0001746109 false 0001746109 2023-10-17 2023-10-17 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 17, 2023

 

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  x

 

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.  x

 

 

 

 

 

 

Item 2.02 Results of Operations and Financial Condition.

 

On October 17, 2023, Bank First Corporation (the “Company”) announced its earnings for the quarter ended September 30, 2023. 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 17, 2023
     
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 17, 2023 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 / klemahieu@bankfirst.com

 

FOR IMMEDIATE RELEASE

 

Bank First Announces Net Income for the Third Quarter of 2023

 

·Net income of $14.8 million and $39.6 million for the three and nine months ended September 30, 2023, respectively

 

·Earnings per common share of $1.43 and $3.89 for the three and nine months ended September 30, 2023, respectively

 

·Annualized return on average assets of 1.44% and 1.31% for the three and nine months ended September 30, 2023, respectively

 

·Quarterly cash dividend of $0.30 per share declared, matching the prior quarter and a 20.0% increase from the prior-year third quarter

 

MANITOWOC, Wis, October 17, 2023 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $14.8 million, or $1.43 per share, for the third quarter of 2023, compared with net income of $10.5 million, or $1.26 per share, for the prior-year third quarter. For the nine months ended September 30, 2023, Bank First earned $39.6 million, or $3.89 per share, compared to $32.4 million, or $4.15 per share for the same period in 2022. 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 $15.1 million, or $1.46 per share, for the third quarter of 2023, compared with $14.0 million, or $1.70 per share, for the prior-year third quarter. For the first nine months of 2023, adjusted net income (non-GAAP) totaled $44.4 million, or $4.38 per share, compared to $36.6 million, or $4.69 per share for the same period in 2022.

 

Operating Results

 

Net interest income (“NII”) during the third quarter of 2023 was $34.1 million, down $0.2 million from the previous quarter but up $6.4 million from the third quarter of 2022. The impact of purchase accounting increased NII by $1.8 million, or $0.13 per share after tax, during the third quarter of 2023, compared to $2.5 million, or $0.18 per share after tax, during the previous quarter and $0.7 million, or $0.07 per share after tax, during the third quarter of 2022.

 

 

 

 

Net interest margin (“NIM”) was 3.71% for the third quarter of 2023, compared to 3.77% for the previous quarter and 3.63% for the third quarter of 2022. NII from purchase accounting increased NIM by 0.19%, 0.27% and 0.10% for each of these periods, respectively. While the Bank’s average rate paid on interest-bearing liabilities has continued to rise throughout 2023, increasing average rates earned on interest-earning assets as well as the beneficial impact of the Bank’s continuing high percentage of noninterest-bearing deposits (32.1% of the Bank’s total core deposits at September 30, 2023) have allowed the Bank’s net interest margin, excluding purchase accounting impacts, to expand quarter-over-quarter for the last two quarters.

 

Bank First did not record a provision for credit losses during the third quarter of 2023, matching the previous quarter and the third quarter of 2022. Provision expense was $4.2 million for the first nine months of 2023 compared to $1.7 million for the same period during 2022. 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 as required under the Current Expected Credit Losses (“CECL”) methodology, which the Bank adopted on January 1, 2023. The lack of a provision for credit losses during the second and third quarter of 2023 was the result of continued strong asset quality metrics discussed later in this release. Recoveries of previously charged-off loans exceeded currently charged-off loans by $0.1 million through the first nine months of 2023, compared to recoveries exceeding charge-offs by $1.0 million through the first nine months of 2022.

 

Noninterest income was $5.3 million for the third quarter of 2023, compared to $4.6 million and $5.2 million for the prior quarter and third quarter of 2022, respectively. Service charge income increased by $0.1 million, or 3.1%, and $0.4 million, or 31.7%, from the prior quarter and prior-year third quarter, respectively, as a result of the added scale from the acquisitions of Denmark Bancshares, Inc. (“Denmark”) and Hometown. Income provided by the Bank’s investment in Ansay & Associates increased by $0.1 million from the prior-year third quarter while declining $0.2 million from the prior quarter. Income from this investment increased by $0.5 million, or 21.4%, through the first nine months of 2023 compared to the same period in 2022. Loan servicing income from loans previously sold to the secondary market with servicing rights, and therefore servicing income, retained by the Bank matched the prior quarter but increased by $0.2 million, or 49.5% from the prior-year third quarter. Sold but serviced loan portfolios acquired from Denmark and Hometown totaled $159.5 million and $343.6 million, respectively, leading to this increase in loan servicing income. The Bank experienced a $0.2 million positive valuation adjustment to its mortgage servicing rights asset during the third quarter of 2023 which compared favorably to a $0.5 million negative adjustment in the prior quarter, but unfavorably to a $0.9 million positive adjustment during the prior-year third quarter.

