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 2024-10-15 2024-10-15 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported)   October 15, 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 October 15, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended September 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 October 15, 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:      October 15, 2024 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

EX-99.1 2 tm2426131d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

NEWS

RELEASE

 

 

P.O. Box 10, Manitowoc, WI 54221-0010

For further information, contact:

Kevin M LeMahieu, Chief Financial Officer

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

 

FOR IMMEDIATE RELEASE

 

Bank First Announces Net Income for the Third Quarter of 2024

 

· Net income of $16.6 million and $48.0 million for the three and nine months ended September 30, 2024, respectively
· Earnings per common share of $1.65 and $4.75 for the three and nine months ended September 30, 2024, respectively
· Annualized return on average assets of 1.56% and 1.54% for the three and nine months ended September 30, 2024, respectively
· Quarterly cash dividend of $0.45 per share declared, an increase of 12.5% from the prior quarter and 50.0% from the prior-year third quarter

 

MANITOWOC, Wis, October 15, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $16.6 million, or $1.65 per share, for the third quarter of 2024, compared with net income of $14.8 million, or $1.43 per share, for the prior-year third quarter. For the nine months ended September 30, 2024, Bank First earned $48.0 million, or $4.75 per share, compared to $39.6 million, or $3.89 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 $15.1 million, or $1.46 per share, for the third quarter of 2023. There were no such expenses during the third quarter of 2024. For the first nine months of 2024, adjusted net income (non-GAAP) totaled $47.4 million, or $4.69 per share, compared to $44.4 million, or $4.36 per share for the same period in 2023.

 

 


 

Operating Results

 

Net interest income (“NII”) during the third quarter of 2024 was $35.9 million, $2.9 million higher than the previous quarter and up $1.8 million from the third 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 $1.7 million, or $0.13 per share after tax, during the third quarter of 2024, compared to $1.2 million, or $0.09 per share after tax, during the previous quarter and $1.8 million, or $0.13 per share after tax, during the third quarter of 2023. A previously purchased loan with remaining associated purchase accounting adjustments of $0.6 million was fully repaid before maturity during the third quarter of 2024, leading to the elevated impact of purchase accounting during the quarter.

 

Net interest margin (“NIM”) was 3.76% for the third quarter of 2024, compared to 3.63% for the previous quarter and 3.71% for the third quarter of 2023. NII from purchase accounting increased NIM by 0.17%, 0.13%, and 0.19% for each period, respectively. While the Bank continued to see average rates paid on interest-bearing deposits rise, the velocity of those increases slowed during the most recent quarter, with month-by-month results showing these rates at 2.66% in July, 2.71% in August, and 2.70% in September. Meanwhile, new loan originations and loan repricing from low rates over the last several years have allowed for continued improvement in the yield of the Bank’s loan portfolio, coming in at 5.73% during the most recent quarter compared to 5.51% during the prior quarter and 5.23% during the prior-year third quarter.

 

Bank First did not record a provision for credit losses during the third quarter of 2024, matching the previous quarter and third quarter of 2023. Provision expense was $0.2 million for the first nine 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 one provision for credit losses expense of $3.6 million. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.5 million through the first nine months of 2024, compared to recoveries exceeding charge-offs by $0.1 million through the first nine months of 2023. Other than a $0.3 million charge-off during the third quarter of 2024, related to a single customer relationship, the Bank’s loan portfolio continues to exhibit very little credit stress. The Bank experienced a reduction in unfunded loan commitments during the most recent quarter, allowing it to move $0.4 million from its liability for potential credit losses in unfunded commitments to its allowance for credit losses in its loan portfolio. While this move did not 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 during the quarter.

