EX-99.1 2 tm2512325d1_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 2025

 

·Net income of $18.2 million and earnings per common share of $1.82 for the three months ended March 31, 2025
·Earnings per common share 20.53% higher than the prior-year first quarter
·Annualized return on average assets of 1.64% for the three months ended March 31, 2025
·Quarterly cash dividend of $0.45 per share declared, matching the prior-quarter and 28.6% higher than the prior-year first quarter

 

MANITOWOC, WI, April 15, 2025 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $18.2 million, or $1.82 per share, for the first quarter of 2025, compared with net income of $15.4 million, or $1.51 per share, for the prior-year first quarter.

 

“We are delighted to announce that our team of relationship-focused bankers achieved significant financial returns in the first quarter of 2025,” stated CEO Mike Molepske. “These results were driven by an increase in core loan and deposit growth that started late last year and continued into early 2025.”

 

Operating Results

 

Net interest income (“NII”) during the first quarter of 2025 was $36.5 million, up $1.0 million from the previous quarter and up $3.2 million from the first quarter of 2024. The impact of net accretion and amortization of purchase accounting related to interest-bearing assets and liabilities from past acquisitions (“purchase accounting”) increased NII by $1.0 million, or $0.08 per share after tax, during the first quarter of 2025, compared to $0.8 million, or $0.06 per share after tax, during the previous quarter and $1.2 million, or $0.09 per share after tax, during the first quarter of 2024.

 

 

 

 

Net interest margin (“NIM”) was 3.65% for the first quarter of 2025, compared to 3.61% for the previous quarter and 3.62% for the first quarter of 2024. NII from purchase accounting increased NIM by 0.10%, 0.08% and 0.13% for each period, respectively. The Bank’s cost of funds declined 0.08% quarter-over-quarter despite persistent elevated levels of interest-bearing demand and savings deposits in accounts that garner some of the highest yielding rates in the Bank’s deposit portfolio. The average rate paid on the Bank’s non-brokered certificates of deposit declined by 0.18% compared to the prior quarter.

 

Bank First recorded a provision for credit losses of $0.4 million during the first quarter of 2025, compared to $0.2 million during the first quarter of 2024. Net loan charge-offs totaled $0.8 million during the most recent quarter, comparing unfavorably to net loan recoveries totaling $0.6 million during the first quarter of 2024. The Bank charged off $0.8 million in loan balances related to one customer during the first quarter of 2025. This customer was a part of the Hometown Bancorporation, Ltd. acquisition during 2023, and the charged-off balances have had a specific allowance related to them since the initial recording of this acquisition.

 

Noninterest income was $6.6 million for the first quarter of 2025, compared to $4.4 million for the first quarter of 2024. Service charges increased $0.4 million, or 23.1%, over the prior-year first quarter, as the Bank continues to benefit from a renegotiated vendor incentive program related to the Bank’s credit and debit card payments processing. Ansay & Associates, LLC, in which the Bank has a 40.0% interest, had a strong first quarter of 2025 with income provided to the Bank up $0.2 million, or 20.6%, from the prior year first quarter. The Bank experienced a positive valuation adjustment to its mortgage servicing rights totaling $0.2 million during the first quarter of 2025, which compared favorably to a negative valuation adjustment of $0.3 million during the first quarter of 2024. Finally, the Bank received a $2.3 million death benefit related to its bank-owned life insurance portfolio. The underlying policies had a cash value of $1.3 million, leading to a gain of $1.0 million which is recorded in other noninterest income.

 

Noninterest expense was $20.6 million in the first quarter of 2025, compared to $20.3 million during the first quarter of 2024. Personnel expense, which is typically elevated in the first quarter of each year, was relatively consistent year-over-year as continued efficiency improvements in some of the Bank’s newer markets offset inflationary impacts to overall wages. While data processing and outside service fee expenses were also consistent year-over-year, they declined from the previous several quarters as costs related to special projects in those quarters have mostly been completed. Finally, amortization of the Bank’s core deposit intangible assets continue to decline as time elapses from the Bank’s most recent acquisition. These intangible assets are amortized by an accelerated method which creates the most expense in years immediately following the transaction date.

