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 2025-01-21 2025-01-21 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported)     January 21, 2025

 

Bank First Corporation

(Exact name of registrant as specified in its charter)

 

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

 

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

 

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

 

N/A

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

Emerging growth company  ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for company with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ¨

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On January 21, 2025, Bank First Corporation (the “Company”) announced its earnings for the quarter ended December 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 January 21, 2025
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

SIGNATURES

 

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

 

  BANK FIRST CORPORATION
   
   
Date:       January 21, 2025 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm253863d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1 

 

NEWSRELEASE

 

P.O. Box 10, Manitowoc, WI 54221-0010

For further information, contact:

Kevin M LeMahieu, Chief Financial Officer

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

 

FOR IMMEDIATE RELEASE

 

Bank First Announces Net Income for the Fourth Quarter of 2024

 

· Net income of $17.5 million and $65.6 million for the three months and year ended December 31, 2024, respectively
     
· Earnings per common share of $1.75 and $6.50 for the three months and year ended December 31, 2024, respectively
     
· Annualized return on average assets of 1.60% and 1.56% for the three months and year ended December 31, 2024, respectively
     
· Quarterly cash dividend of $0.45 per share declared, matching the prior quarter and a 28.6% increase from the prior-year fourth quarter

 

MANITOWOC, Wis, January 21, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $17.5 million, or $1.75 per share, for the fourth quarter of 2024, compared with net income of $34.9 million, or $3.39 per share, for the prior-year fourth quarter. For the year ended December 31, 2024, Bank First earned $65.6 million, or $6.50 per share, compared to $74.5 million, or $7.28 per share for the full year of 2023.

 

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

 

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

 

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

 

 


 

· The Bank sold available-for-sale US Treasury securities with a par value of $50.0 million, resulting in a realized loss on sale totaling $7.8 million recorded during the fourth quarter of 2023. These securities had an average yield of 1.36%. Proceeds of these sales were reinvested in a combination of short and long-term investments with an average yield of 4.98%, increasing future interest income by over $1.8 million annually.

 

· The Bank vacated the former corporate headquarters of Hometown, moving this building to other real estate owned (“OREO”), and revalued four other OREO properties (all former bank branches), leading to a combined loss on OREO valuations of $1.6 million during the fourth quarter of 2023.

 

· The Bank closed a branch in Ashwaubenon during the first quarter of 2024, concurrent with opening a new flagship location in its Green Bay market. Anticipating that the closed branch would be moved to OREO in the first quarter of 2024 at an expected valuation significantly below its carrying value, the Bank impaired its cost basis by $0.4 million. This impairment expense was included in “other noninterest expense” in the fourth quarter and full year of 2023.

 

After removing the impact of these one-time transactions, as well as other one-time expenses related to acquisitions and gains and losses on sales of securities and OREO, the Bank reported adjusted net income (non-GAAP) of $17.4 million, or $1.74 per share, for the fourth quarter of 2024, compared with $14.8 million, or $1.44 per share, for the prior-year fourth quarter. For the year ended December 31, 2024, adjusted net income (non-GAAP) totaled $65.0 million, or $6.45 per share, compared to $59.2 million, or $5.82 per share for the full year of 2023.

 

“We are pleased with the financial results for 2024,” stated CEO Mike Molepske. “The Bank delivered a return on assets, a measure of both profitability and efficiency, of 1.56%, marking the second consecutive year this metric exceeded 1.50%. Our consistently strong financial performance is directly related to the tireless efforts of our team to remain true to our promise to be ‘a relationship-based bank that delivers innovative solutions to the communities we serve.’”

 

 


 

Operating Results

 

Net interest income (“NII”) during the fourth quarter of 2024 was $35.6 million, $0.3 million less than the previous quarter but $2.6 million higher than the fourth 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 $0.8 million, or $0.06 per share after tax, during the fourth quarter of 2024, compared to $1.7 million, or $0.13 per share after tax, during the previous quarter and $0.4 million, or $0.03 per share after tax, during the fourth 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 previous quarter. The redemptions of Trust I and Trust II, noted earlier in this release, reduced the impact of purchase accounting during the fourth quarter of 2023.

