8-K
Bank First Corp (BFC)
UNITED STATES
SECURITIES ANDEXCHANGE COMMISSION
Washington, D.C.20549
FORM 8-K
CURRENT REPORT
Pursuant to Section13 OR 15(d) of The Securities Exchange Act of 1934
| Date of Report (Date of earliest event reported) | July 16, 2024 |
|---|
Bank First Corporation
(Exact name of registrant as specified in its charter)
| Wisconsin | 001-38676 | 39-1435359 |
|---|---|---|
| (State or other jurisdiction | (Commission | (IRS Employer |
| of incorporation) | File Number) | Identification No.) |
| 402 North 8th Street, Manitowoc, WI | 54220 | |
| --- | --- | |
| (Address of principal executive offices) | (Zip Code) | |
| Registrant’s telephone number, including area code | (920) 652-3100 | |
| --- | --- |
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| --- | --- |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Ticker symbol(s) | Name of each exchange on which<br><br> registered |
|---|---|---|
| Common Stock, par value $0.01 per share | BFC | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for company with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
| Item 2.02 | Results of Operations and Financial Condition. |
|---|
On July 16, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended June 30, 2024. A copy of the press release is attached as Exhibit 99.1 to this Report on Form 8-K and is incorporated herein by reference.
Pursuant to General Instruction B.2 of Form 8-K, the information in this Item 2.02 and Exhibit 99.1 is being furnished to the Securities and Exchange Commission and shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities under that Section. Furthermore, the information in this Item 2.02 and Exhibit 99.1 shall not be deemed to be incorporated by reference into the filings of the Registrant under the Securities Act of 1933, as amended, or the Exchange Act.
| Item 9.01 | Financial Statements and Exhibits. |
|---|
(d) Exhibits
| Exhibit<br><br> Number | Description of Exhibit |
|---|---|
| 99.1 | Press Release, dated July 16, 2024 |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| BANK FIRST CORPORATION | ||
|---|---|---|
| Date: July 16, 2024 | By: | /s/ Kevin M. LeMahieu |
| Kevin M. LeMahieu | ||
| Chief Financial Officer |
Exhibit 99.1
| NEWS<br><br><br><br>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 SecondQuarter of 2024
| · | Net income of $16.1 million and $31.5 million for the three and six months ended June 30, 2024, respectively |
|---|---|
| · | Earnings per common share of $1.59 and $3.10 for the three and six months ended June 30, 2024, respectively |
| --- | --- |
| · | Annualized return on average assets of 1.58% and 1.54% for the three and six months ended June 30, 2024, respectively |
| --- | --- |
| · | Quarterly cash dividend of $0.40 per share declared, 14.3% higher than the prior quarter and a 33.3% increase from the prior-year second quarter |
| --- | --- |
MANITOWOC, Wis, July 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $16.1 million, or $1.59 per share, for the second quarter of 2024, compared with net income of $14.1 million, or $1.37 per share, for the prior-year second quarter. For the six months ended June 30, 2024, Bank First earned $31.5 million, or $3.10 per share, compared to $24.8 million, or $2.46 per share for the same period in 2023. After removing the impact of one-time expenses related to acquisitions as well as gains and losses on sales of securities and other real estate owned (“OREO”), the Bank reported adjusted net income (non-GAAP) of $15.7 million, or $1.56 per share, for the second quarter of 2024, compared with $14.6 million, or $1.42 per share, for the prior-year second quarter. For the first six months of 2024 adjusted net income (non-GAAP) totaled $31.1 million, or $3.06 per share, compared to $29.3 million, or $2.92 per share for the same period in 2023.
Operating Results
Net interest income (“NII”) during the second quarter of 2024 was $33.0 million, down $0.3 million from the previous quarter and down $1.3 million from the second quarter of 2023. The impact of net accretion and amortization of purchase accounting related to interest-bearing assets and liabilities from past acquisitions (“purchase accounting”) increased NII by $1.2 million, or $0.09 per share after tax, during the second quarter of 2024, compared to $1.2 million, or $0.09 per share after tax, during the previous quarter and $2.5 million, or $0.18 per share after tax, during the second quarter of 2023.
Net interest margin (“NIM”) was 3.63% for the second quarter of 2024, compared to 3.62% for the previous quarter and 3.77% for the second quarter of 2023. NII from purchase accounting increased NIM by 0.13%, 0.13% and 0.27% for each of these periods, respectively. While the Bank’s average rate paid on interest-bearing liabilities continued to rise during the second quarter of 2024, the momentum of these increases has begun to slow while average rates earned on interest-earning assets continued a steady move higher. The increase in yields on interest-earnings assets was due to fixed-rate loans which matured and were renewed at higher rates during the quarter as well as higher prevailing market rates on recent new loan growth compared to the loan portfolio as a whole. The beneficial impact of the Bank’s high percentage of noninterest-bearing deposits also had a positive impact, adding 89 basis points to NIM during the second quarter of 2024 compared to 84 basis points and 65 basis points for the prior quarter and second quarter of 2023, respectively.
