false 0001746109 0001746109 2024-01-16 2024-01-16 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)   January 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 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 2.02Results of Operations and Financial Condition.

 

On January 16, 2024, Bank First Corporation (the “Company”) announced its earnings for the quarter ended December 31, 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 9.01Financial Statements and Exhibits.

 

(d)Exhibits

 

Exhibit
Number

 

Description of Exhibit

     
99.1   Press Release, dated January 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:     January 16, 2024 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 Fourth Quarter of 2023

 

·Net income of $34.9 million and $74.5 million for the three months and year ended December 31, 2023, respectively

·Earnings per common share of $3.39 and $7.28 for the three months and year ended December 31, 2023, respectively

 

·Annualized return on average assets of 3.34% and 1.83% for the three months and year ended December 31, 2023, respectively

 

·$38.9 million pre-tax gain on sale of member interest in UFS, LLC, contributing to $4.18, or 7.50%, and $4.30, or 11.95%, growth in book value per common share and tangible book value per common share (non-GAAP), respectively, during the fourth quarter of 2023

 

·Quarterly cash dividend of $0.35 per share declared, an increase of 16.7% from the prior-quarter and 40.0% from the prior-year fourth quarter

 

MANITOWOC, Wis, January 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $34.9 million, or $3.39 per common share, for the fourth quarter of 2023, compared with net income of $12.8 million, or $1.43 per share, for the prior-year fourth quarter. For the year ended December 31, 2023, Bank First earned $74.5 million, or $7.28 per common share, compared to $45.2 million, or $5.58 per share for the full year of 2022.

 

Financial results for the fourth quarter of 2023 included several significant one-time transactions:

 

·The Bank sold 100% of its member interest in UFS, LLC (“UFS”) in a transaction which closed on October 1, 2023, resulting in a pre-tax gain on sale of $38.9 million.

 

 

 

 

·The Bank repaid $11.5 million in subordinated debt owed to three financial institutions, reducing future interest expense for the Bank by over $1.0 million annually.

 

·The Bank redeemed $8.3 million in debt securities related to the Hometown Bancorp, Ltd. Capital Trust II (”Trust II”) in the fourth quarter of 2023 and informed holders of securities of Hometown Bancorp, Ltd. Capital Trust I (“Trust I”) of its intent to redeem $4.1 million in debt securities related to that trust on January 7, 2024. These redemptions reduce future interest expense for the Bank by over $1.1 million annually, but also led to the accelerated amortization of $1.4 million in fair value adjustments assigned to these liabilities when they were acquired along with Hometown Bancorp Ltd. (“Hometown”) earlier in 2023. The impact of this acceleration was recorded in interest expense for the fourth quarter of 2023.

 

·The Bank sold available for sale US Treasury securities with a par value of $50.0 million resulting in a realized loss on sale totaling $7.8 million, recorded in noninterest expense. These securities had an average yield of 1.36%. Proceeds of these sales were reinvested in a combination of short and long-term investments with an average yield of 4.98%, increasing future interest income by over $1.8 million annually.

 

·The Bank vacated the former corporate headquarters of Hometown, moving this building to other real estate owned (“OREO”), and revalued four other OREO properties (all former bank branches) leading to a combined loss on OREO valuations of $1.6 million.

 

·The Bank will be closing a branch location during the first quarter of 2024 concurrent with opening a new flagship location in its Green Bay, WI market. The closed branch will be moved to OREO at an expected valuation significantly below its carrying value, leading the Bank to impair the cost basis of this branch building by $0.4 million. This impairment expense is included in “other noninterest expense” in the financial reports attached to this release.

 

After removing the impact of these one-time transactions as well as a severance charge discussed later in this release, the Bank reported adjusted net income (non-GAAP) of $14.8 million, or $1.44 per share, for the fourth quarter of 2024, compared with $13.9 million, or $1.54 per share, for the prior-year fourth quarter. For the year ended December 31, 2023, adjusted net income (non-GAAP) totaled $59.2 million, or $5.82 per share, compared to $50.5 million, or $6.28 per share for the full year of 2022.

