EX-99.1 2 tm2411860d1_ex99-1.htm EXHIBIT 99.1

 

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 First Quarter of 2024

 

 ·Net income of $15.4 million and earnings per common share of $1.51 for the three months ended March 31, 2024
   
 ·Annualized return on average assets of 1.50% for the three months ended March 31, 2024
   
 ·261,340 common shares repurchased, 2.5% of outstanding shares as of the beginning of the period, during the first quarter of 2024
   
 ·Quarterly cash dividend of $0.35 per share declared, matching the prior-quarter and 16.7% higher than the prior-year first quarter

 

MANITOWOC, Wis, April 16, 2024 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $15.4 million, or $1.51 per share, for the first quarter of 2024, compared with net income of $10.7 million, or $1.09 per share, for the prior-year first quarter. 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, the Bank reported adjusted net income (non-GAAP) of $15.4 million, or $1.51 per share, for the first quarter of 2024, compared with $14.7 million, or $1.50 for the prior-year first quarter.

 

Operating Results

 

Net interest income (“NII”) during the first quarter of 2024 was $33.3 million, up $0.4 million from the previous quarter and up $1.1 million from the first quarter of 2023. The impact of purchase accounting increased NII by $1.2 million, or $0.09 per share after tax, during the first quarter of 2024, compared to $0.4 million, or $0.03 per share after tax, during the previous quarter and $1.2 million, or $0.17 per share after tax, during the first quarter of 2023.

 

 

 

 

Net interest margin (“NIM”) was 3.62% for the first quarter of 2024, compared to 3.53% for the previous quarter and 3.74% for the first quarter of 2023. NII from purchase accounting increased NIM by 0.13%, 0.03% and 0.26% for each period, respectively.

 

Bank First recorded a provision for credit losses of $0.2 million during the first quarter of 2024, compared to $0.5 million during the previous quarter and $4.2 million during the first quarter of 2023. Net recoveries of previously charged-off loan balances over currently charged-off loans totaled $0.6 million during the first quarter of 2024, adding to the recorded provision for credit losses in creating an adequate credit loss reserve for the Bank’s growth in its loan portfolio. The acquisition of the loan portfolio of Hometown Bancorp, Ltd. (“Hometown”) during the first quarter of 2023 resulted in a day one provision for credit losses expense of $3.6 million, leading to the significant year-over-year first quarter variance in provision expense.

 

Noninterest income was $4.4 million for the first quarter of 2024, compared to $5.8 million for the first quarter of 2023. One differentiator in year-over-year first quarter noninterest income was the absence of income from UFS, LLC (“UFS”) during 2024 compared to $0.9 million of revenue from UFS during the first quarter of 2023. The Bank sold 100% of its member interest in UFS in a transaction that closed on October 1, 2023. The Bank also experienced a $0.3 million negative valuation adjustment to its mortgage servicing rights asset during the first quarter of 2024, which compared unfavorably to a $0.8 million favorable adjustment in the prior-year first quarter. All other components of noninterest income were relatively consistent year-over-year.

 

Noninterest expense was $20.3 million in the first quarter of 2024, compared to $19.7 million during the first quarter of 2023. Personnel expense increased by $1.0 million year-over-year as additional staff from the acquisition of Hometown impacted the full first quarter of 2024 compared to just over one-half of the first quarter of 2023. Data processing expenses, which increased by $0.5 million year-over-year, included $0.3 million paid to a vendor during the first quarter of 2024 related to upgrading the Bank’s online customer platform. Postage, stationery and supplies expenses, as well as outside service fees, were heavily impacted by one-time acquisition expenses from the acquisition of Hometown during the first quarter of 2023, leading to a year-over-year reduction in these expense categories during the first quarter of 2024.

 

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, an additional benefit of $1.3 million was recorded during the first quarter of 2024 as a refinement to provisions for income taxes from 2023.

 

 

 

 

Balance Sheet

 

Total assets were $4.10 billion at March 31, 2024, a decrease of $121.9 million from December 31, 2023, and $67.3 million lower than March 31, 2023.

 

Total loans were $3.38 billion at March 31, 2024, up $40.4 million from December 31, 2023, and up $60.1 million from March 31, 2023. Loans grew by 4.9% annualized during the first quarter of 2024. Much of this growth occurred later in the quarter, muting the impact on earnings and NII, but future quarters should benefit to a greater degree.

 

Total deposits, nearly all of which remain core deposits, were $3.42 billion at March 31, 2024, down $16.9 million from December 31, 2023, and down $47.2 million from March 31, 2023. Noninterest-bearing demand deposits comprised 29.0% of the Bank’s total deposits at March 31, 2024, compared to 31.8% at March 31, 2023, as the Bank experienced a modest shift in the makeup of its deposit portfolio towards interest-bearing balances.

