for the company to redeem the Treasury capital as soon as practical.

Given our desire to build capital and the expectation of continued elevated provisions for loan losses, we have taken a careful look at our dividend payout. In January 2009, we paid a dividend of $0.20 per common share. As noted above, we made $0.15 per common share in the first quarter of 2009. As you can deduce, we will not build capital if we continue to pay out more than we earn. We are therefore reducing our dividend to $0.08 per common share for our May 1, 2009 dividend payment. As we continue, we will review our dividend payout to ensure it is consistent with our capital plan and our earnings. The reduction in our dividend is consistent with our goal of building and maintaining a conservative balance sheet. As we move forward, our priorities are balance sheet strength, profitability and growth . . . in that order.

In the next month, we will unveil The Busey Strategy. The Busey Strategy is built upon fulfilling the Busey Promise to our four pillars -- customers, associates, communities and shareholders. Busey will grow by successfully executing our mission of exceeding the service needs of our customers, investing in our associates and communities and delivering long-term value to you, our shareholders.

In closing, I would like to acknowledge all of our associates for their hard work and dedication over the past 18 months. Our Company is fortunate to have a talented group of associates who are committed to fulfilling the Busey Promise -- everyday. While we have been confronted with the serious challenges of the Florida economy during this period, our associates in Florida maintain a positive attitude and tremendous work ethic that enable us to work through these difficult times.

As always, your input and questions are welcome. Thank you for your continued support.

\s\ Van A. Dukeman

Corporate Profile

First Busey Corporation is a $4.5 billion financial holding company headquartered in Urbana, Illinois. First Busey Corporation has two wholly-owned banks with locations in three states. Busey Bank is headquartered in Champaign, Illinois and has forty-five banking centers serving downstate Illinois. Busey Bank has a banking center in Indianapolis, Indiana, and a loan production office in Fort Myers, Florida. As of March 31, 2009, Busey Bank had total assets of $4.0 billion. Busey Bank, N.A. is headquartered in Fort Myers, Florida, with eight banking centers serving southwest Florida. Busey Bank, N.A. had total assets of $422.7 million as of March 31, 2009.

Busey Wealth Management is a wholly-owned subsidiary of First Busey Corporation. Through Busey Trust Company, Busey Wealth Management delivers trust, asset management, retail brokerage and insurance products and services. As of March 31, 2009, Busey Wealth Management had approximately $3.1 billion in assets under care.

First Busey Corporation owns a retail payment processing subsidiary, FirsTech, Inc., which processes over 32 million transactions per year through online bill payments, lockbox processing and walk-in payments through its 4,700 agent locations in 40 states.

Busey provides electronic delivery of financial services through our website, www.busey.com.



                     SELECTED FINANCIAL HIGHLIGHTS
                     -----------------------------
            (dollars in thousands, except per share data)

                                     Three Months Ended
                   ---------------------------------------------------
                      March 31,      Dec. 31,   Sept. 30,   March 31,
                        2009           2008       2008        2008
 ---------------------------------------------------------------------
 EARNINGS & PER
   SHARE DATA
  Net income/
   (loss)(1)            $    5,506  $  (61,359)  $   8,817  $   10,004
  Revenue(2)                43,636      41,385      47,311      44,974
  Fully-diluted
   earnings per share         0.15       (1.71)       0.25        0.28
  Cash dividends
   paid per share             0.20        0.20        0.20        0.20

  Net income (loss)
   by operating
   segment
   Busey Bank           $    6,584  $  (24,747) $    8,064  $   11,602
   Busey Bank, N.A.           (714)    (35,891)     (1,393)     (1,047)
   Busey Wealth
    Management                 562         457         766         629
   FirsTech                    822         490         705         446

 ---------------------------------------------------------------------
 AVERAGE BALANCES
  Assets                $4,410,790  $4,399,387  $4,301,126  $4,196,079
  Earning assets         3,966,968   3,892,209   3,804,205   3,693,418
  Deposits               3,488,527   3,376,011   3,312,634   3,230,782
  Interest-bearing
   liabilities           3,455,020   3,485,063   3,375,151   3,253,477
  Stockholders'
   equity                  477,327     504,329     513,385     521,701

 ---------------------------------------------------------------------
 PERFORMANCE RATIOS
  Return on average
   assets(3)                 0.51%      (5.55%)      0.81%       0.96%
  Return on average
   equity(3)                 4.68%     (48.40%)      6.81%       7.71%
  Net interest
   margin(3)                 2.88%       3.04%       3.34%       3.47%
  Efficiency ratio(4)       56.07%      68.31%      54.83%      59.17%
  Non-interest
   revenue as a %
   of total
   revenues(2)              36.76%     29.67%       33.54%      30.49%

 ---------------------------------------------------------------------
 ASSET QUALITY
  Gross loans           $3,261,440  $3,257,581  $3,229,394  $3,131,878
  Allowance for
   loan losses              88,498      98,671      48,674      42,924
  Net charge-offs           20,173      25,803       7,905       1,786
  Allowance for loan
   losses to loans           2.71%       3.03%       1.51%       1.37%
  Allowance as a
   percentage of
   non-performing
   loans                    73.03%     117.20%      68.37%     134.29%
  Non-performing
   loans
   Non-accrual loans       105,424      68,347      59,347      26,651
   Loans 90+ days
    past due                15,752      15,845      11,847       5,313
   Geographically
    Downstate
     Illinois/Indiana       36,653      22,986      16,041      16,156
    Florida                 84,523      61,206      55,153      15,808
    Other
     non-performing
     assets                 16,956      15,794       4,846       2,476
 ---------------------------------------------------------------------


