BFC 8-K
Bank First Corp (BFC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
| Date of Report (Date of earliest event reported) |
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction | (Commission | (IRS Employer |
| of incorporation) | File Number) | Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
| Registrant’s telephone number, including area code | ( |
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 |
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 April 15, 2025, Bank First Corporation (the “Company”) announced its earnings for the quarter ended March 31, 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 April 15, 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: April 15, 2025 | By: | /s/ Kevin M. LeMahieu |
| Kevin M. LeMahieu | ||
| Chief Financial Officer | ||
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 / [email protected]
FOR IMMEDIATE RELEASE
Bank First Announces Net Income for the First Quarter of 2025
| · | Net income of $18.2 million and earnings per common share of $1.82 for the three months ended March 31, 2025 |
| · | Earnings per common share 20.53% higher than the prior-year first quarter |
| · | Annualized return on average assets of 1.64% for the three months ended March 31, 2025 |
| · | Quarterly cash dividend of $0.45 per share declared, matching the prior-quarter and 28.6% higher than the prior-year first quarter |
MANITOWOC, WI, April 15, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $18.2 million, or $1.82 per share, for the first quarter of 2025, compared with net income of $15.4 million, or $1.51 per share, for the prior-year first quarter.
“We are delighted to announce that our team of relationship-focused bankers achieved significant financial returns in the first quarter of 2025,” stated CEO Mike Molepske. “These results were driven by an increase in core loan and deposit growth that started late last year and continued into early 2025.”
Operating Results
Net interest income (“NII”) during the first quarter of 2025 was $36.5 million, up $1.0 million from the previous quarter and up $3.2 million from the first 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 $1.0 million, or $0.08 per share after tax, during the first quarter of 2025, compared to $0.8 million, or $0.06 per share after tax, during the previous quarter and $1.2 million, or $0.09 per share after tax, during the first quarter of 2024.
Net interest margin (“NIM”) was 3.65% for the first quarter of 2025, compared to 3.61% for the previous quarter and 3.62% for the first quarter of 2024. NII from purchase accounting increased NIM by 0.10%, 0.08% and 0.13% for each period, respectively. The Bank’s cost of funds declined 0.08% quarter-over-quarter despite persistent elevated levels of interest-bearing demand and savings deposits in accounts that garner some of the highest yielding rates in the Bank’s deposit portfolio. The average rate paid on the Bank’s non-brokered certificates of deposit declined by 0.18% compared to the prior quarter.
Bank First recorded a provision for credit losses of $0.4 million during the first quarter of 2025, compared to $0.2 million during the first quarter of 2024. Net loan charge-offs totaled $0.8 million during the most recent quarter, comparing unfavorably to net loan recoveries totaling $0.6 million during the first quarter of 2024. The Bank charged off $0.8 million in loan balances related to one customer during the first quarter of 2025. This customer was a part of the Hometown Bancorporation, Ltd. acquisition during 2023, and the charged-off balances have had a specific allowance related to them since the initial recording of this acquisition.
Noninterest income was $6.6 million for the first quarter of 2025, compared to $4.4 million for the first quarter of 2024. Service charges increased $0.4 million, or 23.1%, over the prior-year first quarter, as the Bank continues to benefit from a renegotiated vendor incentive program related to the Bank’s credit and debit card payments processing. Ansay & Associates, LLC, in which the Bank has a 40.0% interest, had a strong first quarter of 2025 with income provided to the Bank up $0.2 million, or 20.6%, from the prior year first quarter. The Bank experienced a positive valuation adjustment to its mortgage servicing rights totaling $0.2 million during the first quarter of 2025, which compared favorably to a negative valuation adjustment of $0.3 million during the first quarter of 2024. Finally, the Bank received a $2.3 million death benefit related to its bank-owned life insurance portfolio. The underlying policies had a cash value of $1.3 million, leading to a gain of $1.0 million which is recorded in other noninterest income.
Noninterest expense was $20.6 million in the first quarter of 2025, compared to $20.3 million during the first quarter of 2024. Personnel expense, which is typically elevated in the first quarter of each year, was relatively consistent year-over-year as continued efficiency improvements in some of the Bank’s newer markets offset inflationary impacts to overall wages. While data processing and outside service fee expenses were also consistent year-over-year, they declined from the previous several quarters as costs related to special projects in those quarters have mostly been completed. Finally, amortization of the Bank’s core deposit intangible assets continue to decline as time elapses from the Bank’s most recent acquisition. These intangible assets are amortized by an accelerated method which creates the most expense in years immediately following the transaction date.