Bank First did not record a provision for credit losses during the second quarter of 2024, compared to recording a provision of $0.2 million during the previous quarter. The Bank also did not record a provision for credit losses during the second quarter of 2023. Provision expense was $0.2 million for the first six months of 2024 compared to $4.2 million for the same period during 2023. The acquisition of the loan portfolio of Hometown Bancorp, Ltd. (“Hometown”) during the first quarter of 2023 resulted in a day 1 provision for credit losses expense of $3.6 million. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.8 million through the first six months of 2024, compared to recoveries exceeding charge-offs by $0.1 million through the first six months of 2023. Also, due to a reduction in unfunded loan commitments and an increase in outstanding loans, the Bank moved $0.5 million from its liability for potential credit losses in unfunded commitments to its allowance for credit losses in its loan portfolio. While this move had no impact on the Bank’s profitability for the quarter, it did increase the allowance for potential loan credit losses to correspond with the increase in overall loan portfolio balances.
Noninterest income was $5.9 million for the second quarter of 2024, compared to $4.4 million and $4.6 million for the prior quarter and second quarter of 2023, respectively. Service charge income increased by $0.5 million, or 28.6%, and $0.3 million, or 19.0%, from the prior quarter and prior-year second quarter, respectively, primarily due to a recently negotiated vendor incentive program related to the Bank’s credit and debit card payments processing. Income provided by the Bank’s investment in Ansay & Associates, LLC totaled $1.4 million during the second quarter of 2024, up $0.4 million from both the prior quarter and the prior-year second quarter. Finally, the Bank experienced a $0.3 million positive valuation adjustment to its mortgage servicing rights asset during the second quarter of 2024 which compared favorably to $0.3 million and $0.5 million in negative valuation adjustments during the prior quarter and prior-year second quarter, respectively.
Noninterest expense was $19.1 million in the second quarter of 2024, compared to $20.3 million during the prior quarter and $19.9 million during the second quarter of 2023. Personnel expense remained well-managed, down $0.9 million from the prior quarter, as employee retirements in the first quarter of 2024 allowed certain acquired branches to reach expected long-term staffing levels. Outside service fees were a notable exception to overall lower noninterest expenses during the second quarter of 2024. Included in outside service fees during the most recent quarter was $0.2 million paid to an advisory firm which assisted the Bank in negotiations with a vendor, resulting in projected savings for the Bank of $1.1 million over the next five years. Also included in outside service fees during the most recent quarter was $0.3 million in commissions paid related to sales of former branch buildings which were no longer in use by the Bank. These sales resulted in net gains on sale of other real estate owned totaling $0.5 million during the quarter, comparing favorably to negligible gains on similar sales in the prior quarter and net losses totaling $0.5 million in the second quarter of 2023.
Balance Sheet
Total assets were $4.15 billion at June 30, 2024, a $76.0 million decline from December 31, 2023, but a $53.7 million increase from June 30, 2023.
Total loans were $3.43 billion at June 30, 2024, up $85.7 million from December 31, 2023, and up $114.2 million from June 30, 2023.
Total deposits, nearly all of which remain core deposits, were $3.40 billion at June 30, 2024, down $33.0 million from December 31, 2023, and down $5.8 million from June 30, 2023. Noninterest-bearing demand deposits comprised 28.7% of the Bank’s total core deposits at June 30, 2024, compared to 30.6% and 31.8% at December 31 and June 30, 2023, respectively. Like most in the banking industry, the Bank has seen a modest shift in its deposit portfolio from noninterest-bearing deposits to interest-bearing deposits as prevailing interest rates have increased over the last several quarters. Even with this shift, the Bank’s noninterest-bearing deposit percentage remains high and continues to assist its strong financial performance. During the second quarter of 2024 Bank First entered $55.0 million in borrowings from the Federal Home Loan Bank with maturities ranging from one to three years. The Bank intends to use these borrowings to fund loan demand by our customer base as it has recently outpaced deposit growth.
Asset Quality
Nonperforming assets at June 30, 2024 remained negligible, totaling $11.0 million compared to $9.1 million and $7.2 million at the end of the fourth and second quarters of 2023, respectively. Nonperforming assets to total assets ended the second quarter of 2024 at 0.27%, compared to 0.21% and 0.18% at the end of the fourth and second quarters of 2023, respectively. Including the most recent quarter, the Bank has seen recoveries of previously charged-off loans exceed currently charged-off loans for six consecutive quarters.
Capital Position
Stockholders’ equity totaled $614.6 million at June 30, 2024, a decrease of $5.2 million from the end of 2023 but an increase of $43.7 million from June 30, 2023. Dividends totaling $7.1 million and repurchases of BFC common stock totaling $29.5 million outpaced earnings of $31.5 million through the first six months of 2024, causing the decline in capital. The Bank’s book value per common share totaled $61.27 at June 30, 2024 compared to $59.80 at December 31, 2023 and $54.95 at June 30, 2023. Tangible book value per common share (non-GAAP) totaled $41.42 at June 30, 2024 compared to $40.30 at December 31, 2023 and $35.18 at June 30, 2023.
Dividend Declaration
Bank First’s Board of Directors approved a quarterly cash dividend of $0.40 per common share, payable on October 9, 2024, to shareholders of record as of September 25, 2024. This dividend represents a 14.3% and 33.3% increase from the dividend from the prior quarter and prior-year second quarter, respectively.
