株探米国株
日本語 英語
エドガーで原本を確認する
false 0001746109 0001746109 2024-01-16 2024-01-16 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)   January 16, 2024

 

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  ¨

 

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.  ¨

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On January 16, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended December 31, 2023. 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 January 16, 2024
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:     January 16, 2024 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm243424d1_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 Fourth Quarter of 2023

 

· Net income of $34.9 million and $74.5 million for the three months and year ended December 31, 2023, respectively

· Earnings per common share of $3.39 and $7.28 for the three months and year ended December 31, 2023, respectively

 

· Annualized return on average assets of 3.34% and 1.83% for the three months and year ended December 31, 2023, respectively

 

· $38.9 million pre-tax gain on sale of member interest in UFS, LLC, contributing to $4.18, or 7.50%, and $4.30, or 11.95%, growth in book value per common share and tangible book value per common share (non-GAAP), respectively, during the fourth quarter of 2023

 

· Quarterly cash dividend of $0.35 per share declared, an increase of 16.7% from the prior-quarter and 40.0% from the prior-year fourth quarter

 

MANITOWOC, Wis, January 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $34.9 million, or $3.39 per common share, for the fourth quarter of 2023, compared with net income of $12.8 million, or $1.43 per share, for the prior-year fourth quarter. For the year ended December 31, 2023, Bank First earned $74.5 million, or $7.28 per common share, compared to $45.2 million, or $5.58 per share for the full year of 2022.

 

Financial results for the fourth quarter of 2023 included several significant one-time transactions:

 

· The Bank sold 100% of its member interest in UFS, LLC (“UFS”) in a transaction which closed on October 1, 2023, resulting in a pre-tax gain on sale of $38.9 million.

 

 


 

· The Bank repaid $11.5 million in subordinated debt owed to three financial institutions, reducing future interest expense for the Bank by over $1.0 million annually.

 

· The Bank redeemed $8.3 million in debt securities related to the Hometown Bancorp, Ltd. Capital Trust II (”Trust II”) in the fourth quarter of 2023 and informed holders of securities of Hometown Bancorp, Ltd. Capital Trust I (“Trust I”) of its intent to redeem $4.1 million in debt securities related to that trust on January 7, 2024. These redemptions reduce future interest expense for the Bank by over $1.1 million annually, but also led to the accelerated amortization of $1.4 million in fair value adjustments assigned to these liabilities when they were acquired along with Hometown Bancorp Ltd. (“Hometown”) earlier in 2023. The impact of this acceleration was recorded in interest expense for the fourth quarter of 2023.

 

· The Bank sold available for sale US Treasury securities with a par value of $50.0 million resulting in a realized loss on sale totaling $7.8 million, recorded in noninterest expense. These securities had an average yield of 1.36%. Proceeds of these sales were reinvested in a combination of short and long-term investments with an average yield of 4.98%, increasing future interest income by over $1.8 million annually.

 

· The Bank vacated the former corporate headquarters of Hometown, moving this building to other real estate owned (“OREO”), and revalued four other OREO properties (all former bank branches) leading to a combined loss on OREO valuations of $1.6 million.

 

· The Bank will be closing a branch location during the first quarter of 2024 concurrent with opening a new flagship location in its Green Bay, WI market. The closed branch will be moved to OREO at an expected valuation significantly below its carrying value, leading the Bank to impair the cost basis of this branch building by $0.4 million. This impairment expense is included in “other noninterest expense” in the financial reports attached to this release.

 

After removing the impact of these one-time transactions as well as a severance charge discussed later in this release, the Bank reported adjusted net income (non-GAAP) of $14.8 million, or $1.44 per share, for the fourth quarter of 2024, compared with $13.9 million, or $1.54 per share, for the prior-year fourth quarter. For the year ended December 31, 2023, adjusted net income (non-GAAP) totaled $59.2 million, or $5.82 per share, compared to $50.5 million, or $6.28 per share for the full year of 2022.

