株探米国株
日本語 英語
エドガーで原本を確認する
0001746109 false 0001746109 2023-10-17 2023-10-17 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported)   October 17, 2023

 

Bank First Corporation

(Exact name of registrant as specified in its charter)

 

Wisconsin 001-38676 39-1435359
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)

 

402 North 8th Street, Manitowoc, WI 54220
(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code   (920) 652-3100

 

N/A

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Ticker symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share BFC The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for company with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x On October 17, 2023, Bank First Corporation (the “Company”) announced its earnings for the quarter ended September 30, 2023.

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

A copy of the press release is attached as Exhibit 99.1 to this Report on Form 8-K and is incorporated herein by reference.

 

Pursuant to General Instruction B.2 of Form 8-K, the information in this Item 2.02 and Exhibit 99.1 is being furnished to the Securities and Exchange Commission and shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities under that Section. Furthermore, the information in this Item 2.02 and Exhibit 99.1 shall not be deemed to be incorporated by reference into the filings of the Registrant under the Securities Act of 1933, as amended, or the Exchange Act.

 

Item 9.01 Financial Statements and Exhibits.

 

(d)            Exhibits

 

Exhibit
Number
  Description of Exhibit
   
99.1   Press Release, dated October 17, 2023
     
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  BANK FIRST CORPORATION
   
Date:     October 17, 2023 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm2328538d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NEWS

RELEASE

 

 
 

 

P.O. Box 10, Manitowoc, WI 54221-0010

For further information, contact:

Kevin M LeMahieu, Chief Financial Officer

Phone: (920) 652-3200 / klemahieu@bankfirst.com

 

FOR IMMEDIATE RELEASE

 

Bank First Announces Net Income for the Third Quarter of 2023

 

· Net income of $14.8 million and $39.6 million for the three and nine months ended September 30, 2023, respectively

 

· Earnings per common share of $1.43 and $3.89 for the three and nine months ended September 30, 2023, respectively

 

· Annualized return on average assets of 1.44% and 1.31% for the three and nine months ended September 30, 2023, respectively

 

· Quarterly cash dividend of $0.30 per share declared, matching the prior quarter and a 20.0% increase from the prior-year third quarter

 

MANITOWOC, Wis, October 17, 2023 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $14.8 million, or $1.43 per share, for the third quarter of 2023, compared with net income of $10.5 million, or $1.26 per share, for the prior-year third quarter. For the nine months ended September 30, 2023, Bank First earned $39.6 million, or $3.89 per share, compared to $32.4 million, or $4.15 per share for the same period in 2022. After removing the impact of one-time expenses related to acquisitions as well as gains and losses on sales of securities and other real estate owned (“OREO”), the Bank reported adjusted net income (non-GAAP) of $15.1 million, or $1.46 per share, for the third quarter of 2023, compared with $14.0 million, or $1.70 per share, for the prior-year third quarter. For the first nine months of 2023, adjusted net income (non-GAAP) totaled $44.4 million, or $4.38 per share, compared to $36.6 million, or $4.69 per share for the same period in 2022.

 

Operating Results

 

Net interest income (“NII”) during the third quarter of 2023 was $34.1 million, down $0.2 million from the previous quarter but up $6.4 million from the third quarter of 2022. The impact of purchase accounting increased NII by $1.8 million, or $0.13 per share after tax, during the third quarter of 2023, compared to $2.5 million, or $0.18 per share after tax, during the previous quarter and $0.7 million, or $0.07 per share after tax, during the third quarter of 2022.

 

 


 

Net interest margin (“NIM”) was 3.71% for the third quarter of 2023, compared to 3.77% for the previous quarter and 3.63% for the third quarter of 2022. NII from purchase accounting increased NIM by 0.19%, 0.27% and 0.10% for each of these periods, respectively. While the Bank’s average rate paid on interest-bearing liabilities has continued to rise throughout 2023, increasing average rates earned on interest-earning assets as well as the beneficial impact of the Bank’s continuing high percentage of noninterest-bearing deposits (32.1% of the Bank’s total core deposits at September 30, 2023) have allowed the Bank’s net interest margin, excluding purchase accounting impacts, to expand quarter-over-quarter for the last two quarters.

