EX-99.1 2 tm2529109d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

PO Box 10, Manitowoc, WI 54221-0010
For further information, contact:
Kevin M LeMahieu, Chief Financial Officer
Phone: (920) 652-3200 / klemahieu@bankfirst.com

 

NEWS release

 

[For Immediate Release]

 

Bank First Announces Net Income for the Third Quarter of 2025

 

·Net income of $18.0 million and $53.1 million for the three and nine months ended September 30, 2025, respectively

 

·Earnings per common share of $1.83 and $5.36 for the three and nine months ended September 30, 2025, respectively

 

·Annualized return on average assets of 1.64% and 1.61% for the three and nine months ended September 30, 2025, respectively

 

MANITOWOC, Wis, October 21, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $18.0 million, or $1.83 per share, for the third quarter of 2025, compared with net income of $16.6 million, or $1.65 per share, for the prior-year third quarter. For the nine months ended September 30, 2025, Bank First earned $53.1 million, or $5.36 per share, compared to $48.0 million, or $4.75 per share for the same period in 2024. After removing the impact of one-time expenses related to the acquisition of Centre 1 Bancorp, Inc., as well as net gains on the sales of securities and other real estate owned (“OREO”), the Bank reported adjusted net income (non-GAAP) of $18.8 million, or $1.91 per share, for the third quarter of 2025, compared with $16.5 million, or $1.65 per share, for the prior-year third quarter. For the first nine months of 2025 adjusted net income (non-GAAP) totaled $53.8 million, or $5.42 per share, compared to $47.6 million, or $4.71 per share for the same period in 2024.

 

“We are pleased to report that earnings per share through the first three quarters of 2025 increased by nearly 13% compared to the same period last year, despite incurring over $891,000 in merger expenses related to our acquisition of First National Bank & Trust in Beloit Wisconsin, which is scheduled to close on January 1, 2026,” stated Mike Molepske, Chairman and CEO of Bank First. “This continued growth in earnings was driven by mid-single-digit loan expansion and an increase in loan yields due to repricing. We expect loan repricing to continue boosting our loan portfolio yields for some time to come.”

 

Operating Results

 

Net interest income (“NII”) during the third quarter of 2025 was $38.3 million, up $1.6 million from the previous quarter and up $2.4 million from the third quarter of 2024. The impact of net accretion and amortization of purchase accounting related to interest-bearing assets and liabilities from past acquisitions (“purchase accounting”) increased NII by $0.7 million, or $0.06 per share after tax, during the third quarter of 2025, compared to $0.6 million, or $0.05 per share after tax, during the previous quarter and $1.7 million, or $0.13 per share after tax, during the third quarter of 2024.

 

 

 

Net interest margin (“NIM”) was 3.88% for the third quarter of 2025, compared to 3.72% for the previous quarter and 3.76% for the third quarter of 2024. NII from purchase accounting increased NIM by 0.07%, 0.07% and 0.17% for each of these periods, respectively. A combination of yields on newly originated loans during the quarter exceeding the portfolio average, as well as strong yield improvements on maturing loans that renewed during the quarter, resulted in a 10 basis point increase in the average rate earned on the Bank’s loan portfolio compared to the prior quarter. In addition, repricing of maturing certificates of deposit during the quarter led to a 7 basis point decline in the average rate paid on the Bank’s interest-bearing liabilities.

 

Bank First recorded a provision for credit losses of $0.7 million during the third quarter of 2025, compared to $0.2 million during the previous quarter. The Bank did not record a provision for credit losses during the third quarter of 2024. Provision expense was $1.3 million for the first nine months of 2025 compared to $0.2 million for the same period during 2024. Provision expense recorded during the third quarter of 2025 was the result of increasing balances in the Bank’s loan portfolio. The Bank experienced negligible net loan losses during the quarter, and its asset quality metrics remain strong.