 

 


 

Operating Results

 

Net interest income (“NII”) during the fourth quarter of 2023 was $32.9 million, down $1.1 million from the previous quarter but up $2.3 million from the fourth quarter of 2022. The previously mentioned accelerated fair value amortization related to the redemption of Trust I and Trust II led to a one-time $1.4 million reduction in NII in the fourth quarter of 2023. The impact of purchase accounting (including the $1.4 million reduction related to Trust I and Trust II) increased NII by $0.3 million, or $0.03 per share after tax, during the fourth quarter of 2023, compared to $1.3 million, or $0.13 per share after tax, during the previous quarter and $0.9 million, or $0.10 per share after tax, during the fourth quarter of 2022.

 

Net interest margin (“NIM”) was 3.53% for the fourth quarter of 2023, compared to 3.71% for the previous quarter and the fourth quarter of 2022. NII from purchase accounting increased NIM by 0.01% during the fourth quarter of 2023, compared to 0.19% and 0.15% for the previous quarter and fourth quarter of 2022, respectively. While the Bank’s average rate paid on interest-bearing liabilities rose 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 (31.7% of the Bank’s total core deposits at December 31, 2023) have allowed the Bank’s net interest margin, excluding purchase accounting impacts, to expand quarter-over-quarter for the second and third quarter of 2023 and remain level from the third to the fourth quarter.

 

Bank First recorded a provision for credit losses totaling $0.5 million during the fourth quarter of 2023, matching the fourth quarter of 2022. $0.2 million of this fourth quarter 2023 provision related to potential credit losses in the loan portfolio and $0.3 million related to potential credit losses in unfunded loan commitments. No provision for credit losses was recorded during the previous two quarters. Provision expense was $4.7 million for the full year of 2023 compared to $2.2 million for the full year of 2022. The acquisition of the loan portfolio of 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 minimal provisions for credit losses during the final three quarters 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 during the year ended December 31, 2023, compared to recoveries exceeding charge-offs by $0.2 million during the previous year.

 

 


 

Noninterest income was $42.5 million for the fourth quarter of 2023, compared to $5.3 million and $3.9 million for the prior quarter and fourth quarter of 2022, respectively. The largest differentiator in quarterly noninterest income during the fourth quarter of 2023 was the aforementioned gain on sale of UFS, which totaled $38.9 million. Service charge income totaled $1.8 million during the fourth quarter of 2023, matching the prior quarter but increasing by $0.3 million, or 18.1%, from the prior-year fourth quarter as a result of the added scale from the acquisitions of Denmark Bancshares, Inc. (“Denmark”) during 2022 and Hometown earlier in 2023. Income provided by the Bank’s investment in Ansay & Associates, which typically reaches its seasonal low during the fourth quarter of each year, decreased by $0.1 million from the prior-year fourth quarter while declining $0.7 million from the prior quarter. Income from this investment increased by $0.4 million, or 14.2%, for the full year of 2023 compared to the full year of 2022. Income from UFS was overestimated by $0.2 million during the third quarter of 2023 requiring an immaterial adjustment in the fourth quarter. 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 36.0% from the prior-year fourth quarter. Sold but serviced loan portfolios acquired from Hometown totaled $343.6 million, leading to this increase in loan servicing income. The Bank experienced a $0.1 million negative valuation adjustment to its mortgage servicing rights asset during the fourth quarter of 2023 which compared unfavorably to a $0.2 million positive adjustment in the prior quarter and a negligible adjustment during the prior-year fourth quarter.

 

Noninterest expense was $28.9 million for the fourth quarter of 2023, compared to $19.6 million during the prior quarter and $17.3 million during the fourth quarter of 2022. The previously mentioned loss on sale of available for sale US Treasury securities and various valuation adjustments to OREO (including $0.4 million recorded in “other noninterest expense”) elevated noninterest expense during the fourth quarter of 2023 by $9.8 million. A reorganization of the management structure over commercial banking, intended to improve operating efficiency and consistency across the Bank, led to a one-time severance expense of $0.4 million during the fourth quarter of 2023, recorded in personnel expense. Outside of these events, 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. Expenses directly attributable to these acquisitions have also caused volatility in several noninterest expense areas, most notably occupancy and outside service fee expenses during the fourth 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 six quarters which totaled $6.3 million during the full year 2023 compared to $2.3 million for the prior-year.

