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 2025-10-21 2025-10-21 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)     October 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 October 21, 2025, Bank First Corporation (the “Company”) announced its earnings for the quarter ended September 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 October 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:      October 21, 2025 By: /s/ Kevin M. LeMahieu
    Kevin M. LeMahieu
    Chief Financial Officer

 

 

EX-99.1 2 tm2529109d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

PO Box 10, Manitowoc, WI 54221-0010
For further information, contact:
Kevin M LeMahieu, Chief Financial Officer
Phone: (920) 652-3200 / klemahieu@bankfirst.com

 

NEWS RELEASE

 

[For Immediate Release]

 

Bank First Announces Net Income for the Third Quarter of 2025

 

· Net income of $18.0 million and $53.1 million for the three and nine months ended September 30, 2025, respectively

 

· Earnings per common share of $1.83 and $5.36 for the three and nine months ended September 30, 2025, respectively

 

· Annualized return on average assets of 1.64% and 1.61% for the three and nine months ended September 30, 2025, respectively

 

MANITOWOC, Wis, October 21, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $18.0 million, or $1.83 per share, for the third quarter of 2025, compared with net income of $16.6 million, or $1.65 per share, for the prior-year third quarter. For the nine months ended September 30, 2025, Bank First earned $53.1 million, or $5.36 per share, compared to $48.0 million, or $4.75 per share for the same period in 2024. After removing the impact of one-time expenses related to the acquisition of Centre 1 Bancorp, Inc., as well as net gains on the sales of securities and other real estate owned (“OREO”), the Bank reported adjusted net income (non-GAAP) of $18.8 million, or $1.91 per share, for the third quarter of 2025, compared with $16.5 million, or $1.65 per share, for the prior-year third quarter. For the first nine months of 2025 adjusted net income (non-GAAP) totaled $53.8 million, or $5.42 per share, compared to $47.6 million, or $4.71 per share for the same period in 2024.

 

“We are pleased to report that earnings per share through the first three quarters of 2025 increased by nearly 13% compared to the same period last year, despite incurring over $891,000 in merger expenses related to our acquisition of First National Bank & Trust in Beloit Wisconsin, which is scheduled to close on January 1, 2026,” stated Mike Molepske, Chairman and CEO of Bank First. “This continued growth in earnings was driven by mid-single-digit loan expansion and an increase in loan yields due to repricing. We expect loan repricing to continue boosting our loan portfolio yields for some time to come.”

 

Operating Results

 

Net interest income (“NII”) during the third quarter of 2025 was $38.3 million, up $1.6 million from the previous quarter and up $2.4 million from the third 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 $0.7 million, or $0.06 per share after tax, during the third quarter of 2025, compared to $0.6 million, or $0.05 per share after tax, during the previous quarter and $1.7 million, or $0.13 per share after tax, during the third quarter of 2024.

 


 

Net interest margin (“NIM”) was 3.88% for the third quarter of 2025, compared to 3.72% for the previous quarter and 3.76% for the third quarter of 2024. NII from purchase accounting increased NIM by 0.07%, 0.07% and 0.17% for each of these periods, respectively. A combination of yields on newly originated loans during the quarter exceeding the portfolio average, as well as strong yield improvements on maturing loans that renewed during the quarter, resulted in a 10 basis point increase in the average rate earned on the Bank’s loan portfolio compared to the prior quarter. In addition, repricing of maturing certificates of deposit during the quarter led to a 7 basis point decline in the average rate paid on the Bank’s interest-bearing liabilities.

 

Bank First recorded a provision for credit losses of $0.7 million during the third quarter of 2025, compared to $0.2 million during the previous quarter. The Bank did not record a provision for credit losses during the third quarter of 2024. Provision expense was $1.3 million for the first nine months of 2025 compared to $0.2 million for the same period during 2024. Provision expense recorded during the third quarter of 2025 was the result of increasing balances in the Bank’s loan portfolio. The Bank experienced negligible net loan losses during the quarter, and its asset quality metrics remain strong.