 

 


 

Noninterest income was $4.9 million for the third quarter of 2024, compared to $5.9 million and $5.3 million for the prior quarter and third quarter of 2023, respectively. Service charge income increased by $0.1 million, or 4.2%, and $0.4 million, or 20.2%, from the prior quarter and prior-year third quarter, respectively, as the Bank continues to benefit from the renegotiation of vendor incentive programs related to the Bank’s credit and debit card payments processing. Income provided by the Bank’s investment in Ansay & Associates, LLC (“Ansay”) increased by $0.3 million from the prior-year third quarter while declining $0.3 million from the prior quarter. Although income from Ansay has historically been less consistent than most areas of the Bank quarter-to-quarter, it has remained strong during 2024, increasing by $0.6 million, or 21.6%, through the first nine months of 2024 compared to the same period in 2023. Finally, the Bank experienced a negative $0.3 million valuation adjustment to its mortgage servicing rights asset during the third quarter of 2024 which compared unfavorably to positive valuation adjustments of $0.3 million and $0.2 million during the prior quarter and prior-year third quarter, respectively. Changes in the valuation of this asset historically correlate to changes in prevailing residential mortgage rates. Residential mortgage rates have ebbed and flowed during 2024, causing the valuation of this asset to be volatile through the first three quarters of the year.

 

Noninterest expense was $20.1 million for the third quarter of 2024, compared to $19.1 million during the prior quarter and $19.6 million during the third quarter of 2023. Most areas of noninterest expense have remained well-contained over the past five quarters as the Bank has worked efficiencies from recent acquisitions into its operations. The prior quarter included a $0.5 million gain on the sale of OREO which offset total noninterest expense, leading to some of the increase quarter-over-quarter. Beyond that, occupancy, equipment, and office expenses were elevated during the current quarter due to $0.2 million in losses on the disposal of equipment that needed to be upgraded. Finally, data processing contained $0.4 million in project-related expenses during the current quarter as part of the Bank’s continued upgrade of its online customer platform.

 

Balance Sheet

 

Total assets were $4.29 billion on September 30, 2024, a $72.7 million increase from December 31, 2023, and a $207.0 million increase from September 30, 2023.

 

Total loans were $3.47 billion on September 30, 2024, up $127.9 million from December 31, 2023, and up $115.4 million from September 30, 2023. Loans grew 4.9% on an annualized basis during the third quarter of 2024.

 

Total deposits, nearly all of which remain core deposits, were $3.48 billion on September 30, 2024, up $51.8 million from December 31, 2023, and up $86.4 million from September 30, 2023. Total deposits grew by 10.0% and noninterest-bearing deposits grew by 18.8% on an annualized basis during the third quarter of 2024.

 

 


 

Asset Quality

 

Nonperforming assets on September 30, 2024, remained negligible, totaling $11.9 million compared to $11.0 million and $5.2 million at the end of the prior quarter and third quarter of 2023, respectively. Nonperforming assets to total assets ended the third quarter of 2024 at 0.28%.

 

Capital Position

 

Stockholders’ equity totaled $628.9 million on September 30, 2024, an increase of $9.1 million from the end of 2023 and $51.6 million from September 30, 2023. Earnings of $48.0 million through the first nine months of 2024, offset by dividends totaling $11.1 million and repurchases of BFC common stock totaling $31.2 million during that period, were the primary factors leading to the increase in capital year-to-date. The Bank’s book value per common share totaled $62.82 on September 30, 2024 compared to $59.80 on December 31, 2023 and $55.62 on September 30, 2023. Tangible book value per common share (non-GAAP) totaled $43.07 on September 30, 2024 compared to $40.30 on December 31, 2023 and $36.00 on September 30, 2023.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on January 6, 2025, to shareholders of record as of December 23, 2024. This dividend represents a 12.5% increase over the previous quarter’s dividend and a 50.0% increase over the dividend declared one year earlier.