 

 

 

 

The comparability of year-over-year income tax expense was affected by a provision enacted in the Bank’s home state during 2023 which offered an income tax exclusion on certain commercial and agricultural loans to borrowers who reside or are located in the state of Wisconsin. While Wisconsin’s governor signed this provision on July 5, 2023, rules related to qualifying loans under it were not finalized until the first quarter of 2024. Based on these final rules, a benefit of $1.3 million was recorded to income tax expense during the first quarter of 2024 as a refinement to provisions for income taxes from 2023, reducing the Bank’s effective tax rate to 10.5% for that quarter. For the final three quarters of 2024 the Bank’s effective tax rate fluctuated between 19.0% and 20.0%. For the first quarter of 2025 the Bank’s effective rate, which came in at 17.5%, benefited from the aforementioned death benefit related to bank-owned life insurance, which was exempt from taxation.

 

Balance Sheet

 

Total assets were $4.51 billion at March 31, 2025, an increase of $11.4 million from December 31, 2024, and $406.6 million higher than March 31, 2024.

 

Total loans were $3.55 billion at March 31, 2025, up $30.9 million from December 31, 2024, and up $164.7 million from March 31, 2024. Loans grew by an annualized rate of 3.6% during the first quarter, a seasonally low loan growth quarter in most years.

 

Total deposits, nearly all of which remain core deposits, were $3.67 billion at March 31, 2025, up $13.1 million from December 31, 2024, and up $258.2 million from March 31, 2024. Noninterest-bearing demand deposits comprised 27.4% of the Bank’s total deposits at March 31, 2025, compared to 29.0% at March 31, 2024, as the Bank continues to see a shift in its deposit portfolio toward pre-2020 levels of noninterest-bearing balances, prior to the influx of liquidity into financial markets during 2020 and 2021.

 

Asset Quality

 

Nonperforming assets at March 31, 2025 totaled $7.6 million, down from $9.2 million and $12.5 million at the end of the fourth and first quarters of 2024, respectively. Over half of the decline in nonperforming assets during the most recent quarter related to the aforementioned $0.8 million loan charge-off. Nonperforming assets to total assets ended the first quarter of 2025 at 0.17%, down from 0.21% at the end of the prior quarter and 0.31% at the end of the prior-year first quarter.

 

 

 

 

Capital Position

 

Stockholders’ equity totaled $648.4 million at March 31, 2025, an increase of $8.7 million from December 31, 2024, and up $39.1 million from March 31, 2024. Dividends totaling $4.5 million and repurchases of BFC common stock totaling $6.4 million were more than offset by earnings of $18.2 million during the quarter. The Bank’s book value per common share totaled $65.02 at March 31, 2025 compared to $63.89 at December 31, 2024 and $60.16 at March 31, 2024. Tangible book value per common share (non-GAAP) totaled $45.46 at March 31, 2025 compared to $44.28 at December 31, 2024 and $40.35 at March 31, 2024.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.45 per common share, payable on July 9, 2025, to shareholders of record as of June 25, 2025.

 

Bank First Corporation provides financial services through its subsidiary, Bank First, N.A., which was incorporated in 1894. Bank First offers loan, deposit, and treasury management products at its 26 banking locations in Wisconsin. The Bank has grown through both acquisitions and de novo branch expansion. The Bank employs approximately 362 full-time equivalent staff and has assets of approximately $4.5 billion. Insurance services are available through its bond with Ansay & Associates, LLC. Trust, investment advisory, and other financial services are offered in collaboration with several regional partners. Further information about Bank First Corporation is available by clicking the Shareholder Services tab at www.bankfirst.com.