 

Noninterest income was $6.0 million for the third quarter of 2025, compared to $4.9 million for the prior quarter and third quarter of 2024. Income provided by the Bank’s investment in Ansay & Associates, LLC totaled $1.3 million during the third quarter of 2025, up $0.1 million from the prior quarter and up $0.3 million from the prior-year third quarter. Gains on sales of mortgage loans totaled $0.5 million during the third quarter of 2025, up from $0.3 million in the prior quarter and $0.4 million in the prior-year third quarter. The Bank also experienced a $0.3 million positive valuation adjustment to its mortgage servicing rights asset during the third quarter of 2025, resulting primarily from increased balances of sold and serviced residential mortgage loans. This compared favorably to $0.1 million and $0.3 million in negative valuation adjustments during the prior quarter and prior-year third quarter, respectively.

 

Noninterest expense totaled $21.1 million in the third quarter of 2025, compared to $20.8 million during the prior quarter and $20.1 million during the third quarter of 2024. The primary driver of elevated noninterest expenses in the most recent quarter was outside service fees, which totaled $1.8 million, up $0.7 million from both the prior quarter and prior-year third quarter. Outside service fees related to the Bank’s acquisition of Centre 1 Bancorp, Inc., scheduled to close on January 1, 2026, totaled $0.9 million during the third quarter of 2025. Personnel expense remained well-managed, up 0.7% from the prior quarter and 3.8% from the prior-year third quarter. Year-over-year increases were primarily the result of standard cost-of-living and merit adjustments. Occupancy, equipment and office expenses, which were elevated during the second quarter of 2025 as a result of multiple branch remodels and the opening of a new branch in Sturgeon Bay, totaled $1.6 million during the most recent quarter, down $0.4 million from the prior quarter and nearly matching the prior-year third quarter.

 

Balance Sheet

 

Total assets were $4.42 billion at September 30, 2025, a $74.6 million decline from December 31, 2024, but a $125.9 million increase from September 30, 2024.

 


 

Total loans were $3.63 billion at September 30, 2025, up $112.5 million from December 31, 2024, and up $158.7 million from September 30, 2024. Total loans grew at an annualized pace of 5.5% during the third quarter of 2025.

 

Total deposits, nearly all of which remain core deposits, were $3.54 billion at September 30, 2025, down $122.3 million from seasonal highs at December 31, 2024, but up $54.0 million from September 30, 2024. Noninterest-bearing demand deposits comprised 28.2% of the Bank’s total deposits at September 30, 2025, compared to 28.0% and 29.3% at December 31 and September 30, 2024, respectively.

 

Asset Quality

 

Nonperforming assets at September 30, 2025 remained negligible, totaling $13.9 million compared to $9.2 million and $11.9 million at the end of the fourth and third quarters of 2024, respectively. Nonperforming assets to total assets ended the third quarter of 2025 at 0.31%, compared to 0.21% and 0.28% at the end of the fourth and third quarters of 2024, respectively.

 

Capital Position

 

Stockholders’ equity totaled $628.1 million at September 30, 2025, a decrease of $11.6 million from the end of 2024 and $0.8 million from September 30, 2024. Dividends, including a $3.50 per common share special dividend declared in the second quarter of 2025, totaling $48.1 million and repurchases of BFC common stock totaling $22.0 million outpaced earnings of $53.1 million through the first nine months of 2025, causing the decline in capital. The Bank’s book value per common share totaled $63.87 at September 30, 2025 compared to $63.89 at December 31, 2024 and $62.82 at September 30, 2024. Tangible book value per common share (non-GAAP) totaled $44.30 at September 30, 2025 compared to $44.28 at December 31, 2024 and $43.07 at September 30, 2024.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on January 7, 2026, to shareholders of record as of December 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 366 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
Nine Months Ended
 
