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 2024-04-16 2024-04-16 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)   April 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 April 16, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended March 31, 2024. 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 April 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:     April 16, 2024 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm2411860d1_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 First Quarter of 2024

 

  · Net income of $15.4 million and earnings per common share of $1.51 for the three months ended March 31, 2024
     
  · Annualized return on average assets of 1.50% for the three months ended March 31, 2024
     
  · 261,340 common shares repurchased, 2.5% of outstanding shares as of the beginning of the period, during the first quarter of 2024
     
  · Quarterly cash dividend of $0.35 per share declared, matching the prior-quarter and 16.7% higher than the prior-year first quarter

 

MANITOWOC, Wis, April 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $15.4 million, or $1.51 per share, for the first quarter of 2024, compared with net income of $10.7 million, or $1.09 per share, for the prior-year first quarter. 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, the Bank reported adjusted net income (non-GAAP) of $15.4 million, or $1.51 per share, for the first quarter of 2024, compared with $14.7 million, or $1.50 for the prior-year first quarter.

 

Operating Results

 

Net interest income (“NII”) during the first quarter of 2024 was $33.3 million, up $0.4 million from the previous quarter and up $1.1 million from the first quarter of 2023. The impact of purchase accounting increased NII by $1.2 million, or $0.09 per share after tax, during the first quarter of 2024, compared to $0.4 million, or $0.03 per share after tax, during the previous quarter and $1.2 million, or $0.17 per share after tax, during the first quarter of 2023.

 

 


 

Net interest margin (“NIM”) was 3.62% for the first quarter of 2024, compared to 3.53% for the previous quarter and 3.74% for the first quarter of 2023. NII from purchase accounting increased NIM by 0.13%, 0.03% and 0.26% for each period, respectively.

 

Bank First recorded a provision for credit losses of $0.2 million during the first quarter of 2024, compared to $0.5 million during the previous quarter and $4.2 million during the first quarter of 2023. Net recoveries of previously charged-off loan balances over currently charged-off loans totaled $0.6 million during the first quarter of 2024, adding to the recorded provision for credit losses in creating an adequate credit loss reserve for the Bank’s growth in its loan portfolio. The acquisition of the loan portfolio of Hometown Bancorp, Ltd. (“Hometown”) during the first quarter of 2023 resulted in a day one provision for credit losses expense of $3.6 million, leading to the significant year-over-year first quarter variance in provision expense.

 

Noninterest income was $4.4 million for the first quarter of 2024, compared to $5.8 million for the first quarter of 2023. One differentiator in year-over-year first quarter noninterest income was the absence of income from UFS, LLC (“UFS”) during 2024 compared to $0.9 million of revenue from UFS during the first quarter of 2023. The Bank sold 100% of its member interest in UFS in a transaction that closed on October 1, 2023. The Bank also experienced a $0.3 million negative valuation adjustment to its mortgage servicing rights asset during the first quarter of 2024, which compared unfavorably to a $0.8 million favorable adjustment in the prior-year first quarter. All other components of noninterest income were relatively consistent year-over-year.

 

Noninterest expense was $20.3 million in the first quarter of 2024, compared to $19.7 million during the first quarter of 2023. Personnel expense increased by $1.0 million year-over-year as additional staff from the acquisition of Hometown impacted the full first quarter of 2024 compared to just over one-half of the first quarter of 2023. Data processing expenses, which increased by $0.5 million year-over-year, included $0.3 million paid to a vendor during the first quarter of 2024 related to upgrading the Bank’s online customer platform. Postage, stationery and supplies expenses, as well as outside service fees, were heavily impacted by one-time acquisition expenses from the acquisition of Hometown during the first quarter of 2023, leading to a year-over-year reduction in these expense categories during the first quarter of 2024.

 

The comparability of year-over-year income tax expense was affected by a provision enacted in the Bank’s home state during 2023 which offered an income tax exclusion on certain commercial and agricultural loans to borrowers who reside or are located in the state of Wisconsin. While Wisconsin’s governor signed this provision on July 5, 2023, rules related to qualifying loans under it were not finalized until the first quarter of 2024. Based on these final rules, an additional benefit of $1.3 million was recorded during the first quarter of 2024 as a refinement to provisions for income taxes from 2023.

 

 


 

Balance Sheet

 

Total assets were $4.10 billion at March 31, 2024, a decrease of $121.9 million from December 31, 2023, and $67.3 million lower than March 31, 2023.

 

Total loans were $3.38 billion at March 31, 2024, up $40.4 million from December 31, 2023, and up $60.1 million from March 31, 2023. Loans grew by 4.9% annualized during the first quarter of 2024. Much of this growth occurred later in the quarter, muting the impact on earnings and NII, but future quarters should benefit to a greater degree.