 

 

 

 

Noninterest expense was $19.6 million in the third quarter of 2023, compared to $19.9 million during the prior quarter and $18.9 million during the third quarter of 2022. Most areas of noninterest expense have increased over the past five quarters as a result of added operational scale from the acquisitions of Denmark and Hometown, which increased the Bank’s total assets by $1.13 billion, or 38.0%, from the end of the second quarter of 2022 to the end of the third quarter of 2023. Expenses directly attributable to these acquisitions have also caused volatility in several noninterest expense areas, most notably personnel, occupancy and outside service fee expenses during the third quarter of 2022 and the first quarter of 2023. Core deposit intangible assets of $15.1 million and $16.5 million created by the Denmark and Hometown acquisitions, respectively, have also created an increase in amortization of intangible assets expense over the last five quarters. Finally, net losses on sales of OREO totaled $0.1 million during the third quarter of 2023 compared to $0.5 million during the prior quarter and no loss during the third quarter of 2022. All losses noted in the current and prior quarter related to operating locations acquired from Hometown and Denmark, as well as one from a previously acquired institution, which were not utilized as operating locations by Bank First. At the start of the second quarter of 2023 Bank First held nine such buildings, but finished the third quarter with only two as a result of these sales.

 

The current Wisconsin state budget, signed by Governor Evers on July 5, 2023, included a provision offering an income tax exclusion on income earned from commercial loans of $5 million or less, originated for business or agricultural purposes to borrowers who reside or are located in the state of Wisconsin. This exclusion is retroactive to January 1, 2023. As a result of this provision, Bank First reversed $2.4 million in income tax expense which had been recorded during the first two quarters of 2023. Also as a result of this provision, Bank First’s lower anticipated future effective tax rate required an allowance to be made against the Bank’s deferred tax asset, which increased income tax expense by $2.9 million. These two entries netted to a one-time $0.5 million increase to income tax expense for the third quarter of 2023.

 

 

 

 

Balance Sheet

 

Total assets were $4.09 billion at September 30, 2023, a $427.1 million increase from December 31, 2022, and a $446.8 million increase from September 30, 2022. The preliminary fair value of assets acquired in the Hometown acquisition during the first quarter of 2023 totaled approximately $614.4 million.

 

Total loans were $3.36 billion at September 30, 2023, up $416.6 million from December 31, 2022, and up $496.3 million from September 30, 2022. Loans grew 5.0% on an annualized basis during the third quarter of 2023.

 

Total deposits, nearly all of which remain core deposits, were $3.40 billion at September 30, 2023, up $338.1 million from December 31, 2022, and up $260.1 million from September 30, 2022. As mentioned earlier in this release, noninterest-bearing demand deposits comprised 32.1% of the Bank’s total core deposits at September 30, 2023, compared to 31.1% and 31.3% at December 31 and September 30, 2022, respectively.

 

Asset Quality

 

Nonperforming assets at September 30, 2023 remained negligible, totaling $5.2 million compared to $6.7 million and $6.2 million at the end of the fourth and third quarters of 2022, respectively. Nonperforming assets to total assets ended the third quarter of 2023 at 0.13%, down from 0.18% at the end of the fourth and third quarters of 2022. Nonperforming assets at September 30, 2023 included two properties valued at $1.8 million that were previously operating branch locations of acquired institutions which are no longer part of the Bank’s branch network. These properties have all been listed for sale.