 

 

 

 

Operating Results

 

Net interest income (“NII”) during the fourth quarter of 2023 was $32.9 million, down $1.1 million from the previous quarter but up $2.3 million from the fourth quarter of 2022. The previously mentioned accelerated fair value amortization related to the redemption of Trust I and Trust II led to a one-time $1.4 million reduction in NII in the fourth quarter of 2023. The impact of purchase accounting (including the $1.4 million reduction related to Trust I and Trust II) increased NII by $0.3 million, or $0.03 per share after tax, during the fourth quarter of 2023, compared to $1.3 million, or $0.13 per share after tax, during the previous quarter and $0.9 million, or $0.10 per share after tax, during the fourth quarter of 2022.

 

Net interest margin (“NIM”) was 3.53% for the fourth quarter of 2023, compared to 3.71% for the previous quarter and the fourth quarter of 2022. NII from purchase accounting increased NIM by 0.01% during the fourth quarter of 2023, compared to 0.19% and 0.15% for the previous quarter and fourth quarter of 2022, respectively. While the Bank’s average rate paid on interest-bearing liabilities rose 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 (31.7% of the Bank’s total core deposits at December 31, 2023) have allowed the Bank’s net interest margin, excluding purchase accounting impacts, to expand quarter-over-quarter for the second and third quarter of 2023 and remain level from the third to the fourth quarter.

 

Bank First recorded a provision for credit losses totaling $0.5 million during the fourth quarter of 2023, matching the fourth quarter of 2022. $0.2 million of this fourth quarter 2023 provision related to potential credit losses in the loan portfolio and $0.3 million related to potential credit losses in unfunded loan commitments. No provision for credit losses was recorded during the previous two quarters. Provision expense was $4.7 million for the full year of 2023 compared to $2.2 million for the full year of 2022. The acquisition of the loan portfolio of 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 minimal provisions for credit losses during the final three quarters 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 during the year ended December 31, 2023, compared to recoveries exceeding charge-offs by $0.2 million during the previous year.

 

 

 

 

Noninterest income was $42.5 million for the fourth quarter of 2023, compared to $5.3 million and $3.9 million for the prior quarter and fourth quarter of 2022, respectively. The largest differentiator in quarterly noninterest income during the fourth quarter of 2023 was the aforementioned gain on sale of UFS, which totaled $38.9 million. Service charge income totaled $1.8 million during the fourth quarter of 2023, matching the prior quarter but increasing by $0.3 million, or 18.1%, from the prior-year fourth quarter as a result of the added scale from the acquisitions of Denmark Bancshares, Inc. (“Denmark”) during 2022 and Hometown earlier in 2023. Income provided by the Bank’s investment in Ansay & Associates, which typically reaches its seasonal low during the fourth quarter of each year, decreased by $0.1 million from the prior-year fourth quarter while declining $0.7 million from the prior quarter. Income from this investment increased by $0.4 million, or 14.2%, for the full year of 2023 compared to the full year of 2022. Income from UFS was overestimated by $0.2 million during the third quarter of 2023 requiring an immaterial adjustment in the fourth quarter. 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 36.0% from the prior-year fourth quarter. Sold but serviced loan portfolios acquired from Hometown totaled $343.6 million, leading to this increase in loan servicing income. The Bank experienced a $0.1 million negative valuation adjustment to its mortgage servicing rights asset during the fourth quarter of 2023 which compared unfavorably to a $0.2 million positive adjustment in the prior quarter and a negligible adjustment during the prior-year fourth quarter.

 

Noninterest expense was $28.9 million for the fourth quarter of 2023, compared to $19.6 million during the prior quarter and $17.3 million during the fourth quarter of 2022. The previously mentioned loss on sale of available for sale US Treasury securities and various valuation adjustments to OREO (including $0.4 million recorded in “other noninterest expense”) elevated noninterest expense during the fourth quarter of 2023 by $9.8 million. A reorganization of the management structure over commercial banking, intended to improve operating efficiency and consistency across the Bank, led to a one-time severance expense of $0.4 million during the fourth quarter of 2023, recorded in personnel expense. Outside of these events, 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. Expenses directly attributable to these acquisitions have also caused volatility in several noninterest expense areas, most notably occupancy and outside service fee expenses during the fourth 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 six quarters which totaled $6.3 million during the full year 2023 compared to $2.3 million for the prior-year.