 

# # #

 

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

 

 

 

 

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

 

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

 

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

 

 

 

 

Bank First Corporation

Consolidated Financial Summary (Unaudited)

 

  At or for the Three Months Ended 
(In thousands, except share and per share data)  3/31/2025   12/31/2024   9/30/2024   6/30/2024   3/31/2024 
Results of Operations:                         
Interest income  $55,048   $53,754   $54,032   $49,347   $49,272 
Interest expense   18,511    18,193    18,149    16,340    15,923 
Net interest income   36,537    35,561    35,883    33,007    33,349 
Provision for credit losses   400    (1,000)   -    -    200 
Net interest income after provision for credit losses   36,137    36,561    35,883    33,007    33,149 
Noninterest income   6,588    4,513    4,893    5,877    4,397 
Noninterest expense   20,604    19,286    20,100    19,057    20,324 
Income before income tax expense   22,121    21,788    20,676    19,827    17,222 
Income tax expense   3,880    4,248    4,124    3,768    1,810 
Net income  $18,241   $17,540   $16,552   $16,059   $15,412 
                          
Earnings per Common Share (Basic and Diluted)  $1.82   $1.75   $1.65   $1.59   $1.51 
                          
Common Shares:                         
Outstanding   9,973,276    10,012,088    10,011,428    10,031,350    10,129,190 
Weighted average outstanding for the period   10,001,009    10,012,013    10,012,190    10,078,611    10,233,347 
                          
Noninterest Income / Noninterest Expense:                         
Service charges  $2,011   $2,119   $2,189   $2,101   $1,634 
Income from Ansay   1,181    82    1,062    1,379    979 
Loan servicing income   732    744    733    735    726 
Valuation adjustment on mortgage servicing rights   175    18    (344)   339    (312)
Net gain on sales of mortgage loans   334    424    377    277    219 
Other noninterest income   2,155    1,126    876    1,046    1,151 
Total noninterest income  $6,588   $4,513   $4,893   $5,877   $4,397 
                          
Personnel expense  $10,985   $9,886   $10,118   $10,004   $10,893 
Occupancy, equipment and office   1,591    1,445    1,598    1,330    1,584 
Data processing   2,444    2,687    2,502    2,114    2,389 
Postage, stationery and supplies   240    229    213    205    238 
Advertising   65    78    61    79    95 
Charitable contributions   476    200    183    234    176 
Outside service fees   788    1,135    1,103    1,446    876 
Federal deposit insurance   630    495    495    443    417 
Net loss (gain) on other real estate owned   -    (186)   -    (461)   (47)
Net loss on sales of securities   -    -    -    -    34 
Amortization of intangibles   1,298    1,389    1,429    1,475    1,500 
Other noninterest expense   2,087    1,928    2,398    2,188    2,169 
Total noninterest expense  $20,604   $19,286   $20,100   $19,057   $20,324 
                          
Period-end Balances:                         
Cash and cash equivalents  $300,865   $261,332   $204,427   $98,950   $83,374 
Investment securities available-for-sale, at fair value   163,743    223,061    128,438    127,977    138,420 
Investment securities held-to-maturity, at cost   110,241    110,756    109,236    110,648    111,732 
Loans   3,548,070    3,517,168    3,470,920    3,428,635    3,383,395 
Allowance for credit losses - loans   (43,749)   (44,151)   (45,212)   (45,118)   (44,378)
Premises and equipment   72,670    71,108    69,710    68,633    69,621 
Goodwill and core deposit intangible, net   195,011    196,309    197,698    199,127    200,602 
Mortgage servicing rights   13,544    13,369    13,351    13,694    13,356 
Other assets   146,112    146,108    145,930    143,274    143,802 
Total assets   4,506,507    4,495,060    4,294,498    4,145,820    4,099,924 
                          
