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 2025-07-18 2025-07-18 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 18, 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 July 18, 2025, Bank First Corporation (the “Company”) announced its earnings for the quarter ended June 30, 2025. 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 18, 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:      July 18, 2025 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

 

EX-99.1 2 tm2521094d1_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 2025

 

· Net income of $16.9 million and $35.1 million for the three and six months ended June 30, 2025, respectively
· Earnings per common share of $1.71 and $3.53 for the three and six months ended June 30, 2025, respectively
· Annualized return on average assets of 1.54% and 1.59% for the three and six months ended June 30, 2025, respectively
· Quarterly cash dividend of $0.45 per share declared, matching the prior quarter and 12.5% higher than the prior-year second quarter

 

MANITOWOC, Wis, July 18, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $16.9 million, or $1.71 per share, for the second quarter of 2025, compared with net income of $16.1 million, or $1.59 per share, for the prior-year second quarter. For the six months ended June 30, 2025, Bank First earned $35.1 million, or $3.53 per share, compared to $31.5 million, or $3.10 per share for the same period in 2024.

 

“Bank First continues to benefit from recent moves towards normalization of the yield curve after an extended period of yield curve inversion,” stated Mike Molepske, Chairman and CEO of Bank First. “While we pride ourselves on being interest rate neutral, which minimizes the impact of changes in interest rates on our earnings, a normalized yield curve benefits the entire banking industry. If this move towards normalization continues, Bank First should see an improving net interest margin over the coming months and years.”

 

Operating Results

 

Net interest income (“NII”) during the second quarter of 2025 was $36.7 million, up $0.2 million from the previous quarter and up $3.7 million from the second quarter of 2024. 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 $0.6 million, or $0.05 per share after tax, during the second quarter of 2025, compared to $1.0 million, or $0.08 per share after tax, during the previous quarter and $1.2 million, or $0.09 per share after tax, during the second quarter of 2024.

 

 


 

Net interest margin (“NIM”) was 3.72% for the second quarter of 2025, compared to 3.65% for the previous quarter and 3.63% for the second quarter of 2024. NII from purchase accounting increased NIM by 0.03%, 0.10% and 0.13% for each of these periods, respectively. The Bank’s NIM continues to benefit from new and renewed loans pricing at higher yields while deposits, particularly certificates, continue to reprice lower. Rates earned on average earning assets increased 10 basis points while rates paid on average interest-bearing deposits decreased 15 basis points from the second quarter of 2024 to the second quarter of 2025. NIM improved through the second quarter of 2025, with total NIM for the month of June 2025 coming in at 3.77% and NIM net of the impact of purchase accounting coming in at 3.70%.

 

Bank First recorded a provision for credit losses of $0.2 million during the second quarter of 2025, compared to $0.4 million during the previous quarter. The Bank did not record a provision for credit losses during the second quarter of 2024. Provision expense was $0.6 million for the first six months of 2025 compared to $0.2 million for the same period during 2024.

 

Noninterest income was $4.9 million for the second quarter of 2025, compared to $6.6 million and $5.9 million for the prior quarter and second quarter of 2024, respectively. Income provided by the Bank’s investment in Ansay & Associates, LLC totaled $1.2 million during the second quarter of 2025, matching the prior quarter but down $0.2 million from the prior-year second quarter. The Bank also experienced a $0.1 million negative valuation adjustment to its mortgage servicing rights asset during the second quarter of 2025 which compared unfavorably to $0.2 million and $0.3 million in positive valuation adjustments during the prior quarter and prior-year second quarter, respectively. Finally, the Bank benefited from a $1.0 million gain during the first quarter of 2025 and a $0.4 million gain during the second quarter of 2024 from death benefits on bank-owned life insurance policies, creating a negative variance in other non-interest income for the previous quarter and prior-year second quarter.