The comparability of year-over-year income tax expense was affected by a provision enacted in the Bank’s home state during 2023 which offered an income tax exclusion on certain commercial and agricultural loans to borrowers who reside or are located in the state of Wisconsin. While Wisconsin’s governor signed this provision on July 5, 2023, rules related to qualifying loans under it were not finalized until the first quarter of 2024. Based on these final rules, a benefit of $1.3 million was recorded to income tax expense during the first quarter of 2024 as a refinement to provisions for income taxes from 2023, reducing the Bank’s effective tax rate to 10.5% for that quarter. For the final three quarters of 2024 the Bank’s effective tax rate fluctuated between 19.0% and 20.0%. For the first quarter of 2025 the Bank’s effective rate, which came in at 17.5%, benefited from the aforementioned death benefit related to bank-owned life insurance, which was exempt from taxation.
Balance Sheet
Total assets were $4.51 billion at March 31, 2025, an increase of $11.4 million from December 31, 2024, and $406.6 million higher than March 31, 2024.
Total loans were $3.55 billion at March 31, 2025, up $30.9 million from December 31, 2024, and up $164.7 million from March 31, 2024. Loans grew by an annualized rate of 3.6% during the first quarter, a seasonally low loan growth quarter in most years.
Total deposits, nearly all of which remain core deposits, were $3.67 billion at March 31, 2025, up $13.1 million from December 31, 2024, and up $258.2 million from March 31, 2024. Noninterest-bearing demand deposits comprised 27.4% of the Bank’s total deposits at March 31, 2025, compared to 29.0% at March 31, 2024, as the Bank continues to see a shift in its deposit portfolio toward pre-2020 levels of noninterest-bearing balances, prior to the influx of liquidity into financial markets during 2020 and 2021.
Asset Quality
Nonperforming assets at March 31, 2025 totaled $7.6 million, down from $9.2 million and $12.5 million at the end of the fourth and first quarters of 2024, respectively. Over half of the decline in nonperforming assets during the most recent quarter related to the aforementioned $0.8 million loan charge-off. Nonperforming assets to total assets ended the first quarter of 2025 at 0.17%, down from 0.21% at the end of the prior quarter and 0.31% at the end of the prior-year first quarter.
Capital Position
Stockholders’ equity totaled $648.4 million at March 31, 2025, an increase of $8.7 million from December 31, 2024, and up $39.1 million from March 31, 2024. Dividends totaling $4.5 million and repurchases of BFC common stock totaling $6.4 million were more than offset by earnings of $18.2 million during the quarter. The Bank’s book value per common share totaled $65.02 at March 31, 2025 compared to $63.89 at December 31, 2024 and $60.16 at March 31, 2024. Tangible book value per common share (non-GAAP) totaled $45.46 at March 31, 2025 compared to $44.28 at December 31, 2024 and $40.35 at March 31, 2024.
Dividend Declaration
Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on July 9, 2025, to shareholders of record as of June 25, 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 26 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 362 full-time equivalent staff and has assets of approximately $4.5 billion. Insurance services are available through its bond with Ansay & Associates, LLC. Trust, investment advisory, and other financial services are offered in collaboration with several regional partners. Further information about Bank First Corporation is available by clicking the Shareholder Services tab at www.bankfirst.com.
# # #
Forward-Looking Statements: Certain statements contained in this press release and in other recent filings may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, without limitation, statements relating to the timing, benefits, costs, and synergies of the merger with Hometown, statements relating to our projected growth, anticipated future financial performance, financial condition, credit quality, and management’s long-term performance goals, and statements relating to the anticipated effects on our business, financial condition and results of operations from expected developments or events, our business, growth and strategies. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions.
These forward-looking statements are not historical facts and are based upon current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond Bank First’s control. The inclusion of these forward-looking statements should not be regarded as a representation by Bank First or any other person that such expectations, estimates, and projections will be achieved. Accordingly, Bank First cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) business and economic conditions nationally, regionally and in our target markets, particularly in Wisconsin and the geographic areas in which we operate, (2) changes in government interest rate policies, (3) our ability to effectively manage problem credits, (4) the risks associated with Bank First’s pursuit of future acquisitions, (5) Bank First’s ability to successful execute its various business strategies, including its ability to execute on potential acquisition opportunities, and (6) general competitive, economic, political, and market conditions.