 

Noninterest income was $6.0 million for the third quarter of 2025, compared to $4.9 million for the prior quarter and third quarter of 2024. Income provided by the Bank’s investment in Ansay & Associates, LLC totaled $1.3 million during the third quarter of 2025, up $0.1 million from the prior quarter and up $0.3 million from the prior-year third quarter. Gains on sales of mortgage loans totaled $0.5 million during the third quarter of 2025, up from $0.3 million in the prior quarter and $0.4 million in the prior-year third quarter. The Bank also experienced a $0.3 million positive valuation adjustment to its mortgage servicing rights asset during the third quarter of 2025, resulting primarily from increased balances of sold and serviced residential mortgage loans. This compared favorably to $0.1 million and $0.3 million in negative valuation adjustments during the prior quarter and prior-year third quarter, respectively.

 

Noninterest expense totaled $21.1 million in the third quarter of 2025, compared to $20.8 million during the prior quarter and $20.1 million during the third quarter of 2024. The primary driver of elevated noninterest expenses in the most recent quarter was outside service fees, which totaled $1.8 million, up $0.7 million from both the prior quarter and prior-year third quarter. Outside service fees related to the Bank’s acquisition of Centre 1 Bancorp, Inc., scheduled to close on January 1, 2026, totaled $0.9 million during the third quarter of 2025. Personnel expense remained well-managed, up 0.7% from the prior quarter and 3.8% from the prior-year third quarter. Year-over-year increases were primarily the result of standard cost-of-living and merit adjustments. Occupancy, equipment and office expenses, which were elevated during the second quarter of 2025 as a result of multiple branch remodels and the opening of a new branch in Sturgeon Bay, totaled $1.6 million during the most recent quarter, down $0.4 million from the prior quarter and nearly matching the prior-year third quarter.

 

Balance Sheet

 

Total assets were $4.42 billion at September 30, 2025, a $74.6 million decline from December 31, 2024, but a $125.9 million increase from September 30, 2024.

 

 

 

Total loans were $3.63 billion at September 30, 2025, up $112.5 million from December 31, 2024, and up $158.7 million from September 30, 2024. Total loans grew at an annualized pace of 5.5% during the third quarter of 2025.

 

Total deposits, nearly all of which remain core deposits, were $3.54 billion at September 30, 2025, down $122.3 million from seasonal highs at December 31, 2024, but up $54.0 million from September 30, 2024. Noninterest-bearing demand deposits comprised 28.2% of the Bank’s total deposits at September 30, 2025, compared to 28.0% and 29.3% at December 31 and September 30, 2024, respectively.

 

Asset Quality

 

Nonperforming assets at September 30, 2025 remained negligible, totaling $13.9 million compared to $9.2 million and $11.9 million at the end of the fourth and third quarters of 2024, respectively. Nonperforming assets to total assets ended the third quarter of 2025 at 0.31%, compared to 0.21% and 0.28% at the end of the fourth and third quarters of 2024, respectively.

 

Capital Position

 

Stockholders’ equity totaled $628.1 million at September 30, 2025, a decrease of $11.6 million from the end of 2024 and $0.8 million from September 30, 2024. Dividends, including a $3.50 per common share special dividend declared in the second quarter of 2025, totaling $48.1 million and repurchases of BFC common stock totaling $22.0 million outpaced earnings of $53.1 million through the first nine months of 2025, causing the decline in capital. The Bank’s book value per common share totaled $63.87 at September 30, 2025 compared to $63.89 at December 31, 2024 and $62.82 at September 30, 2024. Tangible book value per common share (non-GAAP) totaled $44.30 at September 30, 2025 compared to $44.28 at December 31, 2024 and $43.07 at September 30, 2024.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on January 7, 2026, to shareholders of record as of December 24, 2025.

 

Bank First Corporation provides financial services through its subsidiary, Bank First, N.A., which was incorporated in 1894. Bank First offers loan, deposit, and treasury management products at its 27 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 366 full-time equivalent staff and has assets of approximately $4.4 billion. Insurance services are available through its bond with Ansay & Associates, LLC. Trust, investment advisory, and other financial services are offered in collaboration with several regional partners. Further information about Bank First Corporation is available by clicking the Shareholder Services tab at www.bankfirst.com.