      9/30/2025       6/30/2025       3/31/2025       12/31/2024       9/30/2024       9/30/2025       9/30/2024  
Results of Operations:                                                        
Interest income   $ 55,456     $ 54,575     $ 55,048     $ 53,754     $ 54,032     $ 165,079     $ 152,651  
Interest expense     17,203       17,873       18,511       18,193       18,149       53,587       50,412  
Net interest income     38,253       36,702       36,537       35,561       35,883       111,492       102,239  
Provision for credit losses     650       200       400       (1,000 )     -       1,250       200  
Net interest income after provision for credit losses     37,603       36,502       36,137       36,561       35,883       110,242       102,039  
Noninterest income     5,953       4,921       6,588       4,513       4,893       17,462       15,167  
Noninterest expense     21,086       20,756       20,604       19,286       20,100       62,446       59,481  
Income before income tax expense     22,470       20,667       22,121       21,788       20,676       65,258       57,725  
Income tax expense     4,480       3,792       3,880       4,248       4,124       12,152       9,702  
Net income   $ 17,990     $ 16,875     $ 18,241     $ 17,540     $ 16,552     $ 53,106     $ 48,023  
                                                         
Earnings per Common Share (Basic and Diluted)   $ 1.83     $ 1.71     $ 1.82     $ 1.75     $ 1.65     $ 5.36     $ 4.75  
                                                         
Common Shares:                                                        
Outstanding     9,834,083       9,833,476       9,973,276       10,012,088       10,011,428       9,834,083       10,011,428  
Weighted average outstanding for the period     9,834,002       9,901,391       10,001,009       10,012,013       10,012,190       9,911,522       10,107,700  
                                                         
Noninterest Income / Noninterest Expense:                                                        
Service charges   $ 2,106     $ 2,053     $ 2,011     $ 2,119     $ 2,189     $ 6,170     $ 5,924  
Income from Ansay     1,314       1,153       1,181       82       1,062       3,648       3,420  
Loan servicing income     736       733       732       744       733       2,201       2,194  
Valuation adjustment on mortgage servicing rights     250       (99 )     175       18       (344 )     326       (317 )
Net gain on sales of mortgage loans     482       338       334       424       377       1,154       873  
Other noninterest income     1,065       743       2,155       1,126       876       3,963       3,073  
Total noninterest income   $ 5,953     $ 4,921     $ 6,588     $ 4,513     $ 4,893     $ 17,462     $ 15,167  
                                                         
Personnel expense   $ 10,498     $ 10,427     $ 10,985     $ 9,886     $ 10,118     $ 31,910     $ 31,015  
Occupancy, equipment and office     1,567       1,922       1,591       1,445       1,598       5,080       4,512  
Data processing     2,506       2,620       2,444       2,687       2,502       7,570       7,005  
Postage, stationery and supplies     165       259       217       224       221       641       708  
Advertising     78       61       65       78       61       204       235  
Charitable contributions     143       274       476       200       183       893       593  
Outside service fees     1,818       1,135       788       1,135       1,103       3,741       3,425  
Federal deposit insurance     540       630       630       495       495       1,800       1,355  
Net gain on other real estate owned     -       (159 )     -       (186 )     -       (159 )     (508 )
Net loss on sales of securities     -       -       -       -       -       -       34  
Amortization of intangibles     1,228       1,273       1,298       1,389       1,429       3,799       4,404  
Other noninterest expense     2,543       2,314       2,110       1,933       2,390       6,967       6,703  
Total noninterest expense   $ 21,086     $ 20,756     $ 20,604     $ 19,286     $ 20,100     $ 62,446     $ 59,481  
                                                         