 

Bank First did not record a provision for credit losses during the third quarter of 2023, matching the previous quarter and the third quarter of 2022. Provision expense was $4.2 million for the first nine months of 2023 compared to $1.7 million for the same period during 2022. The acquisition of the loan portfolio of Hometown Bancorp, Ltd. (“Hometown”) during the first quarter of 2023 resulted in a day 1 provision for credit losses expense of $3.6 million as required under the Current Expected Credit Losses (“CECL”) methodology, which the Bank adopted on January 1, 2023. The lack of a provision for credit losses during the second and third quarter of 2023 was the result of continued strong asset quality metrics discussed later in this release. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.1 million through the first nine months of 2023, compared to recoveries exceeding charge-offs by $1.0 million through the first nine months of 2022.

 

Noninterest income was $5.3 million for the third quarter of 2023, compared to $4.6 million and $5.2 million for the prior quarter and third quarter of 2022, respectively. Service charge income increased by $0.1 million, or 3.1%, and $0.4 million, or 31.7%, from the prior quarter and prior-year third quarter, respectively, as a result of the added scale from the acquisitions of Denmark Bancshares, Inc. (“Denmark”) and Hometown. Income provided by the Bank’s investment in Ansay & Associates increased by $0.1 million from the prior-year third quarter while declining $0.2 million from the prior quarter. Income from this investment increased by $0.5 million, or 21.4%, through the first nine months of 2023 compared to the same period in 2022. Loan servicing income from loans previously sold to the secondary market with servicing rights, and therefore servicing income, retained by the Bank matched the prior quarter but increased by $0.2 million, or 49.5% from the prior-year third quarter. Sold but serviced loan portfolios acquired from Denmark and Hometown totaled $159.5 million and $343.6 million, respectively, leading to this increase in loan servicing income. The Bank experienced a $0.2 million positive valuation adjustment to its mortgage servicing rights asset during the third quarter of 2023 which compared favorably to a $0.5 million negative adjustment in the prior quarter, but unfavorably to a $0.9 million positive adjustment during the prior-year third quarter.

 

 


 

Noninterest expense was $19.6 million in the third quarter of 2023, compared to $19.9 million during the prior quarter and $18.9 million during the third quarter of 2022. Most areas of noninterest expense have increased over the past five quarters as a result of added operational scale from the acquisitions of Denmark and Hometown, which increased the Bank’s total assets by $1.13 billion, or 38.0%, from the end of the second quarter of 2022 to the end of the third quarter of 2023. Expenses directly attributable to these acquisitions have also caused volatility in several noninterest expense areas, most notably personnel, occupancy and outside service fee expenses during the third quarter of 2022 and the first quarter of 2023. Core deposit intangible assets of $15.1 million and $16.5 million created by the Denmark and Hometown acquisitions, respectively, have also created an increase in amortization of intangible assets expense over the last five quarters. Finally, net losses on sales of OREO totaled $0.1 million during the third quarter of 2023 compared to $0.5 million during the prior quarter and no loss during the third quarter of 2022. All losses noted in the current and prior quarter related to operating locations acquired from Hometown and Denmark, as well as one from a previously acquired institution, which were not utilized as operating locations by Bank First. At the start of the second quarter of 2023 Bank First held nine such buildings, but finished the third quarter with only two as a result of these sales.

 

The current Wisconsin state budget, signed by Governor Evers on July 5, 2023, included a provision offering an income tax exclusion on income earned from commercial loans of $5 million or less, originated for business or agricultural purposes to borrowers who reside or are located in the state of Wisconsin. This exclusion is retroactive to January 1, 2023. As a result of this provision, Bank First reversed $2.4 million in income tax expense which had been recorded during the first two quarters of 2023. Also as a result of this provision, Bank First’s lower anticipated future effective tax rate required an allowance to be made against the Bank’s deferred tax asset, which increased income tax expense by $2.9 million. These two entries netted to a one-time $0.5 million increase to income tax expense for the third quarter of 2023.