 

# # #

 

Forward-Looking Statements: Certain statements contained in this press release and in other recent filings may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, without limitation, statements relating to the timing, benefits, costs, and synergies of the merger with Hometown, statements relating to our projected growth, anticipated future financial performance, financial condition, credit quality, and management’s long-term performance goals, and statements relating to the anticipated effects on our business, financial condition and results of operations from expected developments or events, our business, growth and strategies. These statements can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection,” and other variations of such words and phrases and similar expressions.

 

 

 

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

 

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

 

Further information regarding Bank First and factors which could affect the forward-looking statements contained herein can be found in Bank First's Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and its other filings with the Securities and Exchange Commission (the “SEC”). Many of these factors are beyond Bank First’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may differ materially from the forward-looking statements. Accordingly, shareholders and investors should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this press release, and Bank First undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for Bank First to predict their occurrence or how they will affect the company.

 

 

 

Bank First Corporation

Consolidated Financial Summary (Unaudited)

 

(In thousands, except share and per share data)  At or for the Three Months Ended   At or for the
Nine Months Ended
 
    9/30/2025    6/30/2025    3/31/2025    12/31/2024    9/30/2024    9/30/2025    9/30/2024 
Results of Operations:                                   
Interest income  $55,456   $54,575   $55,048   $53,754   $54,032   $165,079   $152,651 
Interest expense   17,203    17,873    18,511    18,193    18,149    53,587    50,412 
Net interest income   38,253    36,702    36,537    35,561    35,883    111,492    102,239 
Provision for credit losses   650    200    400    (1,000)   -    1,250    200 
Net interest income after provision for credit losses   37,603    36,502    36,137    36,561    35,883    110,242    102,039 
Noninterest income   5,953    4,921    6,588    4,513    4,893    17,462    15,167 
Noninterest expense   21,086    20,756    20,604    19,286    20,100    62,446    59,481 
Income before income tax expense   22,470    20,667    22,121    21,788    20,676    65,258    57,725 
Income tax expense   4,480    3,792    3,880    4,248    4,124    12,152    9,702 
Net income  $17,990   $16,875   $18,241   $17,540   $16,552   $53,106   $48,023 
                                    
Earnings per Common Share (Basic and Diluted)  $1.83   $1.71   $1.82   $1.75   $1.65   $5.36   $4.75 
                                    
Common Shares:                                   
Outstanding   9,834,083    9,833,476    9,973,276    10,012,088    10,011,428    9,834,083    10,011,428 
Weighted average outstanding for the period   9,834,002    9,901,391    10,001,009    10,012,013    10,012,190    9,911,522    10,107,700 
                                    
Noninterest Income / Noninterest Expense:                                   
Service charges  $2,106   $2,053   $2,011   $2,119   $2,189   $6,170   $5,924 
Income from Ansay   1,314    1,153    1,181    82    1,062    3,648    3,420 
Loan servicing income   736    733    732    744    733    2,201    2,194 
Valuation adjustment on mortgage servicing rights   250    (99)   175    18    (344)   326    (317)
Net gain on sales of mortgage loans   482    338    334    424    377    1,154    873 
Other noninterest income   1,065    743    2,155    1,126    876    3,963    3,073 
Total noninterest income  $5,953   $4,921   $6,588   $4,513   $4,893   $17,462   $15,167 
                                    