 

 

 

 

While we anticipate a decrease in the Bank’s effective income tax rate in future quarters as a result of the current Wisconsin state budget, signed by Governor Evers on July 5, 2023, which included a provision offering an income tax exclusion on certain commercial and agricultural loans to borrowers who reside or are located in the state of Wisconsin, the large gain on sale of UFS in the current quarter pushed total income before income tax expense well beyond any significant impact of the tax benefit from this income exclusion.

 

Balance Sheet

 

Total assets were $4.22 billion at December 31, 2023, a $561.4 million increase from December 31, 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 $3.34 billion at December 31, 2023, up $449.0 million from December 31, 2022. Loans contracted slightly during the fourth quarter of 2023.

 

Total deposits, nearly all of which remain core deposits, were $3.43 billion at December 31, 2023, up $372.7 million from December 31, 2022. As mentioned earlier in this release, noninterest-bearing demand deposits comprised 31.7% of the Bank’s total core deposits at December 31, 2023, compared to 31.1% at December 31, 2022.

 

Asset Quality

 

Nonperforming assets at December 31, 2023 totaled $9.1 million compared to $6.7 million at the end of the prior year. Nonperforming assets to total assets ended the fourth quarter of 2023 at 0.21%, up slightly from 0.18% at the end of the prior year. Nonperforming assets at December 31, 2023 included five properties valued at $2.5 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 $619.8 million at December 31, 2023, an increase of $166.7 million from the end of 2022. The acquisition of Hometown during the first quarter of 2023 increased total stockholders’ equity by $115.1 million. Strong earnings along with a significant reduction in unrealized losses in the Bank’s available-for-sale securities led to a $42.5 million increase in total stockholders’ equity during the fourth quarter of 2023. Bank First’s tangible common equity (non-GAAP) increased by $91.6 million during the full year of 2023. The Bank’s book value per common share totaled $59.80 at December 31, 2023 compared to $50.22 at December 31, 2022. Tangible book value per common share (non-GAAP) totaled $40.30 at December 31, 2023 compared to $36.14 at December 31, 2022.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.35 per common share, payable on April 10, 2024, to shareholders of record as of March 27, 2024. This dividend represents a 16.7% and 40.0% increase over the dividend declared for the prior quarter and one year earlier, 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 379 full-time equivalent staff and has assets of approximately $4.2 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 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 Year Ended 
   12/31/2023   9/30/2023   6/30/2023   3/31/2023   12/31/2022   12/31/2023   12/31/2022 
Results of Operations:                                   
Interest income  $48,663   $46,989   $45,929   $40,902   $35,754   $182,483   $116,534 
Interest expense   15,747    12,931    11,657    8,668    5,132    49,003    12,449 
Net interest income   32,916    34,058    34,272    32,234    30,622    133,480    104,085 
Provision for credit losses *   500    -    -    4,182    500    4,682    2,200 
Net interest income after provision for credit losses *   32,416    34,058    34,272    28,052    30,122    128,798    101,885 
Noninterest income   42,458    5,254    4,554    5,849    3,896    58,115    19,701 
Noninterest expense   28,862    19,647    19,946    19,664    17,254    88,119    61,953 
Income before income tax expense   46,012    19,665    18,880    14,237    16,764    98,794    59,633 
Income tax expense   11,114    4,861    4,748    3,557    3,920    24,280    14,419 
Net income  $34,898   $14,804   $14,132   $10,680   $12,844   $74,514   $45,214 
                                    
Earnings per common share - basic  $3.39   $1.43   $1.37   $1.09   $1.43   $7.28   $5.58 
Earnings per common share - diluted   3.39    1.43    1.37    1.09    1.43    7.28    5.58 
                                    