 

Net interest margin (“NIM”) was 3.61% for the fourth quarter of 2024, compared to 3.76% for the previous quarter and 3.53% for the fourth quarter of 2023. NII from purchase accounting increased NIM by 0.08%, 0.17%, and 0.01% for each period, respectively. In addition to the volatility caused by purchase accounting over recent quarters, a seasonal buildup of higher interest rate deposits through the fourth quarter of 2024 further hampered NIM for that quarter. While the Bank makes a margin on these funds (approximately 0.35%), elevated levels in these products decreases the Bank’s overall NIM. Even with the buildup of these deposits, cost of funds for the Bank declined 6 basis points quarter-over-quarter.

 

Bank First recorded a negative provision for credit losses totaling $1.0 million during the fourth quarter of 2024, comparing favorably to no provision in the previous quarter and a positive provision of $0.5 million during the fourth quarter of 2023. While the Bank’s overall credit quality has remained consistently strong over all these periods, improvement in financial trends related to two relationships that were part of the Hometown acquisition allowed for a reduction in specific reserves related to them, causing the decrease in overall required allowance for credit losses related to the loan portfolio. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.4 million for the year ended December 31, 2024, compared to recoveries exceeding charge-offs by $0.1 million for the prior year.

 

 


 

Noninterest income was $4.5 million for the fourth quarter of 2024, compared to $4.9 million and $42.5 million for the prior quarter and fourth quarter of 2023, respectively. Noninterest income during the fourth quarter of 2023 included the aforementioned gain on sale of UFS, totaling $38.9 million. Income provided by the Bank’s investment in Ansay & Associates, LLC (“Ansay”) experienced a typical seasonal fourth-quarter decline, down $1.0 million from the prior quarter but nearly matching the fourth quarter of 2023. Income from Ansay increased by $0.6 million, or 19.8%, for the full year of 2024 compared to 2023. The Bank experienced a minimal positive adjustment to its mortgage servicing rights asset during the fourth quarter of 2024, comparing favorably to a negative valuation adjustment of $0.3 million and $0.1 million during the prior quarter and prior-year fourth quarter, respectively. All other areas of noninterest income remained consistent with recent quarterly results.

 

Noninterest expense was $19.3 million for the fourth quarter of 2024, compared to $20.1 million during the prior quarter and $28.9 million during the fourth quarter of 2023. Noninterest expenses during the fourth quarter of 2023 included the aforementioned $7.8 million loss on the sale of securities, $1.6 million loss on the sale and valuation adjustments of OREO, and $0.4 million impairment to the cost basis of a branch location. Data processing expense continued its elevated trend during 2024 as the Bank incurred another $0.4 million in project-related expenses during the current quarter as part of the Bank’s continued upgrade of its digital banking platform. All other 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.

 

Balance Sheet

 

On December 31, 2024, total assets were $4.50 billion, an increase of $273.2 million, or 6.5%, from December 31, 2023.

 

Total investment securities available-for-sale and held-to-maturity were $333.8 million on December 31, 2024, increasing $88.3 million, or 36.0%, from December 31, 2023. The previously mentioned seasonal buildup of higher interest rate deposits during the fourth quarter of 2024 included many that required collateralization by the Bank’s investment portfolio. In response to this heightened need for collateral, the Bank invested $100.0 million into a 30-day US Treasury note which will mature before the end of January 2025.

 

Total loans were $3.52 billion on December 31, 2024, up $174.2 million, or 5.2%, from December 31, 2023. Loans grew 5.3% on an annualized basis during the fourth quarter of 2024.

 

Total deposits, nearly all of which remain core deposits, were $3.66 billion on December 31, 2024, which is up $228.2 million, or 6.7%, from December 31, 2023. Total deposits grew 20.2% on an annualized basis during the fourth quarter of 2024, though much of this growth was in higher interest earning seasonal deposits.

 

 


 

Asset Quality

 

Nonperforming assets on December 31, 2024, remained negligible, totaling $9.2 million compared to $11.9 million and $9.1 million at the end of the prior quarter and prior year, respectively. Nonperforming assets to total assets ended the fourth quarter of 2024 at 0.21%, down from 0.28% at the end of the prior quarter and matching the end of the prior year. OREO on December 31, 2024, consisted of one property valued at $0.7 million, currently listed for sale, previously an operating branch location of an acquired institution.