 

 


 

Balance Sheet

 

Total assets were $4.09 billion at September 30, 2023, a $427.1 million increase from December 31, 2022, and a $446.8 million increase from September 30, 2022. The preliminary fair value of assets acquired in the Hometown acquisition during the first quarter of 2023 totaled approximately $614.4 million.

 

Total loans were $3.36 billion at September 30, 2023, up $416.6 million from December 31, 2022, and up $496.3 million from September 30, 2022. Loans grew 5.0% on an annualized basis during the third quarter of 2023.

 

Total deposits, nearly all of which remain core deposits, were $3.40 billion at September 30, 2023, up $338.1 million from December 31, 2022, and up $260.1 million from September 30, 2022. As mentioned earlier in this release, noninterest-bearing demand deposits comprised 32.1% of the Bank’s total core deposits at September 30, 2023, compared to 31.1% and 31.3% at December 31 and September 30, 2022, respectively.

 

Asset Quality

 

Nonperforming assets at September 30, 2023 remained negligible, totaling $5.2 million compared to $6.7 million and $6.2 million at the end of the fourth and third quarters of 2022, respectively. Nonperforming assets to total assets ended the third quarter of 2023 at 0.13%, down from 0.18% at the end of the fourth and third quarters of 2022. Nonperforming assets at September 30, 2023 included two properties valued at $1.8 million that were previously operating branch locations of acquired institutions which are no longer part of the Bank’s branch network. These properties have all been listed for sale.

 

Capital Position

 

Stockholders’ equity totaled $577.3 million at September 30, 2023, an increase of $124.2 million from the end of 2022 and $137.9 million from September 30, 2022. The acquisition of Hometown during the first quarter of 2023 increased total stockholders’ equity by $115.1 million. Bank First’s tangible common equity (non-GAAP) increased by $47.6 million and $63.6 million during the first nine months of 2023 and trailing twelve months, respectively. The Bank’s book value per common share totaled $55.62 at September 30, 2023 compared to $50.22 at December 31, 2022 and $48.67 at September 30, 2022. Tangible book value per common share (non-GAAP) totaled $36.00 at September 30, 2023 compared to $36.14 at December 31, 2022 and $34.34 at September 30, 2022.

 

 


 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.30 per common share, payable on January 10, 2024, to shareholders of record as of December 27, 2023. This dividend represents a 20.0% increase over the dividend declared one year earlier.

 

Subsequent Transactions

 

The Bank sold 100% of its member interest in UFS, LLC in a transaction which closed on October 1, 2023. This transaction resulted in proceeds of $52.2 million and a pre-tax gain of $39.3 million which will be realized during the fourth quarter of 2023.

 

On October 2, 2023, the Bank repaid $11.5 million in subordinated debt owed to three financial institutions. Interest expense related to this debt, each of which carried an interest rate of 9.0%, totaled over $1.0 million annually.

 

Bank First Corporation provides financial services through its subsidiary, Bank First, N.A., which was incorporated in 1894. Bank First offers loan, deposit and treasury management products at each of its 26 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 385 full-time equivalent staff and has assets of approximately $4.1 billion. Insurance services are available through our bond with Ansay & Associates, LLC. Trust, investment advisory and other financial services are offered through the Bank’s partnership with Legacy Private Trust and an alliance with Morgan Stanley. Prior to October 1, 2023, the Bank was a co-owner of a bank technology outfitter, UFS, LLC, which provides digital, core, cybersecurity, managed information technology and private cloud services. Further information about Bank First Corporation is available by clicking on the Shareholder Services tab at www.bankfirst.com.

 

# # #

 

Forward-Looking Statements: Certain statements contained in this press release and in other recent filings may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, without limitation, statements relating to the timing, benefits, costs, and synergies of the mergers with Denmark and Hometown, statements relating to our projected growth, anticipated future financial performance, financial condition, credit quality and management’s long-term performance goals, and statements relating to the anticipated effects on our business, financial condition and results of operations from expected developments or events, our business, growth and strategies. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions.