 

 


 

While we anticipate a decrease in the Bank’s effective income tax rate in future quarters as a result of the current Wisconsin state budget, signed by Governor Evers on July 5, 2023, which included a provision offering an income tax exclusion on certain commercial and agricultural loans to borrowers who reside or are located in the state of Wisconsin, the large gain on sale of UFS in the current quarter pushed total income before income tax expense well beyond any significant impact of the tax benefit from this income exclusion.

 

Balance Sheet

 

Total assets were $4.22 billion at December 31, 2023, a $561.4 million increase from December 31, 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 $3.34 billion at December 31, 2023, up $449.0 million from December 31, 2022. Loans contracted slightly during the fourth quarter of 2023.

 

Total deposits, nearly all of which remain core deposits, were $3.43 billion at December 31, 2023, up $372.7 million from December 31, 2022. As mentioned earlier in this release, noninterest-bearing demand deposits comprised 31.7% of the Bank’s total core deposits at December 31, 2023, compared to 31.1% at December 31, 2022.

 

Asset Quality

 

Nonperforming assets at December 31, 2023 totaled $9.1 million compared to $6.7 million at the end of the prior year. Nonperforming assets to total assets ended the fourth quarter of 2023 at 0.21%, up slightly from 0.18% at the end of the prior year. Nonperforming assets at December 31, 2023 included five properties valued at $2.5 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 $619.8 million at December 31, 2023, an increase of $166.7 million from the end of 2022. The acquisition of Hometown during the first quarter of 2023 increased total stockholders’ equity by $115.1 million. Strong earnings along with a significant reduction in unrealized losses in the Bank’s available-for-sale securities led to a $42.5 million increase in total stockholders’ equity during the fourth quarter of 2023. Bank First’s tangible common equity (non-GAAP) increased by $91.6 million during the full year of 2023. The Bank’s book value per common share totaled $59.80 at December 31, 2023 compared to $50.22 at December 31, 2022. Tangible book value per common share (non-GAAP) totaled $40.30 at December 31, 2023 compared to $36.14 at December 31, 2022.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.35 per common share, payable on April 10, 2024, to shareholders of record as of March 27, 2024. This dividend represents a 16.7% and 40.0% increase over the dividend declared for the prior quarter and one year earlier, respectively.

 

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 379 full-time equivalent staff and has assets of approximately $4.2 billion. Insurance services are available through our bond with Ansay & Associates, LLC. Trust, investment advisory and other financial services are offered in collaboration with several regional partners. 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 Year Ended  
    12/31/2023     9/30/2023     6/30/2023     3/31/2023     12/31/2022     12/31/2023     12/31/2022  
Results of Operations:                                                        
Interest income   $ 48,663     $ 46,989     $ 45,929     $ 40,902     $ 35,754     $ 182,483     $ 116,534  
Interest expense     15,747       12,931       11,657       8,668       5,132       49,003       12,449  
Net interest income     32,916       34,058       34,272       32,234       30,622       133,480       104,085  
Provision for credit losses *     500       -       -       4,182       500       4,682       2,200  
Net interest income after provision for credit losses *     32,416       34,058       34,272       28,052       30,122       128,798       101,885  
Noninterest income     42,458       5,254       4,554       5,849       3,896       58,115       19,701  
Noninterest expense     28,862       19,647       19,946       19,664       17,254       88,119       61,953  
Income before income tax expense     46,012       19,665       18,880       14,237       16,764       98,794       59,633  
Income tax expense     11,114       4,861       4,748       3,557       3,920       24,280       14,419  
Net income   $ 34,898     $ 14,804     $ 14,132     $ 10,680     $ 12,844     $ 74,514     $ 45,214  
                                                         