Period-end Balances:                                                        
Cash and cash equivalents   $ 126,184     $ 120,328     $ 300,865     $ 261,332     $ 204,427     $ 126,184     $ 204,427  
Securities available-for-sale, at fair value     167,125       167,209       163,743       223,061       128,438       167,125       128,438  
Securities held-to-maturity, at cost     106,823       109,854       110,241       110,756       109,236       106,823       109,236  
Loans     3,629,663       3,580,357       3,548,070       3,517,168       3,470,920       3,629,663       3,470,920  
Allowance for credit losses - loans     (44,501 )     (44,292 )     (43,749 )     (44,151 )     (45,212 )     (44,501 )     (45,212 )
Premises and equipment, net     78,027       75,667       72,670       71,108       69,710       78,027       69,710  
Goodwill and core deposit intangible, net     192,510       193,738       195,011       196,309       197,698       192,510       197,698  
Mortgage servicing rights     13,696       13,445       13,544       13,369       13,351       13,696       13,351  
Other assets     150,884       148,776       144,670       146,108       145,930       150,884       145,930  
Total assets     4,420,411       4,365,082       4,505,065       4,495,060       4,294,498       4,420,411       4,294,498  
                                                         
Deposits                                                        
Interest-bearing     2,539,476       2,605,397       2,666,693       2,636,193       2,463,083       2,539,476       2,463,083  
Noninterest-bearing     999,285       990,027       1,007,525       1,024,880       1,021,658       999,285       1,021,658  
Borrowings     221,941       121,915       146,890       147,372       147,346       221,941       147,346  
Other liabilities     31,584       35,410       35,543       46,932       33,516       31,584       33,516  
Total liabilities     3,792,286       3,752,749       3,856,651       3,855,377       3,665,603       3,792,286       3,665,603  
                                                         
Stockholders' equity     628,125       612,333       648,414       639,683       628,895       628,125       628,895  
                                                         
Book value per common share   $ 63.87     $ 62.27     $ 65.02     $ 63.89     $ 62.82     $ 63.87     $ 62.82  
Tangible book value per common share (non-GAAP)   $ 44.30     $ 42.57     $ 45.46     $ 44.28     $ 43.07     $ 44.30     $ 43.07  
                                                         
Average Balances:                                                        
Loans   $ 3,600,259     $ 3,560,945     $ 3,541,995     $ 3,482,974     $ 3,450,423     $ 3,567,946     $ 3,402,001  
Interest-earning assets     3,948,304       4,006,981       4,100,846       3,962,690       3,833,968       4,018,150       3,757,468  
Goodwill and other intangibles, net     193,250       194,503       195,752       196,966       198,493       194,493       199,948  
Total assets     4,350,555       4,407,112       4,498,891       4,360,469       4,231,112       4,418,310       4,157,121  
Deposits     3,573,341       3,596,755       3,672,039       3,545,694       3,435,172       3,613,685       3,427,741  
Interest-bearing liabilities     2,709,808       2,762,544       2,837,182       2,655,609       2,583,382       2,769,379       2,521,031  
Stockholders' equity     620,153       623,861       645,708       634,137       620,821       629,813       614,965  
                                                         
Financial Ratios:                                                        
Return on average assets *     1.64 %     1.54 %     1.64 %     1.60 %     1.56 %     1.61 %     1.54 %
Return on average common equity *     11.51 %     10.85 %     11.46 %     11.00 %     10.61 %     11.27 %     10.43 %
Return on average tangible common equity (non-GAAP)*     16.72 %     15.76 %     16.44 %     15.96 %     15.76 %     16.31 %     15.46 %
Average equity to average assets     14.25 %     14.16 %     14.35 %     14.54 %     14.67 %     14.25 %     14.79 %
Stockholders' equity to assets     14.21 %     14.03 %     14.39 %     14.23 %     14.64 %     14.21 %     14.64 %
Tangible equity to tangible assets (non-GAAP)     10.30 %     10.04 %     10.52 %     10.31 %     10.53 %     10.30 %     10.53 %
Net interest margin, taxable equivalent *     3.88 %     3.72 %     3.65 %     3.61 %     3.76 %     3.75 %     3.67 %
Net loan charge-offs (recoveries) to average loans *     0.00 %     0.00 %     0.09 %     0.01 %     0.04 %     0.03 %     -0.03 %
Nonperforming loans to total loans     0.38 %     0.38 %     0.19 %     0.24 %     0.32 %     0.38 %     0.32 %
Nonperforming assets to total assets     0.31 %     0.31 %     0.17 %     0.21 %     0.28 %     0.31 %     0.28 %
Allowance for credit losses - loans to total loans     1.23 %     1.24 %     1.23 %     1.26 %     1.30 %     1.23 %     1.30 %
                                                         