 

 


 

These forward-looking statements are not historical facts, and are based upon current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond Bank First’s control. The inclusion of these forward-looking statements should not be regarded as a representation by Bank First or any other person that such expectations, estimates, and projections will be achieved. Accordingly, Bank First cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) business and economic conditions nationally, regionally and in our target markets, particularly in Wisconsin and the geographic areas in which we operate, (2) changes in government interest rate policies, (3) our ability to effectively manage problem credits, (4) the risks associated with Bank First’s pursuit of future acquisitions, (5) Bank First’s ability to successful execute its various business strategies, including its ability to execute on potential acquisition opportunities, and (6) general competitive, economic, political, and market conditions.

 

This communication contains non-GAAP financial measures, such as non-GAAP adjusted net income, non-GAAP adjusted earnings per common share, adjusted earnings return on assets, tangible book value per common share, and tangible common equity to tangible assets. Management believes such measures to be helpful to management, investors and others in understanding Bank First's results of operations or financial position. When non-GAAP financial measures are used, the comparable GAAP financial measures, as well as the reconciliation of the non-GAAP measures to the GAAP financial measures, are provided.  See " Non-GAAP Financial Measures" below. The non-GAAP net income measure and related reconciliation provide information useful to investors in understanding the operating performance and trends of Bank First and also aid investors in comparing Bank First's financial performance to the financial performance of peer banks.  Management considers non-GAAP financial ratios to be critical metrics with which to analyze and evaluate financial condition and capital strengths. While non-GAAP financial measures are frequently used by stakeholders in the evaluation of a corporation, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.

 

Further information regarding Bank First and factors which could affect the forward-looking statements contained herein can be found in Bank First's Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and its other filings with the Securities and Exchange Commission (the “SEC”). Many of these factors are beyond Bank First’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward-looking statements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this press release, and Bank First undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for Bank First to predict their occurrence or how they will affect the company.

 

 


 

Bank First Corporation

Consolidated Financial Summary (Unaudited)

 

(In thousands, except share and per share data)   At or for the Three Months Ended     At or for the Nine Months Ended  
    9/30/2023     6/30/2023     3/31/2023     12/31/2022     9/30/2022     9/30/2023     9/30/2022  
Results of Operations:                                          
Interest income   $ 46,989     $ 45,929     $ 40,902     $ 35,754     $ 30,740     $ 133,820     $ 80,780  
Interest expense     12,931       11,657       8,668       5,132       3,047       33,256       7,317  
Net interest income     34,058       34,272       32,234       30,622       27,693       100,564       73,463  
Provision for credit losses *     -       -       4,182       500       -       4,182       1,700  
Net interest income after provision for credit losses *     34,058       34,272       28,052       30,122       27,693       96,382       71,763  
Noninterest income     5,254       4,554       5,849       3,896       5,166       15,657       15,805  
Noninterest expense     19,647       19,946       19,664       17,254       18,895       59,257       44,699  
Income before income tax expense     19,665       18,880       14,237       16,764       13,964       52,782       42,869  
Income tax expense     4,861       4,748       3,557       3,920       3,431       13,166       10,499  
Net income   $ 14,804     $ 14,132     $ 10,680     $ 12,844     $ 10,533     $ 39,616     $ 32,370  
                                                         
Earnings per common share - basic   $ 1.43     $ 1.37     $ 1.09     $ 1.43     $ 1.26     $ 3.89     $ 4.15  
Earnings per common share - diluted     1.43       1.37       1.09       1.43       1.26       3.89       4.15  
                                                         
Common Shares:                                                        
Basic weighted average     10,330,779       10,331,725       9,714,184       8,962,400       8,205,914       10,127,708       7,737,089  
Diluted weighted average     10,353,621       10,346,575       9,737,879       8,993,685       8,228,197       10,150,990       7,757,726  
Outstanding     10,379,071       10,389,240       10,407,114       9,021,697       9,028,629       10,379,071       9,028,629  
                                                         