 

Total deposits, nearly all of which remain core deposits, were $3.42 billion at March 31, 2024, down $16.9 million from December 31, 2023, and down $47.2 million from March 31, 2023. Noninterest-bearing demand deposits comprised 29.0% of the Bank’s total deposits at March 31, 2024, compared to 31.8% at March 31, 2023, as the Bank experienced a modest shift in the makeup of its deposit portfolio towards interest-bearing balances.

 

Asset Quality

 

Nonperforming assets at March 31, 2024 totaled $12.5 million, up from $9.1 million at the end of the fourth and first quarters of 2023. The current quarter increase in nonperforming assets resulted from one loan totaling $3.6 million which was moved to nonaccrual status. This loan and over 95% of the Bank’s total nonaccrual loan balances were included in the loan portfolios of the Bank’s previous two acquisitions. Nonperforming assets to total assets ended the first quarter of 2024 at 0.31%, up from 0.21% at the end of the prior quarter and 0.22% at the end of the prior-year first quarter.

 

Capital Position

 

Stockholders’ equity totaled $609.3 million at March 31, 2024, an increase of $47.0 million from the end of the first quarter of 2023, but a decrease of $10.5 million from December 31, 2023. Dividends totaling $3.5 million and repurchases of BFC common stock totaling $22.3 million outpaced earnings of $15.4 million during the quarter, causing the decline in capital. The Bank’s book value per common share totaled $60.16 at March 31, 2024 compared to $59.80 at December 31, 2023 and $54.04 at March 31, 2023. Tangible book value per common share (non-GAAP) totaled $40.35 at March 31, 2024 compared to $40.30 at December 31, 2023 and $34.14 at March 31, 2023.

 

 


 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.35 per common share, payable on July 10, 2024, to shareholders of record as of June 26, 2024.

 

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 361 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 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 merger with 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, 2023, 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  
    3/31/2024     12/31/2023     9/30/2023     6/30/2023     3/31/2023  
Results of Operations:                                        
Interest income   $ 49,272     $ 48,663     $ 46,989     $ 45,929     $ 40,902  
Interest expense     15,923       15,747       12,931       11,657       8,668  
Net interest income     33,349       32,916       34,058       34,272       32,234  
Provision for credit losses     200       500       -       -       4,182  
Net interest income after provision for credit losses     33,149       32,416       34,058       34,272       28,052  
Noninterest income     4,397       42,458       5,254       4,554       5,849  
Noninterest expense     20,324       28,862       19,647       19,946       19,664  
Income before income tax expense     17,222       46,012       19,665       18,880       14,237  
Income tax expense     1,810       11,114       4,861       4,748       3,557  
Net income   $ 15,412     $ 34,898     $ 14,804     $ 14,132     $ 10,680  
                                         
Earnings per common share - basic   $ 1.51     $ 3.39     $ 1.43     $ 1.37     $ 1.09  
Earnings per common share - diluted     1.51       3.39       1.43       1.37       1.09  
                                         
Common Shares:                                        
Basic weighted average     10,177,932       10,308,275       10,330,779       10,331,725       9,714,184  
Diluted weighted average     10,201,373       10,338,715       10,353,621       10,346,575       9,737,879  
Outstanding     10,129,190       10,365,131       10,379,071       10,389,240       10,407,114  
                                         
Noninterest income / noninterest expense:                                        
Service charges   $ 1,634     $ 1,847     $ 1,821     $ 1,766     $ 1,599  
Income from Ansay     979       110       791       950       1,071  
Income (loss) from UFS     -       (179 )     784       770       890  
Loan servicing income     726       741       734       749       636  
Valuation adjustment on mortgage servicing rights     (312 )     (65 )     229       (548 )     779  
Net gain on sales of mortgage loans     219       273       248       236       140  
Gain on sale of UFS     -       38,904       -       -       -  
Other noninterest income     1,151       827       647       631       734  
Total noninterest income   $ 4,397     $ 42,458     $ 5,254     $ 4,554     $ 5,849  
                                         
Personnel expense   $ 10,893     $ 10,357     $ 10,216     $ 9,870     $ 9,912  
Occupancy, equipment and office     1,584       1,307       1,455       1,317       1,591  
Data processing     2,389       1,900       2,153       2,094       1,864  
Postage, stationery and supplies     238       236       244       224       380  
Advertising     95       99       60       85       81  
Charitable contributions     176       264       229       228       223  
Outside service fees     1,293       1,363       1,438       1,347       2,202  
Net loss (gain) on other real estate owned     (47 )     1,591       53       489       -  
Net loss on sales of securities     34       7,826       -       -       75  
Amortization of intangibles     1,500       1,604       1,626       1,672       1,422  
Other noninterest expense     2,169       2,315       2,173       2,620       1,914  
Total noninterest expense   $ 20,324     $ 28,862     $ 19,647     $ 19,946     $ 19,664  
                                         