This communication contains non-GAAP financial measures, such as 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)
| At or for the Three Months Ended | ||||||||||||||||||||
| (In thousands, except share and per share data) | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | |||||||||||||||
| Results of Operations: | ||||||||||||||||||||
| Interest income | $ | 55,048 | $ | 53,754 | $ | 54,032 | $ | 49,347 | $ | 49,272 | ||||||||||
| Interest expense | 18,511 | 18,193 | 18,149 | 16,340 | 15,923 | |||||||||||||||
| Net interest income | 36,537 | 35,561 | 35,883 | 33,007 | 33,349 | |||||||||||||||
| Provision for credit losses | 400 | (1,000 | ) | - | - | 200 | ||||||||||||||
| Net interest income after provision for credit losses | 36,137 | 36,561 | 35,883 | 33,007 | 33,149 | |||||||||||||||
| Noninterest income | 6,588 | 4,513 | 4,893 | 5,877 | 4,397 | |||||||||||||||
| Noninterest expense | 20,604 | 19,286 | 20,100 | 19,057 | 20,324 | |||||||||||||||
| Income before income tax expense | 22,121 | 21,788 | 20,676 | 19,827 | 17,222 | |||||||||||||||
| Income tax expense | 3,880 | 4,248 | 4,124 | 3,768 | 1,810 | |||||||||||||||
| Net income | $ | 18,241 | $ | 17,540 | $ | 16,552 | $ | 16,059 | $ | 15,412 | ||||||||||
| Earnings per Common Share (Basic and Diluted) | $ | 1.82 | $ | 1.75 | $ | 1.65 | $ | 1.59 | $ | 1.51 | ||||||||||
| Common Shares: | ||||||||||||||||||||
| Outstanding | 9,973,276 | 10,012,088 | 10,011,428 | 10,031,350 | 10,129,190 | |||||||||||||||
| Weighted average outstanding for the period | 10,001,009 | 10,012,013 | 10,012,190 | 10,078,611 | 10,233,347 | |||||||||||||||
| Noninterest Income / Noninterest Expense: | ||||||||||||||||||||
| Service charges | $ | 2,011 | $ | 2,119 | $ | 2,189 | $ | 2,101 | $ | 1,634 | ||||||||||
| Income from Ansay | 1,181 | 82 | 1,062 | 1,379 | 979 | |||||||||||||||
| Loan servicing income | 732 | 744 | 733 | 735 | 726 | |||||||||||||||
| Valuation adjustment on mortgage servicing rights | 175 | 18 | (344 | ) | 339 | (312 | ) | |||||||||||||
| Net gain on sales of mortgage loans | 334 | 424 | 377 | 277 | 219 | |||||||||||||||
| Other noninterest income | 2,155 | 1,126 | 876 | 1,046 | 1,151 | |||||||||||||||
| Total noninterest income | $ | 6,588 | $ | 4,513 | $ | 4,893 | $ | 5,877 | $ | 4,397 | ||||||||||
| Personnel expense | $ | 10,985 | $ | 9,886 | $ | 10,118 | $ | 10,004 | $ | 10,893 | ||||||||||
| Occupancy, equipment and office | 1,591 | 1,445 | 1,598 | 1,330 | 1,584 | |||||||||||||||
| Data processing | 2,444 | 2,687 | 2,502 | 2,114 | 2,389 | |||||||||||||||
| Postage, stationery and supplies | 240 | 229 | 213 | 205 | 238 | |||||||||||||||
| Advertising | 65 | 78 | 61 | 79 | 95 | |||||||||||||||
| Charitable contributions | 476 | 200 | 183 | 234 | 176 | |||||||||||||||
| Outside service fees | 788 | 1,135 | 1,103 | 1,446 | 876 | |||||||||||||||
| Federal deposit insurance | 630 | 495 | 495 | 443 | 417 | |||||||||||||||
| Net loss (gain) on other real estate owned | - | (186 | ) | - | (461 | ) | (47 | ) | ||||||||||||
| Net loss on sales of securities | - | - | - | - | 34 | |||||||||||||||
| Amortization of intangibles | 1,298 | 1,389 | 1,429 | 1,475 | 1,500 | |||||||||||||||
| Other noninterest expense | 2,087 | 1,928 | 2,398 | 2,188 | 2,169 | |||||||||||||||
| Total noninterest expense | $ | 20,604 | $ | 19,286 | $ | 20,100 | $ | 19,057 | $ | 20,324 | ||||||||||