Noninterest income / noninterest expense:                                                        
Service charges   $ 1,821     $ 1,766     $ 1,599     $ 1,564     $ 1,383     $ 5,186     $ 4,246  
Income from Ansay     791       950       1,071       242       671       2,812       2,316  
Income from UFS     784       770       890       935       852       2,444       2,120  
Loan servicing income     734       749       636       545       491       2,119       1,377  
Valuation adjustment on mortgage servicing rights     229       (548 )     779       19       885       460       2,846  
Net gain on sales of mortgage loans     248       236       140       222       264       624       1,338  
Other noninterest income     647       631       734       369       620       2,012       1,562  
Total noninterest income   $ 5,254     $ 4,554     $ 5,849     $ 3,896     $ 5,166     $ 15,657     $ 15,805  
                                                         
Personnel expense   $ 10,216     $ 9,870     $ 9,912     $ 8,162     $ 10,812     $ 29,998     $ 24,993  
Occupancy, equipment and office     1,455       1,317       1,591       1,962       1,176       4,363       3,505  
Data processing     2,153       2,094       1,864       1,971       1,577       6,111       4,353  
Postage, stationery and supplies     244       224       380       229       215       848       542  
Advertising     60       85       81       66       61       226       205  
Charitable contributions     229       228       223       165       150       680       553  
Outside service fees     1,438       1,347       2,202       1,631       2,538       4,987       5,096  
Net loss (gain) on other real estate owned     53       489       -       -       -       542       (146 )
Net loss on sales of securities     -       -       75       -       -       75       -  
Amortization of intangibles     1,626       1,672       1,422       980       751       4,720       1,338  
Other noninterest expense     2,173       2,620       1,914       2,088       1,615       6,707       4,260  
Total noninterest expense   $ 19,647     $ 19,946     $ 19,664     $ 17,254     $ 18,895     $ 59,257     $ 44,699  
                                                         
Period-end balances:                                                        
Cash and cash equivalents   $ 75,776     $ 111,326     $ 169,691     $ 119,350     $ 143,441     $ 75,776     $ 143,441  
Investment securities available-for-sale, at fair value     179,046       191,303       197,895       304,637       303,280       179,046       303,280  
Investment securities held-to-maturity, at cost     77,154       77,708       78,032       45,097       40,826       77,154       40,826  
Loans     3,355,549       3,314,481       3,323,296       2,893,978       2,859,293       3,355,549       2,859,293  
Allowance for credit losses - loans *     (43,404 )     (43,409 )     (43,316 )     (22,680 )     (23,045 )     (43,404 )     (23,045 )
Premises and equipment     70,994       66,958       63,736       56,448       57,019       70,994       57,019  
Goodwill and core deposit intangible, net     203,705       205,329       207,022       127,036       129,361       203,705       129,361  
Mortgage servicing rights     13,733       13,504       14,052       9,582       9,563       13,733       9,563  
Other assets     154,966       154,871       156,820       126,984       121,016       154,966       121,016  
Total assets     4,087,519       4,092,071       4,167,228       3,660,432       3,640,754       4,087,519       3,640,754  
                                                         
Deposits     3,398,293       3,405,736       3,463,235       3,060,229       3,138,201       3,398,293       3,138,201  
Securities sold under repurchase agreements     17,191       23,802       46,636       97,196       21,963       17,191       21,963  
Borrowings     70,319       70,269       70,994       25,429       26,069       70,319       26,069  
Other liabilities     24,387       21,392       23,991       24,475       15,106       24,387       15,106  
Total liabilities     3,510,190       3,521,199       3,604,856       3,207,329       3,201,339       3,510,190       3,201,339  
                                                         
Stockholders' equity     577,329       570,872       562,372       453,103       439,415       577,329       439,415  
                                                         