 

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 364 full-time equivalent staff and has assets of approximately $4.3 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)                                          
                                           
    At or for the Three Months Ended     At or for the Nine Months Ended  
(In thousands, except share and per share data)   9/30/2024     6/30/2024     3/31/2024     12/31/2023     9/30/2023     9/30/2024     9/30/2023  
Results of Operations:                                                        
Interest income   $ 54,032     $ 49,347     $ 49,272     $ 48,663     $ 46,989     $ 152,651     $ 133,820  
Interest expense     18,149       16,340       15,923       15,747       12,931       50,412       33,256  
Net interest income     35,883       33,007       33,349       32,916       34,058       102,239       100,564  
Provision for credit losses     -       -       200       500       -       200       4,182  
Net interest income after provision for credit losses     35,883       33,007       33,149       32,416       34,058       102,039       96,382  
Noninterest income     4,893       5,877       4,397       42,458       5,254       15,167       15,657  
Noninterest expense     20,100       19,057       20,324       28,862       19,647       59,481       59,257  
Income before income tax expense     20,676       19,827       17,222       46,012       19,665       57,725       52,782  
Income tax expense     4,124       3,768       1,810       11,114       4,861       9,702       13,166  
Net income   $ 16,552     $ 16,059     $ 15,412     $ 34,898     $ 14,804     $ 48,023     $ 39,616  
                                                         
Earnings per common share (basic and diluted)   $ 1.65     $ 1.59     $ 1.51     $ 3.39     $ 1.43     $ 4.75     $ 3.89  
                                                         
Common Shares:                                                        
Outstanding     10,011,428       10,031,350       10,129,190       10,365,131       10,379,071       10,011,428       10,379,071  
Weighted average outstanding for the period     10,012,190       10,078,611       10,233,347       10,366,471       10,388,909       10,107,700       10,186,107  
                                                         
Noninterest income / noninterest expense:                                                        
Service charges   $ 2,189     $ 2,101     $ 1,634     $ 1,847     $ 1,821     $ 5,924     $ 5,186  
Income from Ansay     1,062       1,379       979       110       791       3,420       2,812  
Income (loss) from UFS     -       -       -       (179 )     784       -       2,444  
Loan servicing income     733       735       726       741       734       2,194       2,119  
Valuation adjustment on mortgage servicing rights     (344 )     339       (312 )     (65 )     229       (317 )     460  
Net gain on sales of mortgage loans     377       277       219       273       248       873       624  
Gain on sale of UFS     -       -       -       38,904       -       -       -  
Other noninterest income     876       1,046       1,151       827       647       3,073       2,012  
Total noninterest income   $ 4,893     $ 5,877     $ 4,397     $ 42,458     $ 5,254     $ 15,167     $ 15,657  
                                                         
Personnel expense   $ 10,118     $ 10,004     $ 10,893     $ 10,357     $ 10,216     $ 31,015     $ 29,998  
Occupancy, equipment and office     1,598       1,330       1,584       1,307       1,455       4,512       4,363  
Data processing     2,502       2,114       2,389       1,900       2,153       7,005       6,111  
Postage, stationery and supplies     213       205       238       236       244       656       848  
Advertising     61       79       95       99       60       235       226  
Charitable contributions     183       234       176       264       229       593       680  
Outside service fees     1,598       1,889       1,293       1,363       1,438       4,780       4,987  
Net loss (gain) on other real estate owned     -       (461 )     (47 )     1,591       53       (508 )     542  
Net loss on sales of securities     -       -       34       7,826       -       34       75  
Amortization of intangibles     1,429       1,475       1,500       1,604       1,626       4,404       4,720  
Other noninterest expense     2,398       2,188       2,169       2,315       2,173       6,755       6,707  
Total noninterest expense   $ 20,100     $ 19,057     $ 20,324     $ 28,862     $ 19,647     $ 59,481     $ 59,257  
                                                         
Period-end balances:                                                        
Cash and cash equivalents   $ 204,427     $ 98,950     $ 83,374     $ 247,468     $ 75,776     $ 204,427     $ 75,776  
Investment securities available-for-sale, at fair value     128,438       127,977       138,420       142,197       179,046       128,438       179,046  
Investment securities held-to-maturity, at cost     109,236       110,648       111,732       103,324       77,154       109,236       77,154  
Loans     3,470,920       3,428,635       3,383,395       3,342,974       3,355,549       3,470,920       3,355,549  
Allowance for credit losses - loans     (45,212 )     (45,118 )     (44,378 )     (43,609 )     (43,404 )     (45,212 )     (43,404 )
Premises and equipment     69,710       68,633       69,621       69,891       70,994       69,710       70,994  
Goodwill and core deposit intangible, net     197,698       199,127       200,602       202,102       203,705       197,698       203,705  
Mortgage servicing rights     13,350       13,694       13,356       13,668       13,733       13,350       13,733  
Other assets     145,931       143,274       143,802       143,827       154,966       145,931       154,966  
Total assets     4,294,498       4,145,820       4,099,924       4,221,842       4,087,519       4,294,498       4,087,519  
                                                         