Period-end balances:                                        
Cash and cash equivalents   $ 83,374     $ 247,468     $ 75,776     $ 111,326     $ 169,691  
Investment securities available-for-sale, at fair value     138,420       142,197       179,046       191,303       197,895  
Investment securities held-to-maturity, at cost     111,732       103,324       77,154       77,708       78,032  
Loans     3,383,395       3,342,974       3,355,549       3,314,481       3,323,296  
Allowance for credit losses - loans     (44,378 )     (43,609 )     (43,404 )     (43,409 )     (43,316 )
Premises and equipment     69,621       69,891       70,994       66,958       63,736  
Goodwill and core deposit intangible, net     200,602       202,102       203,705       205,329       207,022  
Mortgage servicing rights     13,356       13,668       13,733       13,504       14,052  
Other assets     143,802       143,827       154,966       154,871       156,820  
Total assets     4,099,924       4,221,842       4,087,519       4,092,071       4,167,228  
                                         
Deposits     3,416,039       3,432,920       3,398,293       3,405,736       3,463,235  
Securities sold under repurchase agreements     -       75,747       17,191       23,802       46,636  
Borrowings     47,295       51,394       70,319       70,269       70,994  
Other liabilities     27,260       41,983       24,387       21,392       23,991  
Total liabilities     3,490,594       3,602,044       3,510,190       3,521,199       3,604,856  
                                         
Stockholders' equity     609,330       619,798       577,329       570,872       562,372  
                                         
Book value per common share   $ 60.16     $ 59.80     $ 55.62     $ 54.95     $ 54.04  
Tangible book value per common share (non-GAAP)   $ 40.35     $ 40.30     $ 36.00     $ 35.18     $ 34.14  
Average balances:                                        
Loans   $ 3,355,142     $ 3,330,511     $ 3,324,729     $ 3,312,353     $ 3,135,438  
Interest-earning assets     3,741,498       3,738,589       3,671,620       3,683,143       3,524,672  
Total assets     4,144,896       4,147,859       4,092,565       4,100,549       3,901,713  
Deposits     3,479,493       3,431,894       3,423,760       3,407,650       3,269,838  
Interest-bearing liabilities     2,512,304       2,426,870       2,411,062       2,437,034       2,334,956  
Goodwill and other intangibles, net     201,408       202,933       204,556       206,209       160,156  
Stockholders' equity     613,190       613,244       576,315       567,531       520,212  
                                         
Financial ratios:                                        
Return on average assets *     1.50 %     3.34 %     1.44 %     1.38 %     1.11 %
Return on average common equity *     10.11 %     22.58 %     10.19 %     9.99 %     8.33 %
Average equity to average assets     14.79 %     14.78 %     14.08 %     13.84 %     13.33 %
Stockholders' equity to assets     14.86 %     14.68 %     14.12 %     13.95 %     13.50 %
Tangible equity to tangible assets (non-GAAP)     10.48 %     10.39 %     9.62 %     9.40 %     8.97 %
Loan yield *     5.41 %     5.33 %     5.23 %     5.20 %     4.96 %
Earning asset yield *     5.33 %     5.20 %     5.11 %     5.04 %     4.74 %
Cost of funds *     2.55 %     2.57 %     2.13 %     1.92 %     1.51 %
Net interest margin, taxable equivalent *     3.62 %     3.53 %     3.71 %     3.77 %     3.74 %
Net loan charge-offs (recoveries) to average loans *     -0.07 %     0.00 %     0.00 %     -0.01 %     0.00 %
Nonperforming loans to total loans     0.29 %     0.20 %     0.10 %     0.15 %     0.14 %
Nonperforming assets to total assets     0.31 %     0.21 %     0.13 %     0.18 %     0.22 %
Allowance for credit losses - loans to total loans     1.31 %     1.30 %     1.29 %     1.31 %     1.30 %
                                         
Non-GAAP Financial Measures                                        
Adjusted net income reconciliation                                        
Net income (GAAP)   $ 15,412     $ 34,898     $ 14,804     $ 14,132     $ 10,680  
Acquisition related expenses     -       29       312       171       1,342  
Severance from organizational restructure     -       359       -       -       -  
Provision for credit losses related to acquisition     -       -       -       -       3,552  
Fair value amortization on Trust Preferred redemption     -       1,382       -       -       -  
Gain on sale of UFS     -       (38,904 )     -       -       -  
Losses (gains) on sales of securities and OREO valuations     (13 )     9,780       53       489       75  
Adjusted net income before income tax impact     15,399       7,544       15,169       14,792       15,649  
Income tax impact of adjustments     (3 )     7,248       (77 )     (165 )     (971 )
Adjusted net income (non-GAAP)   $ 15,396     $ 14,792     $ 15,092     $ 14,627     $ 14,678  
                                         