Earnings per common share - basic   $ 3.39     $ 1.43     $ 1.37     $ 1.09     $ 1.43     $ 7.28     $ 5.58  
Earnings per common share - diluted     3.39       1.43       1.37       1.09       1.43       7.28       5.58  
                                                         
Common Shares:                                                        
Basic weighted average     10,308,275       10,330,779       10,331,725       9,714,184       8,962,400       10,173,210       8,044,906  
Diluted weighted average     10,338,715       10,353,621       10,346,575       9,737,879       8,993,685       10,198,993       8,069,260  
Outstanding     10,365,131       10,379,071       10,389,240       10,407,114       9,021,697       10,365,131       9,021,697  
                                                         
Noninterest income / noninterest expense:                                                        
Service charges   $ 1,847     $ 1,821     $ 1,766     $ 1,599     $ 1,564     $ 7,033     $ 5,810  
Income from Ansay     110       791       950       1,071       242       2,922       2,558  
Income (loss) from UFS     (179 )     784       770       890       935       2,265       3,055  
Loan servicing income     741       734       749       636       545       2,860       1,922  
Valuation adjustment on mortgage servicing rights     (65 )     229       (548 )     779       19       395       2,865  
Net gain on sales of mortgage loans     273       248       236       140       222       897       1,560  
Gain on sale of UFS     38,904       -       -       -       -       38,904       -  
Other noninterest income     827       647       631       734       369       2,839       1,931  
Total noninterest income   $ 42,458     $ 5,254     $ 4,554     $ 5,849     $ 3,896     $ 58,115     $ 19,701  
                                                         
Personnel expense   $ 10,357     $ 10,216     $ 9,870     $ 9,912     $ 8,162     $ 40,355     $ 33,155  
Occupancy, equipment and office     1,307       1,455       1,317       1,591       1,962       5,670       5,467  
Data processing     1,900       2,153       2,094       1,864       1,971       8,011       6,324  
Postage, stationery and supplies     236       244       224       380       229       1,084       771  
Advertising     99       60       85       81       66       325       271  
Charitable contributions     264       229       228       223       165       944       718  
Outside service fees     1,363       1,438       1,347       2,202       1,631       6,350       6,727  
Net loss (gain) on other real estate owned     1,591       53       489       -       -       2,133       (146 )
Net loss on sales of securities     7,826       -       -       75       -       7,901       -  
Amortization of intangibles     1,604       1,626       1,672       1,422       980       6,324       2,318  
Other noninterest expense     2,315       2,173       2,620       1,914       2,088       9,022       6,348  
Total noninterest expense   $ 28,862     $ 19,647     $ 19,946     $ 19,664     $ 17,254     $ 88,119     $ 61,953  
                                                         
Period-end balances:                                                        
Cash and cash equivalents   $ 247,468     $ 75,776     $ 111,326     $ 169,691     $ 119,350     $ 247,468     $ 119,350  
Investment securities available-for-sale, at fair value     142,197       179,046       191,303       197,895       304,637       142,197       304,637  
Investment securities held-to-maturity, at cost     103,324       77,154       77,708       78,032       45,097       103,324       45,097  
Loans     3,342,974       3,355,549       3,314,481       3,323,296       2,893,978       3,342,974       2,893,978  
Allowance for credit losses - loans *     (43,609 )     (43,404 )     (43,409 )     (43,316 )     (22,680 )     (43,609 )     (22,680 )
Premises and equipment     69,891       70,994       66,958       63,736       56,448       69,891       56,448  
Goodwill and core deposit intangible, net     202,102       203,705       205,329       207,022       127,036       202,102       127,036  
Mortgage servicing rights     13,668       13,733       13,504       14,052       9,582       13,668       9,582  
Other assets     143,827       154,966       154,871       156,820       126,984       143,827       126,984  
Total assets     4,221,842       4,087,519       4,092,071       4,167,228       3,660,432       4,221,842       3,660,432  
                                                         