 

Capital Position

 

Stockholders’ equity totaled $639.7 million on December 31, 2024, an increase of $19.9 million from the end of 2023. Earnings of $65.6 million were offset by dividends totaling $15.6 million and repurchases of BFC common stock totaling $31.2 million during 2024. The Bank’s book value per common share totaled $63.89 on December 31, 2024, compared to $59.80 on December 31, 2023. Tangible book value per common share (non-GAAP) totaled $44.28 on December 31, 2024, compared to $40.30 on December 31, 2023.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on April 9, 2025, to shareholders of record as of March 26, 2025. This dividend matches the previous quarter’s dividend and represents a 28.6% 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 its 26 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 357 full-time equivalent staff and has assets of approximately $4.5 billion. Insurance services are available through its 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 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 Year Ended  
      12/31/2024       9/30/2024       6/30/2024       3/31/2024       12/31/2023       12/31/2024       12/31/2023  
Results of Operations:                                                        
Interest income   $ 53,754     $ 54,032     $ 49,347     $ 49,272     $ 48,663     $ 206,405     $ 182,483  
Interest expense     18,193       18,149       16,340       15,923       15,747       68,605       49,003  
Net interest income     35,561       35,883       33,007       33,349       32,916       137,800       133,480  
Provision for credit losses     (1,000 )     -       -       200       500       (800 )     4,682  
Net interest income after provision for credit losses     36,561       35,883       33,007       33,149       32,416       138,600       128,798  
Noninterest income     4,513       4,893       5,877       4,397       42,458       19,680       58,115  
Noninterest expense     19,286       20,100       19,057       20,324       28,862       78,767       88,119  
Income before income tax expense     21,788       20,676       19,827       17,222       46,012       79,513       98,794  
Income tax expense     4,248       4,124       3,768       1,810       11,114       13,950       24,280  
Net income   $ 17,540     $ 16,552     $ 16,059     $ 15,412     $ 34,898     $ 65,563     $ 74,514  
                                                         
Earnings per common share (basic and diluted)   $ 1.75     $ 1.65     $ 1.59     $ 1.51     $ 3.39     $ 6.50     $ 7.28  
                                                         
Common Shares:                                                        
Outstanding     10,012,088       10,011,428       10,031,350       10,129,190       10,365,131       10,012,088       10,365,131  
Weighted average outstanding for the period     10,012,013       10,012,190       10,078,611       10,233,347       10,366,471       10,083,647       10,231,569  
                                                         
Noninterest income / noninterest expense:                                                        
Service charges   $ 2,119     $ 2,189     $ 2,101     $ 1,634     $ 1,847     $ 8,043     $ 7,033  
Income from Ansay     82       1,062       1,379       979       110       3,502       2,922  
Income (loss) from UFS     -       -       -       -       (179 )     -       2,265  
Loan servicing income     744       733       735       726       741       2,938       2,860  
Valuation adjustment on mortgage servicing rights     18       (344 )     339       (312 )     (65 )     (299 )     395  
Net gain on sales of mortgage loans     424       377       277       219       273       1,297       897  
Gain on sale of UFS     -       -       -       -       38,904       -       38,904  
Other noninterest income     1,126       876       1,046       1,151       827       4,199       2,839  
Total noninterest income   $ 4,513     $ 4,893     $ 5,877     $ 4,397     $ 42,458     $ 19,680     $ 58,115  
                                                         
Personnel expense   $ 9,886     $ 10,118     $ 10,004     $ 10,893     $ 10,357     $ 40,901     $ 40,355  
Occupancy, equipment and office     1,445       1,598       1,330       1,584       1,307       5,957       5,670  
Data processing     2,687       2,502       2,114       2,389       1,900       9,692       8,011  
Postage, stationery and supplies     229       213       205       238       236       885       1,084  
Advertising     78       61       79       95       99       313       326  
Charitable contributions     200       183       234       176       264       793       944  
Outside service fees     1,630       1,598       1,889       1,293       1,363       6,410       6,350  
Net loss (gain) on other real estate owned     (186 )     -       (461 )     (47 )     1,591       (694 )     2,133  
Net loss on sales of securities     -       -       -       34       7,826       34       7,901  
Amortization of intangibles     1,389       1,429       1,475       1,500       1,604       5,793       6,324  
Other noninterest expense     1,928       2,398       2,188       2,169       2,315       8,683       9,021  
Total noninterest expense   $ 19,286     $ 20,100     $ 19,057     $ 20,324     $ 28,862     $ 78,767     $ 88,119  
                                                         