 

Asset Quality

 

Nonperforming assets at March 31, 2024 totaled $12.5 million, up from $9.1 million at the end of the fourth and first quarters of 2023. The current quarter increase in nonperforming assets resulted from one loan totaling $3.6 million which was moved to nonaccrual status. This loan and over 95% of the Bank’s total nonaccrual loan balances were included in the loan portfolios of the Bank’s previous two acquisitions. Nonperforming assets to total assets ended the first quarter of 2024 at 0.31%, up from 0.21% at the end of the prior quarter and 0.22% at the end of the prior-year first quarter.

 

Capital Position

 

Stockholders’ equity totaled $609.3 million at March 31, 2024, an increase of $47.0 million from the end of the first quarter of 2023, but a decrease of $10.5 million from December 31, 2023. Dividends totaling $3.5 million and repurchases of BFC common stock totaling $22.3 million outpaced earnings of $15.4 million during the quarter, causing the decline in capital. The Bank’s book value per common share totaled $60.16 at March 31, 2024 compared to $59.80 at December 31, 2023 and $54.04 at March 31, 2023. Tangible book value per common share (non-GAAP) totaled $40.35 at March 31, 2024 compared to $40.30 at December 31, 2023 and $34.14 at March 31, 2023.

 

 

 

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.35 per common share, payable on July 10, 2024, to shareholders of record as of June 26, 2024.

 

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 361 full-time equivalent staff and has assets of approximately $4.1 billion. Insurance services are available through our bond with Ansay & Associates, LLC. Trust, investment advisory and other financial services are offered in collaboration with several regional partners. Further information about Bank First Corporation is available by clicking on the Shareholder Services tab at www.bankfirst.com.

 

# # #

 

Forward-Looking Statements: Certain 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 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, 2023, and its other filings with the Securities and Exchange Commission (the “SEC”). Many of these factors are beyond Bank First’s ability to control or predict. If one or more events related to these or other 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 
   3/31/2024   12/31/2023   9/30/2023   6/30/2023   3/31/2023 
Results of Operations:                         
Interest income  $49,272   $48,663   $46,989   $45,929   $40,902 
Interest expense   15,923    15,747    12,931    11,657    8,668 
Net interest income   33,349    32,916    34,058    34,272    32,234 
Provision for credit losses   200    500    -    -    4,182 
Net interest income after provision for credit losses   33,149    32,416    34,058    34,272    28,052 
Noninterest income   4,397    42,458    5,254    4,554    5,849 
Noninterest expense   20,324    28,862    19,647    19,946    19,664 
Income before income tax expense   17,222    46,012    19,665    18,880    14,237 
Income tax expense   1,810    11,114    4,861    4,748    3,557 
Net income  $15,412   $34,898   $14,804   $14,132   $10,680 
                          
Earnings per common share - basic  $1.51   $3.39   $1.43   $1.37   $1.09 
Earnings per common share - diluted   1.51    3.39    1.43    1.37    1.09 
                          
Common Shares:                         
Basic weighted average   10,177,932    10,308,275    10,330,779    10,331,725    9,714,184 
Diluted weighted average   10,201,373    10,338,715    10,353,621    10,346,575    9,737,879 
Outstanding   10,129,190    10,365,131    10,379,071    10,389,240    10,407,114 
                          
Noninterest income / noninterest expense:                         
Service charges  $1,634   $1,847   $1,821   $1,766   $1,599 
Income from Ansay   979    110    791    950    1,071 
Income (loss) from UFS   -    (179)   784    770    890 
Loan servicing income   726    741    734    749    636 
Valuation adjustment on mortgage servicing rights   (312)   (65)   229    (548)   779 
Net gain on sales of mortgage loans   219    273    248    236    140 
Gain on sale of UFS   -    38,904    -    -    - 
Other noninterest income   1,151    827    647    631    734 
Total noninterest income  $4,397   $42,458   $5,254   $4,554   $5,849 
                          
Personnel expense  $10,893   $10,357   $10,216   $9,870   $9,912 
Occupancy, equipment and office   1,584    1,307    1,455    1,317    1,591 
Data processing   2,389    1,900    2,153    2,094    1,864 
Postage, stationery and supplies   238    236    244    224    380 
Advertising   95    99    60    85    81 
Charitable contributions   176    264    229    228    223 
Outside service fees   1,293    1,363    1,438    1,347    2,202 
Net loss (gain) on other real estate owned   (47)   1,591    53    489    - 
Net loss on sales of securities   34    7,826    -    -    75 
Amortization of intangibles   1,500    1,604    1,626    1,672    1,422 
Other noninterest expense   2,169    2,315    2,173    2,620    1,914 
Total noninterest expense  $20,324   $28,862   $19,647   $19,946   $19,664 
                          