Deposits     3,432,920       3,398,293       3,405,736       3,463,235       3,060,229       3,432,920       3,060,229  
Securities sold under repurchase agreements     75,747       17,191       23,802       46,636       97,196       75,747       97,196  
Borrowings     51,394       70,319       70,269       70,994       25,429       51,394       25,429  
Other liabilities     41,983       24,387       21,392       23,991       24,475       41,983       24,475  
Total liabilities     3,602,044       3,510,190       3,521,199       3,604,856       3,207,329       3,602,044       3,207,329  
                                                         
Stockholders' equity     619,798       577,329       570,872       562,372       453,103       619,798       453,103  
                                                         
Book value per common share   $ 59.80     $ 55.62     $ 54.95     $ 54.04     $ 50.22     $ 59.80     $ 50.22  
Tangible book value per common share (non-GAAP)   $ 40.30     $ 36.00     $ 35.18     $ 34.14     $ 36.14     $ 40.30     $ 36.14  
Average balances:                                                        
Loans   $ 3,330,511     $ 3,324,729     $ 3,312,353     $ 3,135,438     $ 2,860,967     $ 3,276,425     $ 2,530,737  
Interest-earning assets     3,738,589       3,671,620       3,683,143       3,524,672       3,316,406       3,655,138       3,089,760  
Total assets     4,147,859       4,092,565       4,100,549       3,901,713       3,633,251       4,061,358       3,347,857  
Deposits     3,431,894       3,423,760       3,407,650       3,269,838       3,111,328       3,383,841       2,785,127  
Interest-bearing liabilities     2,426,870       2,411,062       2,437,034       2,334,956       2,198,549       2,402,757       2,091,729  
Goodwill and other intangibles, net     202,933       204,556       206,209       160,156       111,440       193,611       76,362  
Stockholders' equity     613,244       576,315       567,531       520,212       446,579       569,600       372,430  
                                                         
Financial ratios:                                                        
Return on average assets **     3.34 %     1.44 %     1.38 %     1.11 %     1.40 %     1.83 %     1.35 %
Return on average common equity **     22.58 %     10.19 %     9.99 %     8.33 %     11.41 %     13.08 %     12.14 %
Average equity to average assets     14.78 %     14.08 %     13.84 %     13.33 %     12.29 %     14.02 %     11.12 %
Stockholders' equity to assets     14.68 %     14.12 %     13.95 %     13.50 %     12.38 %     14.68 %     12.38 %
Tangible equity to tangible assets (non-GAAP)     10.39 %     9.62 %     9.40 %     8.97 %     9.23 %     10.39 %     9.23 %
Loan yield **     5.33 %     5.23 %     5.20 %     4.96 %     4.58 %     5.18 %     4.26 %
Earning asset yield **     5.20 %     5.11 %     5.04 %     4.74 %     4.32 %     5.03 %     3.82 %
Cost of funds **     2.57 %     2.13 %     1.92 %     1.51 %     0.93 %     2.04 %     0.60 %
Net interest margin, taxable equivalent **     3.53 %     3.71 %     3.77 %     3.74 %     3.71 %     3.69 %     3.41 %
Net loan charge-offs to average loans **     0.00 %     0.00 %     -0.01 %     0.00 %     0.12 %     0.00 %     0.00 %
Nonperforming loans to total loans     0.20 %     0.10 %     0.15 %     0.14 %     0.15 %     0.20 %     0.15 %
Nonperforming assets to total assets     0.21 %     0.13 %     0.18 %     0.22 %     0.18 %     0.21 %     0.18 %
Allowance for credit losses - loans to total loans*     1.30 %     1.29 %     1.31 %     1.30 %     0.78 %     1.30 %     0.78 %
                                                         