 

Capital Position

 

Stockholders’ equity totaled $577.3 million at September 30, 2023, an increase of $124.2 million from the end of 2022 and $137.9 million from September 30, 2022. The acquisition of Hometown during the first quarter of 2023 increased total stockholders’ equity by $115.1 million. Bank First’s tangible common equity (non-GAAP) increased by $47.6 million and $63.6 million during the first nine months of 2023 and trailing twelve months, respectively. The Bank’s book value per common share totaled $55.62 at September 30, 2023 compared to $50.22 at December 31, 2022 and $48.67 at September 30, 2022. Tangible book value per common share (non-GAAP) totaled $36.00 at September 30, 2023 compared to $36.14 at December 31, 2022 and $34.34 at September 30, 2022.

 

 

 

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.30 per common share, payable on January 10, 2024, to shareholders of record as of December 27, 2023. This dividend represents a 20.0% increase over the dividend declared one year earlier.

 

Subsequent Transactions

 

The Bank sold 100% of its member interest in UFS, LLC in a transaction which closed on October 1, 2023. This transaction resulted in proceeds of $52.2 million and a pre-tax gain of $39.3 million which will be realized during the fourth quarter of 2023.

 

On October 2, 2023, the Bank repaid $11.5 million in subordinated debt owed to three financial institutions. Interest expense related to this debt, each of which carried an interest rate of 9.0%, totaled over $1.0 million annually.

 

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 385 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 through the Bank’s partnership with Legacy Private Trust and an alliance with Morgan Stanley. Prior to October 1, 2023, the Bank was a co-owner of a bank technology outfitter, UFS, LLC, which provides digital, core, cybersecurity, managed information technology and private cloud services. Further information about Bank First Corporation is available by clicking on 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 mergers with Denmark and Hometown, statements relating to our projected growth, anticipated future financial performance, financial condition, credit quality and management’s long-term performance goals, and statements relating to the anticipated effects on our business, financial condition and results of operations from expected developments or events, our business, growth and strategies. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions.

 

 

 

 

These forward-looking statements are not historical facts, and are based upon current expectations, estimates, and projections, many of which, by their nature, are inherently uncertain and beyond Bank First’s control. The inclusion of these forward-looking statements should not be regarded as a representation by Bank First or any other person that such expectations, estimates, and projections will be achieved. Accordingly, Bank First cautions shareholders and investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. Actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements including, without limitation, (1) business and economic conditions nationally, regionally and in our target markets, particularly in Wisconsin and the geographic areas in which we operate, (2) changes in government interest rate policies, (3) our ability to effectively manage problem credits, (4) the risks associated with Bank First’s pursuit of future acquisitions, (5) Bank First’s ability to successful execute its various business strategies, including its ability to execute on potential acquisition opportunities, and (6) general competitive, economic, political, and market conditions.

 

This communication contains non-GAAP financial measures, such as non-GAAP adjusted net income, non-GAAP adjusted earnings per common share, adjusted earnings return on assets, tangible book value per common share, and tangible common equity to tangible assets. Management believes such measures to be helpful to management, investors and others in understanding Bank First's results of operations or financial position. When non-GAAP financial measures are used, the comparable GAAP financial measures, as well as the reconciliation of the non-GAAP measures to the GAAP financial measures, are provided.  See " Non-GAAP Financial Measures" below. The non-GAAP net income measure and related reconciliation provide information useful to investors in understanding the operating performance and trends of Bank First and also aid investors in comparing Bank First's financial performance to the financial performance of peer banks.  Management considers non-GAAP financial ratios to be critical metrics with which to analyze and evaluate financial condition and capital strengths. While non-GAAP financial measures are frequently used by stakeholders in the evaluation of a corporation, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.

 

Further information regarding Bank First and factors which could affect the forward-looking statements contained herein can be found in Bank First's Annual Report on Form 10-K for the fiscal year ended December 31, 2022, 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 
   9/30/2023   6/30/2023   3/31/2023   12/31/2022   9/30/2022   9/30/2023   9/30/2022 
Results of Operations:                            
Interest income  $46,989   $45,929   $40,902   $35,754   $30,740   $133,820   $80,780 
Interest expense   12,931    11,657    8,668    5,132    3,047    33,256    7,317 
Net interest income   34,058    34,272    32,234    30,622    27,693    100,564    73,463 
Provision for credit losses *   -    -    4,182    500    -    4,182    1,700 
Net interest income after provision for credit losses *   34,058    34,272    28,052    30,122    27,693    96,382    71,763 
Noninterest income   5,254    4,554    5,849    3,896    5,166    15,657    15,805 
Noninterest expense   19,647    19,946    19,664    17,254    18,895    59,257    44,699 
Income before income tax expense   19,665    18,880    14,237    16,764    13,964    52,782    42,869 
Income tax expense   4,861    4,748    3,557    3,920    3,431    13,166    10,499 
Net income  $14,804   $14,132   $10,680   $12,844   $10,533   $39,616   $32,370 
                                    
