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 2024-07-16 2024-07-16 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)   July 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 July 16, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended June 30, 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 July 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:      July 16, 2024 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm2419481d1_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 Second Quarter of 2024

 

· Net income of $16.1 million and $31.5 million for the three and six months ended June 30, 2024, respectively

 

· Earnings per common share of $1.59 and $3.10 for the three and six months ended June 30, 2024, respectively

 

· Annualized return on average assets of 1.58% and 1.54% for the three and six months ended June 30, 2024, respectively

 

· Quarterly cash dividend of $0.40 per share declared, 14.3% higher than the prior quarter and a 33.3% increase from the prior-year second quarter

 

MANITOWOC, Wis, July 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $16.1 million, or $1.59 per share, for the second quarter of 2024, compared with net income of $14.1 million, or $1.37 per share, for the prior-year second quarter. For the six months ended June 30, 2024, Bank First earned $31.5 million, or $3.10 per share, compared to $24.8 million, or $2.46 per share for the same period in 2023. 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 $15.7 million, or $1.56 per share, for the second quarter of 2024, compared with $14.6 million, or $1.42 per share, for the prior-year second quarter. For the first six months of 2024 adjusted net income (non-GAAP) totaled $31.1 million, or $3.06 per share, compared to $29.3 million, or $2.92 per share for the same period in 2023.

 

 


 

Operating Results

 

Net interest income (“NII”) during the second quarter of 2024 was $33.0 million, down $0.3 million from the previous quarter and down $1.3 million from the second quarter of 2023. The impact of net accretion and amortization of purchase accounting related to interest-bearing assets and liabilities from past acquisitions (“purchase accounting”) increased NII by $1.2 million, or $0.09 per share after tax, during the second quarter of 2024, compared to $1.2 million, or $0.09 per share after tax, during the previous quarter and $2.5 million, or $0.18 per share after tax, during the second quarter of 2023.

 

Net interest margin (“NIM”) was 3.63% for the second quarter of 2024, compared to 3.62% for the previous quarter and 3.77% for the second quarter of 2023. NII from purchase accounting increased NIM by 0.13%, 0.13% and 0.27% for each of these periods, respectively. While the Bank’s average rate paid on interest-bearing liabilities continued to rise during the second quarter of 2024, the momentum of these increases has begun to slow while average rates earned on interest-earning assets continued a steady move higher. The increase in yields on interest-earnings assets was due to fixed-rate loans which matured and were renewed at higher rates during the quarter as well as higher prevailing market rates on recent new loan growth compared to the loan portfolio as a whole. The beneficial impact of the Bank’s high percentage of noninterest-bearing deposits also had a positive impact, adding 89 basis points to NIM during the second quarter of 2024 compared to 84 basis points and 65 basis points for the prior quarter and second quarter of 2023, respectively.

 

Bank First did not record a provision for credit losses during the second quarter of 2024, compared to recording a provision of $0.2 million during the previous quarter. The Bank also did not record a provision for credit losses during the second quarter of 2023. Provision expense was $0.2 million for the first six months of 2024 compared to $4.2 million for the same period during 2023. 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. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.8 million through the first six months of 2024, compared to recoveries exceeding charge-offs by $0.1 million through the first six months of 2023. Also, due to a reduction in unfunded loan commitments and an increase in outstanding loans, the Bank moved $0.5 million from its liability for potential credit losses in unfunded commitments to its allowance for credit losses in its loan portfolio. While this move had no impact on the Bank’s profitability for the quarter, it did increase the allowance for potential loan credit losses to correspond with the increase in overall loan portfolio balances.

 

 


 

Noninterest income was $5.9 million for the second quarter of 2024, compared to $4.4 million and $4.6 million for the prior quarter and second quarter of 2023, respectively. Service charge income increased by $0.5 million, or 28.6%, and $0.3 million, or 19.0%, from the prior quarter and prior-year second quarter, respectively, primarily due to a recently negotiated vendor incentive program related to the Bank’s credit and debit card payments processing. Income provided by the Bank’s investment in Ansay & Associates, LLC totaled $1.4 million during the second quarter of 2024, up $0.4 million from both the prior quarter and the prior-year second quarter. Finally, the Bank experienced a $0.3 million positive valuation adjustment to its mortgage servicing rights asset during the second quarter of 2024 which compared favorably to $0.3 million and $0.5 million in negative valuation adjustments during the prior quarter and prior-year second quarter, respectively.