Deposits                                                        
Interest-bearing     2,463,083       2,424,096       2,425,550       2,382,185       2,333,452       2,463,083       2,333,452  
Noninterest-bearing     1,021,658       975,845       990,489       1,050,735       1,064,841       1,021,658       1,064,841  
Securities sold under repurchase agreements     -       -       -       75,747       17,191       -       17,191  
Borrowings     147,346       102,321       47,295       51,394       70,319       147,346       70,319  
Other liabilities     33,516       28,979       27,260       41,983       24,387       33,516       24,387  
Total liabilities     3,665,603       3,531,241       3,490,594       3,602,044       3,510,190       3,665,603       3,510,190  
                                                         
Stockholders' equity     628,895       614,579       609,330       619,798       577,329       628,895       577,329  
                                                         
Book value per common share   $ 62.82     $ 61.27     $ 60.16     $ 59.80     $ 55.62     $ 62.82     $ 55.62  
Tangible book value per common share (non-GAAP)   $ 43.07     $ 41.42     $ 40.35     $ 40.30     $ 36.00     $ 43.07     $ 36.00  
Average balances:                                                        
Loans   $ 3,450,423     $ 3,399,906     $ 3,355,142     $ 3,330,511     $ 3,324,729     $ 3,402,001     $ 3,258,199  
Interest-earning assets     3,833,968       3,696,099       3,741,498       3,738,589       3,671,620       3,757,468       3,627,015  
Total assets     4,231,112       4,094,542       4,144,896       4,147,859       4,092,565       4,157,121       4,032,308  
Deposits     3,435,172       3,401,828       3,446,145       3,406,028       3,404,708       3,427,741       3,367,647  
Interest-bearing liabilities     2,583,382       2,466,726       2,512,304       2,426,870       2,411,062       2,521,031       2,394,630  
Goodwill and other intangibles, net     198,493       199,959       201,408       202,933       204,556       199,948       190,470  
Stockholders' equity     620,821       610,818       613,190       613,244       576,315       614,965       554,892  
                                                         
Financial ratios:                                                        
Return on average assets *     1.56 %     1.58 %     1.50 %     3.34 %     1.44 %     1.54 %     1.31 %
Return on average common equity *     10.61 %     10.57 %     10.11 %     22.58 %     10.19 %     10.43 %     9.55 %
Average equity to average assets     14.67 %     14.92 %     14.79 %     14.78 %     14.08 %     14.79 %     13.76 %
Stockholders' equity to assets     14.64 %     14.82 %     14.86 %     14.68 %     14.12 %     14.64 %     14.12 %
Tangible equity to tangible assets (non-GAAP)     10.53 %     10.53 %     10.48 %     10.39 %     9.62 %     10.53 %     9.62 %
Loan yield *     5.73 %     5.51 %     5.41 %     5.33 %     5.23 %     5.55 %     5.13 %
Earning asset yield *     5.64 %     5.40 %     5.33 %     5.20 %     5.11 %     5.46 %     4.97 %
Cost of funds *     2.79 %     2.66 %     2.55 %     2.57 %     2.13 %     2.67 %     1.86 %
Net interest margin, taxable equivalent *     3.76 %     3.63 %     3.62 %     3.53 %     3.71 %     3.67 %     3.74 %
Net loan charge-offs (recoveries) to average loans *     0.04 %     -0.05 %     -0.07 %     0.00 %     0.00 %     -0.03 %     -0.01 %
Nonperforming loans to total loans     0.32 %     0.31 %     0.29 %     0.20 %     0.10 %     0.32 %     0.10 %
Nonperforming assets to total assets     0.28 %     0.27 %     0.31 %     0.21 %     0.13 %     0.28 %     0.13 %
Allowance for credit losses - loans to total loans     1.30 %     1.32 %     1.31 %     1.30 %     1.29 %     1.30 %     1.29 %
                                                         