Common Shares:                                   
Basic weighted average   10,308,275    10,330,779    10,331,725    9,714,184    8,962,400    10,173,210    8,044,906 
Diluted weighted average   10,338,715    10,353,621    10,346,575    9,737,879    8,993,685    10,198,993    8,069,260 
Outstanding   10,365,131    10,379,071    10,389,240    10,407,114    9,021,697    10,365,131    9,021,697 
                                    
Noninterest income / noninterest expense:                                   
Service charges  $1,847   $1,821   $1,766   $1,599   $1,564   $7,033   $5,810 
Income from Ansay   110    791    950    1,071    242    2,922    2,558 
Income (loss) from UFS   (179)   784    770    890    935    2,265    3,055 
Loan servicing income   741    734    749    636    545    2,860    1,922 
Valuation adjustment on mortgage servicing rights   (65)   229    (548)   779    19    395    2,865 
Net gain on sales of mortgage loans   273    248    236    140    222    897    1,560 
Gain on sale of UFS   38,904    -    -    -    -    38,904    - 
Other noninterest income   827    647    631    734    369    2,839    1,931 
Total noninterest income  $42,458   $5,254   $4,554   $5,849   $3,896   $58,115   $19,701 
                                    
Personnel expense  $10,357   $10,216   $9,870   $9,912   $8,162   $40,355   $33,155 
Occupancy, equipment and office   1,307    1,455    1,317    1,591    1,962    5,670    5,467 
Data processing   1,900    2,153    2,094    1,864    1,971    8,011    6,324 
Postage, stationery and supplies   236    244    224    380    229    1,084    771 
Advertising   99    60    85    81    66    325    271 
Charitable contributions   264    229    228    223    165    944    718 
Outside service fees   1,363    1,438    1,347    2,202    1,631    6,350    6,727 
Net loss (gain) on other real estate owned   1,591    53    489    -    -    2,133    (146)
Net loss on sales of securities   7,826    -    -    75    -    7,901    - 
Amortization of intangibles   1,604    1,626    1,672    1,422    980    6,324    2,318 
Other noninterest expense   2,315    2,173    2,620    1,914    2,088    9,022    6,348 
Total noninterest expense  $28,862   $19,647   $19,946   $19,664   $17,254   $88,119   $61,953 
                                    
Period-end balances:                                   
Cash and cash equivalents  $247,468   $75,776   $111,326   $169,691   $119,350   $247,468   $119,350 
Investment securities available-for-sale, at fair value   142,197    179,046    191,303    197,895    304,637    142,197    304,637 
Investment securities held-to-maturity, at cost   103,324    77,154    77,708    78,032    45,097    103,324    45,097 
Loans   3,342,974    3,355,549    3,314,481    3,323,296    2,893,978    3,342,974    2,893,978 
Allowance for credit losses - loans *   (43,609)   (43,404)   (43,409)   (43,316)   (22,680)   (43,609)   (22,680)
Premises and equipment   69,891    70,994    66,958    63,736    56,448    69,891    56,448 
Goodwill and core deposit intangible, net   202,102    203,705    205,329    207,022    127,036    202,102    127,036 
Mortgage servicing rights   13,668    13,733    13,504    14,052    9,582    13,668    9,582 
Other assets   143,827    154,966    154,871    156,820    126,984    143,827    126,984 
Total assets   4,221,842    4,087,519    4,092,071    4,167,228    3,660,432    4,221,842    3,660,432 
                                    
Deposits   3,432,920    3,398,293    3,405,736    3,463,235    3,060,229    3,432,920    3,060,229 
Securities sold under repurchase agreements   75,747    17,191    23,802    46,636    97,196    75,747    97,196 
Borrowings   51,394    70,319    70,269    70,994    25,429    51,394    25,429 
Other liabilities   41,983    24,387    21,392    23,991    24,475    41,983    24,475 
Total liabilities   3,602,044    3,510,190    3,521,199    3,604,856    3,207,329    3,602,044    3,207,329 
                                    