| Period-end Balances: | ||||||||||||||||||||
| Cash and cash equivalents | $ | 300,865 | $ | 261,332 | $ | 204,427 | $ | 98,950 | $ | 83,374 | ||||||||||
| Investment securities available-for-sale, at fair value | 163,743 | 223,061 | 128,438 | 127,977 | 138,420 | |||||||||||||||
| Investment securities held-to-maturity, at cost | 110,241 | 110,756 | 109,236 | 110,648 | 111,732 | |||||||||||||||
| Loans | 3,548,070 | 3,517,168 | 3,470,920 | 3,428,635 | 3,383,395 | |||||||||||||||
| Allowance for credit losses - loans | (43,749 | ) | (44,151 | ) | (45,212 | ) | (45,118 | ) | (44,378 | ) | ||||||||||
| Premises and equipment | 72,670 | 71,108 | 69,710 | 68,633 | 69,621 | |||||||||||||||
| Goodwill and core deposit intangible, net | 195,011 | 196,309 | 197,698 | 199,127 | 200,602 | |||||||||||||||
| Mortgage servicing rights | 13,544 | 13,369 | 13,351 | 13,694 | 13,356 | |||||||||||||||
| Other assets | 146,112 | 146,108 | 145,930 | 143,274 | 143,802 | |||||||||||||||
| Total assets | 4,506,507 | 4,495,060 | 4,294,498 | 4,145,820 | 4,099,924 | |||||||||||||||
| Deposits | ||||||||||||||||||||
| Interest-bearing | 2,666,693 | 2,636,193 | 2,463,083 | 2,424,096 | 2,425,550 | |||||||||||||||
| Noninterest-bearing | 1,007,525 | 1,024,880 | 1,021,658 | 975,845 | 990,489 | |||||||||||||||
| Borrowings | 146,890 | 147,372 | 147,346 | 102,321 | 47,295 | |||||||||||||||
| Other liabilities | 36,985 | 46,932 | 33,516 | 28,979 | 27,260 | |||||||||||||||
| Total liabilities | 3,858,093 | 3,855,377 | 3,665,603 | 3,531,241 | 3,490,594 | |||||||||||||||
| Stockholders' equity | 648,414 | 639,683 | 628,895 | 614,579 | 609,330 | |||||||||||||||
| Book value per common share | $ | 65.02 | $ | 63.89 | $ | 62.82 | $ | 61.27 | $ | 60.16 | ||||||||||
| Tangible book value per common share (non-GAAP) | $ | 45.46 | $ | 44.28 | $ | 43.07 | $ | 41.42 | $ | 40.35 | ||||||||||
| Average Balances: | ||||||||||||||||||||
| Loans | $ | 3,541,995 | $ | 3,482,974 | $ | 3,450,423 | $ | 3,399,906 | $ | 3,355,142 | ||||||||||
| Interest-earning assets | 4,100,846 | 3,962,690 | 3,833,968 | 3,696,099 | 3,741,498 | |||||||||||||||
| Total assets | 4,498,891 | 4,360,469 | 4,231,112 | 4,094,542 | 4,144,896 | |||||||||||||||
| Deposits | 3,672,039 | 3,545,694 | 3,435,172 | 3,401,828 | 3,446,145 | |||||||||||||||
| Interest-bearing liabilities | 2,837,182 | 2,655,609 | 2,583,382 | 2,466,726 | 2,512,304 | |||||||||||||||
| Goodwill and other intangibles, net | 195,752 | 196,966 | 198,493 | 199,959 | 201,408 | |||||||||||||||
| Stockholders' equity | 645,708 | 634,137 | 620,821 | 610,818 | 613,190 | |||||||||||||||
| Financial Ratios: | ||||||||||||||||||||
| Return on average assets * | 1.64 | % | 1.60 | % | 1.56 | % | 1.58 | % | 1.50 | % | ||||||||||
| Return on average common equity * | 11.46 | % | 11.00 | % | 10.61 | % | 10.57 | % | 10.11 | % | ||||||||||
| Average equity to average assets | 14.35 | % | 14.54 | % | 14.67 | % | 14.92 | % | 14.79 | % | ||||||||||
| Stockholders' equity to assets | 14.39 | % | 14.23 | % | 14.64 | % | 14.82 | % | 14.86 | % | ||||||||||
| Tangible equity to tangible assets (non-GAAP) | 10.52 | % | 10.31 | % | 10.53 | % | 10.53 | % | 10.48 | % | ||||||||||
| Loan yield * | 5.68 | % | 5.56 | % | 5.73 | % | 5.51 | % | 5.41 | % | ||||||||||
| Earning asset yield * | 5.49 | % | 5.44 | % | 5.64 | % | 5.40 | % | 5.33 | % | ||||||||||