Non-GAAP Financial Measures                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 16,552     $ 16,059     $ 15,412     $ 34,898     $ 14,804     $ 48,023     $ 39,616  
Acquisition related expenses     -       -       -       29       312       -       1,825  
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       (474 )     617  
Adjusted net income before income tax impact     16,552       15,598       15,399       7,544       15,169       47,549       45,610  
Income tax impact of adjustments     -       97       3       7,248       (77 )     100       (1,213 )
Adjusted net income (non-GAAP)   $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 47,449     $ 44,397  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 47,449     $ 44,397  
Weighted average common shares outstanding for the period     10,012,190       10,078,611       10,233,347       10,366,471       10,388,909       10,107,700       10,186,107  
Adjusted earnings per share (non-GAAP)   $ 1.65     $ 1.56     $ 1.51     $ 1.44     $ 1.46     $ 4.69     $ 4.36  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 15,092     $ 47,449     $ 44,397  
Average total assets   $ 4,231,112     $ 4,094,542     $ 4,144,896     $ 4,147,859     $ 4,092,565     $ 4,157,121     $ 4,032,308  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.56 %     1.54 %     1.49 %     1.41 %     1.48 %     1.52 %     1.47 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,294,498     $ 4,145,820     $ 4,099,924     $ 4,221,842     $ 4,087,519     $ 4,294,498     $ 4,087,519  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (22,592 )     (24,021 )     (25,496 )     (26,996 )     (28,599 )     (22,592 )     (28,599 )
Tangible assets (non-GAAP)   $ 4,096,800     $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 4,096,800     $ 3,883,814  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 628,895     $ 614,579     $ 609,330     $ 619,798     $ 577,329     $ 628,895     $ 577,329  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (22,592 )     (24,021 )     (25,496 )     (26,996 )     (28,599 )     (22,592 )     (28,599 )
Tangible common equity (non-GAAP)   $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 431,197     $ 373,624  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 431,197     $ 373,624  
Common shares outstanding at the end of the period     10,011,428       10,031,350       10,129,190       10,365,131       10,379,071       10,011,428       10,379,071  
Tangible book value per common share (non-GAAP)   $ 43.07     $ 41.42     $ 40.35     $ 40.30     $ 36.00     $ 43.07     $ 36.00  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 373,624     $ 431,197     $ 373,624  
Tangible assets (non-GAAP)   $ 4,096,800     $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 3,883,814     $ 4,096,800     $ 3,883,814  
Tangible equity to tangible assets (non-GAAP)     10.53 %     10.53 %     10.48 %     10.39 %     9.62 %     10.53 %     9.62 %

 

* Components of the quarterly ratios were annualized.

 

 


 

Bank First Corporation                                    
Average assets, liabilities and stockholders' equity, and average rates earned or paid                  
                                     