 

Noninterest expense was $19.1 million in the second quarter of 2024, compared to $20.3 million during the prior quarter and $19.9 million during the second quarter of 2023. Personnel expense remained well-managed, down $0.9 million from the prior quarter, as employee retirements in the first quarter of 2024 allowed certain acquired branches to reach expected long-term staffing levels. Outside service fees were a notable exception to overall lower noninterest expenses during the second quarter of 2024. Included in outside service fees during the most recent quarter was $0.2 million paid to an advisory firm which assisted the Bank in negotiations with a vendor, resulting in projected savings for the Bank of $1.1 million over the next five years. Also included in outside service fees during the most recent quarter was $0.3 million in commissions paid related to sales of former branch buildings which were no longer in use by the Bank. These sales resulted in net gains on sale of other real estate owned totaling $0.5 million during the quarter, comparing favorably to negligible gains on similar sales in the prior quarter and net losses totaling $0.5 million in the second quarter of 2023.

 

Balance Sheet

 

Total assets were $4.15 billion at June 30, 2024, a $76.0 million decline from December 31, 2023, but a $53.7 million increase from June 30, 2023.

 

Total loans were $3.43 billion at June 30, 2024, up $85.7 million from December 31, 2023, and up $114.2 million from June 30, 2023.

 

Total deposits, nearly all of which remain core deposits, were $3.40 billion at June 30, 2024, down $33.0 million from December 31, 2023, and down $5.8 million from June 30, 2023. Noninterest-bearing demand deposits comprised 28.7% of the Bank’s total core deposits at June 30, 2024, compared to 30.6% and 31.8% at December 31 and June 30, 2023, respectively. Like most in the banking industry, the Bank has seen a modest shift in its deposit portfolio from noninterest-bearing deposits to interest-bearing deposits as prevailing interest rates have increased over the last several quarters. Even with this shift, the Bank’s noninterest-bearing deposit percentage remains high and continues to assist its strong financial performance. During the second quarter of 2024 Bank First entered $55.0 million in borrowings from the Federal Home Loan Bank with maturities ranging from one to three years. The Bank intends to use these borrowings to fund loan demand by our customer base as it has recently outpaced deposit growth.

 

 


 

Asset Quality

 

Nonperforming assets at June 30, 2024 remained negligible, totaling $11.0 million compared to $9.1 million and $7.2 million at the end of the fourth and second quarters of 2023, respectively. Nonperforming assets to total assets ended the second quarter of 2024 at 0.27%, compared to 0.21% and 0.18% at the end of the fourth and second quarters of 2023, respectively. Including the most recent quarter, the Bank has seen recoveries of previously charged-off loans exceed currently charged-off loans for six consecutive quarters.

 

Capital Position

 

Stockholders’ equity totaled $614.6 million at June 30, 2024, a decrease of $5.2 million from the end of 2023 but an increase of $43.7 million from June 30, 2023. Dividends totaling $7.1 million and repurchases of BFC common stock totaling $29.5 million outpaced earnings of $31.5 million through the first six months of 2024, causing the decline in capital. The Bank’s book value per common share totaled $61.27 at June 30, 2024 compared to $59.80 at December 31, 2023 and $54.95 at June 30, 2023. Tangible book value per common share (non-GAAP) totaled $41.42 at June 30, 2024 compared to $40.30 at December 31, 2023 and $35.18 at June 30, 2023.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.40 per common share, payable on October 9, 2024, to shareholders of record as of September 25, 2024. This dividend represents a 14.3% and 33.3% increase from the dividend from the prior quarter and prior-year second quarter, 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 371 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     At or for the Six Months Ended  
      6/30/2024       3/31/2024       12/31/2023       9/30/2023       6/30/2023       6/30/2024       6/30/2023  
Results of Operations:                                                        
Interest income   $ 49,347     $ 49,272     $ 48,663     $ 46,989     $ 45,929     $ 98,619     $ 86,831  
Interest expense     16,340       15,923       15,747       12,931       11,657       32,263       20,325  
Net interest income     33,007       33,349       32,916       34,058       34,272       66,356       66,506  
Provision for credit losses     -       200       500       -       -       200       4,182  
Net interest income after provision for credit losses     33,007       33,149       32,416       34,058       34,272       66,156       62,324  
Noninterest income     5,877       4,397       42,458       5,254       4,554       10,274       10,403  
Noninterest expense     19,057       20,324       28,862       19,647       19,946       39,381       39,610  
Income before income tax expense     19,827       17,222       46,012       19,665       18,880       37,049       33,117  
Income tax expense     3,768       1,810       11,114       4,861       4,748       5,578       8,305  
Net income   $ 16,059     $ 15,412     $ 34,898     $ 14,804     $ 14,132     $ 31,471     $ 24,812  
                                                         