Non-GAAP Financial Measures                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 34,898     $ 14,804     $ 14,132     $ 10,680     $ 12,844     $ 74,514     $ 45,214  
Acquisition related expenses     29       312       171       1,342       1,381       1,854       7,053  
Severance from organizational restructure     359       -       -       -       -       359       -  
Provision for credit losses related to acquisition     -       -       -       3,552       -       3,552       -  
Fair value amortization on Trust Preferred redemption     1,382       -       -       -       -       1,382       -  
Gain on sale of UFS     (38,904 )     -       -       -       -       (38,904 )     -  
Losses (gains) on sales of securities and OREO valuations     9,780       53       489       75       -       10,397       (146 )
Adjusted net income before income tax impact     7,544       15,169       14,792       15,649       14,225       53,154       52,121  
Income tax impact of adjustments     7,248       (77 )     (165 )     (971 )     (347 )     6,036       (1,609 )
Adjusted net income (non-GAAP)   $ 14,792     $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 59,190     $ 50,512  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 14,792     $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 59,190     $ 50,512  
Basic weighted average common shares outstanding     10,308,275       10,330,779       10,331,725       9,714,184       8,962,400       10,173,210       8,044,906  
Adjusted earnings per share (non-GAAP)   $ 1.44     $ 1.46     $ 1.42     $ 1.50     $ 1.54     $ 5.82     $ 6.28  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 14,792     $ 15,092     $ 14,627     $ 14,678     $ 13,878     $ 59,190     $ 50,512  
Average total assets   $ 4,147,859     $ 4,092,565     $ 4,100,549     $ 3,901,713     $ 3,633,251     $ 4,061,358     $ 3,347,857  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.41 %     1.48 %     1.43 %     1.53 %     1.55 %     1.46 %     1.51 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,221,842     $ 4,087,519     $ 4,092,071     $ 4,167,228     $ 3,660,432     $ 4,221,842     $ 3,660,432  
Goodwill     (175,106 )     (175,106 )     (175,104 )     (175,125 )     (110,206 )     (175,106 )     (110,206 )
Core deposit intangible, net of amortization     (26,996 )     (28,599 )     (30,225 )     (31,897 )     (16,829 )     (26,996 )     (16,829 )
Tangible assets (non-GAAP)   $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,960,206     $ 3,533,397     $ 4,019,740     $ 3,533,397  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 619,798     $ 577,329     $ 570,872     $ 562,372     $ 453,103     $ 619,798     $ 453,103  
Goodwill     (175,106 )     (175,106 )     (175,104 )     (175,125 )     (110,206 )     (175,106 )     (110,206 )
Core deposit intangible, net of amortization     (26,996 )     (28,599 )     (30,225 )     (31,897 )     (16,829 )     (26,996 )     (16,829 )
Tangible common equity (non-GAAP)   $ 417,696     $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 417,696     $ 326,068  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 417,696     $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 417,696     $ 326,068  
Common shares outstanding at the end of the period     10,365,131       10,379,071       10,389,240       10,407,114       9,021,697       10,365,131       9,021,697  
Tangible book value per common share (non-GAAP)   $ 40.30     $ 36.00     $ 35.18     $ 34.14     $ 36.14     $ 40.30     $ 36.14  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 417,696     $ 373,624     $ 365,543     $ 355,350     $ 326,068     $ 417,696     $ 326,068  
Tangible assets (non-GAAP)   $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,960,206     $ 3,533,397     $ 4,019,740     $ 3,533,397  
Tangible equity to tangible assets (non-GAAP)     10.39 %     9.62 %     9.40 %     8.97 %     9.23 %     10.39 %     9.23 %

 