Book value per common share   $ 55.62     $ 54.95     $ 54.04     $ 50.22     $ 48.67     $ 55.62     $ 48.67  
Tangible book value per common share (non-GAAP)   $ 36.00     $ 35.18     $ 34.14     $ 36.14     $ 34.34     $ 36.00     $ 34.34  
Average balances:                                                        
Loans   $ 3,324,729     $ 3,312,353     $ 3,135,438     $ 2,860,967     $ 2,640,397     $ 3,258,199     $ 2,419,451  
Interest-earning assets     3,671,620       3,683,143       3,524,672       3,316,406       3,062,921       3,627,015       3,013,382  
Total assets     4,092,565       4,100,549       3,901,713       3,633,251       3,349,615       4,032,308       3,249,469  
Deposits     3,423,760       3,407,650       3,269,838       3,111,328       2,911,561       3,367,647       2,675,199  
Interest-bearing liabilities     2,411,062       2,437,034       2,334,956       2,198,549       2,034,158       2,394,630       2,055,732  
Goodwill and other intangibles, net     204,556       206,209       160,156       111,440       90,962       190,470       69,861  
Stockholders' equity     576,315       567,531       520,212       446,579       401,130       554,892       347,442  
                                                         
Financial ratios:                                                        
Return on average assets **     1.44 %     1.38 %     1.11 %     1.40 %     1.25 %     1.31 %     1.33 %
Return on average common equity **     10.19 %     9.99 %     8.33 %     11.41 %     10.42 %     9.55 %     12.46 %
Average equity to average assets     14.08 %     13.84 %     13.33 %     12.29 %     11.98 %     13.76 %     10.69 %
Stockholders' equity to assets     14.12 %     13.95 %     13.50 %     12.38 %     12.07 %     14.12 %     12.07 %
Tangible equity to tangible assets (non-GAAP)     9.62 %     9.40 %     8.97 %     9.23 %     8.83 %     9.62 %     8.83 %
Loan yield **     5.23 %     5.20 %     4.96 %     4.58 %     4.29 %     5.13 %     4.13 %
Earning asset yield **     5.11 %     5.04 %     4.74 %     4.32 %     4.03 %     4.97 %     3.63 %
Cost of funds **     2.13 %     1.92 %     1.51 %     0.93 %     0.59 %     1.86 %     0.48 %
Net interest margin, taxable equivalent **     3.71 %     3.77 %     3.74 %     3.71 %     3.63 %     3.74 %     3.30 %
Net loan charge-offs to average loans **     0.00 %     -0.01 %     0.00 %     0.12 %     -0.05 %     -0.01 %     -0.04 %
Nonperforming loans to total loans     0.10 %     0.15 %     0.14 %     0.15 %     0.17 %     0.10 %     0.17 %
Nonperforming assets to total assets     0.13 %     0.18 %     0.22 %     0.18 %     0.18 %     0.13 %     0.18 %
Allowance for credit losses - loans to total loans*     1.29 %     1.31 %     1.30 %     0.78 %     0.81 %     1.29 %     0.81 %
                                                         