Bank First Corporation provides financial services through its subsidiary, Bank First, N.A., which was incorporated in 1894. Bank First offers loan, deposit and treasury management products at each of its 26 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 371 full-time equivalent staff and has assets of approximately $4.1 billion. Insurance services are available through our bond with Ansay & Associates, LLC. Trust, investment advisory and other financial services are offered in collaboration with several regional partners. Further information about Bank First Corporation is available by clicking on the Shareholder Services tab at www.bankfirst.com.
#
Forward-Looking Statements: Certain statementscontained in this press release and in other recent filings may constitute forward-looking statements within the meaning of Section 27Aof the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-lookingstatements 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’slong-term performance goals, and statements relating to the anticipated effects on our business, financial condition and results of operationsfrom expected developments or events, our business, growth and strategies. These statements can generally be identified by the use ofthe 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 historicalfacts, and are based upon current expectations, estimates, and projections, many of which, by their nature, are inherently uncertainand beyond Bank First’s control. The inclusion of these forward-looking statements should not be regarded as a representation byBank First or any other person that such expectations, estimates, and projections will be achieved. Accordingly, Bank First cautionsshareholders 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 expressedor implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplatedby the forward-looking statements including, without limitation, (1) business and economic conditions nationally, regionally andin our target markets, particularly in Wisconsin and the geographic areas in which we operate, (2) changes in government interestrate policies, (3) our ability to effectively manage problem credits, (4) the risks associated with Bank First’s pursuitof future acquisitions, (5) Bank First’s ability to successful execute its various business strategies, including its abilityto execute on potential acquisition opportunities, and (6) general competitive, economic, political, and market conditions.
This communication contains non-GAAP financialmeasures, such as non-GAAP adjusted net income, non-GAAP adjusted earnings per common share, adjusted earnings return on assets, tangiblebook 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 areused, 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 provideinformation useful to investors in understanding the operating performance and trends of Bank First and also aid investors in comparingBank First's financial performance to the financial performance of peer banks. Management considers non-GAAP financial ratios tobe critical metrics with which to analyze and evaluate financial condition and capital strengths. While non-GAAP financial measures arefrequently used by stakeholders in the evaluation of a corporation, they have limitations as analytical tools and should not be consideredin isolation or as a substitute for analyses of results as reported under GAAP.
Further information regarding Bank First andfactors which could affect the forward-looking statements contained herein can be found in Bank First's Annual Report on Form 10-Kfor 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 risksor uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward-lookingstatements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-lookingstatement speaks only as of the date of this press release, and Bank First undertakes no obligation to publicly update or review anyforward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risksand uncertainties may emerge from time to time, and it is not possible for Bank First to predict their occurrence or how they will affectthe company.
Bank First Corporation
Consolidated Financial Summary (Unaudited)
| (In<br> thousands, except share and per share data) | At<br> or for the Three Months Ended | At<br> or for the Six Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | 6/30/2024 | 6/30/2023 | |||||||||||||||