* 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  
    December 31, 2023     December 31, 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   $ 3,223,127     $ 172,743       5.36 %   $ 2,764,365     $ 126,842       4.59 %
Tax-exempt     107,384       4,853       4.52 %     96,602       4,263       4.41 %
Securities                                                
Taxable (available for sale)     146,407       4,716       3.22 %     237,789       5,380       2.26 %
Tax-exempt (available for sale)     31,883       1,127       3.53 %     81,497       2,183       2.68 %
Taxable (held to maturity)     86,782       3,481       4.01 %     38,457       1,102       2.87 %
Tax-exempt (held to maturity)     4,152       109       2.63 %     5,196       134       2.58 %
Cash, due from banks and other     138,854       7,317       5.27 %     92,500       3,328       3.60 %
Total interest-earning assets     3,738,589       194,346       5.20 %     3,316,406       143,232       4.32 %
Noninterest-earning assets     452,676                       339,345                  
Allowance for loan losses     (43,406 )                     (22,500 )                
Total assets   $ 4,147,859                     $ 3,633,251                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 290,050     $ 6,010       2.07 %   $ 279,638     $ 2,224       0.80 %
Savings accounts     815,261       11,055       1.36 %     833,316       4,892       0.59 %
Money market accounts     669,633       15,209       2.27 %     630,001       5,051       0.80 %
Certificates of deposit     561,888       20,038       3.57 %     377,617       4,806       1.27 %
Brokered Deposits     747       17       2.28 %     6,719       198       2.95 %
Total interest-bearing deposits     2,337,579       52,329       2.24 %     2,127,291       17,171       0.81 %
Other borrowed funds     89,291       10,148       11.37 %     71,258       3,188       4.47 %
Total interest-bearing liabilities     2,426,870       62,477       2.57 %     2,198,549       20,359       0.93 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,094,315                       984,037                  
Other liabilities     13,430                       4,086                  
Total Liabilities     3,534,615                       3,186,672                  
Stockholders' equity     613,244                       446,579                  
Total liabilities & stockholders' equity   $ 4,147,859                     $ 3,633,251                  
Net interest income on a fully taxable equivalent basis             131,869                       122,873          
Less taxable equivalent adjustment             (1,279 )                     (1,381 )        
Net interest income           $ 130,590                     $ 121,492          
Net interest spread (3)                     2.62 %                     3.39 %
Net interest margin (4)                     3.53 %                     3.71 %

 

(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

 

    Year Ended  
    December 31, 2023     December 31, 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   $ 3,172,468     $ 165,113       5.20 %   $ 2,434,554     $ 103,612       4.26 %
Tax-exempt     103,957       4,686       4.51 %     96,183       4,227       4.39 %
Securities                                                
Taxable (available for sale)     185,867       5,851       3.15 %     227,101       5,230       2.30 %
Tax-exempt (available for sale)     36,690       1,195       3.26 %     81,181       2,140       2.64 %
Taxable (held to maturity)     71,908       2,678       3.72 %     24,416       670       2.74 %
Tax-exempt (held to maturity)     4,426       115       2.60 %     5,396       139       2.58 %
Cash, due from banks and other     79,822       4,104       5.14 %     220,929       1,883       0.85 %
Total interest-earning assets     3,655,138       183,742       5.03 %     3,089,760       117,901       3.82 %
Noninterest-earning assets     447,934                       280,249                  
Allowance for loan losses     (41,714 )                     (22,152 )                
Total assets   $ 4,061,358                     $ 3,347,857                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 293,568     $ 5,362       1.83 %   $ 253,443     $ 1,075       0.42 %
Savings accounts     833,360       9,796       1.18 %     691,599       3,099       0.45 %
Money market accounts     665,988       12,722       1.91 %     666,717       3,025       0.45 %
Certificates of deposit     509,273       14,396       2.83 %     286,054       2,818       0.99 %
Brokered Deposits     3,184       90       2.83 %     8,587       251       2.92 %
Total interest-bearing deposits     2,305,373       42,366       1.84 %     1,906,400       10,268       0.54 %
Other borrowed funds     97,384       6,637       6.82 %     185,329       2,181       1.18 %
Total interest-bearing liabilities     2,402,757       49,003       2.04 %     2,091,729       12,449       0.60 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,078,468                       878,727                  
Other liabilities     10,533                       4,971                  
Total Liabilities     3,491,758                       2,975,427                  
Stockholders' equity     569,600                       372,430                  
Total liabilities & stockholders' equity   $ 4,061,358                     $ 3,347,857                  
Net interest income on a fully taxable equivalent basis             134,739                       105,452          
Less taxable equivalent adjustment             (1,259 )                     (1,367 )        
Net interest income           $ 133,480                     $ 104,085          
Net interest spread (3)                     2.99 %                     3.22 %
Net interest margin (4)                     3.69 %                     3.41 %

 

(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.