Stockholders' equity   619,798    577,329    570,872    562,372    453,103    619,798    453,103 
                                    
Book value per common share  $59.80   $55.62   $54.95   $54.04   $50.22   $59.80   $50.22 
Tangible book value per common share (non-GAAP)  $40.30   $36.00   $35.18   $34.14   $36.14   $40.30   $36.14 
Average balances:                                   
Loans  $3,330,511   $3,324,729   $3,312,353   $3,135,438   $2,860,967   $3,276,425   $2,530,737 
Interest-earning assets   3,738,589    3,671,620    3,683,143    3,524,672    3,316,406    3,655,138    3,089,760 
Total assets   4,147,859    4,092,565    4,100,549    3,901,713    3,633,251    4,061,358    3,347,857 
Deposits   3,431,894    3,423,760    3,407,650    3,269,838    3,111,328    3,383,841    2,785,127 
Interest-bearing liabilities   2,426,870    2,411,062    2,437,034    2,334,956    2,198,549    2,402,757    2,091,729 
Goodwill and other intangibles, net   202,933    204,556    206,209    160,156    111,440    193,611    76,362 
Stockholders' equity   613,244    576,315    567,531    520,212    446,579    569,600    372,430 
                                    
Financial ratios:                                   
Return on average assets **   3.34%   1.44%   1.38%   1.11%   1.40%   1.83%   1.35%
Return on average common equity **   22.58%   10.19%   9.99%   8.33%   11.41%   13.08%   12.14%
Average equity to average assets   14.78%   14.08%   13.84%   13.33%   12.29%   14.02%   11.12%
Stockholders' equity to assets   14.68%   14.12%   13.95%   13.50%   12.38%   14.68%   12.38%
Tangible equity to tangible assets (non-GAAP)   10.39%   9.62%   9.40%   8.97%   9.23%   10.39%   9.23%
Loan yield **   5.33%   5.23%   5.20%   4.96%   4.58%   5.18%   4.26%
Earning asset yield **   5.20%   5.11%   5.04%   4.74%   4.32%   5.03%   3.82%
Cost of funds **   2.57%   2.13%   1.92%   1.51%   0.93%   2.04%   0.60%
Net interest margin, taxable equivalent **   3.53%   3.71%   3.77%   3.74%   3.71%   3.69%   3.41%
Net loan charge-offs to average loans **   0.00%   0.00%   -0.01%   0.00%   0.12%   0.00%   0.00%
Nonperforming loans to total loans   0.20%   0.10%   0.15%   0.14%   0.15%   0.20%   0.15%
Nonperforming assets to total assets   0.21%   0.13%   0.18%   0.22%   0.18%   0.21%   0.18%
Allowance for credit losses - loans to total loans*   1.30%   1.29%   1.31%   1.30%   0.78%   1.30%   0.78%
                                    
Non-GAAP Financial Measures                                   
Adjusted net income reconciliation                                   
Net income (GAAP)  $34,898   $14,804   $14,132   $10,680   $12,844   $74,514   $45,214 
Acquisition related expenses   29    312    171    1,342    1,381    1,854    7,053 
Severance from organizational restructure   359    -    -    -    -    359    - 
Provision for credit losses related to acquisition   -    -    -    3,552    -    3,552    - 
Fair value amortization on Trust Preferred redemption   1,382    -    -    -    -    1,382    - 
Gain on sale of UFS   (38,904)   -    -    -    -    (38,904)   - 
Losses (gains) on sales of securities and OREO valuations   9,780    53    489    75    -    10,397    (146)
Adjusted net income before income tax impact   7,544    15,169    14,792    15,649    14,225    53,154    52,121 
Income tax impact of adjustments   7,248    (77)   (165)   (971)   (347)   6,036    (1,609)
Adjusted net income (non-GAAP)  $14,792   $15,092   $14,627   $14,678   $13,878   $59,190   $50,512 
                                    