 

Noninterest expense totaled $20.8 million in the second quarter of 2025, compared to $20.6 million during the prior quarter and $19.1 million during the second quarter of 2024. Personnel expense remained well-managed, down $0.6 million from the prior quarter but up $0.4 million from the prior-year second quarter, the result of standard cost-of-living and merit increases year-over-year. Occupancy, equipment and office expense was elevated during the second quarter of 2025, up $0.3 million from the prior quarter and $0.6 million from the prior-year second quarter, the result of expenses from multiple branch remodels and the opening of a new branch in Sturgeon Bay, WI during the most recent quarter. Data processing expense was once again impacted in the most recent quarter by elevated expenditures related to the Bank’s upgrade of its digital banking platform after experiencing relatively light expenditures related to these projects in the first quarter of 2025. Outside service fees increased by $0.3 million from the prior quarter but were down $0.3 million from the second quarter of 2024. Outside service fees during the second quarter of 2025 include a $0.1 million commission related to the sale of a former branch building, which resulted in a $0.2 million gain on sale, and $0.1 million in personnel recruitment fees. The second quarter of 2024 included $0.4 million in commissions related to sales of former branch buildings, which resulted in $0.5 million in gains, leading to the improved year-over-year variance.

 

 


 

Balance Sheet

 

Total assets were $4.37 billion at June 30, 2025, a $130.0 million decline from December 31, 2024, but a $219.3 million increase from June 30, 2024.

 

Total loans were $3.58 billion at June 30, 2025, up $63.2 million from December 31, 2024, and up $151.7 million from June 30, 2024.

 

Total deposits, nearly all of which remain core deposits, were $3.60 billion at June 30, 2025, down $65.6 million from seasonal highs at December 31, 2024, but up $195.5 million from June 30, 2024. Noninterest-bearing demand deposits comprised 27.5% of the Bank’s total deposits at June 30, 2025, compared to 27.4% and 28.7% at December 31 and June 30, 2024, respectively.

 

Asset Quality

 

Nonperforming assets at June 30, 2025 remained negligible, totaling $13.6 million compared to $9.2 million and $11.0 million at the end of the fourth and second quarters of 2024, respectively. Nonperforming assets to total assets ended the second quarter of 2025 at 0.31%, compared to 0.21% and 0.27% at the end of the fourth and second quarters of 2024, respectively.

 

 


 

Capital Position

 

Stockholders’ equity totaled $612.3 million at June 30, 2025, a decrease of $27.4 million from the end of 2024 and $2.2 million from June 30, 2024. Dividends, including a $3.50 per common share special dividend declared in the second quarter of 2025, totaling $43.6 million and repurchases of BFC common stock totaling $22.0 million outpaced earnings of $35.1 million through the first six months of 2025, causing the decline in capital. The Bank’s book value per common share totaled $62.27 at June 30, 2025 compared to $63.89 at December 31, 2024 and $61.27 at June 30, 2024. Tangible book value per common share (non-GAAP) totaled $42.57 at June 30, 2025 compared to $44.28 at December 31, 2024 and $41.42 at June 30, 2024.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on October 8, 2025, to shareholders of record as of September 24, 2025.

 

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 27 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 368 full-time equivalent staff and has assets of approximately $4.4 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 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. 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, 2024, 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
 
    6/30/2025     3/31/2025     12/31/2024     9/30/2024     6/30/2024     6/30/2025     6/30/2024  
Results of Operations:                                                        
Interest income   $ 54,575     $ 55,048     $ 53,754     $ 54,032     $ 49,347     $ 109,623     $ 98,619  
Interest expense     17,873       18,511       18,193       18,149       16,340       36,384       32,263  
Net interest income     36,702       36,537       35,561       35,883       33,007       73,239       66,356  
Provision for credit losses     200       400       (1,000 )     -       -       600       200  
Net interest income after provision for credit losses     36,502       36,137       36,561       35,883       33,007       72,639       66,156  
Noninterest income     4,921       6,588       4,513       4,893       5,877       11,509       10,274  
Noninterest expense     20,756       20,604       19,286       20,100       19,057       41,360       39,381  
Income before income tax expense     20,667       22,121       21,788       20,676       19,827       42,788       37,049  
Income tax expense     3,792       3,880       4,248       4,124       3,768       7,672       5,578  
Net income   $ 16,875     $ 18,241     $ 17,540     $ 16,552     $ 16,059     $ 35,116     $ 31,471  
                                                         