Personnel expense  $10,498   $10,427   $10,985   $9,886   $10,118   $31,910   $31,015 
Occupancy, equipment and office   1,567    1,922    1,591    1,445    1,598    5,080    4,512 
Data processing   2,506    2,620    2,444    2,687    2,502    7,570    7,005 
Postage, stationery and supplies   165    259    217    224    221    641    708 
Advertising   78    61    65    78    61    204    235 
Charitable contributions   143    274    476    200    183    893    593 
Outside service fees   1,818    1,135    788    1,135    1,103    3,741    3,425 
Federal deposit insurance   540    630    630    495    495    1,800    1,355 
Net gain on other real estate owned   -    (159)   -    (186)   -    (159)   (508)
Net loss on sales of securities   -    -    -    -    -    -    34 
Amortization of intangibles   1,228    1,273    1,298    1,389    1,429    3,799    4,404 
Other noninterest expense   2,543    2,314    2,110    1,933    2,390    6,967    6,703 
Total noninterest expense  $21,086   $20,756   $20,604   $19,286   $20,100   $62,446   $59,481 
                                    
Period-end Balances:                                   
Cash and cash equivalents  $126,184   $120,328   $300,865   $261,332   $204,427   $126,184   $204,427 
Securities available-for-sale, at fair value   167,125    167,209    163,743    223,061    128,438    167,125    128,438 
Securities held-to-maturity, at cost   106,823    109,854    110,241    110,756    109,236    106,823    109,236 
Loans   3,629,663    3,580,357    3,548,070    3,517,168    3,470,920    3,629,663    3,470,920 
Allowance for credit losses - loans   (44,501)   (44,292)   (43,749)   (44,151)   (45,212)   (44,501)   (45,212)
Premises and equipment, net   78,027    75,667    72,670    71,108    69,710    78,027    69,710 
Goodwill and core deposit intangible, net   192,510    193,738    195,011    196,309    197,698    192,510    197,698 
Mortgage servicing rights   13,696    13,445    13,544    13,369    13,351    13,696    13,351 
Other assets   150,884    148,776    144,670    146,108    145,930    150,884    145,930 
Total assets   4,420,411    4,365,082    4,505,065    4,495,060    4,294,498    4,420,411    4,294,498 
                                    
Deposits                                   
Interest-bearing   2,539,476    2,605,397    2,666,693    2,636,193    2,463,083    2,539,476    2,463,083 
Noninterest-bearing   999,285    990,027    1,007,525    1,024,880    1,021,658    999,285    1,021,658 
Borrowings   221,941    121,915    146,890    147,372    147,346    221,941    147,346 
Other liabilities   31,584    35,410    35,543    46,932    33,516    31,584    33,516 
Total liabilities   3,792,286    3,752,749    3,856,651    3,855,377    3,665,603    3,792,286    3,665,603 
                                    
Stockholders' equity   628,125    612,333    648,414    639,683    628,895    628,125    628,895 
                                    
Book value per common share  $63.87   $62.27   $65.02   $63.89   $62.82   $63.87   $62.82 
Tangible book value per common share (non-GAAP)  $44.30   $42.57   $45.46   $44.28   $43.07   $44.30   $43.07 
                                    
Average Balances:                                   
Loans  $3,600,259   $3,560,945   $3,541,995   $3,482,974   $3,450,423   $3,567,946   $3,402,001 
Interest-earning assets   3,948,304    4,006,981    4,100,846    3,962,690    3,833,968    4,018,150    3,757,468 
Goodwill and other intangibles, net   193,250    194,503    195,752    196,966    198,493    194,493    199,948 
Total assets   4,350,555    4,407,112    4,498,891    4,360,469    4,231,112    4,418,310    4,157,121 
Deposits   3,573,341    3,596,755    3,672,039    3,545,694    3,435,172    3,613,685    3,427,741 
Interest-bearing liabilities   2,709,808    2,762,544    2,837,182    2,655,609    2,583,382    2,769,379    2,521,031 
Stockholders' equity   620,153    623,861    645,708    634,137    620,821    629,813    614,965 
                                    