Non-GAAP Financial Measures                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 14,804     $ 14,132     $ 10,680     $ 12,844     $ 10,533     $ 39,616     $ 32,370  
Acquisition related expenses     312       171       1,342       1,381       4,638       1,825       5,672  
Provision for credit losses related to acquisition     -       -       3,552       -       -       3,552       -  
Losses (gains) on sales of securities and OREO     53       489       75       -       -       617       (146 )
Adjusted net income before income tax impact     15,169       14,792       15,649       14,225       15,171       45,610       37,896  
Income tax impact of adjustments     (77 )     (165 )     (971 )     (347 )     (1,129 )     (1,213 )     (1,262 )
Adjusted net income (non-GAAP)   $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 14,042     $ 44,397     $ 36,634  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 14,042     $ 44,397     $ 36,634  
Basic weighted average common shares outstanding     10,330,779       10,331,725       9,714,184       8,962,400       8,205,914       10,127,708       7,737,089  
Adjusted earnings per share (non-GAAP)   $ 1.46     $ 1.42     $ 1.50     $ 1.54     $ 1.70     $ 4.38     $ 4.69  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 14,042     $ 44,397     $ 36,634  
Average total assets   $ 4,092,565     $ 4,100,549     $ 3,901,713     $ 3,633,251     $ 3,349,615     $ 4,032,308     $ 3,249,469  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.48 %     1.43 %     1.53 %     1.55 %     1.70 %     2.22 %     1.51 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,087,519     $ 4,092,071     $ 4,167,228     $ 3,660,432     $ 3,640,754     $ 4,087,519     $ 3,640,754  
Goodwill     (175,106 )     (175,104 )     (175,125 )     (110,206 )     (111,551 )     (175,106 )     (111,551 )
Core deposit intangible, net of amortization     (28,599 )     (30,225 )     (31,897 )     (16,829 )     (17,810 )     (28,599 )     (17,810 )
Tangible assets (non-GAAP)   $ 3,883,814     $ 3,886,742     $ 3,960,206     $ 3,533,397     $ 3,511,393     $ 3,883,814     $ 3,511,393  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 577,329     $ 570,872     $ 562,372     $ 453,103     $ 439,415     $ 577,329     $ 439,415  
Goodwill     (175,106 )     (175,104 )     (175,125 )     (110,206 )     (111,551 )     (175,106 )     (111,551 )
Core deposit intangible, net of amortization     (28,599 )     (30,225 )     (31,897 )     (16,829 )     (17,810 )     (28,599 )     (17,810 )
Tangible common equity (non-GAAP)   $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 310,054     $ 373,624     $ 310,054  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 310,054     $ 373,624     $ 310,054  
Common shares outstanding at the end of the period     10,379,071       10,389,240       10,407,114       9,021,697       9,028,629       10,379,071       9,028,629  
Tangible book value per common share (non-GAAP)   $ 36.00     $ 35.18     $ 34.14     $ 36.14     $ 34.34     $ 36.00     $ 34.34  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 310,054     $ 373,624     $ 310,054  
Tangible assets (non-GAAP)   $ 3,883,814     $ 3,886,742     $ 3,960,206     $ 3,533,397     $ 3,511,393     $ 3,883,814     $ 3,511,393  
Tangible equity to tangible assets (non-GAAP)     9.62 %     9.40 %     8.97 %     9.23 %     8.83 %     9.62 %     8.83 %

 

* Prior to January 1, 2023, the incurred loss methodology was used to estimate credit losses. Subsequent to that date credit losses are estimated using the CECL methodology.

** Components of the quarterly ratios were annualized.

 

 


 

Bank First Corporation                                    
Average assets, liabilities and stockholders' equity, and average rates earned or paid                  
                                     
    Three Months Ended  
    September 30, 2023     September 30, 2022  
    Average
Balance
    Interest
Income/
Expenses
(1)
    Rate Earned/
Paid (1)
    Average
Balance
    Interest
Income/
Expenses
(1)
    Rate Earned/
Paid (1)
 
    (dollars in thousands)  
ASSETS                                                
Interest-earning assets                                                
Loans (2)                                                
Taxable   $ 3,219,654     $ 169,083       5.25 %   $ 2,545,855     $ 109,147       4.29 %
Tax-exempt     105,075       4,691       4.46 %     94,542       4,227       4.47 %
Securities                                                
Taxable (available for sale)     176,363       6,933       3.93 %     240,261       5,453       2.27 %
Tax-exempt (available for sale)     33,629       1,111       3.30 %     81,355       2,143       2.63 %
Taxable (held to maturity)     73,007       2,595       3.55 %     31,014       853       2.75 %
Tax-exempt (held to maturity)     4,152       109       2.63 %     5,196       134       2.58 %
Cash, due from banks and other     59,740       3,140       5.26 %     64,698       1,366       2.11 %
Total interest-earning assets     3,671,620       187,662       5.11 %     3,062,921       123,323       4.03 %
Noninterest-earning assets     464,357                       309,925                  
Allowance for loan losses     (43,412 )                     (23,231 )                
Total assets   $ 4,092,565                     $ 3,349,615                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 294,961     $ 5,762       1.95 %   $ 262,003     $ 1,359       0.52 %
Savings accounts     838,980       10,753       1.28 %     750,027       3,224       0.43 %
Money market accounts     661,274       13,582       2.05 %     682,260       2,957       0.43 %
Certificates of deposit     525,609       16,075       3.06 %     297,622       2,725       0.92 %
Brokered Deposits     874       20       2.29 %     6,781       199       2.93 %
Total interest-bearing deposits     2,321,698       46,192       1.99 %     1,998,693       10,464       0.52 %
Other borrowed funds     89,364       5,108       5.72 %     35,465       1,625       4.58 %
Total interest-bearing liabilities     2,411,062       51,300       2.13 %     2,034,158       12,089       0.59 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,102,062                       912,868                  
Other liabilities     3,126                       1,459                  
Total Liabilities     3,516,250                       2,948,485                  
Stockholders' equity     576,315                       401,130                  
Total liabilities & stockholders' equity   $ 4,092,565                     $ 3,349,615                  
Net interest income on a fully taxable equivalent basis             136,362                       111,234          
Less taxable equivalent adjustment             (1,241 )                     (1,366 )        
Net interest income           $ 135,121                     $ 109,868          
Net interest spread (3)                     2.98 %                     3.43 %
Net interest margin (4)                     3.71 %                     3.63 %