    Three Months Ended  
    September 30, 2024     September 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   $ 3,340,597       192,615       5.77 %   $ 3,219,654     $ 169,083       5.25 %
Tax-exempt     109,826       5,161       4.70 %     105,075       4,691       4.46 %
Securities                                                
Taxable (available for sale)     117,064       6,375       5.45 %     176,363       6,933       3.93 %
Tax-exempt (available for sale)     32,911       1,116       3.39 %     33,629       1,111       3.30 %
Taxable (held to maturity)     106,490       4,211       3.95 %     73,007       2,595       3.55 %
Tax-exempt (held to maturity)     3,196       84       2.63 %     4,152       109       2.63 %
Cash and due from banks     123,884       6,728       5.43 %     59,740       3,140       5.26 %
Total interest-earning assets     3,833,968       216,290       5.64 %     3,671,620       187,662       5.11 %
Noninterest-earning assets     442,248                       464,357                  
Allowance for credit losses - loans     (45,104 )                     (43,412 )                
Total assets   $ 4,231,112                     $ 4,092,565                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 382,388     $ 10,680       2.79 %   $ 294,961     $ 5,762       1.95 %
Savings accounts     820,631       12,656       1.54 %     838,980       10,753       1.28 %
Money market accounts     601,409       14,997       2.49 %     661,274       13,582       2.05 %
Certificates of deposit     625,573       26,890       4.30 %     525,609       16,075       3.06 %
Brokered Deposits     8,918       357       4.00 %     874       20       2.29 %
Total interest-bearing deposits     2,438,919       65,580       2.69 %     2,321,698       46,192       1.99 %
Other borrowed funds     144,463       6,622       4.58 %     89,364       5,108       5.72 %
Total interest-bearing liabilities     2,583,382       72,202       2.79 %     2,411,062       51,300       2.13 %
Noninterest-bearing liabilities                                                
Demand Deposits     996,253                       1,083,010                  
Other liabilities     30,656                       22,178                  
Total Liabilities     3,610,291                       3,516,250                  
Shareholders' equity     620,821                       576,315                  
Total liabilities & shareholders' equity   $ 4,231,112                     $ 4,092,565                  
Net interest income on a fully taxable                                                
equivalent basis             144,088                       136,362          
Less taxable equivalent adjustment             (1,336 )                     (1,241 )        
Net interest income           $ 142,752                     $ 135,121          
Net interest spread (3)                     2.85 %                     2.98 %
Net interest margin (4)                     3.76 %                     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                  
                                     
    Nine Months Ended  
    September 30, 2024     September 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   $ 3,293,762     $ 183,971       5.59 %   $ 3,155,397     $ 162,543       5.15 %
Tax-exempt     108,239       4,970       4.59 %     102,802       4,629       4.50 %
Securities                                                
Taxable (available for sale)     134,281       6,221       4.63 %     199,164       6,234       3.13 %
Tax-exempt (available for sale)     33,242       1,132       3.41 %     38,310       1,218       3.18 %
Taxable (held to maturity)     106,957       4,248       3.97 %     66,895       2,407       3.60 %
Tax-exempt (held to maturity)     3,515       92       2.62 %     4,518       117       2.59 %
Cash, due from banks and other     77,472       4,573       5.90 %     59,929       3,021       5.04 %
Total interest-earning assets     3,757,468       205,207       5.46 %     3,627,015       180,169       4.97 %
Noninterest-earning assets     444,055                       446,437                  
Allowance for loan losses     (44,402 )                     (41,144 )                
Total assets   $ 4,157,121                     $ 4,032,308                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 401,363     $ 11,337       2.82 %   $ 294,753     $ 5,145       1.75 %
Savings accounts     816,202       12,253       1.50 %     839,459       9,372       1.12 %
Money market accounts     611,257       14,783       2.42 %     664,758       11,883       1.79 %
Certificates of deposit     606,988       25,174       4.15 %     491,544       12,495       2.54 %
Brokered Deposits     3,491       131       3.75 %     4,005       115       2.87 %
Total interest-bearing deposits     2,439,301       63,678       2.61 %     2,294,519       39,010       1.70 %
Other borrowed funds     81,730       3,662       4.48 %     100,111       5,453       5.45 %
Total interest-bearing liabilities     2,521,031       67,340       2.67 %     2,394,630       44,463       1.86 %
Noninterest-bearing liabilities                                                
Demand Deposits     988,440                       1,058,668                  
Other liabilities     32,685                       24,118                  
Total Liabilities     3,542,156                       3,477,416                  
Stockholders' equity     614,965                       554,892                  
Total liabilities & stockholders' equity   $ 4,157,121                     $ 4,032,308                  
Net interest income on a fully taxable
    equivalent basis
            137,867                       135,706          
Less taxable equivalent adjustment             (1,301 )                     (1,252 )        
Net interest income           $ 136,566                     $ 134,454          
Net interest spread (3)                     2.79 %                     3.11 %
Net interest margin (4)                     3.67 %                     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.