Period-end balances:                                                        
Cash and cash equivalents   $ 261,332     $ 204,427     $ 98,950     $ 83,374     $ 247,468     $ 261,332     $ 247,468  
Investment securities available-for-sale, at fair value     223,061       128,438       127,977       138,420       142,197       223,061       142,197  
Investment securities held-to-maturity, at cost     110,756       109,236       110,648       111,732       103,324       110,756       103,324  
Loans     3,517,168       3,470,920       3,428,635       3,383,395       3,342,974       3,517,168       3,342,974  
Allowance for credit losses - loans     (44,151 )     (45,212 )     (45,118 )     (44,378 )     (43,609 )     (44,151 )     (43,609 )
Premises and equipment     71,108       69,710       68,633       69,621       69,891       71,108       69,891  
Goodwill and core deposit intangible, net     196,309       197,698       199,127       200,602       202,102       196,309       202,102  
Mortgage servicing rights     13,369       13,351       13,694       13,356       13,668       13,369       13,668  
Other assets     146,108       145,930       143,274       143,802       143,827       146,108       143,827  
Total assets     4,495,060       4,294,498       4,145,820       4,099,924       4,221,842       4,495,060       4,221,842  
                                                         
Deposits                                                        
Interest-bearing     2,636,193       2,463,083       2,424,096       2,425,550       2,382,185       2,636,193       2,382,185  
Noninterest-bearing     1,024,880       1,021,658       975,845       990,489       1,050,735       1,024,880       1,050,735  
Securities sold under repurchase agreements     -       -       -       -       75,747       -       75,747  
Borrowings     147,372       147,346       102,321       47,295       51,394       147,372       51,394  
Other liabilities     46,932       33,516       28,979       27,260       41,983       46,932       41,983  
Total liabilities     3,855,377       3,665,603       3,531,241       3,490,594       3,602,044       3,855,377       3,602,044  
                                                         
Stockholders' equity     639,683       628,895       614,579       609,330       619,798       639,683       619,798  
                                                         
Book value per common share   $ 63.89     $ 62.82     $ 61.27     $ 60.16     $ 59.80     $ 63.89     $ 59.80  
Tangible book value per common share (non-GAAP)   $ 44.28     $ 43.07     $ 41.42     $ 40.35     $ 40.30     $ 44.28     $ 40.30  
Average balances:                                                        
Loans   $ 3,482,974     $ 3,450,423     $ 3,399,906     $ 3,355,142     $ 3,330,511     $ 3,422,357     $ 3,276,425  
Interest-earning assets     3,962,690       3,833,968       3,696,099       3,741,498       3,738,589       3,809,056       3,655,138  
Total assets     4,360,469       4,231,112       4,094,542       4,144,896       4,147,859       4,208,236       4,061,358  
Deposits     3,545,694       3,435,172       3,401,828       3,446,145       3,406,028       3,457,391       3,383,841  
Interest-bearing liabilities     2,655,609       2,583,382       2,466,726       2,512,304       2,426,870       2,554,860       2,402,757  
Goodwill and other intangibles, net     196,966       198,493       199,959       201,408       202,933       199,199       193,611  
Stockholders' equity     634,137       620,821       610,818       613,190       613,244       619,784       569,600  
                                                         
Financial ratios:                                                        
Return on average assets *     1.60 %     1.56 %     1.58 %     1.50 %     3.34 %     1.56 %     1.83 %
Return on average common equity *     11.00 %     10.61 %     10.57 %     10.11 %     22.58 %     10.58 %     13.08 %
Average equity to average assets     14.54 %     14.67 %     14.92 %     14.79 %     14.78 %     14.73 %     14.02 %
Stockholders' equity to assets     14.23 %     14.64 %     14.82 %     14.86 %     14.68 %     14.23 %     14.68 %
Tangible equity to tangible assets (non-GAAP)     10.31 %     10.53 %     10.53 %     10.48 %     10.39 %     10.31 %     10.39 %
Loan yield *     5.56 %     5.73 %     5.51 %     5.41 %     5.33 %     5.55 %     5.18 %
Earning asset yield *     5.44 %     5.64 %     5.40 %     5.33 %     5.20 %     5.45 %     5.03 %
Cost of funds *     2.73 %     2.79 %     2.66 %     2.55 %     2.57 %     2.69 %     2.04 %
Net interest margin, taxable equivalent *     3.61 %     3.76 %     3.63 %     3.62 %     3.53 %     3.65 %     3.69 %
Net loan charge-offs (recoveries) to average loans *     0.01 %     0.04 %     -0.05 %     -0.07 %     0.00 %     -0.01 %     0.00 %
Nonperforming loans to total loans     0.24 %     0.32 %     0.31 %     0.29 %     0.20 %     0.24 %     0.20 %
Nonperforming assets to total assets     0.21 %     0.28 %     0.27 %     0.31 %     0.21 %     0.21 %     0.21 %
Allowance for credit losses - loans to total loans     1.26 %     1.30 %     1.32 %     1.31 %     1.30 %     1.26 %     1.30 %
                                                         