Financial Ratios:                                   
Return on average assets *   1.64%   1.54%   1.64%   1.60%   1.56%   1.61%   1.54%
Return on average common equity *   11.51%   10.85%   11.46%   11.00%   10.61%   11.27%   10.43%
Return on average tangible common equity (non-GAAP)*   16.72%   15.76%   16.44%   15.96%   15.76%   16.31%   15.46%
Average equity to average assets   14.25%   14.16%   14.35%   14.54%   14.67%   14.25%   14.79%
Stockholders' equity to assets   14.21%   14.03%   14.39%   14.23%   14.64%   14.21%   14.64%
Tangible equity to tangible assets (non-GAAP)   10.30%   10.04%   10.52%   10.31%   10.53%   10.30%   10.53%
Net interest margin, taxable equivalent *   3.88%   3.72%   3.65%   3.61%   3.76%   3.75%   3.67%
Net loan charge-offs (recoveries) to average loans *   0.00%   0.00%   0.09%   0.01%   0.04%   0.03%   -0.03%
Nonperforming loans to total loans   0.38%   0.38%   0.19%   0.24%   0.32%   0.38%   0.32%
Nonperforming assets to total assets   0.31%   0.31%   0.17%   0.21%   0.28%   0.31%   0.28%
Allowance for credit losses - loans to total loans   1.23%   1.24%   1.23%   1.26%   1.30%   1.23%   1.30%
                                    
Loan Portfolio Composition:                                   
Commercial/industrial  $654,452   $628,527   $507,850   $500,352   $517,816   $654,452   $517,816 
Commercial real estate - owner occupied   861,650    841,749    973,578    968,837    938,730    861,650    938,730 
Commercial real estate - non-owner occupied   510,535    518,636    460,077    459,431    463,323    510,535    463,323 
Multi-family   372,031    377,218    355,003    326,408    329,458    372,031    329,458 
Construction and development   262,439    249,857    278,475    277,971    246,445    262,439    246,445 
Residential 1-4 family   897,518    891,685    903,280    913,187    904,273    897,518    904,273 
Consumer and other   71,038    72,685    69,807    70,982    70,875    71,038    70,875 
Total  $3,629,663   $3,580,357   $3,548,070   $3,517,168   $3,470,920   $3,629,663   $3,470,920 
                                    
Share Repurchases:                                   
Total number of shares repurchased   -    143,720    61,882    -    20,748    205,602    372,402 
Total dollar of shares repurchased  $-   $15,622   $6,381   $-   $1,701   $22,003   $31,227 
                                    
Non-GAAP Financial Measures:                                   
Adjusted net income reconciliation                                   
Net income (GAAP)  $17,990   $16,875   $18,241   $17,540   $16,552   $53,106   $48,023 
Acquisition related expenses   862    -    -    -    -    862    - 
Gains on sales of securities and OREO valuations   -    (159)   -    (186)   -    (159)   (474)
Adjusted net income before income tax impact   18,852    16,716    18,241    17,354    16,552    53,809    47,549 
Income tax impact of adjustments   (74)   33    -    39    -    (41)   100 
Adjusted net income (non-GAAP)  $18,778   $16,749   $18,241   $17,393   $16,552   $53,768   $47,649 
                                    
Adjusted earnings per share calculation                                   
Adjusted net income (non-GAAP)  $18,778   $16,749   $18,241   $17,393   $16,552   $53,768   $47,649 
Weighted average common shares outstanding for the period   9,834,002    9,901,391    10,001,009    10,012,013    10,012,190    9,911,522    10,107,700 
Adjusted earnings per share (non-GAAP)  $1.91   $1.69   $1.82   $1.74   $1.65   $5.42   $4.71 
                                    
Annualized return of adjusted earnings on average assets calculation                                   
Adjusted net income (non-GAAP)  $18,778   $16,749   $18,241   $17,393   $16,552   $53,768   $47,649 
Average total assets  $4,350,555   $4,407,112   $4,498,891   $4,360,469   $4,231,112   $4,418,310   $4,157,121 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.71%   1.52%   1.64%   1.59%   1.57%   1.63%   1.53%
                                    