Earnings per Common Share (Basic and Diluted)   $ 1.71     $ 1.82     $ 1.75     $ 1.65     $ 1.59     $ 3.53     $ 3.10  
                                                         
Common Shares:                                                        
Outstanding     9,833,476       9,973,276       10,012,088       10,011,428       10,031,350       9,833,476       10,031,350  
Weighted average outstanding for the period     9,901,391       10,001,009       10,012,013       10,012,190       10,078,611       9,950,925       10,155,979  
                                                         
Noninterest Income / Noninterest Expense:                                                        
Service charges   $ 2,053     $ 2,011     $ 2,119     $ 2,189     $ 2,101     $ 4,064     $ 3,735  
Income from Ansay     1,153       1,181       82       1,062       1,379       2,334       2,358  
Loan servicing income     733       732       744       733       735       1,465       1,461  
Valuation adjustment on mortgage servicing rights     (99 )     175       18       (344 )     339       76       27  
Net gain on sales of mortgage loans     338       334       424       377       277       672       496  
Other noninterest income     743       2,155       1,126       876       1,046       2,898       2,197  
Total noninterest income   $ 4,921     $ 6,588     $ 4,513     $ 4,893     $ 5,877     $ 11,509     $ 10,274  
                                                         
Personnel expense   $ 10,427     $ 10,985     $ 9,886     $ 10,118     $ 10,004     $ 21,412     $ 20,897  
Occupancy, equipment and office     1,922       1,591       1,445       1,598       1,330       3,513       2,914  
Data processing     2,620       2,444       2,687       2,502       2,114       5,064       4,503  
Postage, stationery and supplies     270       240       229       213       205       510       443  
Advertising     61       65       78       61       79       126       174  
Charitable contributions     274       476       200       183       234       750       410  
Outside service fees     1,135       788       1,135       1,103       1,446       1,923       2,322  
Federal deposit insurance     630       630       495       495       443       1,260       860  
Net loss (gain) on other real estate owned     (159 )     -       (186 )     -       (461 )     (159 )     (508 )
Net loss on sales of securities     -       -       -       -       -       -       34  
Amortization of intangibles     1,273       1,298       1,389       1,429       1,475       2,571       2,975  
Other noninterest expense     2,303       2,087       1,928       2,398       2,188       4,390       4,357  
Total noninterest expense   $ 20,756     $ 20,604     $ 19,286     $ 20,100     $ 19,057     $ 41,360     $ 39,381  
                                                         
Period-end Balances:                                                        
Cash and cash equivalents   $ 120,328     $ 300,865     $ 261,332     $ 204,427     $ 98,950     $ 120,328     $ 98,950  
Securities available-for-sale, at fair value     167,209       163,743       223,061       128,438       127,977       167,209       127,977  
Securities held-to-maturity, at cost     109,854       110,241       110,756       109,236       110,648       109,854       110,648  
Loans     3,580,357       3,548,070       3,517,168       3,470,920       3,428,635       3,580,357       3,428,635  
Allowance for credit losses - loans     (44,292 )     (43,749 )     (44,151 )     (45,212 )     (45,118 )     (44,292 )     (45,118 )
Premises and equipment, net     75,667       72,670       71,108       69,710       68,633       75,667       68,633  
Goodwill and core deposit intangible, net     193,738       195,011       196,309       197,698       199,127       193,738       199,127  
Mortgage servicing rights     13,445       13,544       13,369       13,351       13,694       13,445       13,694  
Other assets     148,776       144,670       146,108       145,930       143,274       148,776       143,274  
Total assets     4,365,082       4,505,065       4,495,060       4,294,498       4,145,820       4,365,082       4,145,820  
                                                         
Deposits                                                        
Interest-bearing     2,605,397       2,666,693       2,636,193       2,463,083       2,424,096       2,605,397       2,424,096  
Noninterest-bearing     990,027       1,007,525       1,024,880       1,021,658       975,845       990,027       975,845  
Borrowings     121,915       146,890       147,372       147,346       102,321       121,915       102,321  
Other liabilities     35,410       35,543       46,932       33,516       28,979       35,410       28,979  
Total liabilities     3,752,749       3,856,651       3,855,377       3,665,603       3,531,241       3,752,749       3,531,241  
                                                         