Loan Portfolio Composition:                                                        
Commercial/industrial   $ 654,452     $ 628,527     $ 507,850     $ 500,352     $ 517,816     $ 654,452     $ 517,816  
Commercial real estate - owner occupied     861,650       841,749       973,578       968,837       938,730       861,650       938,730  
Commercial real estate - non-owner occupied     510,535       518,636       460,077       459,431       463,323       510,535       463,323  
Multi-family     372,031       377,218       355,003       326,408       329,458       372,031       329,458  
Construction and development     262,439       249,857       278,475       277,971       246,445       262,439       246,445  
Residential 1-4 family     897,518       891,685       903,280       913,187       904,273       897,518       904,273  
Consumer and other     71,038       72,685       69,807       70,982       70,875       71,038       70,875  
Total   $ 3,629,663     $ 3,580,357     $ 3,548,070     $ 3,517,168     $ 3,470,920     $ 3,629,663     $ 3,470,920  
                                                         
Share Repurchases:                                                        
Total number of shares repurchased     -       143,720       61,882       -       20,748       205,602       372,402  
Total dollar of shares repurchased   $ -     $ 15,622     $ 6,381     $ -     $ 1,701     $ 22,003     $ 31,227  
                                                         
Non-GAAP Financial Measures:                                                        
Adjusted net income reconciliation                                                        
Net income (GAAP)   $ 17,990     $ 16,875     $ 18,241     $ 17,540     $ 16,552     $ 53,106     $ 48,023  
Acquisition related expenses     862       -       -       -       -       862       -  
Gains on sales of securities and OREO valuations     -       (159 )     -       (186 )     -       (159 )     (474 )
Adjusted net income before income tax impact     18,852       16,716       18,241       17,354       16,552       53,809       47,549  
Income tax impact of adjustments     (74 )     33       -       39       -       (41 )     100  
Adjusted net income (non-GAAP)   $ 18,778     $ 16,749     $ 18,241     $ 17,393     $ 16,552     $ 53,768     $ 47,649  
                                                         
Adjusted earnings per share calculation                                                        
Adjusted net income (non-GAAP)   $ 18,778     $ 16,749     $ 18,241     $ 17,393     $ 16,552     $ 53,768     $ 47,649  
Weighted average common shares outstanding for the period     9,834,002       9,901,391       10,001,009       10,012,013       10,012,190       9,911,522       10,107,700  
Adjusted earnings per share (non-GAAP)   $ 1.91     $ 1.69     $ 1.82     $ 1.74     $ 1.65     $ 5.42     $ 4.71  
                                                         
Annualized return of adjusted earnings on average assets calculation                                                        
Adjusted net income (non-GAAP)   $ 18,778     $ 16,749     $ 18,241     $ 17,393     $ 16,552     $ 53,768     $ 47,649  
Average total assets   $ 4,350,555     $ 4,407,112     $ 4,498,891     $ 4,360,469     $ 4,231,112     $ 4,418,310     $ 4,157,121  
Annualized return of adjusted earnings on average assets (non-GAAP)     1.71 %     1.52 %     1.64 %     1.59 %     1.57 %     1.63 %     1.53 %
                                                         
Average tangible common equity reconciliation                                                        
Total average stockholders’ equity (GAAP)   $ 620,153     $ 623,861     $ 645,708     $ 634,137     $ 620,821     $ 629,813     $ 614,965  
Average goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Average core deposit intangible, net of amortization     (18,144 )     (19,397 )     (20,646 )     (21,860 )     (23,387 )     (19,387 )     (24,842 )
Average tangible common equity (non-GAAP)   $ 426,903     $ 429,358     $ 449,956     $ 437,171     $ 422,328     $ 435,320     $ 415,017  
                                                         