Deposits                         
Interest-bearing   2,666,693    2,636,193    2,463,083    2,424,096    2,425,550 
Noninterest-bearing   1,007,525    1,024,880    1,021,658    975,845    990,489 
Borrowings   146,890    147,372    147,346    102,321    47,295 
Other liabilities   36,985    46,932    33,516    28,979    27,260 
Total liabilities   3,858,093    3,855,377    3,665,603    3,531,241    3,490,594 
                          
Stockholders' equity   648,414    639,683    628,895    614,579    609,330 
                          
Book value per common share  $65.02   $63.89   $62.82   $61.27   $60.16 
Tangible book value per common share (non-GAAP)  $45.46   $44.28   $43.07   $41.42   $40.35 
                          
Average Balances:                         
Loans  $3,541,995   $3,482,974   $3,450,423   $3,399,906   $3,355,142 
Interest-earning assets   4,100,846    3,962,690    3,833,968    3,696,099    3,741,498 
Total assets   4,498,891    4,360,469    4,231,112    4,094,542    4,144,896 
Deposits   3,672,039    3,545,694    3,435,172    3,401,828    3,446,145 
Interest-bearing liabilities   2,837,182    2,655,609    2,583,382    2,466,726    2,512,304 
Goodwill and other intangibles, net   195,752    196,966    198,493    199,959    201,408 
Stockholders' equity   645,708    634,137    620,821    610,818    613,190 
                          
Financial Ratios:                         
Return on average assets *   1.64%   1.60%   1.56%   1.58%   1.50%
Return on average common equity *   11.46%   11.00%   10.61%   10.57%   10.11%
Average equity to average assets   14.35%   14.54%   14.67%   14.92%   14.79%
Stockholders' equity to assets   14.39%   14.23%   14.64%   14.82%   14.86%
Tangible equity to tangible assets (non-GAAP)   10.52%   10.31%   10.53%   10.53%   10.48%
Loan yield *   5.68%   5.56%   5.73%   5.51%   5.41%
Earning asset yield *   5.49%   5.44%   5.64%   5.40%   5.33%
Cost of funds *   2.65%   2.73%   2.79%   2.66%   2.55%
Net interest margin, taxable equivalent *   3.65%   3.61%   3.76%   3.63%   3.62%
Net loan charge-offs (recoveries) to average loans *   0.09%   0.01%   0.04%   -0.05%   -0.07%
Nonperforming loans to total loans   0.19%   0.24%   0.32%   0.31%   0.29%
Nonperforming assets to total assets   0.17%   0.21%   0.28%   0.27%   0.31%
Allowance for credit losses - loans to total loans   1.23%   1.26%   1.30%   1.32%   1.31%
                          
Loan Portfolio Composition:                         
Comercial/industrial  $507,850   $500,352   $517,816   $507,406   $510,396 
Commercial real estate - owner occupied   973,578    968,837    938,730    920,521    892,275 
Commercial real estate - non-owner occupied   460,077    459,431    463,323    472,272    502,429 
Multi-family   355,003    326,408    329,458    333,461    323,047 
Construction and development   278,475    277,971    246,445    229,934    207,866 
Residential 1-4 family   903,280    913,187    904,273    897,087    880,241 
Consumer and other   69,807    70,982    70,875    67,954    67,141 
Total  $3,548,070   $3,517,168   $3,470,920   $3,428,635   $3,383,395 
                          
Share Repurchases:                         
Total number of shares repurchased   61,882    -    20,748    98,623    261,193 
Total dollar of shares repurchased  $6,380,519   $-   $1,701,336   $7,948,028   $22,271,927 
                          
Non-GAAP Financial Measures:                         
Tangible assets reconciliation                         
Total assets (GAAP)  $4,506,507   $4,495,060   $4,294,498   $4,145,820   $4,099,924 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (19,905)   (21,203)   (22,592)   (24,021)   (25,496)
Tangible assets (non-GAAP)  $4,311,496   $4,298,751   $4,096,800   $3,946,693   $3,899,322 
                          