Average tangible common equity reconciliation                                   
Total average stockholders’ equity (GAAP)  $620,153   $623,861   $645,708   $634,137   $620,821   $629,813   $614,965 
Average goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Average core deposit intangible, net of amortization   (18,144)   (19,397)   (20,646)   (21,860)   (23,387)   (19,387)   (24,842)
Average tangible common equity (non-GAAP)  $426,903   $429,358   $449,956   $437,171   $422,328   $435,320   $415,017 
                                    
Return on average tangible common equity calculation*                                   
Average tangible common equity (non-GAAP)  $426,903   $429,358   $449,956   $437,171   $422,328   $435,320   $415,017 
Net income  $17,990   $16,875   $18,241   $17,540   $16,552   $53,106   $48,023 
Return on average tangible common equity*   16.72%   15.76%   16.44%   15.96%   15.76%   16.31%   15.46%
                                    
Tangible assets reconciliation                                   
Total assets (GAAP)  $4,420,411   $4,365,082   $4,505,065   $4,495,060   $4,294,498   $4,420,411   $4,294,498 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (17,404)   (18,632)   (19,905)   (21,203)   (22,592)   (17,404)   (22,592)
Tangible assets (non-GAAP)  $4,227,901   $4,171,344   $4,310,054   $4,298,751   $4,096,800   $4,227,901   $4,096,800 
                                    
Tangible common equity reconciliation                                   
Total stockholders’ equity (GAAP)  $628,125   $612,333   $648,414   $639,683   $628,895   $628,125   $628,895 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (17,404)   (18,632)   (19,905)   (21,203)   (22,592)   (17,404)   (22,592)
Tangible common equity (non-GAAP)  $435,615   $418,595   $453,403   $443,374   $431,197   $435,615   $431,197 
                                    
Tangible book value per common share calculation                                   
Tangible common equity (non-GAAP)  $435,615   $418,595   $453,403   $443,374   $431,197   $435,615   $431,197 
Common shares outstanding at the end of the period   9,834,083    9,833,476    9,973,276    10,012,088    10,011,428    9,834,083    10,011,428 
Tangible book value per common share (non-GAAP)  $44.30   $42.57   $45.46   $44.28   $43.07   $44.30   $43.07 
                                    
Tangible equity to tangible assets calculation                                   
Tangible common equity (non-GAAP)  $435,615   $418,595   $453,403   $443,374   $431,197   $435,615   $431,197 
Tangible assets (non-GAAP)  $4,227,901   $4,171,344   $4,310,054   $4,298,751   $4,096,800   $4,227,901   $4,096,800 
Tangible equity to tangible assets (non-GAAP)   10.30%   10.04%   10.52%   10.31%   10.53%   10.30%   10.53%

 

* 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, 2025   September 30, 2024 
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/
Paid (1)
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/
Paid (1)
 