Return on average tangible common equity calculation*                                                        
Average tangible common equity (non-GAAP)   $ 426,903     $ 429,358     $ 449,956     $ 437,171     $ 422,328     $ 435,320     $ 415,017  
Net income   $ 17,990     $ 16,875     $ 18,241     $ 17,540     $ 16,552     $ 53,106     $ 48,023  
Return on average tangible common equity*     16.72 %     15.76 %     16.44 %     15.96 %     15.76 %     16.31 %     15.46 %
                                                         
Tangible assets reconciliation                                                        
Total assets (GAAP)   $ 4,420,411     $ 4,365,082     $ 4,505,065     $ 4,495,060     $ 4,294,498     $ 4,420,411     $ 4,294,498  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (17,404 )     (18,632 )     (19,905 )     (21,203 )     (22,592 )     (17,404 )     (22,592 )
Tangible assets (non-GAAP)   $ 4,227,901     $ 4,171,344     $ 4,310,054     $ 4,298,751     $ 4,096,800     $ 4,227,901     $ 4,096,800  
                                                         
Tangible common equity reconciliation                                                        
Total stockholders’ equity (GAAP)   $ 628,125     $ 612,333     $ 648,414     $ 639,683     $ 628,895     $ 628,125     $ 628,895  
Goodwill     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )     (175,106 )
Core deposit intangible, net of amortization     (17,404 )     (18,632 )     (19,905 )     (21,203 )     (22,592 )     (17,404 )     (22,592 )
Tangible common equity (non-GAAP)   $ 435,615     $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 435,615     $ 431,197  
                                                         
Tangible book value per common share calculation                                                        
Tangible common equity (non-GAAP)   $ 435,615     $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 435,615     $ 431,197  
Common shares outstanding at the end of the period     9,834,083       9,833,476       9,973,276       10,012,088       10,011,428       9,834,083       10,011,428  
Tangible book value per common share (non-GAAP)   $ 44.30     $ 42.57     $ 45.46     $ 44.28     $ 43.07     $ 44.30     $ 43.07  
                                                         
Tangible equity to tangible assets calculation                                                        
Tangible common equity (non-GAAP)   $ 435,615     $ 418,595     $ 453,403     $ 443,374     $ 431,197     $ 435,615     $ 431,197  
Tangible assets (non-GAAP)   $ 4,227,901     $ 4,171,344     $ 4,310,054     $ 4,298,751     $ 4,096,800     $ 4,227,901     $ 4,096,800  
Tangible equity to tangible assets (non-GAAP)     10.30 %     10.04 %     10.52 %     10.31 %     10.53 %     10.30 %     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  
    September 30, 2025     September 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   $ 3,475,420       200,735       5.78 %   $ 3,340,597     $ 192,615       5.77 %
Tax-exempt     124,839       6,532       5.23 %     109,826       5,161       4.70 %
Securities                                                
Taxable (available for sale)     158,821       6,747       4.25 %     117,064       6,375       5.45 %
Tax-exempt (available for sale)     31,172       1,109       3.56 %     32,911       1,116       3.39 %
Taxable (held to maturity)     106,160       4,248       4.00 %     106,490       4,211       3.95 %
Tax-exempt (held to maturity)     2,395       65       2.71 %     3,196       84       2.63 %
Cash and due from banks     49,497       2,199       4.44 %     123,884       6,728       5.43 %
Total interest-earning assets     3,948,304       221,635       5.61 %     3,833,968       216,290       5.64 %
Noninterest-earning assets     446,841                       442,248                  
Allowance for credit losses - loans     (44,590 )                     (45,104 )                
Total assets   $ 4,350,555                     $ 4,231,112                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 424,093     $ 9,549       2.25 %   $ 382,388     $ 10,680       2.79 %
Savings accounts     845,872       12,397       1.47 %     820,631       12,656       1.54 %
Money market accounts     660,912       16,086       2.43 %     601,409       14,997       2.49 %
Certificates of deposit     637,208       23,820       3.74 %     625,573       26,890       4.30 %
Brokered Deposits     17,929       720       4.02 %     8,918       357       4.00 %
Total interest-bearing deposits     2,586,014       62,572       2.42 %     2,438,919       65,580       2.69 %
Other borrowed funds     123,794       5,678       4.59 %     144,463       6,622       4.58 %
Total interest-bearing liabilities     2,709,808       68,250       2.52 %     2,583,382       72,202       2.79 %
Noninterest-bearing liabilities                                                
Demand Deposits     987,327                       996,253                  
Other liabilities     33,267                       30,656                  
Total Liabilities     3,730,402                       3,610,291                  
Shareholders' equity     620,153                       620,821                  
Total liabilities & shareholders' equity   $ 4,350,555                     $ 4,231,112                  
Net interest income on a fully taxable                                                
equivalent basis             153,385                       144,088          
Less taxable equivalent adjustment             (1,619 )                     (1,336 )        
Net interest income           $ 151,766                     $ 142,752          
Net interest spread (3)                     3.09 %                     2.85 %
Net interest margin (4)                     3.88 %                     3.76 %