Earnings per common share (basic and diluted)   $ 1.59     $ 1.51     $ 3.39     $ 1.43     $ 1.37     $ 3.10     $ 2.46  
                                                         
Common Shares:                                                        
Outstanding     10,031,350       10,129,190       10,365,131       10,379,071       10,389,240       10,031,350       10,389,240  
Weighted average outstanding for the period     10,078,611       10,233,347       10,366,471       10,388,909       10,389,790       10,155,979       10,083,026  
                                                         
Noninterest income / noninterest expense:                                                        
Service charges   $ 2,101     $ 1,634     $ 1,847     $ 1,821     $ 1,766     $ 3,735     $ 3,365  
Income from Ansay     1,379       979       110       791       950       2,358       2,021  
Income (loss) from UFS     -       -       (179 )     784       770       -       1,660  
Loan servicing income     735       726       741       734       749       1,461       1,385  
Valuation adjustment on mortgage servicing rights     339       (312 )     (65 )     229       (548 )     27       231  
Net gain on sales of mortgage loans     277       219       273       248       236       496       376  
Gain on sale of UFS     -       -       38,904       -       -       -       -  
Other noninterest income     1,046       1,151       827       647       631       2,197       1,365  
Total noninterest income   $ 5,877     $ 4,397     $ 42,458     $ 5,254     $ 4,554     $ 10,274     $ 10,403  
                                                         
Personnel expense   $ 10,004     $ 10,893     $ 10,357     $ 10,216     $ 9,870     $ 20,897     $ 19,782  
Occupancy, equipment and office     1,330       1,584       1,307       1,455       1,317       2,914       2,908  
Data processing     2,114       2,389       1,900       2,153       2,094       4,503       3,958  
Postage, stationery and supplies     205       238       236       244       224       443       604  
Advertising     79       95       99       60       85       174       166  
Charitable contributions     234       176       264       229       228       410       451  
Outside service fees     1,889       1,293       1,363       1,438       1,347       3,182       3,549  
Net loss (gain) on other real estate owned     (461 )     (47 )     1,591       53       489       (508 )     489  
Net loss on sales of securities     -       34       7,826       -       -       34       75  
Amortization of intangibles     1,475       1,500       1,604       1,626       1,672       2,975       3,094  
Other noninterest expense     2,188       2,169       2,315       2,173       2,620       4,357       4,534  
Total noninterest expense   $ 19,057     $ 20,324     $ 28,862     $ 19,647     $ 19,946     $ 39,381     $ 39,610  
                                                         
Period-end balances:                                                        
Cash and cash equivalents   $ 98,950     $ 83,374     $ 247,468     $ 75,776     $ 111,326     $ 98,950     $ 111,326  
Investment securities available-for-sale, at fair value     127,977       138,420       142,197       179,046       191,303       127,977       191,303  
Investment securities held-to-maturity, at cost     110,648       111,732       103,324       77,154       77,708       110,648       77,708  
Loans     3,428,635       3,383,395       3,342,974       3,355,549       3,314,481       3,428,635       3,314,481  
Allowance for credit losses - loans     (45,118 )     (44,378 )     (43,609 )     (43,404 )     (43,409 )     (45,118 )     (43,409 )
Premises and equipment     68,633       69,621       69,891       70,994       66,958       68,633       66,958  
Goodwill and core deposit intangible, net     199,127       200,602       202,102       203,705       205,329       199,127       205,329  
Mortgage servicing rights     13,694       13,356       13,668       13,733       13,504       13,694       13,504  
Other assets     143,274       143,802       143,827       154,966       154,871       143,274       154,871  
Total assets     4,145,820       4,099,924       4,221,842       4,087,519       4,092,071       4,145,820       4,092,071  
                                                         