 

(1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
(2) Nonaccrual loans are included in average amounts outstanding.
(3) Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4) Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.

 

 


 

Bank First Corporation                                    
Average assets, liabilities and stockholders' equity, and average rates earned or paid                  
                                     
    Nine Months Ended  
    September 30, 2023     September 30, 2022  
    Average
Balance
    Interest
Income/
Expenses
(1)
    Rate Earned/
Paid (1)
    Average
Balance
    Interest
Income/
Expenses
(1)
    Rate Earned/
Paid (1)
 
    (dollars in thousands)  
ASSETS                                                
Interest-earning assets                                                
Loans (2)                                                
Taxable   $ 3,155,397     $ 162,543       5.15 %   $ 2,323,410     $ 95,783       4.12 %
Tax-exempt     102,802       4,629       4.50 %     96,041       4,215       4.39 %
Securities                                                
Taxable (available for sale)     199,164       6,234       3.13 %     223,506       5,180       2.32 %
Tax-exempt (available for sale)     38,310       1,218       3.18 %     81,067       2,126       2.62 %
Taxable (held to maturity)     66,895       2,407       3.60 %     19,685       524       2.66 %
Tax-exempt (held to maturity)     4,518       117       2.59 %     5,464       141       2.58 %
Cash, due from banks and other     59,929       3,021       5.04 %     264,209       1,395       0.53 %
Total interest-earning assets     3,627,015       180,169       4.97 %     3,013,382       109,364       3.63 %
Noninterest-earning assets     446,437                       258,122                  
Allowance for loan losses     (41,144 )                     (22,035 )                
Total assets   $ 4,032,308                     $ 3,249,469                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 294,753     $ 5,145       1.75 %   $ 244,615     $ 688       0.28 %
Savings accounts     839,459       9,372       1.12 %     643,841       2,494       0.39 %
Money market accounts     664,758       11,883       1.79 %     679,091       2,343       0.35 %
Certificates of deposit     491,544       12,495       2.54 %     255,197       2,147       0.84 %
Brokered Deposits     4,005       115       2.87 %     9,217       269       2.92 %
Total interest-bearing deposits     2,294,519       39,010       1.70 %     1,831,961       7,941       0.43 %
Other borrowed funds     100,111       5,453       5.45 %     223,771       1,842       0.82 %
Total interest-bearing liabilities     2,394,630       44,463       1.86 %     2,055,732       9,783       0.48 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,073,128                       843,238                  
Other liabilities     9,658                       3,057                  
Total Liabilities     3,477,416                       2,902,027                  
Stockholders' equity     554,892                       347,442                  
Total liabilities & stockholders' equity   $ 4,032,308                     $ 3,249,469                  
Net interest income on a fully taxable equivalent basis             135,706                       99,581          
Less taxable equivalent adjustment             (1,252 )                     (1,361 )        
Net interest income           $ 134,454                     $ 98,220          
Net interest spread (3)                     3.11 %                     3.15 %
Net interest margin (4)                     3.74 %                     3.30 %

 

(1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
(2) Nonaccrual loans are included in average amounts outstanding.
(3) Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4) Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.