Period-end balances:                         
Cash and cash equivalents  $83,374   $247,468   $75,776   $111,326   $169,691 
Investment securities available-for-sale, at fair value   138,420    142,197    179,046    191,303    197,895 
Investment securities held-to-maturity, at cost   111,732    103,324    77,154    77,708    78,032 
Loans   3,383,395    3,342,974    3,355,549    3,314,481    3,323,296 
Allowance for credit losses - loans   (44,378)   (43,609)   (43,404)   (43,409)   (43,316)
Premises and equipment   69,621    69,891    70,994    66,958    63,736 
Goodwill and core deposit intangible, net   200,602    202,102    203,705    205,329    207,022 
Mortgage servicing rights   13,356    13,668    13,733    13,504    14,052 
Other assets   143,802    143,827    154,966    154,871    156,820 
Total assets   4,099,924    4,221,842    4,087,519    4,092,071    4,167,228 
                          
Deposits   3,416,039    3,432,920    3,398,293    3,405,736    3,463,235 
Securities sold under repurchase agreements   -    75,747    17,191    23,802    46,636 
Borrowings   47,295    51,394    70,319    70,269    70,994 
Other liabilities   27,260    41,983    24,387    21,392    23,991 
Total liabilities   3,490,594    3,602,044    3,510,190    3,521,199    3,604,856 
                          
Stockholders' equity   609,330    619,798    577,329    570,872    562,372 
                          
Book value per common share  $60.16   $59.80   $55.62   $54.95   $54.04 
Tangible book value per common share (non-GAAP)  $40.35   $40.30   $36.00   $35.18   $34.14 
Average balances:                         
Loans  $3,355,142   $3,330,511   $3,324,729   $3,312,353   $3,135,438 
Interest-earning assets   3,741,498    3,738,589    3,671,620    3,683,143    3,524,672 
Total assets   4,144,896    4,147,859    4,092,565    4,100,549    3,901,713 
Deposits   3,479,493    3,431,894    3,423,760    3,407,650    3,269,838 
Interest-bearing liabilities   2,512,304    2,426,870    2,411,062    2,437,034    2,334,956 
Goodwill and other intangibles, net   201,408    202,933    204,556    206,209    160,156 
Stockholders' equity   613,190    613,244    576,315    567,531    520,212 
                          
Financial ratios:                         
Return on average assets *   1.50%   3.34%   1.44%   1.38%   1.11%
Return on average common equity *   10.11%   22.58%   10.19%   9.99%   8.33%
Average equity to average assets   14.79%   14.78%   14.08%   13.84%   13.33%
Stockholders' equity to assets   14.86%   14.68%   14.12%   13.95%   13.50%
Tangible equity to tangible assets (non-GAAP)   10.48%   10.39%   9.62%   9.40%   8.97%
Loan yield *   5.41%   5.33%   5.23%   5.20%   4.96%
Earning asset yield *   5.33%   5.20%   5.11%   5.04%   4.74%
Cost of funds *   2.55%   2.57%   2.13%   1.92%   1.51%
Net interest margin, taxable equivalent *   3.62%   3.53%   3.71%   3.77%   3.74%
Net loan charge-offs (recoveries) to average loans *   -0.07%   0.00%   0.00%   -0.01%   0.00%
Nonperforming loans to total loans   0.29%   0.20%   0.10%   0.15%   0.14%
Nonperforming assets to total assets   0.31%   0.21%   0.13%   0.18%   0.22%
Allowance for credit losses - loans to total loans   1.31%   1.30%   1.29%   1.31%   1.30%
                          
Non-GAAP Financial Measures                         
Adjusted net income reconciliation                         
Net income (GAAP)  $15,412   $34,898   $14,804   $14,132   $10,680 
Acquisition related expenses   -    29    312    171    1,342 
Severance from organizational restructure   -    359    -    -    - 
Provision for credit losses related to acquisition   -    -    -    -    3,552 
Fair value amortization on Trust Preferred redemption   -    1,382    -    -    - 
Gain on sale of UFS   -    (38,904)   -    -    - 
Losses (gains) on sales of securities and OREO valuations   (13)   9,780    53    489    75 
Adjusted net income before income tax impact   15,399    7,544    15,169    14,792    15,649 
Income tax impact of adjustments   (3)   7,248    (77)   (165)   (971)
Adjusted net income (non-GAAP)  $15,396   $14,792   $15,092   $14,627   $14,678 
                          