Deposits                                                        
Interest-bearing     2,424,096       2,425,550       2,382,185       2,333,452       2,321,893       2,424,096       2,321,893  
Noninterest-bearing     975,845       990,489       1,050,735       1,064,841       1,083,843       975,845       1,083,843  
Securities sold under repurchase agreements     -       -       75,747       17,191       23,802       -       23,802  
Borrowings     102,321       47,295       51,394       70,319       70,269       102,321       70,269  
Other liabilities     28,979       27,260       41,983       24,387       21,392       28,979       21,392  
Total liabilities     3,531,241       3,490,594       3,602,044       3,510,190       3,521,199       3,531,241       3,521,199  
                                                         
Stockholders' equity     614,579       609,330       619,798       577,329       570,872       614,579       570,872  
                                                         
Book value per common share   $ 61.27     $ 60.16     $ 59.80     $ 55.62     $ 54.95     $ 61.27     $ 54.95  
Tangible book value per common share (non-GAAP)   $ 41.42     $ 40.35     $ 40.30     $ 36.00     $ 35.18     $ 41.42     $ 35.18  

 

 


 

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 Six Months Ended  
      6/30/2024       3/31/2024       12/31/2023       9/30/2023       6/30/2023       6/30/2024       6/30/2023  
Average balances:                                                        
Loans   $ 3,399,906     $ 3,355,142     $ 3,330,511     $ 3,324,729     $ 3,312,353     $ 3,377,526     $ 3,224,384  
Interest-earning assets     3,696,099       3,741,498       3,738,589       3,671,620       3,683,143       3,718,801       3,604,344  
Total assets     4,094,542       4,144,896       4,147,859       4,092,565       4,100,549       4,119,719       4,001,680  
Deposits     3,401,828       3,446,145       3,406,028       3,404,708       3,394,667       3,423,985       3,326,997  
Interest-bearing liabilities     2,466,726       2,512,304       2,426,870       2,411,062       2,437,034       2,489,514       2,386,276  
Goodwill and other intangibles, net     199,959       201,408       202,933       204,556       206,209       200,684       183,310  
Stockholders' equity     610,818       613,190       613,244       576,315       567,531       612,004       544,002  
                                                         
Financial ratios:                                                        
Return on average assets *     1.58 %     1.50 %     3.34 %     1.44 %     1.38 %     1.54 %     1.25 %
Return on average common equity *     10.57 %     10.11 %     22.58 %     10.19 %     9.99 %     10.34 %     9.20 %
Average equity to average assets     14.92 %     14.79 %     14.78 %     14.08 %     13.84 %     14.86 %     13.59 %
Stockholders' equity to assets     14.82 %     14.86 %     14.68 %     14.12 %     13.95 %     14.82 %     13.95 %
Tangible equity to tangible assets (non-GAAP)     10.53 %     10.48 %     10.39 %     9.62 %     9.40 %     10.53 %     9.40 %
Loan yield *     5.51 %     5.41 %     5.33 %     5.23 %     5.20 %     5.46 %     5.08 %
Earning asset yield *     5.40 %     5.33 %     5.20 %     5.11 %     5.04 %     5.37 %     4.89 %
Cost of funds *     2.66 %     2.55 %     2.57 %     2.13 %     1.92 %     2.61 %     1.72 %
Net interest margin, taxable equivalent *     3.63 %     3.62 %     3.53 %     3.71 %     3.77 %     3.62 %     3.76 %
Net loan charge-offs (recoveries) to average loans *     -0.05 %     -0.07 %     0.00 %     0.00 %     -0.01 %     -0.05 %     -0.01 %
Nonperforming loans to total loans     0.31 %     0.29 %     0.20 %     0.10 %     0.15 %     0.31 %     0.15 %
Nonperforming assets to total assets     0.27 %     0.31 %     0.21 %     0.13 %     0.18 %     0.27 %     0.18 %
Allowance for credit losses - loans to total loans     1.32 %     1.31 %     1.30 %     1.29 %     1.31 %     1.32 %     1.31 %
                                                         