| Results<br> of Operations: | |||||||||||||||||||||
| Interest<br> income | $ | 49,347 | $ | 49,272 | $ | 48,663 | $ | 46,989 | $ | 45,929 | $ | 98,619 | $ | 86,831 | |||||||
| Interest<br> expense | 16,340 | 15,923 | 15,747 | 12,931 | 11,657 | 32,263 | 20,325 | ||||||||||||||
| Net<br> interest income | 33,007 | 33,349 | 32,916 | 34,058 | 34,272 | 66,356 | 66,506 | ||||||||||||||
| Provision<br> for credit losses | - | 200 | 500 | - | - | 200 | 4,182 | ||||||||||||||
| Net<br> interest income after provision for credit losses | 33,007 | 33,149 | 32,416 | 34,058 | 34,272 | 66,156 | 62,324 | ||||||||||||||
| Noninterest<br> income | 5,877 | 4,397 | 42,458 | 5,254 | 4,554 | 10,274 | 10,403 | ||||||||||||||
| Noninterest<br> expense | 19,057 | 20,324 | 28,862 | 19,647 | 19,946 | 39,381 | 39,610 | ||||||||||||||
| Income<br> before income tax expense | 19,827 | 17,222 | 46,012 | 19,665 | 18,880 | 37,049 | 33,117 | ||||||||||||||
| Income<br> tax expense | 3,768 | 1,810 | 11,114 | 4,861 | 4,748 | 5,578 | 8,305 | ||||||||||||||
| Net<br> income | $ | 16,059 | $ | 15,412 | $ | 34,898 | $ | 14,804 | $ | 14,132 | $ | 31,471 | $ | 24,812 | |||||||
| Earnings<br> per common share (basic and diluted) | $ | 1.59 | $ | 1.51 | $ | 3.39 | $ | 1.43 | $ | 1.37 | $ | 3.10 | $ | 2.46 | |||||||
| Common<br> Shares: | |||||||||||||||||||||
| Outstanding | 10,031,350 | 10,129,190 | 10,365,131 | 10,379,071 | 10,389,240 | 10,031,350 | 10,389,240 | ||||||||||||||
| Weighted<br> average outstanding for the period | 10,078,611 | 10,233,347 | 10,366,471 | 10,388,909 | 10,389,790 | 10,155,979 | 10,083,026 | ||||||||||||||
| Noninterest<br> income / noninterest expense: | |||||||||||||||||||||
| Service<br> charges | $ | 2,101 | $ | 1,634 | $ | 1,847 | $ | 1,821 | $ | 1,766 | $ | 3,735 | $ | 3,365 | |||||||
| Income<br> from Ansay | 1,379 | 979 | 110 | 791 | 950 | 2,358 | 2,021 | ||||||||||||||
| Income<br> (loss) from UFS | - | - | (179 | ) | 784 | 770 | - | 1,660 | |||||||||||||
| Loan<br> servicing income | 735 | 726 | 741 | 734 | 749 | 1,461 | 1,385 | ||||||||||||||
| Valuation<br> adjustment on mortgage servicing rights | 339 | (312 | ) | (65 | ) | 229 | (548 | ) | 27 | 231 | |||||||||||
| Net<br> gain on sales of mortgage loans | 277 | 219 | 273 | 248 | 236 | 496 | 376 | ||||||||||||||
| Gain<br> on sale of UFS | - | - | 38,904 | - | - | - | - | ||||||||||||||
| Other<br> noninterest income | 1,046 | 1,151 | 827 | 647 | 631 | 2,197 | 1,365 | ||||||||||||||
| Total<br> noninterest income | $ | 5,877 | $ | 4,397 | $ | 42,458 | $ | 5,254 | $ | 4,554 | $ | 10,274 | $ | 10,403 | |||||||
| Personnel<br> expense | $ | 10,004 | $ | 10,893 | $ | 10,357 | $ | 10,216 | $ | 9,870 | $ | 20,897 | $ | 19,782 | |||||||
| Occupancy,<br> equipment and office | 1,330 | 1,584 | 1,307 | 1,455 | 1,317 | 2,914 | 2,908 | ||||||||||||||
| Data<br> processing | 2,114 | 2,389 | 1,900 | 2,153 | 2,094 | 4,503 | 3,958 | ||||||||||||||
| Postage,<br> stationery and supplies | 205 | 238 | 236 | 244 | 224 | 443 | 604 | ||||||||||||||
| Advertising | 79 | 95 | 99 | 60 | 85 | 174 | 166 | ||||||||||||||
| Charitable<br> contributions | 234 | 176 | 264 | 229 | 228 | 410 | 451 | ||||||||||||||
| Outside<br> service fees | 1,889 | 1,293 | 1,363 | 1,438 | 1,347 | 3,182 | 3,549 | ||||||||||||||
| Net<br> loss (gain) on other real estate owned | (461 | ) | (47 | ) | 1,591 | 53 | 489 | (508 | ) | 489 | |||||||||||
| Net<br> loss on sales of securities | - | 34 | 7,826 | - | - | 34 | 75 | ||||||||||||||
| Amortization<br> of intangibles | 1,475 | 1,500 | 1,604 | 1,626 | 1,672 | 2,975 | 3,094 | ||||||||||||||
| Other<br> noninterest expense | 2,188 | 2,169 | 2,315 | 2,173 | 2,620 | 4,357 | 4,534 | ||||||||||||||
| Total<br> noninterest expense | $ | 19,057 | $ | 20,324 | $ | 28,862 | $ | 19,647 | $ | 19,946 | $ | 39,381 | $ | 39,610 | |||||||
| Period-end<br> balances: | |||||||||||||||||||||
| Cash<br> and cash equivalents | $ | 98,950 | $ | 83,374 | $ | 247,468 | $ | 75,776 | $ | 111,326 | $ | 98,950 | $ | 111,326 | |||||||
| Investment<br> securities available-for-sale, at fair value | 127,977 | 138,420 | 142,197 | 179,046 | 191,303 | 127,977 | 191,303 | ||||||||||||||