| Cost of funds * | 2.65 | % | 2.73 | % | 2.79 | % | 2.66 | % | 2.55 | % | ||||||||||
| Net interest margin, taxable equivalent * | 3.65 | % | 3.61 | % | 3.76 | % | 3.63 | % | 3.62 | % | ||||||||||
| Net loan charge-offs (recoveries) to average loans * | 0.09 | % | 0.01 | % | 0.04 | % | -0.05 | % | -0.07 | % | ||||||||||
| Nonperforming loans to total loans | 0.19 | % | 0.24 | % | 0.32 | % | 0.31 | % | 0.29 | % | ||||||||||
| Nonperforming assets to total assets | 0.17 | % | 0.21 | % | 0.28 | % | 0.27 | % | 0.31 | % | ||||||||||
| Allowance for credit losses - loans to total loans | 1.23 | % | 1.26 | % | 1.30 | % | 1.32 | % | 1.31 | % | ||||||||||
| Loan Portfolio Composition: | ||||||||||||||||||||
| Comercial/industrial | $ | 507,850 | $ | 500,352 | $ | 517,816 | $ | 507,406 | $ | 510,396 | ||||||||||
| Commercial real estate - owner occupied | 973,578 | 968,837 | 938,730 | 920,521 | 892,275 | |||||||||||||||
| Commercial real estate - non-owner occupied | 460,077 | 459,431 | 463,323 | 472,272 | 502,429 | |||||||||||||||
| Multi-family | 355,003 | 326,408 | 329,458 | 333,461 | 323,047 | |||||||||||||||
| Construction and development | 278,475 | 277,971 | 246,445 | 229,934 | 207,866 | |||||||||||||||
| Residential 1-4 family | 903,280 | 913,187 | 904,273 | 897,087 | 880,241 | |||||||||||||||
| Consumer and other | 69,807 | 70,982 | 70,875 | 67,954 | 67,141 | |||||||||||||||
| Total | $ | 3,548,070 | $ | 3,517,168 | $ | 3,470,920 | $ | 3,428,635 | $ | 3,383,395 | ||||||||||
| Share Repurchases: | ||||||||||||||||||||
| Total number of shares repurchased | 61,882 | - | 20,748 | 98,623 | 261,193 | |||||||||||||||
| Total dollar of shares repurchased | $ | 6,380,519 | $ | - | $ | 1,701,336 | $ | 7,948,028 | $ | 22,271,927 | ||||||||||
| Non-GAAP Financial Measures: | ||||||||||||||||||||
| Tangible assets reconciliation | ||||||||||||||||||||
| Total assets (GAAP) | $ | 4,506,507 | $ | 4,495,060 | $ | 4,294,498 | $ | 4,145,820 | $ | 4,099,924 | ||||||||||
| Goodwill | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | ||||||||||
| Core deposit intangible, net of amortization | (19,905 | ) | (21,203 | ) | (22,592 | ) | (24,021 | ) | (25,496 | ) | ||||||||||
| Tangible assets (non-GAAP) | $ | 4,311,496 | $ | 4,298,751 | $ | 4,096,800 | $ | 3,946,693 | $ | 3,899,322 | ||||||||||
| Tangible common equity reconciliation | ||||||||||||||||||||
| Total stockholders’ equity (GAAP) | $ | 648,414 | $ | 639,683 | $ | 628,895 | $ | 614,579 | $ | 609,330 | ||||||||||
| Goodwill | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | (175,106 | ) | ||||||||||
| Core deposit intangible, net of amortization | (19,905 | ) | (21,203 | ) | (22,592 | ) | (24,021 | ) | (25,496 | ) | ||||||||||
| Tangible common equity (non-GAAP) | $ | 453,403 | $ | 443,374 | $ | 431,197 | $ | 415,452 | $ | 408,728 | ||||||||||
| Tangible book value per common share calculation | ||||||||||||||||||||
| Tangible common equity (non-GAAP) | $ | 453,403 | $ | 443,374 | $ | 431,197 | $ | 415,452 | $ | 408,728 | ||||||||||
| Common shares outstanding at the end of the period | 9,973,276 | 10,012,088 | 10,011,428 | 10,031,350 | 10,129,190 | |||||||||||||||
| Tangible book value per common share (non-GAAP) | $ | 45.46 | $ | 44.28 | $ | 43.07 | $ | 41.42 | $ | 40.35 | ||||||||||
| Tangible equity to tangible assets calculation | ||||||||||||||||||||