Non-GAAP Financial Measures                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 16,059     $ 15,412     $ 34,898     $ 14,804     $ 14,132     $ 31,471     $ 24,812  
Acquisition related expenses     -       -       29       312       171       -       1,513  
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     (461 )     (13 )     9,780       53       489       (474 )     564  
Adjusted net income before income tax impact     15,598       15,399       7,544       15,169       14,792       30,997       30,441  
Income tax impact of adjustments     97       3       7,248       (77 )     (165 )     100       (1,136 )
Adjusted net income (non-GAAP)   $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 14,627     $ 31,097     $ 29,305  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 14,627     $ 31,097     $ 29,305  
Weighted average common shares outstanding for the period     10,078,611       10,233,347       10,366,471       10,388,909       10,389,790       10,155,979       10,083,026  
Adjusted earnings per share (non-GAAP)   $ 1.56     $ 1.51     $ 1.44     $ 1.46     $ 1.42     $ 3.06     $ 2.92  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 14,627     $ 31,097     $ 29,305  
Average total assets   $ 4,094,542     $ 4,144,896     $ 4,147,859     $ 4,092,565     $ 4,100,549     $ 4,119,719     $ 4,001,680  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.54 %     1.49 %     1.41 %     1.48 %     1.43 %     1.52 %     1.48 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,145,820     $ 4,099,924     $ 4,221,842     $ 4,087,519     $ 4,092,071     $ 4,145,820     $ 4,092,071  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,104 )     (175,106 )     (175,104 )
Core deposit intangible, net of amortization     (24,021 )     (25,496 )     (26,996 )     (28,599 )     (30,225 )     (24,021 )     (30,225 )
Tangible assets (non-GAAP)   $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,946,693     $ 3,886,742  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 614,579     $ 609,330     $ 619,798     $ 577,329     $ 570,872     $ 614,579     $ 570,872  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,104 )     (175,106 )     (175,104 )
Core deposit intangible, net of amortization     (24,021 )     (25,496 )     (26,996 )     (28,599 )     (30,225 )     (24,021 )     (30,225 )
Tangible common equity (non-GAAP)   $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 415,452     $ 365,543  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 415,452     $ 365,543  
Common shares outstanding at the end of the period     10,031,350       10,129,190       10,365,131       10,379,071       10,389,240       10,031,350       10,389,240  
Tangible book value per common share (non-GAAP)   $ 41.42     $ 40.35     $ 40.30     $ 36.00     $ 35.18     $ 41.42     $ 35.18  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 365,543     $ 415,452     $ 365,543  
Tangible assets (non-GAAP)   $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 3,886,742     $ 3,946,693     $ 3,886,742  
Tangible equity to tangible assets (non-GAAP)     10.53 %     10.48 %     10.39 %     9.62 %     9.40 %     10.53 %     9.40 %

 