                         
   (dollars in thousands) 
ASSETS                        
Interest-earning assets                              
Loans (2)                              
Taxable  $3,475,420    200,735    5.78%  $3,340,597   $192,615    5.77%
Tax-exempt   124,839    6,532    5.23%   109,826    5,161    4.70%
Securities                              
Taxable (available for sale)   158,821    6,747    4.25%   117,064    6,375    5.45%
Tax-exempt (available for sale)   31,172    1,109    3.56%   32,911    1,116    3.39%
Taxable (held to maturity)   106,160    4,248    4.00%   106,490    4,211    3.95%
Tax-exempt (held to maturity)   2,395    65    2.71%   3,196    84    2.63%
Cash and due from banks   49,497    2,199    4.44%   123,884    6,728    5.43%
Total interest-earning assets   3,948,304    221,635    5.61%   3,833,968    216,290    5.64%
Noninterest-earning assets   446,841              442,248           
Allowance for credit losses - loans   (44,590)             (45,104)          
Total assets  $4,350,555             $4,231,112           
LIABILITIES AND SHAREHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $424,093   $9,549    2.25%  $382,388   $10,680    2.79%
Savings accounts   845,872    12,397    1.47%   820,631    12,656    1.54%
Money market accounts   660,912    16,086    2.43%   601,409    14,997    2.49%
Certificates of deposit   637,208    23,820    3.74%   625,573    26,890    4.30%
Brokered Deposits   17,929    720    4.02%   8,918    357    4.00%
Total interest-bearing deposits   2,586,014    62,572    2.42%   2,438,919    65,580    2.69%
Other borrowed funds   123,794    5,678    4.59%   144,463    6,622    4.58%
Total interest-bearing liabilities   2,709,808    68,250    2.52%   2,583,382    72,202    2.79%
Noninterest-bearing liabilities                              
Demand Deposits   987,327              996,253           
Other liabilities   33,267              30,656           
Total Liabilities   3,730,402              3,610,291           
Shareholders' equity   620,153              620,821           
Total liabilities & shareholders' equity  $4,350,555             $4,231,112           
Net interest income on a fully taxable                              
equivalent basis        153,385              144,088      
Less taxable equivalent adjustment        (1,619)             (1,336)     
Net interest income       $151,766             $142,752      
Net interest spread (3)             3.09%             2.85%
Net interest margin (4)             3.88%             3.76%

 

(1)  Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21%.

(2)  Nonaccrual loans are included in average amounts outstanding.

(3)  Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(4)  Represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.

 

 

 

Bank First Corporation

Average assets, liabilities and stockholders' equity, and average rates earned or paid

 

   Nine Months Ended 
   September 30, 2025   September 30, 2024 
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/
Paid (1)
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/
Paid (1)
 
                         
   (dollars in thousands) 
ASSETS                        
Interest-earning assets                              
Loans (2)                              
Taxable  $3,439,635   $196,628    5.72%  $3,293,762   $183,971    5.59%
Tax-exempt   128,311    6,744    5.26%   108,239    4,970    4.59%
Securities                              
Taxable (available for sale)   166,060    7,203    4.34%   134,281    6,221    4.63%
Tax-exempt (available for sale)   31,569    1,124    3.56%   33,242    1,132    3.41%
Taxable (held to maturity)   106,856    4,266    3.99%   106,957    4,248    3.97%
Tax-exempt (held to maturity)   2,662    72    2.70%   3,515    92    2.62%
Cash, due from banks and other   143,057    6,340    4.43%   77,472    4,573    5.90%
Total interest-earning assets   4,018,150    222,377    5.53%   3,757,468    205,207    5.46%
Noninterest-earning assets   444,452              444,055           
Allowance for loan losses   (44,292)             (44,402)          
Total assets  $4,418,310             $4,157,121           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $464,551   $11,239    2.42%  $401,363   $11,337    2.82%
Savings accounts   838,609    12,226    1.46%   816,202    12,253    1.50%
Money market accounts   670,599    16,302    2.43%   611,257    14,783    2.42%
Certificates of deposit   637,211    24,726    3.88%   606,988    25,174    4.15%
Brokered Deposits   19,365    783    4.04%   3,491    131    3.75%
Total interest-bearing deposits   2,630,335    65,276    2.48%   2,439,301    63,678    2.61%
Other borrowed funds   139,044    6,369    4.58%   81,730    3,662    4.48%
Total interest-bearing liabilities   2,769,379    71,645    2.59%   2,521,031    67,340    2.67%
Noninterest-bearing liabilities                              
Demand Deposits   983,350              988,440           
Other liabilities   35,768              32,685           
Total Liabilities   3,788,497              3,542,156           
Stockholders' equity   629,813              614,965           
Total liabilities & stockholders' equity  $4,418,310             $4,157,121           
Net interest income on a fully taxable equivalent basis        150,732              137,867      
Less taxable equivalent adjustment        (1,667)             (1,301)     
Net interest income       $149,065             $136,566      
Net interest spread (3)             2.95%             2.79%
Net interest margin (4)             3.75%             3.67%

 

(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.