Earnings per common share - basic  $1.43   $1.37   $1.09   $1.43   $1.26   $3.89   $4.15 
Earnings per common share - diluted   1.43    1.37    1.09    1.43    1.26    3.89    4.15 
                                    
Common Shares:                                   
Basic weighted average   10,330,779    10,331,725    9,714,184    8,962,400    8,205,914    10,127,708    7,737,089 
Diluted weighted average   10,353,621    10,346,575    9,737,879    8,993,685    8,228,197    10,150,990    7,757,726 
Outstanding   10,379,071    10,389,240    10,407,114    9,021,697    9,028,629    10,379,071    9,028,629 
                                    
Noninterest income / noninterest expense:                                   
Service charges  $1,821   $1,766   $1,599   $1,564   $1,383   $5,186   $4,246 
Income from Ansay   791    950    1,071    242    671    2,812    2,316 
Income from UFS   784    770    890    935    852    2,444    2,120 
Loan servicing income   734    749    636    545    491    2,119    1,377 
Valuation adjustment on mortgage servicing rights   229    (548)   779    19    885    460    2,846 
Net gain on sales of mortgage loans   248    236    140    222    264    624    1,338 
Other noninterest income   647    631    734    369    620    2,012    1,562 
Total noninterest income  $5,254   $4,554   $5,849   $3,896   $5,166   $15,657   $15,805 
                                    
Personnel expense  $10,216   $9,870   $9,912   $8,162   $10,812   $29,998   $24,993 
Occupancy, equipment and office   1,455    1,317    1,591    1,962    1,176    4,363    3,505 
Data processing   2,153    2,094    1,864    1,971    1,577    6,111    4,353 
Postage, stationery and supplies   244    224    380    229    215    848    542 
Advertising   60    85    81    66    61    226    205 
Charitable contributions   229    228    223    165    150    680    553 
Outside service fees   1,438    1,347    2,202    1,631    2,538    4,987    5,096 
Net loss (gain) on other real estate owned   53    489    -    -    -    542    (146)
Net loss on sales of securities   -    -    75    -    -    75    - 
Amortization of intangibles   1,626    1,672    1,422    980    751    4,720    1,338 
Other noninterest expense   2,173    2,620    1,914    2,088    1,615    6,707    4,260 
Total noninterest expense  $19,647   $19,946   $19,664   $17,254   $18,895   $59,257   $44,699 
                                    
Period-end balances:                                   
Cash and cash equivalents  $75,776   $111,326   $169,691   $119,350   $143,441   $75,776   $143,441 
Investment securities available-for-sale, at fair value   179,046    191,303    197,895    304,637    303,280    179,046    303,280 
Investment securities held-to-maturity, at cost   77,154    77,708    78,032    45,097    40,826    77,154    40,826 
Loans   3,355,549    3,314,481    3,323,296    2,893,978    2,859,293    3,355,549    2,859,293 
Allowance for credit losses - loans *   (43,404)   (43,409)   (43,316)   (22,680)   (23,045)   (43,404)   (23,045)
Premises and equipment   70,994    66,958    63,736    56,448    57,019    70,994    57,019 
Goodwill and core deposit intangible, net   203,705    205,329    207,022    127,036    129,361    203,705    129,361 
Mortgage servicing rights   13,733    13,504    14,052    9,582    9,563    13,733    9,563 
Other assets   154,966    154,871    156,820    126,984    121,016    154,966    121,016 
Total assets   4,087,519    4,092,071    4,167,228    3,660,432    3,640,754    4,087,519    3,640,754 
                                    
Deposits   3,398,293    3,405,736    3,463,235    3,060,229    3,138,201    3,398,293    3,138,201 
Securities sold under repurchase agreements   17,191    23,802    46,636    97,196    21,963    17,191    21,963 
Borrowings   70,319    70,269    70,994    25,429    26,069    70,319    26,069 
Other liabilities   24,387    21,392    23,991    24,475    15,106    24,387    15,106 
Total liabilities   3,510,190    3,521,199    3,604,856    3,207,329    3,201,339    3,510,190    3,201,339 
                                    