* 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  
    June 30, 2024     June 30, 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   $ 3,293,213       182,549       5.54 %   $ 3,209,040     $ 167,425       5.22 %
Tax-exempt     106,693       4,895       4.59 %     103,313       4,690       4.54 %
Securities                                                
Taxable (available for sale)     123,616       4,862       3.93 %     181,969       5,332       2.93 %
Tax-exempt (available for sale)     32,888       1,139       3.46 %     35,496       1,124       3.17 %
Taxable (held to maturity)     108,037       4,283       3.96 %     73,271       2,631       3.59 %
Tax-exempt (held to maturity)     3,217       85       2.64 %     4,228       110       2.60 %
Cash and due from banks     28,435       1,945       6.84 %     75,826       4,155       5.48 %
Total interest-earning assets     3,696,099       199,758       5.40 %     3,683,143       185,467       5.04 %
Noninterest-earning assets     442,843                       460,748                  
Allowance for credit losses - loans     (44,400 )                     (43,342 )                
Total assets   $ 4,094,542                     $ 4,100,549                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 400,135     $ 11,825       2.96 %   $ 294,149     $ 5,275       1.79 %
Savings accounts     814,980       12,218       1.50 %     856,852       10,137       1.18 %
Money market accounts     595,018       14,193       2.39 %     667,577       12,444       1.86 %
Certificates of deposit     605,071       25,273       4.18 %     497,527       12,463       2.50 %
Brokered Deposits     748       17       2.27 %     4,490       129       2.87 %
Total interest-bearing deposits     2,415,952       63,526       2.63 %     2,320,595       40,448       1.74 %
Other borrowed funds     50,774       2,195       4.32 %     116,439       6,309       5.42 %
Total interest-bearing liabilities     2,466,726       65,721       2.66 %     2,437,034       46,757       1.92 %
Noninterest-bearing liabilities                                                
Demand Deposits     985,876                       1,074,072                  
Other liabilities     31,122                       21,912                  
Total Liabilities     3,483,724                       3,533,018                  
Shareholders' equity     610,818                       567,531                  
Total liabilities & shareholders' equity   $ 4,094,542                     $ 4,100,549                  
Net interest income on a fully taxable                                                
equivalent basis             134,037                       138,710          
Less taxable equivalent adjustment             (1,285 )                     (1,244 )        
Net interest income           $ 132,752                     $ 137,466          
Net interest spread (3)                     2.74 %                     3.12 %
Net interest margin (4)                     3.63 %                     3.77 %

 

(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

 

    Six Months Ended  
    June 30, 2024     June 30, 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   $ 3,270,089     $ 179,602       5.49 %   $ 3,122,738     $ 159,219       5.10 %
Tax-exempt     107,437       4,873       4.54 %     101,646       4,597       4.52 %
Securities                                                
Taxable (available for sale)     142,985       6,143       4.30 %     210,753       5,879       2.79 %
Tax-exempt (available for sale)     33,409       1,140       3.41 %     40,689       1,271       3.12 %
Taxable (held to maturity)     107,193       4,266       3.98 %     63,789       2,311       3.62 %
Tax-exempt (held to maturity)     3,677       96       2.61 %     4,704       122       2.59 %
Cash, due from banks and other     54,011       3,484       6.45 %     60,025       2,961       4.93 %
Total interest-earning assets     3,718,801       199,604       5.37 %     3,604,344       176,360       4.89 %
Noninterest-earning assets     444,965                       437,328                  
Allowance for loan losses     (44,047 )                     (39,992 )                
Total assets   $ 4,119,719                     $ 4,001,680                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 410,955     $ 11,669       2.84 %   $ 294,648     $ 4,831       1.64 %
Savings accounts     813,963       12,048       1.48 %     839,702       8,670       1.03 %
Money market accounts     616,236       14,674       2.38 %     666,530       11,020       1.65 %
Certificates of deposit     597,593       24,308       4.07 %     474,225       10,675       2.25 %
Brokered Deposits     748       17       2.27 %     5,597       163       2.91 %
Total interest-bearing deposits     2,439,495       62,716       2.57 %     2,280,702       35,359       1.55 %
Other borrowed funds     50,019       2,165       4.33 %     105,574       5,629       5.33 %
Total interest-bearing liabilities     2,489,514       64,881       2.61 %     2,386,276       40,988       1.72 %
Noninterest-bearing liabilities                                                
Demand Deposits     984,490                       1,046,295                  
Other liabilities     33,711                       25,107                  
Total Liabilities     3,507,715                       3,457,678                  
Stockholders' equity     612,004                       544,002                  
Total liabilities & stockholders' equity   $ 4,119,719                     $ 4,001,680                  
Net interest income on a fully taxable equivalent basis             134,723                       135,372          
Less taxable equivalent adjustment             (1,283 )                     (1,257 )        
Net interest income           $ 133,440                     $ 134,115        
Net interest spread (3)                     2.76 %                     3.18 %
Net interest margin (4)                     3.62 %                     3.76 %

 

(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.