Tangible common equity reconciliation                         
Total stockholders’ equity (GAAP)  $648,414   $639,683   $628,895   $614,579   $609,330 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (19,905)   (21,203)   (22,592)   (24,021)   (25,496)
Tangible common equity (non-GAAP)  $453,403   $443,374   $431,197   $415,452   $408,728 
                          
Tangible book value per common share calculation                         
Tangible common equity (non-GAAP)  $453,403   $443,374   $431,197   $415,452   $408,728 
Common shares outstanding at the end of the period   9,973,276    10,012,088    10,011,428    10,031,350    10,129,190 
Tangible book value per common share (non-GAAP)  $45.46   $44.28   $43.07   $41.42   $40.35 
                          
Tangible equity to tangible assets calculation                         
Tangible common equity (non-GAAP)  $453,403   $443,374   $431,197   $415,452   $408,728 
Tangible assets (non-GAAP)  $4,311,496   $4,298,751   $4,096,800   $3,946,693   $3,899,322 
Tangible equity to tangible assets (non-GAAP)   10.52%   10.31%   10.53%   10.53%   10.48%

 

* Components of the quarterly ratios were annualized.

 

 

 

 

Bank First Corporation

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

 

   Three Months Ended 
   March 31, 2025   March 31, 2024 
   Average
Balance
   Interest
Income/
Expenses
(1)
   Rate Earned/
Paid
(1)
   Average
Balance
   Interest
Income/
Expenses
(1)
   Rate Earned/
Paid
(1)
 
   (dollars in thousands) 
ASSETS                              
Interest-earning assets                              
Loans (2)                              
Taxable  $3,410,262    194,219    5.70%  $3,246,962   $176,655    5.44%
Tax-exempt   131,733    6,887    5.23%   108,180    4,852    4.49%
Securities                              
Taxable (available for sale)   180,322    7,963    4.42%   162,353    7,423    4.57%
Tax-exempt (available for sale)   32,697    1,149    3.51%   33,931    1,141    3.36%
Taxable (held to maturity)   107,641    4,267    3.96%   106,349    4,250    4.00%
Tax-exempt (held to maturity)   3,196    85    2.66%   4,136    107    2.59%
Cash and due from banks   234,995    10,386    4.42%   79,587    5,024    6.31%
Total interest-earning assets   4,100,846    224,956    5.49%   3,741,498    199,452    5.33%
Noninterest-earning assets   442,262              447,093           
Allowance for credit losses - loans   (44,217)             (43,695)          
Total assets  $4,498,891             $4,144,896           
LIABILITIES AND SHAREHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $516,658   $12,760    2.47%  $421,776   $11,513    2.73%
Savings accounts   831,083    12,066    1.45%   812,947    11,879    1.46%
Money market accounts   683,446    16,685    2.44%   637,454    15,156    2.38%
Certificates of deposit   638,937    26,019    4.07%   590,116    23,344    3.96%
Brokered Deposits   20,092    815    4.06%   748    17    2.27%
Total interest-bearing deposits   2,690,216    68,345    2.54%   2,463,041    61,909    2.51%
Other borrowed funds   146,966    6,729    4.58%   49,263    2,135    4.33%
Total interest-bearing liabilities   2,837,182    75,074    2.65%   2,512,304    64,044    2.55%
Noninterest-bearing liabilities                              
Demand Deposits   981,823              983,104           
Other liabilities   34,178              36,298           
Total Liabilities   3,853,183              3,531,706           
Shareholders' equity   645,708              613,190           
Total liabilities & shareholders' equity  $4,498,891             $4,144,896           
Net interest income on a fully taxable equivalent basis        149,882              135,408      
Less taxable equivalent adjustment        (1,705)             (1,281)     
Net interest income       $148,177             $134,127      
Net interest spread (3)             2.84%             2.78%
Net interest margin (4)             3.65%             3.62%

 

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