Adjusted earnings per share calculation                                   
Adjusted net income (non-GAAP)  $14,792   $15,092   $14,627   $14,678   $13,878   $59,190   $50,512 
Basic weighted average common shares outstanding   10,308,275    10,330,779    10,331,725    9,714,184    8,962,400    10,173,210    8,044,906 
Adjusted earnings per share (non-GAAP)  $1.44   $1.46   $1.42   $1.50   $1.54   $5.82   $6.28 
                                    
Annualized return of adjusted earnings on average assets calculation                                   
Adjusted net income (non-GAAP)  $14,792   $15,092   $14,627   $14,678   $13,878   $59,190   $50,512 
Average total assets  $4,147,859   $4,092,565   $4,100,549   $3,901,713   $3,633,251   $4,061,358   $3,347,857 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.41%   1.48%   1.43%   1.53%   1.55%   1.46%   1.51%
                                    
Tangible assets reconciliation                                   
Total assets (GAAP)  $4,221,842   $4,087,519   $4,092,071   $4,167,228   $3,660,432   $4,221,842   $3,660,432 
Goodwill   (175,106)   (175,106)   (175,104)   (175,125)   (110,206)   (175,106)   (110,206)
Core deposit intangible, net of amortization   (26,996)   (28,599)   (30,225)   (31,897)   (16,829)   (26,996)   (16,829)
Tangible assets (non-GAAP)  $4,019,740   $3,883,814   $3,886,742   $3,960,206   $3,533,397   $4,019,740   $3,533,397 
                                    
Tangible common equity reconciliation                                   
Total stockholders’ equity (GAAP)  $619,798   $577,329   $570,872   $562,372   $453,103   $619,798   $453,103 
Goodwill   (175,106)   (175,106)   (175,104)   (175,125)   (110,206)   (175,106)   (110,206)
Core deposit intangible, net of amortization   (26,996)   (28,599)   (30,225)   (31,897)   (16,829)   (26,996)   (16,829)
Tangible common equity (non-GAAP)  $417,696   $373,624   $365,543   $355,350   $326,068   $417,696   $326,068 
                                    
Tangible book value per common share calculation                                   
Tangible common equity (non-GAAP)  $417,696   $373,624   $365,543   $355,350   $326,068   $417,696   $326,068 
Common shares outstanding at the end of the period   10,365,131    10,379,071    10,389,240    10,407,114    9,021,697    10,365,131    9,021,697 
Tangible book value per common share (non-GAAP)  $40.30   $36.00   $35.18   $34.14   $36.14   $40.30   $36.14 
                                    
Tangible equity to tangible assets calculation                                   
Tangible common equity (non-GAAP)  $417,696   $373,624   $365,543   $355,350   $326,068   $417,696   $326,068 
Tangible assets (non-GAAP)  $4,019,740   $3,883,814   $3,886,742   $3,960,206   $3,533,397   $4,019,740   $3,533,397 
Tangible equity to tangible assets (non-GAAP)   10.39%   9.62%   9.40%   8.97%   9.23%   10.39%   9.23%

 