 

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

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

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

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

 


 

Bank First Corporation

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

 

    Nine Months Ended  
    September 30, 2025     September 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   $ 3,439,635     $ 196,628       5.72 %   $ 3,293,762     $ 183,971       5.59 %
Tax-exempt     128,311       6,744       5.26 %     108,239       4,970       4.59 %
Securities                                                
Taxable (available for sale)     166,060       7,203       4.34 %     134,281       6,221       4.63 %
Tax-exempt (available for sale)     31,569       1,124       3.56 %     33,242       1,132       3.41 %
Taxable (held to maturity)     106,856       4,266       3.99 %     106,957       4,248       3.97 %
Tax-exempt (held to maturity)     2,662       72       2.70 %     3,515       92       2.62 %
Cash, due from banks and other     143,057       6,340       4.43 %     77,472       4,573       5.90 %
Total interest-earning assets     4,018,150       222,377       5.53 %     3,757,468       205,207       5.46 %
Noninterest-earning assets     444,452                       444,055                  
Allowance for loan losses     (44,292 )                     (44,402 )                
Total assets   $ 4,418,310                     $ 4,157,121                  
LIABILITIES AND STOCKHOLDERS' EQUITY                                                
Interest-bearing deposits                                                
Checking accounts   $ 464,551     $ 11,239       2.42 %   $ 401,363     $ 11,337       2.82 %
Savings accounts     838,609       12,226       1.46 %     816,202       12,253       1.50 %
Money market accounts     670,599       16,302       2.43 %     611,257       14,783       2.42 %
Certificates of deposit     637,211       24,726       3.88 %     606,988       25,174       4.15 %
Brokered Deposits     19,365       783       4.04 %     3,491       131       3.75 %
Total interest-bearing deposits     2,630,335       65,276       2.48 %     2,439,301       63,678       2.61 %
Other borrowed funds     139,044       6,369       4.58 %     81,730       3,662       4.48 %
Total interest-bearing liabilities     2,769,379       71,645       2.59 %     2,521,031       67,340       2.67 %
Noninterest-bearing liabilities                                                
Demand Deposits     983,350                       988,440                  
Other liabilities     35,768                       32,685                  
Total Liabilities     3,788,497                       3,542,156                  
Stockholders' equity     629,813                       614,965                  
Total liabilities & stockholders' equity   $ 4,418,310                     $ 4,157,121                  
Net interest income on a fully taxable equivalent basis             150,732                       137,867          
Less taxable equivalent adjustment             (1,667 )                     (1,301 )        
Net interest income           $ 149,065                     $ 136,566          
Net interest spread (3)                     2.95 %                     2.79 %
Net interest margin (4)                     3.75 %                     3.67 %

 

(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.