Non-GAAP Financial Measures                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 17,540     $ 16,552     $ 16,059     $ 15,412     $ 34,898     $ 65,563     $ 74,514  
Acquisition related expenses     -       -       -       -       29       -       1,854  
Severance from organizational restructure     -       -       -       -       359       -       359  
Provision for credit losses related to acquisition     -       -       -       -       -       -       3,552  
Fair value amortization on Trust Preferred redemption     -       -       -       -       1,382       -       1,382  
Gain on sale of UFS     -       -       -       -       (38,904 )     -       (38,904 )
Losses (gains) on sales of securities and OREO valuations     (186 )     -       (461 )     (13 )     9,780       (660 )     10,397  
Adjusted net income before income tax impact     17,354       16,552       15,598       15,399       7,544       64,903       53,154  
Income tax impact of adjustments     39       -       97       3       7,248       139       6,036  
Adjusted net income (non-GAAP)   $ 17,393     $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 65,042     $ 59,190  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 17,393     $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 65,042     $ 59,190  
Weighted average common shares outstanding for the period     10,012,013       10,012,190       10,078,611       10,233,347       10,366,471       10,083,647       10,231,569  
Adjusted earnings per share (non-GAAP)   $ 1.74     $ 1.65     $ 1.56     $ 1.51     $ 1.44     $ 6.45     $ 5.82  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 17,393     $ 16,552     $ 15,695     $ 15,402     $ 14,792     $ 65,042     $ 59,190  
Average total assets   $ 4,360,469     $ 4,231,112     $ 4,094,542     $ 4,144,896     $ 4,147,859     $ 4,208,236     $ 4,061,358  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.60 %     1.56 %     1.54 %     1.49 %     1.41 %     1.55 %     1.46 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,495,060     $ 4,294,498     $ 4,145,820     $ 4,099,924     $ 4,221,842     $ 4,495,060     $ 4,221,842  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (21,203 )     (22,592 )     (24,021 )     (25,496 )     (26,996 )     (21,203 )     (26,996 )
Tangible assets (non-GAAP)   $ 4,298,751     $ 4,096,800     $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 4,298,751     $ 4,019,740  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 639,683     $ 628,895     $ 614,579     $ 609,330     $ 619,798     $ 639,683     $ 619,798  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (21,203 )     (22,592 )     (24,021 )     (25,496 )     (26,996 )     (21,203 )     (26,996 )
Tangible common equity (non-GAAP)   $ 443,374     $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 443,374     $ 417,696  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 443,374     $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 443,374     $ 417,696  
Common shares outstanding at the end of the period     10,012,088       10,011,428       10,031,350       10,129,190       10,365,131       10,012,088       10,365,131  
Tangible book value per common share (non-GAAP)   $ 44.28     $ 43.07     $ 41.42     $ 40.35     $ 40.30     $ 44.28     $ 40.30  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 443,374     $ 431,197     $ 415,452     $ 408,728     $ 417,696     $ 443,374     $ 417,696  
Tangible assets (non-GAAP)   $ 4,298,751     $ 4,096,800     $ 3,946,693     $ 3,899,322     $ 4,019,740     $ 4,298,751     $ 4,019,740  
Tangible equity to tangible assets (non-GAAP)     10.31 %     10.53 %     10.53 %     10.48 %     10.39 %     10.31 %     10.39 %

 

* Components of the quarterly ratios were annualized.

 

 


 

Bank First Corporation

Average assets, liabilities and stockholders' equity, and average rates earned or paid  

 