*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 
   December 31, 2023   December 31, 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  $3,223,127   $172,743    5.36%  $2,764,365   $126,842    4.59%
Tax-exempt   107,384    4,853    4.52%   96,602    4,263    4.41%
Securities                              
Taxable (available for sale)   146,407    4,716    3.22%   237,789    5,380    2.26%
Tax-exempt (available for sale)   31,883    1,127    3.53%   81,497    2,183    2.68%
Taxable (held to maturity)   86,782    3,481    4.01%   38,457    1,102    2.87%
Tax-exempt (held to maturity)   4,152    109    2.63%   5,196    134    2.58%
Cash, due from banks and other   138,854    7,317    5.27%   92,500    3,328    3.60%
Total interest-earning assets   3,738,589    194,346    5.20%   3,316,406    143,232    4.32%
Noninterest-earning assets   452,676              339,345           
Allowance for loan losses   (43,406)             (22,500)          
Total assets  $4,147,859             $3,633,251           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $290,050   $6,010    2.07%  $279,638   $2,224    0.80%
Savings accounts   815,261    11,055    1.36%   833,316    4,892    0.59%
Money market accounts   669,633    15,209    2.27%   630,001    5,051    0.80%
Certificates of deposit   561,888    20,038    3.57%   377,617    4,806    1.27%
Brokered Deposits   747    17    2.28%   6,719    198    2.95%
Total interest-bearing deposits   2,337,579    52,329    2.24%   2,127,291    17,171    0.81%
Other borrowed funds   89,291    10,148    11.37%   71,258    3,188    4.47%
Total interest-bearing liabilities   2,426,870    62,477    2.57%   2,198,549    20,359    0.93%
Noninterest-bearing liabilities                              
Demand Deposits   1,094,315              984,037           
Other liabilities   13,430              4,086           
Total Liabilities   3,534,615              3,186,672           
Stockholders' equity   613,244              446,579           
Total liabilities & stockholders' equity  $4,147,859             $3,633,251           
Net interest income on a fully taxable equivalent basis        131,869              122,873      
Less taxable equivalent adjustment        (1,279)             (1,381)     
Net interest income       $130,590             $121,492      
Net interest spread (3)             2.62%             3.39%
Net interest margin (4)             3.53%             3.71%

 

(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

 

   Year Ended 
   December 31, 2023   December 31, 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  $3,172,468   $165,113    5.20%  $2,434,554   $103,612    4.26%
Tax-exempt   103,957    4,686    4.51%   96,183    4,227    4.39%
Securities                              
Taxable (available for sale)   185,867    5,851    3.15%   227,101    5,230    2.30%
Tax-exempt (available for sale)   36,690    1,195    3.26%   81,181    2,140    2.64%
Taxable (held to maturity)   71,908    2,678    3.72%   24,416    670    2.74%
Tax-exempt (held to maturity)   4,426    115    2.60%   5,396    139    2.58%
Cash, due from banks and other   79,822    4,104    5.14%   220,929    1,883    0.85%
Total interest-earning assets   3,655,138    183,742    5.03%   3,089,760    117,901    3.82%
Noninterest-earning assets   447,934              280,249           
Allowance for loan losses   (41,714)             (22,152)          
Total assets  $4,061,358             $3,347,857           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $293,568   $5,362    1.83%  $253,443   $1,075    0.42%
Savings accounts   833,360    9,796    1.18%   691,599    3,099    0.45%
Money market accounts   665,988    12,722    1.91%   666,717    3,025    0.45%
Certificates of deposit   509,273    14,396    2.83%   286,054    2,818    0.99%
Brokered Deposits   3,184    90    2.83%   8,587    251    2.92%
Total interest-bearing deposits   2,305,373    42,366    1.84%   1,906,400    10,268    0.54%
Other borrowed funds   97,384    6,637    6.82%   185,329    2,181    1.18%
Total interest-bearing liabilities   2,402,757    49,003    2.04%   2,091,729    12,449    0.60%
Noninterest-bearing liabilities                              
Demand Deposits   1,078,468              878,727           
Other liabilities   10,533              4,971           
Total Liabilities   3,491,758              2,975,427           
Stockholders' equity   569,600              372,430           
Total liabilities & stockholders' equity  $4,061,358             $3,347,857           
Net interest income on a fully taxable equivalent basis        134,739              105,452      
Less taxable equivalent adjustment        (1,259)             (1,367)     
Net interest income       $133,480             $104,085      
Net interest spread (3)             2.99%             3.22%
Net interest margin (4)             3.69%             3.41%

 

(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.

 

 

 

 

v3.23.4
Cover
Jan. 16, 2024
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Jan. 16, 2024
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 false

Bank First (NASDAQ:BFC)
과거 데이터 주식 차트
부터 4월(4) 2024 으로 5월(5) 2024 Bank First 차트를 더 보려면 여기를 클릭.
Bank First (NASDAQ:BFC)
과거 데이터 주식 차트
부터 5월(5) 2023 으로 5월(5) 2024 Bank First 차트를 더 보려면 여기를 클릭.