Stockholders' equity     612,333       648,414       639,683       628,895       614,579       612,333       614,579  
                                                         
Book value per common share   $ 62.27     $ 65.02     $ 63.89     $ 62.82     $ 61.27     $ 62.27     $ 61.27  
Tangible book value per common share (non-GAAP)   $ 42.57     $ 45.46     $ 44.28     $ 43.07     $ 41.42     $ 42.57     $ 41.42  
                                                         
Average Balances:                                                        
Loans   $ 3,560,945     $ 3,541,995     $ 3,482,974     $ 3,450,423     $ 3,399,906     $ 3,551,522     $ 3,377,526  
Interest-earning assets     4,006,981       4,100,846       3,962,690       3,833,968       3,696,099       4,053,653       3,718,801  
Goodwill and other intangibles, net     194,503       195,752       196,966       198,493       199,959       195,124       200,684  
Total assets     4,407,112       4,498,891       4,360,469       4,231,112       4,094,542       4,452,748       4,119,719  
Deposits     3,596,755       3,672,039       3,545,694       3,435,172       3,401,828       3,634,190       3,423,985  
Interest-bearing liabilities     2,762,544       2,837,182       2,655,609       2,583,382       2,466,726       2,799,658       2,489,514  
Stockholders' equity     623,861       645,708       634,137       620,821       610,818       634,724       612,004  
                                                         
Financial Ratios:                                                        
Return on average assets *     1.54 %     1.64 %     1.60 %     1.56 %     1.58 %     1.59 %     1.54 %
Return on average common equity *     10.85 %     11.46 %     11.00 %     10.61 %     10.57 %     11.16 %     10.34 %
Return on average tangible common equity (non-GAAP)*     15.76 %     16.44 %     15.96 %     15.59 %     15.72 %     16.11 %     15.39 %
Average equity to average assets     14.16 %     14.35 %     14.54 %     14.67 %     14.92 %     14.25 %     14.86 %
Stockholders' equity to assets     14.03 %     14.39 %     14.23 %     14.64 %     14.82 %     14.03 %     14.82 %
Tangible equity to tangible assets (non-GAAP)     10.04 %     10.52 %     10.31 %     10.53 %     10.53 %     10.04 %     10.53 %
Net interest margin, taxable equivalent *     3.72 %     3.65 %     3.61 %     3.76 %     3.63 %     3.69 %     3.62 %
Net loan charge-offs (recoveries) to average loans *     0.00 %     0.09 %     0.01 %     0.04 %     -0.05 %     0.05 %     -0.05 %
Nonperforming loans to total loans     0.38 %     0.19 %     0.24 %     0.32 %     0.31 %     0.38 %     0.31 %
Nonperforming assets to total assets     0.31 %     0.17 %     0.21 %     0.28 %     0.27 %     0.31 %     0.27 %
Allowance for credit losses - loans to total loans     1.24 %     1.23 %     1.26 %     1.30 %     1.32 %     1.24 %     1.32 %
                                                         
Loan Portfolio Composition:                                                        
Commercial/industrial   $ 628,527     $ 507,850     $ 500,352     $ 517,816     $ 507,406     $ 628,527     $ 507,406  
Commercial real estate - owner occupied     841,749       973,578       968,837       938,730       920,521       841,749       920,521  
Commercial real estate - non-owner occupied     518,636       460,077       459,431       463,323       472,272       518,636       472,272  
Multi-family     377,218       355,003       326,408       329,458       333,461       377,218       333,461  
Construction and development     249,857       278,475       277,971       246,445       229,934       249,857       229,934  
Residential 1-4 family     891,685       903,280       913,187       904,273       897,087       891,685       897,087  
Consumer and other     72,685       69,807       70,982       70,875       67,954       72,685       67,954  
Total   $ 3,580,357     $ 3,548,070     $ 3,517,168     $ 3,470,920     $ 3,428,635     $ 3,580,357     $ 3,428,635  
                                                         