| Tangible common equity (non-GAAP) | $ | 453,403 | $ | 443,374 | $ | 431,197 | $ | 415,452 | $ | 408,728 | ||||||||||
| Tangible assets (non-GAAP) | $ | 4,311,496 | $ | 4,298,751 | $ | 4,096,800 | $ | 3,946,693 | $ | 3,899,322 | ||||||||||
| Tangible equity to tangible assets (non-GAAP) | 10.52 | % | 10.31 | % | 10.53 | % | 10.53 | % | 10.48 | % | ||||||||||
* 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 | ||||||||||||||||||||||||
| March 31, 2025 | March 31, 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 | $ | 3,410,262 | 194,219 | 5.70 | % | $ | 3,246,962 | $ | 176,655 | 5.44 | % | |||||||||||||
| Tax-exempt | 131,733 | 6,887 | 5.23 | % | 108,180 | 4,852 | 4.49 | % | ||||||||||||||||
| Securities | ||||||||||||||||||||||||
| Taxable (available for sale) | 180,322 | 7,963 | 4.42 | % | 162,353 | 7,423 | 4.57 | % | ||||||||||||||||
| Tax-exempt (available for sale) | 32,697 | 1,149 | 3.51 | % | 33,931 | 1,141 | 3.36 | % | ||||||||||||||||
| Taxable (held to maturity) | 107,641 | 4,267 | 3.96 | % | 106,349 | 4,250 | 4.00 | % | ||||||||||||||||
| Tax-exempt (held to maturity) | 3,196 | 85 | 2.66 | % | 4,136 | 107 | 2.59 | % | ||||||||||||||||
| Cash and due from banks | 234,995 | 10,386 | 4.42 | % | 79,587 | 5,024 | 6.31 | % | ||||||||||||||||
| Total interest-earning assets | 4,100,846 | 224,956 | 5.49 | % | 3,741,498 | 199,452 | 5.33 | % | ||||||||||||||||
| Noninterest-earning assets | 442,262 | 447,093 | ||||||||||||||||||||||
| Allowance for credit losses - loans | (44,217 | ) | (43,695 | ) | ||||||||||||||||||||
| Total assets | $ | 4,498,891 | $ | 4,144,896 | ||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
| Interest-bearing deposits | ||||||||||||||||||||||||
| Checking accounts | $ | 516,658 | $ | 12,760 | 2.47 | % | $ | 421,776 | $ | 11,513 | 2.73 | % | ||||||||||||
| Savings accounts | 831,083 | 12,066 | 1.45 | % | 812,947 | 11,879 | 1.46 | % | ||||||||||||||||
| Money market accounts | 683,446 | 16,685 | 2.44 | % | 637,454 | 15,156 | 2.38 | % | ||||||||||||||||
| Certificates of deposit | 638,937 | 26,019 | 4.07 | % | 590,116 | 23,344 | 3.96 | % | ||||||||||||||||
| Brokered Deposits | 20,092 | 815 | 4.06 | % | 748 | 17 | 2.27 | % | ||||||||||||||||
| Total interest-bearing deposits | 2,690,216 | 68,345 | 2.54 | % | 2,463,041 | 61,909 | 2.51 | % | ||||||||||||||||
| Other borrowed funds | 146,966 | 6,729 | 4.58 | % | 49,263 | 2,135 | 4.33 | % | ||||||||||||||||
| Total interest-bearing liabilities | 2,837,182 | 75,074 | 2.65 | % | 2,512,304 | 64,044 | 2.55 | % | ||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||
| Demand Deposits | 981,823 | 983,104 | ||||||||||||||||||||||
| Other liabilities | 34,178 | 36,298 | ||||||||||||||||||||||
| Total Liabilities | 3,853,183 | 3,531,706 | ||||||||||||||||||||||
| Shareholders' equity | 645,708 | 613,190 | ||||||||||||||||||||||
| Total liabilities & shareholders' equity | $ | 4,498,891 | $ | 4,144,896 | ||||||||||||||||||||
| Net interest income on a fully taxable equivalent basis | 149,882 | 135,408 | ||||||||||||||||||||||
| Less taxable equivalent adjustment | (1,705 | ) | (1,281 | ) | ||||||||||||||||||||
| Net interest income | $ | 148,177 | $ | 134,127 | ||||||||||||||||||||
| Net interest spread (3) | 2.84 | % | 2.78 | % | ||||||||||||||||||||
| Net interest margin (4) | 3.65 | % | 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. |