| Investment<br> securities held-to-maturity, at cost | 110,648 | 111,732 | 103,324 | 77,154 | 77,708 | 110,648 | 77,708 | ||||||||||||||
| Loans | 3,428,635 | 3,383,395 | 3,342,974 | 3,355,549 | 3,314,481 | 3,428,635 | 3,314,481 | ||||||||||||||
| Allowance<br> for credit losses - loans | (45,118 | ) | (44,378 | ) | (43,609 | ) | (43,404 | ) | (43,409 | ) | (45,118 | ) | (43,409 | ) | |||||||
| Premises<br> and equipment | 68,633 | 69,621 | 69,891 | 70,994 | 66,958 | 68,633 | 66,958 | ||||||||||||||
| Goodwill<br> and core deposit intangible, net | 199,127 | 200,602 | 202,102 | 203,705 | 205,329 | 199,127 | 205,329 | ||||||||||||||
| Mortgage<br> servicing rights | 13,694 | 13,356 | 13,668 | 13,733 | 13,504 | 13,694 | 13,504 | ||||||||||||||
| Other<br> assets | 143,274 | 143,802 | 143,827 | 154,966 | 154,871 | 143,274 | 154,871 | ||||||||||||||
| Total<br> assets | 4,145,820 | 4,099,924 | 4,221,842 | 4,087,519 | 4,092,071 | 4,145,820 | 4,092,071 | ||||||||||||||
| Deposits | |||||||||||||||||||||
| Interest-bearing | 2,424,096 | 2,425,550 | 2,382,185 | 2,333,452 | 2,321,893 | 2,424,096 | 2,321,893 | ||||||||||||||
| Noninterest-bearing | 975,845 | 990,489 | 1,050,735 | 1,064,841 | 1,083,843 | 975,845 | 1,083,843 | ||||||||||||||
| Securities<br> sold under repurchase agreements | - | - | 75,747 | 17,191 | 23,802 | - | 23,802 | ||||||||||||||
| Borrowings | 102,321 | 47,295 | 51,394 | 70,319 | 70,269 | 102,321 | 70,269 | ||||||||||||||
| Other<br> liabilities | 28,979 | 27,260 | 41,983 | 24,387 | 21,392 | 28,979 | 21,392 | ||||||||||||||
| Total<br> liabilities | 3,531,241 | 3,490,594 | 3,602,044 | 3,510,190 | 3,521,199 | 3,531,241 | 3,521,199 | ||||||||||||||
| Stockholders'<br> equity | 614,579 | 609,330 | 619,798 | 577,329 | 570,872 | 614,579 | 570,872 | ||||||||||||||
| Book<br> value per common share | $ | 61.27 | $ | 60.16 | $ | 59.80 | $ | 55.62 | $ | 54.95 | $ | 61.27 | $ | 54.95 | |||||||
| Tangible<br> book value per common share (non-GAAP) | $ | 41.42 | $ | 40.35 | $ | 40.30 | $ | 36.00 | $ | 35.18 | $ | 41.42 | $ | 35.18 |
Bank First Corporation
Consolidated Financial Summary (Unaudited)
| (In<br> thousands, except share and per share data) | At<br> or for the Three Months Ended | At<br> or for the Six Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | 6/30/2024 | 6/30/2023 | |||||||||||||||
| Average<br> balances: | |||||||||||||||||||||
| Loans | $ | 3,399,906 | $ | 3,355,142 | $ | 3,330,511 | $ | 3,324,729 | $ | 3,312,353 | $ | 3,377,526 | $ | 3,224,384 | |||||||
| Interest-earning<br> assets | 3,696,099 | 3,741,498 | 3,738,589 | 3,671,620 | 3,683,143 | 3,718,801 | 3,604,344 | ||||||||||||||
| Total<br> assets | 4,094,542 | 4,144,896 | 4,147,859 | 4,092,565 | 4,100,549 | 4,119,719 | 4,001,680 | ||||||||||||||
| Deposits | 3,401,828 | 3,446,145 | 3,406,028 | 3,404,708 | 3,394,667 | 3,423,985 | 3,326,997 | ||||||||||||||
| Interest-bearing<br> liabilities | 2,466,726 | 2,512,304 | 2,426,870 | 2,411,062 | 2,437,034 | 2,489,514 | 2,386,276 | ||||||||||||||
| Goodwill<br> and other intangibles, net | 199,959 | 201,408 | 202,933 | 204,556 | 206,209 | 200,684 | 183,310 | ||||||||||||||
| Stockholders'<br> equity | 610,818 | 613,190 | 613,244 | 576,315 | 567,531 | 612,004 | 544,002 | ||||||||||||||
| Financial<br> ratios: | |||||||||||||||||||||
| Return<br> on average assets * | 1.58 | % | 1.50 | % | 3.34 | % | 1.44 | % | 1.38 | % | 1.54 | % | 1.25 | % | |||||||
| Return<br> on average common equity * | 10.57 | % | 10.11 | % | 22.58 | % | 10.19 | % | 9.99 | % | 10.34 | % | 9.20 | % | |||||||
| Average<br> equity to average assets | 14.92 | % | 14.79 | % | 14.78 | % | 14.08 | % | 13.84 | % | 14.86 | % | 13.59 | % | |||||||
| Stockholders'<br> equity to assets | 14.82 | % | 14.86 | % | 14.68 | % | 14.12 | % | 13.95 | % | 14.82 | % | 13.95 | % | |||||||
| Tangible<br> equity to tangible assets (non-GAAP) | 10.53 | % | 10.48 | % | 10.39 | % | 9.62 | % | 9.40 | % | 10.53 | % | 9.40 | % | |||||||
| Loan<br> yield * | 5.51 | % | 5.41 | % | 5.33 | % | 5.23 | % | 5.20 | % | 5.46 | % | 5.08 | % | |||||||
| Earning<br> asset yield * | 5.40 | % | 5.33 | % | 5.20 | % | 5.11 | % | 5.04 | % | 5.37 | % | 4.89 | % | |||||||
| Cost<br> of funds * | 2.66 | % | 2.55 | % | 2.57 | % | 2.13 | % | 1.92 | % | 2.61 | % | 1.72 | % | |||||||
| Net<br> interest margin, taxable equivalent * | 3.63 | % | 3.62 | % | 3.53 | % | 3.71 | % | 3.77 | % | 3.62 | % | 3.76 | % | |||||||