Adjusted earnings per share calculation                                        
Adjusted net income (non-GAAP)   $ 15,396     $ 14,792     $ 15,092     $ 14,627     $ 14,678  
Basic weighted average common shares outstanding     10,177,932       10,308,275       10,330,779       10,331,725       9,714,184  
Adjusted earnings per share (non-GAAP)   $ 1.51     $ 1.44     $ 1.46     $ 1.42     $ 1.50  
                                         
Annualized return of adjusted earnings on average assets calculation                                        
Adjusted net income (non-GAAP)   $ 15,396     $ 14,792     $ 15,092     $ 14,627     $ 14,678  
Average total assets   $ 4,144,896     $ 4,147,859     $ 4,092,565     $ 4,100,549     $ 3,901,713  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.49 %     1.41 %     1.48 %     1.43 %     1.53 %
                                         
Tangible assets reconciliation                                        
Total assets (GAAP)   $ 4,099,924     $ 4,221,842     $ 4,087,519     $ 4,092,071     $ 4,167,228  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,104 )     (175,125 )
Core deposit intangible, net of amortization     (25,496 )     (26,996 )     (28,599 )     (30,225 )     (31,897 )
Tangible assets (non-GAAP)   $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,960,206  
                                         
Tangible common equity reconciliation                                        
Total stockholders’ equity (GAAP)   $ 609,330     $ 619,798     $ 577,329     $ 570,872     $ 562,372  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,104 )     (175,125 )
Core deposit intangible, net of amortization     (25,496 )     (26,996 )     (28,599 )     (30,225 )     (31,897 )
Tangible common equity (non-GAAP)   $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 355,350  
                                         
Tangible book value per common share calculation                                        
Tangible common equity (non-GAAP)   $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 355,350  
Common shares outstanding at the end of the period     10,129,190       10,365,131       10,379,071       10,389,240       10,407,114  
Tangible book value per common share (non-GAAP)   $ 40.35     $ 40.30     $ 36.00     $ 35.18     $ 34.14  
                                         
Tangible equity to tangible assets calculation                                        
Tangible common equity (non-GAAP)   $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 355,350  
Tangible assets (non-GAAP)   $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,960,206  
Tangible equity to tangible assets (non-GAAP)     10.48 %     10.39 %     9.62 %     9.40 %     8.97 %

 

* 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  
    March 31, 2024     March 31, 2023  
    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   $ 3,246,962       176,655       5.44 %   $ 3,035,477     $ 150,922       4.97 %
Tax-exempt     108,180       4,852       4.49 %     99,961       4,504       4.51 %
Securities                                                
Taxable (available for sale)     162,353       7,423       4.57 %     239,857       6,428       2.68 %
Tax-exempt (available for sale)     33,931       1,141       3.36 %     45,941       1,420       3.09 %
Taxable (held to maturity)     106,349       4,250       4.00 %     54,201       1,989       3.67 %
Tax-exempt (held to maturity)     4,136       107       2.59 %     5,186       134       2.58 %
Cash and due from banks     79,587       5,024       6.31 %     44,049       1,754       3.98 %
Total interest-earning assets     3,741,498       199,452       5.33 %     3,524,672       167,151       4.74 %
Noninterest-earning assets     447,093                       413,645                  
Allowance for credit losses - loans     (43,695 )                     (36,604 )                
Total assets   $ 4,144,896                     $ 3,901,713                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 421,776     $ 11,513       2.73 %   $ 295,153     $ 4,382       1.48 %
Savings accounts     812,947       11,879       1.46 %     822,362       7,186       0.87 %
Money market accounts     637,454       15,156       2.38 %     665,471       9,580       1.44 %
Certificates of deposit     590,116       23,344       3.96 %     450,666       8,868       1.97 %
Brokered Deposits     748       17       2.27 %     6,716       198       2.95 %
Total interest-bearing deposits     2,463,041       61,909       2.51 %     2,240,368       30,214       1.35 %
Other borrowed funds     49,263       2,135       4.33 %     94,588       4,942       5.22 %
Total interest-bearing liabilities     2,512,304       64,044       2.55 %     2,334,956       35,156       1.51 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,016,452                       1,029,470                  
Other liabilities     2,950                       17,075                  
Total Liabilities     3,531,706                       3,381,501                  
Shareholders' equity     613,190                       520,212                  
Total liabilities & shareholders' equity   $ 4,144,896                     $ 3,901,713                  
Net interest income on a fully taxable equivalent basis             135,408                       131,995          
Less taxable equivalent adjustment             (1,281 )                     (1,272 )        
Net interest income           $ 134,127                     $ 130,723          
Net interest spread (3)                     2.78 %                     3.24 %
Net interest margin (4)                     3.62 %                     3.74 %

 

(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.