Share Repurchases:                                                        
Total number of shares repurchased     143,720       61,882       -       20,748       98,623       205,602       359,816  
Total dollar of shares repurchased   $ 15,661,618     $ 6,380,519     $ -     $ 1,701,336     $ 7,948,028     $ 22,042,137     $ 30,219,955  
                                                         
Non-GAAP Financial Measures:                                                        
Average tangible common equity reconciliation                                                        
Total average stockholders’ equity (GAAP)   $ 623,861     $ 645,708     $ 634,137     $ 620,821     $ 610,818     $ 634,724     $ 612,004  
Average goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Average core deposit intangible, net of amortization     (19,397 )     (20,646 )     (21,860 )     (23,387 )     (24,853 )     (20,018 )     (25,578 )
Average tangible common equity (non-GAAP)   $ 429,358     $ 449,956     $ 437,171     $ 422,328     $ 410,859     $ 439,600     $ 411,320  
                                                         
Return on average tangible common equity calculation*                                                        
Average tangible common equity (non-GAAP)   $ 429,358     $ 449,956     $ 437,171     $ 422,328     $ 410,859     $ 439,600     $ 411,320  
Net income   $ 16,875     $ 18,241     $ 17,540     $ 16,552     $ 16,059     $ 35,116     $ 31,471  
Return on average tangible common equity*     15.76 %     16.44 %     15.96 %     15.59 %     15.72 %     16.11 %     15.39 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,365,082     $ 4,505,065     $ 4,495,060     $ 4,294,498     $ 4,145,820     $ 4,365,082     $ 4,145,820  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (18,632 )     (19,905 )     (21,203 )     (22,592 )     (24,021 )     (18,632 )     (24,021 )
Tangible assets (non-GAAP)   $ 4,171,344     $ 4,310,054     $ 4,298,751     $ 4,096,800     $ 3,946,693     $ 4,171,344     $ 3,946,693  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 612,333     $ 648,414     $ 639,683     $ 628,895     $ 614,579     $ 612,333     $ 614,579  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (18,632 )     (19,905 )     (21,203 )     (22,592 )     (24,021 )     (18,632 )     (24,021 )
Tangible common equity (non-GAAP)   $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 415,452     $ 418,595     $ 415,452  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 415,452     $ 418,595     $ 415,452  
Common shares outstanding at the end of the period     9,833,476       9,973,276       10,012,088       10,011,428       10,031,350       9,833,476       10,031,350  
Tangible book value per common share (non-GAAP)   $ 42.57     $ 45.46     $ 44.28     $ 43.07     $ 41.42     $ 42.57     $ 41.42  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 415,452     $ 418,595     $ 415,452  
Tangible assets (non-GAAP)   $ 4,171,344     $ 4,310,054     $ 4,298,751     $ 4,096,800     $ 3,946,693     $ 4,171,344     $ 3,946,693  
Tangible equity to tangible assets (non-GAAP)     10.04 %     10.52 %     10.31 %     10.53 %     10.53 %     10.04 %     10.53 %

 