Stockholders' equity   577,329    570,872    562,372    453,103    439,415    577,329    439,415 
                                    
Book value per common share  $55.62   $54.95   $54.04   $50.22   $48.67   $55.62   $48.67 
Tangible book value per common share (non-GAAP)  $36.00   $35.18   $34.14   $36.14   $34.34   $36.00   $34.34 
Average balances:                                   
Loans  $3,324,729   $3,312,353   $3,135,438   $2,860,967   $2,640,397   $3,258,199   $2,419,451 
Interest-earning assets   3,671,620    3,683,143    3,524,672    3,316,406    3,062,921    3,627,015    3,013,382 
Total assets   4,092,565    4,100,549    3,901,713    3,633,251    3,349,615    4,032,308    3,249,469 
Deposits   3,423,760    3,407,650    3,269,838    3,111,328    2,911,561    3,367,647    2,675,199 
Interest-bearing liabilities   2,411,062    2,437,034    2,334,956    2,198,549    2,034,158    2,394,630    2,055,732 
Goodwill and other intangibles, net   204,556    206,209    160,156    111,440    90,962    190,470    69,861 
Stockholders' equity   576,315    567,531    520,212    446,579    401,130    554,892    347,442 
                                    
Financial ratios:                                   
Return on average assets **   1.44%   1.38%   1.11%   1.40%   1.25%   1.31%   1.33%
Return on average common equity **   10.19%   9.99%   8.33%   11.41%   10.42%   9.55%   12.46%
Average equity to average assets   14.08%   13.84%   13.33%   12.29%   11.98%   13.76%   10.69%
Stockholders' equity to assets   14.12%   13.95%   13.50%   12.38%   12.07%   14.12%   12.07%
Tangible equity to tangible assets (non-GAAP)   9.62%   9.40%   8.97%   9.23%   8.83%   9.62%   8.83%
Loan yield **   5.23%   5.20%   4.96%   4.58%   4.29%   5.13%   4.13%
Earning asset yield **   5.11%   5.04%   4.74%   4.32%   4.03%   4.97%   3.63%
Cost of funds **   2.13%   1.92%   1.51%   0.93%   0.59%   1.86%   0.48%
Net interest margin, taxable equivalent **   3.71%   3.77%   3.74%   3.71%   3.63%   3.74%   3.30%
Net loan charge-offs to average loans **   0.00%   -0.01%   0.00%   0.12%   -0.05%   -0.01%   -0.04%
Nonperforming loans to total loans   0.10%   0.15%   0.14%   0.15%   0.17%   0.10%   0.17%
Nonperforming assets to total assets   0.13%   0.18%   0.22%   0.18%   0.18%   0.13%   0.18%
Allowance for credit losses - loans to total loans*   1.29%   1.31%   1.30%   0.78%   0.81%   1.29%   0.81%
                                    
Non-GAAP Financial Measures                                   
Adjusted net income reconciliation                                   
Net income (GAAP)  $14,804   $14,132   $10,680   $12,844   $10,533   $39,616   $32,370 
Acquisition related expenses   312    171    1,342    1,381    4,638    1,825    5,672 
Provision for credit losses related to acquisition   -    -    3,552    -    -    3,552    - 
Losses (gains) on sales of securities and OREO   53    489    75    -    -    617    (146)
Adjusted net income before income tax impact   15,169    14,792    15,649    14,225    15,171    45,610    37,896 
Income tax impact of adjustments   (77)   (165)   (971)   (347)   (1,129)   (1,213)   (1,262)
Adjusted net income (non-GAAP)  $15,092   $14,627   $14,678   $13,878   $14,042   $44,397   $36,634 
                                    
Adjusted earnings per share calculation                                   
Adjusted net income (non-GAAP)  $15,092   $14,627   $14,678   $13,878   $14,042   $44,397   $36,634 
Basic weighted average common shares outstanding   10,330,779    10,331,725    9,714,184    8,962,400    8,205,914    10,127,708    7,737,089 
Adjusted earnings per share (non-GAAP)  $1.46   $1.42   $1.50   $1.54   $1.70   $4.38   $4.69 
                                    