| Net<br> loan charge-offs (recoveries) to average loans * | -0.05 | % | -0.07 | % | 0.00 | % | 0.00 | % | -0.01 | % | -0.05 | % | -0.01 | % | |||||||
| Nonperforming<br> loans to total loans | 0.31 | % | 0.29 | % | 0.20 | % | 0.10 | % | 0.15 | % | 0.31 | % | 0.15 | % | |||||||
| Nonperforming<br> assets to total assets | 0.27 | % | 0.31 | % | 0.21 | % | 0.13 | % | 0.18 | % | 0.27 | % | 0.18 | % | |||||||
| Allowance<br> for credit losses - loans to total loans | 1.32 | % | 1.31 | % | 1.30 | % | 1.29 | % | 1.31 | % | 1.32 | % | 1.31 | % | |||||||
| Non-GAAP<br> Financial Measures | |||||||||||||||||||||
| Adjusted<br> net income reconciliation | |||||||||||||||||||||
| Net<br> income (GAAP) | $ | 16,059 | $ | 15,412 | $ | 34,898 | $ | 14,804 | $ | 14,132 | $ | 31,471 | $ | 24,812 | |||||||
| Acquisition<br> related expenses | - | - | 29 | 312 | 171 | - | 1,513 | ||||||||||||||
| Severance<br> from organizational restructure | - | - | 359 | - | - | - | - | ||||||||||||||
| Provision<br> for credit losses related to acquisition | - | - | - | - | - | - | 3,552 | ||||||||||||||
| Fair<br> value amortization on Trust Preferred redemption | - | - | 1,382 | - | - | - | - | ||||||||||||||
| Gain<br> on sale of UFS | - | - | (38,904 | ) | - | - | - | - | |||||||||||||
| Losses<br> (gains) on sales of securities and OREO valuations | (461 | ) | (13 | ) | 9,780 | 53 | 489 | (474 | ) | 564 | |||||||||||
| Adjusted<br> net income before income tax impact | 15,598 | 15,399 | 7,544 | 15,169 | 14,792 | 30,997 | 30,441 | ||||||||||||||
| Income<br> tax impact of adjustments | 97 | 3 | 7,248 | (77 | ) | (165 | ) | 100 | (1,136 | ) | |||||||||||
| Adjusted<br> net income (non-GAAP) | $ | 15,695 | $ | 15,402 | $ | 14,792 | $ | 15,092 | $ | 14,627 | $ | 31,097 | $ | 29,305 | |||||||
| Adjusted<br> earnings per share calculation | |||||||||||||||||||||
| Adjusted<br> net income (non-GAAP) | $ | 15,695 | $ | 15,402 | $ | 14,792 | $ | 15,092 | $ | 14,627 | $ | 31,097 | $ | 29,305 | |||||||
| Weighted<br> average common shares outstanding for the period | 10,078,611 | 10,233,347 | 10,366,471 | 10,388,909 | 10,389,790 | 10,155,979 | 10,083,026 | ||||||||||||||
| Adjusted<br> earnings per share (non-GAAP) | $ | 1.56 | $ | 1.51 | $ | 1.44 | $ | 1.46 | $ | 1.42 | $ | 3.06 | $ | 2.92 | |||||||
| Annualized<br> return of adjusted earnings on average assets calculation | |||||||||||||||||||||
| Adjusted<br> net income (non-GAAP) | $ | 15,695 | $ | 15,402 | $ | 14,792 | $ | 15,092 | $ | 14,627 | $ | 31,097 | $ | 29,305 | |||||||
| Average<br> total assets | $ | 4,094,542 | $ | 4,144,896 | $ | 4,147,859 | $ | 4,092,565 | $ | 4,100,549 | $ | 4,119,719 | $ | 4,001,680 | |||||||
| Annualized<br> return of adjusted earnings on average assets (non-GAAP) | 1.54 | % | 1.49 | % | 1.41 | % | 1.48 | % | 1.43 | % | 1.52 | % | 1.48 | % | |||||||
| Tangible<br> assets reconciliation | |||||||||||||||||||||
| Total<br> assets (GAAP) | $ | 4,145,820 | $ | 4,099,924 | $ | 4,221,842 | $ | 4,087,519 | $ | 4,092,071 | $ | 4,145,820 | $ | 4,092,071 | |||||||
| Goodwill | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,104 | ) | (175,106 | ) | (175,104 | ) | |||||||
| Core<br> deposit intangible, net of amortization | (24,021 | ) | (25,496 | ) | (26,996 | ) | (28,599 | ) | (30,225 | ) | (24,021 | ) | (30,225 | ) | |||||||
| Tangible<br> assets (non-GAAP) | $ | 3,946,693 | $ | 3,899,322 | $ | 4,019,740 | $ | 3,883,814 | $ | 3,886,742 | $ | 3,946,693 | $ | 3,886,742 | |||||||
| Tangible<br> common equity reconciliation | |||||||||||||||||||||
| Total<br> stockholders’ equity (GAAP) | $ | 614,579 | $ | 609,330 | $ | 619,798 | $ | 577,329 | $ | 570,872 | $ | 614,579 | $ | 570,872 | |||||||
| Goodwill | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,104 | ) | (175,106 | ) | (175,104 | ) | |||||||
| Core<br> deposit intangible, net of amortization | (24,021 | ) | (25,496 | ) | (26,996 | ) | (28,599 | ) | (30,225 | ) | (24,021 | ) | (30,225 | ) | |||||||
| Tangible<br> common equity (non-GAAP) | $ | 415,452 | $ | 408,728 | $ | 417,696 | $ | 373,624 | $ | 365,543 | $ | 415,452 | $ | 365,543 | |||||||
| Tangible<br> book value per common share calculation | |||||||||||||||||||||