Adjusted earnings per share calculation                         
Adjusted net income (non-GAAP)  $15,396   $14,792   $15,092   $14,627   $14,678 
Basic weighted average common shares outstanding   10,177,932    10,308,275    10,330,779    10,331,725    9,714,184 
Adjusted earnings per share (non-GAAP)  $1.51   $1.44   $1.46   $1.42   $1.50 
                          
Annualized return of adjusted earnings on average assets calculation                         
Adjusted net income (non-GAAP)  $15,396   $14,792   $15,092   $14,627   $14,678 
Average total assets  $4,144,896   $4,147,859   $4,092,565   $4,100,549   $3,901,713 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.49%   1.41%   1.48%   1.43%   1.53%
                          
Tangible assets reconciliation                         
Total assets (GAAP)  $4,099,924   $4,221,842   $4,087,519   $4,092,071   $4,167,228 
Goodwill   (175,106)   (175,106)   (175,106)   (175,104)   (175,125)
Core deposit intangible, net of amortization   (25,496)   (26,996)   (28,599)   (30,225)   (31,897)
Tangible assets (non-GAAP)  $3,899,322   $4,019,740   $3,883,814   $3,886,742   $3,960,206 
                          
Tangible common equity reconciliation                         
Total stockholders’ equity (GAAP)  $609,330   $619,798   $577,329   $570,872   $562,372 
Goodwill   (175,106)   (175,106)   (175,106)   (175,104)   (175,125)
Core deposit intangible, net of amortization   (25,496)   (26,996)   (28,599)   (30,225)   (31,897)
Tangible common equity (non-GAAP)  $408,728   $417,696   $373,624   $365,543   $355,350 
                          
Tangible book value per common share calculation                         
Tangible common equity (non-GAAP)  $408,728   $417,696   $373,624   $365,543   $355,350 
Common shares outstanding at the end of the period   10,129,190    10,365,131    10,379,071    10,389,240    10,407,114 
Tangible book value per common share (non-GAAP)  $40.35   $40.30   $36.00   $35.18   $34.14 
                          
Tangible equity to tangible assets calculation                         
Tangible common equity (non-GAAP)  $408,728   $417,696   $373,624   $365,543   $355,350 
Tangible assets (non-GAAP)  $3,899,322   $4,019,740   $3,883,814   $3,886,742   $3,960,206 
Tangible equity to tangible assets (non-GAAP)   10.48%   10.39%   9.62%   9.40%   8.97%

 

* 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, 2024   March 31, 2023 
   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  $3,246,962    176,655    5.44%  $3,035,477   $150,922    4.97%
Tax-exempt   108,180    4,852    4.49%   99,961    4,504    4.51%
Securities                              
Taxable (available for sale)   162,353    7,423    4.57%   239,857    6,428    2.68%
Tax-exempt (available for sale)   33,931    1,141    3.36%   45,941    1,420    3.09%
Taxable (held to maturity)   106,349    4,250    4.00%   54,201    1,989    3.67%
Tax-exempt (held to maturity)   4,136    107    2.59%   5,186    134    2.58%
Cash and due from banks   79,587    5,024    6.31%   44,049    1,754    3.98%
Total interest-earning assets   3,741,498    199,452    5.33%   3,524,672    167,151    4.74%
Noninterest-earning assets   447,093              413,645           
Allowance for credit losses - loans   (43,695)             (36,604)          
Total assets  $4,144,896             $3,901,713           
LIABILITIES AND SHAREHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $421,776   $11,513    2.73%  $295,153   $4,382    1.48%
Savings accounts   812,947    11,879    1.46%   822,362    7,186    0.87%
Money market accounts   637,454    15,156    2.38%   665,471    9,580    1.44%
Certificates of deposit   590,116    23,344    3.96%   450,666    8,868    1.97%
Brokered Deposits   748    17    2.27%   6,716    198    2.95%
Total interest-bearing deposits   2,463,041    61,909    2.51%   2,240,368    30,214    1.35%
Other borrowed funds   49,263    2,135    4.33%   94,588    4,942    5.22%
Total interest-bearing liabilities   2,512,304    64,044    2.55%   2,334,956    35,156    1.51%
Noninterest-bearing liabilities                              
Demand Deposits   1,016,452              1,029,470           
Other liabilities   2,950              17,075           
Total Liabilities   3,531,706              3,381,501           
Shareholders' equity   613,190              520,212           
Total liabilities & shareholders' equity  $4,144,896             $3,901,713           
Net interest income on a fully taxable equivalent basis        135,408              131,995      
Less taxable equivalent adjustment        (1,281)             (1,272)     
Net interest income       $134,127             $130,723      
Net interest spread (3)             2.78%             3.24%
Net interest margin (4)             3.62%             3.74%

 

(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.