Annualized return of adjusted earnings on average assets calculation                                   
Adjusted net income (non-GAAP)  $15,092   $14,627   $14,678   $13,878   $14,042   $44,397   $36,634 
Average total assets  $4,092,565   $4,100,549   $3,901,713   $3,633,251   $3,349,615   $4,032,308   $3,249,469 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.48%   1.43%   1.53%   1.55%   1.70%   2.22%   1.51%
                                    
Tangible assets reconciliation                                   
Total assets (GAAP)  $4,087,519   $4,092,071   $4,167,228   $3,660,432   $3,640,754   $4,087,519   $3,640,754 
Goodwill   (175,106)   (175,104)   (175,125)   (110,206)   (111,551)   (175,106)   (111,551)
Core deposit intangible, net of amortization   (28,599)   (30,225)   (31,897)   (16,829)   (17,810)   (28,599)   (17,810)
Tangible assets (non-GAAP)  $3,883,814   $3,886,742   $3,960,206   $3,533,397   $3,511,393   $3,883,814   $3,511,393 
                                    
Tangible common equity reconciliation                                   
Total stockholders’ equity (GAAP)  $577,329   $570,872   $562,372   $453,103   $439,415   $577,329   $439,415 
Goodwill   (175,106)   (175,104)   (175,125)   (110,206)   (111,551)   (175,106)   (111,551)
Core deposit intangible, net of amortization   (28,599)   (30,225)   (31,897)   (16,829)   (17,810)   (28,599)   (17,810)
Tangible common equity (non-GAAP)  $373,624   $365,543   $355,350   $326,068   $310,054   $373,624   $310,054 
                                    
Tangible book value per common share calculation                                   
Tangible common equity (non-GAAP)  $373,624   $365,543   $355,350   $326,068   $310,054   $373,624   $310,054 
Common shares outstanding at the end of the period   10,379,071    10,389,240    10,407,114    9,021,697    9,028,629    10,379,071    9,028,629 
Tangible book value per common share (non-GAAP)  $36.00   $35.18   $34.14   $36.14   $34.34   $36.00   $34.34 
                                    
Tangible equity to tangible assets calculation                                   
Tangible common equity (non-GAAP)  $373,624   $365,543   $355,350   $326,068   $310,054   $373,624   $310,054 
Tangible assets (non-GAAP)  $3,883,814   $3,886,742   $3,960,206   $3,533,397   $3,511,393   $3,883,814   $3,511,393 
Tangible equity to tangible assets (non-GAAP)   9.62%   9.40%   8.97%   9.23%   8.83%   9.62%   8.83%

 

* Prior to January 1, 2023, the incurred loss methodology was used to estimate credit losses. Subsequent to that date credit losses are estimated using the CECL methodology.

** 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, 2023   September 30, 2022 
   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  $3,219,654   $169,083    5.25%  $2,545,855   $109,147    4.29%
Tax-exempt   105,075    4,691    4.46%   94,542    4,227    4.47%
Securities                              
Taxable (available for sale)   176,363    6,933    3.93%   240,261    5,453    2.27%
Tax-exempt (available for sale)   33,629    1,111    3.30%   81,355    2,143    2.63%
Taxable (held to maturity)   73,007    2,595    3.55%   31,014    853    2.75%
Tax-exempt (held to maturity)   4,152    109    2.63%   5,196    134    2.58%
Cash, due from banks and other   59,740    3,140    5.26%   64,698    1,366    2.11%
Total interest-earning assets   3,671,620    187,662    5.11%   3,062,921    123,323    4.03%
Noninterest-earning assets   464,357              309,925           
Allowance for loan losses   (43,412)             (23,231)          
Total assets  $4,092,565             $3,349,615           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $294,961   $5,762    1.95%  $262,003   $1,359    0.52%
Savings accounts   838,980    10,753    1.28%   750,027    3,224    0.43%
Money market accounts   661,274    13,582    2.05%   682,260    2,957    0.43%
Certificates of deposit   525,609    16,075    3.06%   297,622    2,725    0.92%
Brokered Deposits   874    20    2.29%   6,781    199    2.93%
Total interest-bearing deposits   2,321,698    46,192    1.99%   1,998,693    10,464    0.52%
Other borrowed funds   89,364    5,108    5.72%   35,465    1,625    4.58%
Total interest-bearing liabilities   2,411,062    51,300    2.13%   2,034,158    12,089    0.59%
Noninterest-bearing liabilities                              
Demand Deposits   1,102,062              912,868           
Other liabilities   3,126              1,459           
Total Liabilities   3,516,250              2,948,485           
Stockholders' equity   576,315              401,130           
Total liabilities & stockholders' equity  $4,092,565             $3,349,615           
Net interest income on a fully taxable equivalent basis        136,362              111,234      
Less taxable equivalent adjustment        (1,241)             (1,366)     
Net interest income       $135,121             $109,868      
Net interest spread (3)             2.98%             3.43%
Net interest margin (4)             3.71%             3.63%