* 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, 2025     June 30, 2024  
    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   $ 3,432,506       194,859       5.68 %   $ 3,293,213     $ 182,549       5.54 %
Tax-exempt     128,439       6,818       5.31 %     106,693       4,895       4.59 %
Securities                                                
Taxable (available for sale)     159,275       6,913       4.34 %     123,616       4,862       3.93 %
Tax-exempt (available for sale)     30,855       1,115       3.61 %     32,888       1,139       3.46 %
Taxable (held to maturity)     106,783       4,282       4.01 %     108,037       4,283       3.96 %
Tax-exempt (held to maturity)     2,404       66       2.75 %     3,217       85       2.64 %
Cash and due from banks     146,719       6,526       4.45 %     28,435       1,945       6.84 %
Total interest-earning assets     4,006,981       220,579       5.50 %     3,696,099       199,758       5.40 %
Noninterest-earning assets     444,194                       442,843                  
Allowance for credit losses - loans     (44,063 )                     (44,400 )                
Total assets   $ 4,407,112                     $ 4,094,542                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 453,918     $ 11,443       2.52 %   $ 400,135     $ 11,825       2.96 %
Savings accounts     838,709       12,211       1.46 %     814,980       12,218       1.50 %
Money market accounts     667,685       16,142       2.42 %     595,018       14,193       2.39 %
Certificates of deposit     635,509       24,362       3.83 %     605,071       25,273       4.18 %
Brokered Deposits     20,097       814       4.05 %     748       17       2.27 %
Total interest-bearing deposits     2,615,918       64,972       2.48 %     2,415,952       63,526       2.63 %
Other borrowed funds     146,626       6,713       4.58 %     50,774       2,195       4.32 %
Total interest-bearing liabilities     2,762,544       71,685       2.59 %     2,466,726       65,721       2.66 %
Noninterest-bearing liabilities                                                
Demand Deposits     980,837                       985,876                  
Other liabilities     39,870                       31,122                  
Total Liabilities     3,783,251                       3,483,724                  
Shareholders' equity     623,861                       610,818                  
Total liabilities & shareholders' equity   $ 4,407,112                     $ 4,094,542                  
                                               
Net interest income on a fully taxable equivalent basis             148,894                       134,037          
Less taxable equivalent adjustment             (1,680 )                     (1,285 )        
Net interest income           $ 147,214                     $ 132,752          
Net interest spread (3)                     2.91 %                     2.74 %
Net interest margin (4)                     3.72 %                     3.63 %

 

(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, 2025     June 30, 2024  
    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   $ 3,448,515     $ 194,542       5.64 %   $ 3,270,089     $ 179,602       5.49 %
Tax-exempt     103,007       6,852       6.65 %     107,437       4,873       4.54 %
Securities                                                
Taxable (available for sale)     169,740       7,435       4.38 %     142,985       6,143       4.30 %
Tax-exempt (available for sale)     31,771       1,132       3.56 %     33,409       1,140       3.41 %
Taxable (held to maturity)     107,210       4,274       3.99 %     107,193       4,266       3.98 %
Tax-exempt (held to maturity)     2,797       75       2.68 %     3,677       96       2.61 %
Cash, due from banks and other     190,613       8,445       4.43 %     54,011       3,484       6.45 %
Total interest-earning assets     4,053,653       222,755       5.50 %     3,718,801       199,604       5.37 %
Noninterest-earning assets     443,235                       444,965                  
Allowance for loan losses     (44,140 )                     (44,047 )                
Total assets   $ 4,452,748                     $ 4,119,719                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 485,115     $ 12,098       2.49 %   $ 410,955     $ 11,669       2.84 %
Savings accounts     834,917       12,139       1.45 %     813,963       12,048       1.48 %
Money market accounts     675,522       16,412       2.43 %     616,236       14,674       2.38 %
Certificates of deposit     637,214       25,186       3.95 %     597,593       24,308       4.07 %
Brokered Deposits     20,095       815       4.06 %     748       17       2.27 %
Total interest-bearing deposits     2,652,863       66,650       2.51 %     2,439,495       62,716       2.57 %
Other borrowed funds     146,795       6,721       4.58 %     50,019       2,165       4.33 %
Total interest-bearing liabilities     2,799,658       73,371       2.62 %     2,489,514       64,881       2.61 %
Noninterest-bearing liabilities                                                
Demand Deposits     981,327                       984,490                  
Other liabilities     37,039                       33,711                  
Total Liabilities     3,818,024                       3,507,715                  
Stockholders' equity     634,724                       612,004                  
Total liabilities & stockholders' equity   $ 4,452,748                     $ 4,119,719                  
Net interest income on a fully taxable
    equivalent basis
            149,384                       134,723          
Less taxable equivalent adjustment             (1,693 )                     (1,283 )        
Net interest income           $ 147,691                     $ 133,440          
Net interest spread (3)                     2.87 %                     2.76 %
Net interest margin (4)                     3.69 %                     3.62 %

 

(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.