    Three Months Ended  
    December 31, 2024     December 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   $ 3,361,895       187,480       5.58 %   $ 3,223,127     $ 172,743       5.36 %
Tax-exempt     121,079       6,115       5.05 %     107,384       4,853       4.52 %
Securities                                                
Taxable (available for sale)     116,580       5,920       5.08 %     146,407       4,716       3.22 %
Tax-exempt (available for sale)     33,092       1,124       3.40 %     31,883       1,127       3.53 %
Taxable (held to maturity)     114,484       4,227       3.69 %     86,782       3,481       4.01 %
Tax-exempt (held to maturity)     3,196       84       2.63 %     4,152       109       2.63 %
Cash and due from banks     212,364       10,433       4.91 %     138,854       7,317       5.27 %
Total interest-earning assets     3,962,690       215,383       5.44 %     3,738,589       194,346       5.20 %
Noninterest-earning assets     442,615                       452,676                  
Allowance for credit losses - loans     (44,836 )                     (43,406 )                
Total assets   $ 4,360,469                     $ 4,147,859                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 403,854     $ 10,524       2.61 %   $ 290,050     $ 6,010       2.07 %
Savings accounts     817,029       12,202       1.49 %     815,261       11,055       1.36 %
Money market accounts     633,964       15,168       2.39 %     669,633       15,209       2.27 %
Certificates of deposit     633,261       26,918       4.25 %     561,888       20,038       3.57 %
Brokered Deposits     20,085       816       4.06 %     747       17       2.28 %
Total interest-bearing deposits     2,508,193       65,628       2.62 %     2,337,579       52,329       2.24 %
Other borrowed funds     147,416       6,745       4.58 %     89,291       10,148       11.37 %
Total interest-bearing liabilities     2,655,609       72,373       2.73 %     2,426,870       62,477       2.57 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,037,501                       1,068,449                  
Other liabilities     33,222                       39,296                  
Total Liabilities     3,726,332                       3,534,615                  
Shareholders' equity     634,137                       613,244                  
Total liabilities & shareholders' equity   $ 4,360,469                     $ 4,147,859                  
Net interest income on a fully taxable                                                
equivalent basis             143,010                       131,869          
Less taxable equivalent adjustment             (1,538 )                     (1,279 )        
Net interest income           $ 141,472                     $ 130,590          
Net interest spread (3)                     2.71 %                     2.62 %
Net interest margin (4)                     3.61 %                     3.53 %

 

(1)  Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.

(2)  Nonaccrual loans are included in average amounts outstanding.

(3)  Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(4)  Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.

 

 


 

Bank First Corporation

Average assets, liabilities and stockholders' equity, and average rates earned or paid

 

    Year ended  
    December 31, 2024     December 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   $ 3,310,890     $ 184,853       5.58 %   $ 3,172,468     $ 165,113       5.20 %
Tax-exempt     111,467       5,258       4.72 %     103,957       4,686       4.51 %
Securities                                                
Taxable (available for sale)     129,832       6,146       4.73 %     185,867       5,851       3.15 %
Tax-exempt (available for sale)     33,204       1,130       3.40 %     36,690       1,195       3.26 %
Taxable (held to maturity)     108,849       4,242       3.90 %     71,908       2,678       3.72 %
Tax-exempt (held to maturity)     3,435       90       2.62 %     4,426       115       2.60 %
Cash, due from banks and other     111,379       6,046       5.43 %     79,822       4,104       5.14 %
Total interest-earning assets     3,809,056       207,765       5.45 %     3,655,138       183,742       5.03 %
Noninterest-earning assets     443,691                       447,934                  
Allowance for loan losses     (44,511 )                     (41,714 )                
Total assets   $ 4,208,236                     $ 4,061,358                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 401,990     $ 11,132       2.77 %   $ 293,568     $ 5,363       1.83 %
Savings accounts     816,410       12,240       1.50 %     833,360       9,796       1.18 %
Money market accounts     616,964       14,880       2.41 %     665,988       12,722       1.91 %
Certificates of deposit     613,593       25,613       4.17 %     509,273       14,396       2.83 %
Brokered Deposits     7,662       303       3.95 %     3,184       90       2.83 %
Total interest-bearing deposits     2,456,619       64,168       2.61 %     2,305,373       42,367       1.84 %
Other borrowed funds     98,241       4,437       4.52 %     97,384       6,637       6.82 %
Total interest-bearing liabilities     2,554,860       68,605       2.69 %     2,402,757       49,004       2.04 %
Noninterest-bearing liabilities                                                
Demand Deposits     1,000,772                       1,078,468                  
Other liabilities     32,820                       10,533                  
Total Liabilities     3,588,452                       3,491,758                  
Stockholders' equity     619,784                       569,600                  
Total liabilities & stockholders' equity   $ 4,208,236                     $ 4,061,358                  
Net interest income on a fully taxable
    equivalent basis
            139,160                       134,738          
Less taxable equivalent adjustment             (1,360 )                     (1,259 )        
Net interest income           $ 137,800                     $ 133,479          
Net interest spread (3)                     2.77 %                     2.99 %
Net interest margin (4)                     3.65 %                     3.69 %

 

(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.