 

(1)Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.
(2)Nonaccrual loans are included in average amounts outstanding.
(3)Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4)Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.

 

 

 

 

Bank First Corporation                        
Average assets, liabilities and stockholders' equity, and average rates earned or paid            
                         
   Nine Months Ended 
   September 30, 2023   September 30, 2022 
   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  $3,155,397   $162,543    5.15%  $2,323,410   $95,783    4.12%
Tax-exempt   102,802    4,629    4.50%   96,041    4,215    4.39%
Securities                              
Taxable (available for sale)   199,164    6,234    3.13%   223,506    5,180    2.32%
Tax-exempt (available for sale)   38,310    1,218    3.18%   81,067    2,126    2.62%
Taxable (held to maturity)   66,895    2,407    3.60%   19,685    524    2.66%
Tax-exempt (held to maturity)   4,518    117    2.59%   5,464    141    2.58%
Cash, due from banks and other   59,929    3,021    5.04%   264,209    1,395    0.53%
Total interest-earning assets   3,627,015    180,169    4.97%   3,013,382    109,364    3.63%
Noninterest-earning assets   446,437              258,122           
Allowance for loan losses   (41,144)             (22,035)          
Total assets  $4,032,308             $3,249,469           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $294,753   $5,145    1.75%  $244,615   $688    0.28%
Savings accounts   839,459    9,372    1.12%   643,841    2,494    0.39%
Money market accounts   664,758    11,883    1.79%   679,091    2,343    0.35%
Certificates of deposit   491,544    12,495    2.54%   255,197    2,147    0.84%
Brokered Deposits   4,005    115    2.87%   9,217    269    2.92%
Total interest-bearing deposits   2,294,519    39,010    1.70%   1,831,961    7,941    0.43%
Other borrowed funds   100,111    5,453    5.45%   223,771    1,842    0.82%
Total interest-bearing liabilities   2,394,630    44,463    1.86%   2,055,732    9,783    0.48%
Noninterest-bearing liabilities                              
Demand Deposits   1,073,128              843,238           
Other liabilities   9,658              3,057           
Total Liabilities   3,477,416              2,902,027           
Stockholders' equity   554,892              347,442           
Total liabilities & stockholders' equity  $4,032,308             $3,249,469           
Net interest income on a fully taxable equivalent basis        135,706              99,581      
Less taxable equivalent adjustment        (1,252)             (1,361)     
Net interest income       $134,454             $98,220      
Net interest spread (3)             3.11%             3.15%
Net interest margin (4)             3.74%             3.30%

 

(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.

 

 

 

 

v3.23.3
Cover
Oct. 17, 2023
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Oct. 17, 2023
Entity File Number 001-38676
Entity Registrant Name Bank First Corporation
Entity Central Index Key 0001746109
Entity Tax Identification Number 39-1435359
Entity Incorporation, State or Country Code WI
Entity Address, Address Line One 402 North 8th Street
Entity Address, City or Town Manitowoc
Entity Address, State or Province WI
Entity Address, Postal Zip Code 54220
City Area Code 920
Local Phone Number 652-3100
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common Stock, par value $0.01 per share
Trading Symbol BFC
Security Exchange Name NASDAQ
Entity Emerging Growth Company true
Elected Not To Use the Extended Transition Period true

Bank First (NASDAQ:BFC)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Bank First Charts.
Bank First (NASDAQ:BFC)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Bank First Charts.