| Tangible<br> common equity (non-GAAP) | $ | 415,452 | $ | 408,728 | $ | 417,696 | $ | 373,624 | $ | 365,543 | $ | 415,452 | $ | 365,543 | |||||||
| Common<br> shares outstanding at the end of the period | 10,031,350 | 10,129,190 | 10,365,131 | 10,379,071 | 10,389,240 | 10,031,350 | 10,389,240 | ||||||||||||||
| Tangible<br> book value per common share (non-GAAP) | $ | 41.42 | $ | 40.35 | $ | 40.30 | $ | 36.00 | $ | 35.18 | $ | 41.42 | $ | 35.18 | |||||||
| Tangible<br> equity to tangible assets calculation | |||||||||||||||||||||
| Tangible<br> common equity (non-GAAP) | $ | 415,452 | $ | 408,728 | $ | 417,696 | $ | 373,624 | $ | 365,543 | $ | 415,452 | $ | 365,543 | |||||||
| Tangible<br> assets (non-GAAP) | $ | 3,946,693 | $ | 3,899,322 | $ | 4,019,740 | $ | 3,883,814 | $ | 3,886,742 | $ | 3,946,693 | $ | 3,886,742 | |||||||
| Tangible<br> equity to tangible assets (non-GAAP) | 10.53 | % | 10.48 | % | 10.39 | % | 9.62 | % | 9.40 | % | 10.53 | % | 9.40 | % |
* Components of the quarterly ratios were annualized.
Bank First Corporation
Average assets, liabilities and stockholders' equity, and average rates earned or paid
| Three Months Ended | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | June 30, 2023 | |||||||||||||||||
| Average<br><br>Balance | Interest <br><br>Income/ <br><br>Expenses <br><br>(1) | Rate Earned/ <br><br>Paid (1) | Average<br><br>Balance | Interest <br><br>Income/ <br><br>Expenses <br><br>(1) | Rate Earned/ <br><br>Paid (1) | |||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| ASSETS | ||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||
| Loans (2) | ||||||||||||||||||
| Taxable | $ | 3,293,213 | 182,549 | 5.54 | % | $ | 3,209,040 | $ | 167,425 | 5.22 | % | |||||||
| Tax-exempt | 106,693 | 4,895 | 4.59 | % | 103,313 | 4,690 | 4.54 | % | ||||||||||
| Securities | ||||||||||||||||||
| Taxable (available for sale) | 123,616 | 4,862 | 3.93 | % | 181,969 | 5,332 | 2.93 | % | ||||||||||
| Tax-exempt (available for sale) | 32,888 | 1,139 | 3.46 | % | 35,496 | 1,124 | 3.17 | % | ||||||||||
| Taxable (held to maturity) | 108,037 | 4,283 | 3.96 | % | 73,271 | 2,631 | 3.59 | % | ||||||||||
| Tax-exempt (held to maturity) | 3,217 | 85 | 2.64 | % | 4,228 | 110 | 2.60 | % | ||||||||||
| Cash and due from banks | 28,435 | 1,945 | 6.84 | % | 75,826 | 4,155 | 5.48 | % | ||||||||||
| Total interest-earning assets | 3,696,099 | 199,758 | 5.40 | % | 3,683,143 | 185,467 | 5.04 | % | ||||||||||
| Noninterest-earning assets | 442,843 | 460,748 | ||||||||||||||||
| Allowance for credit losses - loans | (44,400 | ) | (43,342 | ) | ||||||||||||||
| Total assets | $ | 4,094,542 | $ | 4,100,549 | ||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||
| Checking accounts | $ | 400,135 | $ | 11,825 | 2.96 | % | $ | 294,149 | $ | 5,275 | 1.79 | % | ||||||
| Savings accounts | 814,980 | 12,218 | 1.50 | % | 856,852 | 10,137 | 1.18 | % | ||||||||||
| Money market accounts | 595,018 | 14,193 | 2.39 | % | 667,577 | 12,444 | 1.86 | % | ||||||||||
| Certificates of deposit | 605,071 | 25,273 | 4.18 | % | 497,527 | 12,463 | 2.50 | % | ||||||||||
| Brokered Deposits | 748 | 17 | 2.27 | % | 4,490 | 129 | 2.87 | % | ||||||||||
| Total interest-bearing deposits | 2,415,952 | 63,526 | 2.63 | % | 2,320,595 | 40,448 | 1.74 | % | ||||||||||
| Other borrowed funds | 50,774 | 2,195 | 4.32 | % | 116,439 | 6,309 | 5.42 | % | ||||||||||
| Total interest-bearing liabilities | 2,466,726 | 65,721 | 2.66 | % | 2,437,034 | 46,757 | 1.92 | % | ||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||
| Demand Deposits | 985,876 | 1,074,072 | ||||||||||||||||
| Other liabilities | 31,122 | 21,912 | ||||||||||||||||
| Total Liabilities | 3,483,724 | 3,533,018 | ||||||||||||||||
| Shareholders' equity | 610,818 | 567,531 | ||||||||||||||||
| Total liabilities & shareholders' equity | $ | 4,094,542 | $ | 4,100,549 | ||||||||||||||
| Net interest income on a fully taxable | ||||||||||||||||||
| equivalent basis | 134,037 | 138,710 | ||||||||||||||||
| Less taxable equivalent adjustment | (1,285 | ) | (1,244 | ) | ||||||||||||||
| Net interest income | $ | 132,752 | $ | 137,466 | ||||||||||||||
| Net interest spread (3) | 2.74 | % | 3.12 | % | ||||||||||||||
| Net interest margin (4) | 3.63 | % | 3.77 | % |
(1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
(2) Nonaccrual loans are included in average amounts outstanding.