 1   Available to common shareholders, net of preferred dividend.

 2   Net of interest expense, excludes security gains.

 3   Quarterly ratios annualized and calculated on net income
     available to common stockholders.

 4   Net of security gains and intangible charges.

Special Note Concerning Forward-Looking Statements

This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company's management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "plan," "intend," "estimate," "may," "will," "would," "could," "should" or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond the ability of the Company to control or predict, could cause actual results to differ materially from those in its forward-looking statements. These factors include, among others, the following: (i) the strength of the local and national economy; (ii) the economic impact of any future terrorist threats or attacks; (iii) changes in state and federal laws, regulations and governmental policies concerning the Company's general business; (iv) changes in interest rates and prepayment rates of the Company's assets; (v) increased competition in the financial services sector and the inability to attract new customers; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) the loss of key executives or employees; (viii) changes in consumer spending; (ix) unexpected results of acquisitions; (x) unexpected outcomes of existing or new litigation involving the Company; and (xi) changes in accounting policies and practices. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company's financial results, is included in the Company's filings with the Securities and Exchange Commission.



 Condensed Consolidated Balance Sheets
 (Unaudited, in thousands, except per share data)

                                March 31,   December 31,    March 31,
                                  2009          2008          2008
                               ---------------------------------------

 Assets
 Cash and due from banks       $   138,413   $   190,113   $   123,068
 Investment securities             708,112       654,130       600,953
 Net loans                       3,172,942     3,158,910     3,088,954
 Premises and equipment             80,890        81,732        81,269
 Goodwill and other
  intangibles                      255,765       256,868       279,982
 Other assets                      114,353       118,340        77,596
 ---------------------------------------------------------------------
 Total assets                  $ 4,470,475   $ 4,460,093   $ 4,251,822
 =====================================================================

 Liabilities &
  Stockholders' Equity
 Non-interest bearing
  deposits                     $   458,332   $   378,007   $   395,115
 Interest-bearing
  deposits                       3,031,869     3,128,686     2,853,193
 ---------------------------------------------------------------------
 Total deposits                $ 3,490,201   $ 3,506,693   $ 3,248,308
 ---------------------------------------------------------------------

 Federal funds
  purchased & securities
  sold under agreements
  to repurchase                    143,635       182,980       142,496
 Short-term borrowings              58,000        83,000       116,000
 Long-term debt                    132,743       134,493       127,910
 Junior subordinated
  debt owed to
  unconsolidated trusts             55,000        55,000        55,000
 Other liabilities                  39,208        43,110        39,487
 ---------------------------------------------------------------------
 Total liabilities             $ 3,918,787   $ 4,005,276   $ 3,729,201
 ---------------------------------------------------------------------
 Total stockholders'
  equity                       $   551,688   $   454,817   $   522,621
 ---------------------------------------------------------------------
 Total liabilities &
  stockholders' equity         $ 4,470,475   $ 4,460,093   $ 4,251,822
 =====================================================================

 Per Share Data
 ---------------------------------------------------------------------
 Book value per common
  share                        $     12.65   $     12.70   $     14.57
 Tangible book value
  per common share             $      5.51   $      5.53   $      6.77
 Ending number of common
  shares outstanding                35,816        35,815         35,858


 Condensed Consolidated Statements of Income
 (Unaudited, in thousands, except per share data)

                                                 Three Months Ended
                                                     March 31,
                                             -------------------------
                                                 2009         2008
                                             -----------   -----------

 Interest and fees on loans                  $    42,140   $    51,651
 Interest on investment securities                 6,167         6,801
 Other interest income                                --           105
 ---------------------------------------------------------------------
 Total interest income                       $    48,307   $    58,557
 ---------------------------------------------------------------------
 Interest on deposits                             17,817        22,847
 Interest on short-term borrowings                   843         1,759
 Interest on long-term debt                        1,274         1,730
 Junior subordinated debt
  owed to unconsolidated trusts                      777           959
 ---------------------------------------------------------------------
 Total interest expense                      $    20,711   $    27,295
 ---------------------------------------------------------------------

 Net interest income                         $    27,596   $    31,262
 Provision for loan losses                        10,000         2,150
 ---------------------------------------------------------------------
 Net interest income after
  provision for loan losses                  $    17,596   $    29,112
 ---------------------------------------------------------------------

 Fees for customer services                        3,997         3,851
 Trust fees                                        3,205         3,073
 Remittance processing                             3,254         2,947
 Commissions and brokers' fees                       519           702
 Gain on sales of loans                            2,418         1,160
 Net security gains                                   21           472
 Other                                             2,647         1,979
 ---------------------------------------------------------------------
 Total non-interest income                   $    16,061   $    14,184
 ---------------------------------------------------------------------

 Salaries and wages                               10,629        11,512
 Employee benefits                                 2,817         3,136
 Net occupancy expense                             2,575         2,464
 Furniture and equipment expense                   1,936         1,917
 Data processing expense                           1,732         1,688
 Amortization expense                              1,090         1,129
 Other operating expenses                          5,072         6,247
 ---------------------------------------------------------------------
 Total non-interest expense                  $    25,851   $    28,093
 ---------------------------------------------------------------------

 Income before income taxes                  $     7,806   $    15,203
 Income taxes                                      1,913         5,199
 ---------------------------------------------------------------------
 Net income                                  $     5,893   $    10,004
 ---------------------------------------------------------------------
 Preferred stock dividends and TARP 
  warrant accretion                          $       387   $        --
 ---------------------------------------------------------------------
 Income available for common shareholders    $     5,506   $    10,004
 =====================================================================

 Per Share Data
 ---------------------------------------------------------------------
 Basic earnings common per share             $      0.15   $      0.28
 Fully-diluted earnings common per share     $      0.15   $      0.28
 Diluted average common shares outstanding        35,816        36,130


            

Contact Data