(3) Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4) Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.
Bank First Corporation
Average assets, liabilities and stockholders' equity, and average rates earned or paid
| Six Months Ended | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | June 30, 2023 | |||||||||||||||||
| Average<br><br>Balance | Interest <br><br>Income/ <br><br>Expenses<br><br> (1) | Rate Earned/ <br><br>Paid (1) | Average<br><br>Balance | Interest <br><br>Income/ <br><br>Expenses <br><br>(1) | Rate Earned/ <br><br>Paid (1) | |||||||||||||
| (dollars in thousands) | ||||||||||||||||||
| ASSETS | ||||||||||||||||||
| Interest-earning assets | ||||||||||||||||||
| Loans (2) | ||||||||||||||||||
| Taxable | $ | 3,270,089 | $ | 179,602 | 5.49 | % | $ | 3,122,738 | $ | 159,219 | 5.10 | % | ||||||
| Tax-exempt | 107,437 | 4,873 | 4.54 | % | 101,646 | 4,597 | 4.52 | % | ||||||||||
| Securities | ||||||||||||||||||
| Taxable (available for sale) | 142,985 | 6,143 | 4.30 | % | 210,753 | 5,879 | 2.79 | % | ||||||||||
| Tax-exempt (available for sale) | 33,409 | 1,140 | 3.41 | % | 40,689 | 1,271 | 3.12 | % | ||||||||||
| Taxable (held to maturity) | 107,193 | 4,266 | 3.98 | % | 63,789 | 2,311 | 3.62 | % | ||||||||||
| Tax-exempt (held to maturity) | 3,677 | 96 | 2.61 | % | 4,704 | 122 | 2.59 | % | ||||||||||
| Cash, due from banks and other | 54,011 | 3,484 | 6.45 | % | 60,025 | 2,961 | 4.93 | % | ||||||||||
| Total interest-earning assets | 3,718,801 | 199,604 | 5.37 | % | 3,604,344 | 176,360 | 4.89 | % | ||||||||||
| Noninterest-earning assets | 444,965 | 437,328 | ||||||||||||||||
| Allowance for loan losses | (44,047 | ) | (39,992 | ) | ||||||||||||||
| Total assets | $ | 4,119,719 | $ | 4,001,680 | ||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||
| Checking accounts | $ | 410,955 | $ | 11,669 | 2.84 | % | $ | 294,648 | $ | 4,831 | 1.64 | % | ||||||
| Savings accounts | 813,963 | 12,048 | 1.48 | % | 839,702 | 8,670 | 1.03 | % | ||||||||||
| Money market accounts | 616,236 | 14,674 | 2.38 | % | 666,530 | 11,020 | 1.65 | % | ||||||||||
| Certificates of deposit | 597,593 | 24,308 | 4.07 | % | 474,225 | 10,675 | 2.25 | % | ||||||||||
| Brokered Deposits | 748 | 17 | 2.27 | % | 5,597 | 163 | 2.91 | % | ||||||||||
| Total interest-bearing deposits | 2,439,495 | 62,716 | 2.57 | % | 2,280,702 | 35,359 | 1.55 | % | ||||||||||
| Other borrowed funds | 50,019 | 2,165 | 4.33 | % | 105,574 | 5,629 | 5.33 | % | ||||||||||
| Total interest-bearing liabilities | 2,489,514 | 64,881 | 2.61 | % | 2,386,276 | 40,988 | 1.72 | % | ||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||
| Demand Deposits | 984,490 | 1,046,295 | ||||||||||||||||
| Other liabilities | 33,711 | 25,107 | ||||||||||||||||
| Total Liabilities | 3,507,715 | 3,457,678 | ||||||||||||||||
| Stockholders' equity | 612,004 | 544,002 | ||||||||||||||||
| Total liabilities & stockholders' equity | $ | 4,119,719 | $ | 4,001,680 | ||||||||||||||
| Net interest income on a fully taxable equivalent basis | 134,723 | 135,372 | ||||||||||||||||
| Less taxable equivalent adjustment | (1,283 | ) | (1,257 | ) | ||||||||||||||
| Net interest income | $ | 133,440 | $ | 134,115 | ||||||||||||||
| Net interest spread (3) | 2.76 | % | 3.18 | % | ||||||||||||||
| Net interest margin (4) | 3.62 | % | 3.76 | % |
(1) Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
(2) Nonaccrual loans are included in average amounts outstanding.
(3) Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4) Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.