Please wait

 

 

   

PO Box 10, Manitowoc, WI 54221-0010

For further information, contact:

Kevin M LeMahieu, Chief Financial Officer

Phone: (920) 652-3100 / klemahieu@bankfirst.com

 

 

NEWS release

[For Immediate Release]

 

Bank First Announces Net Income for the Third Quarter of 2026

 

·Net income of $23.8 million and $68.5 million for the three and nine months ended September 30, 2026, respectively

 

·Earnings per common share of $2.15 and $6.14 for the three and nine months ended September 30, 2026, respectively

 

·Adjusted net income (non-GAAP) of $26.1 million and $78.5 million and adjusted earnings per common share (non-GAAP) of $2.35 and $7.04 for the three and nine months ended September 30, 2026, respectively, after removing the impact of acquisition expenses and certain asset sales

 

·Quarterly cash dividend of $0.65 per share declared, an increase of 8.3% and 44.4% over the prior quarter and prior-year third quarter, respectively

 

MANITOWOC, Wis., October 20, 2026 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $23.8 million, or $2.15 per share, for the third quarter of 2026 (“26Q3”), compared with net income of $18.0 million, or $1.83 per share, for the prior-year third quarter (“25Q3”). For the nine months ended September 30, 2026 (“26YTD”), Bank First earned $68.5 million, or $6.14 per share, compared to $53.1 million, or $5.36 per share for the same period in 2025 (“25YTD”). After removing the impact of expenses related to the acquisitions of Centre 1 Bancorp, Inc. (“Centre”), and PSB Holdings, Inc. (“Peoples”), as well as one-time net gains on the sale of certain assets, the Bank reported adjusted net income (non-GAAP) of $26.1 million, or $2.35 per share, and $78.5 million, or $7.04 per share, for 26Q3 and 26YTD, respectively. Adjusted net income (non-GAAP) was $18.8 million, or $1.91 per share, and $53.8 million, or $5.42 per share, for 25Q3 and 25YTD, respectively.

 

“During the most recent quarter, we made meaningful progress toward our planned December 4, 2026 acquisition of Peoples while adding experienced leaders to support our continued organic growth,” stated Mike Molepske, Chairman and CEO of Bank First. “At a recent cultural orientation meeting, we were pleased to see the enthusiasm and engagement of Peoples employees who will be joining Bank First. Their warm welcome reflects the positive response we have also received from customers and shareholders of Peoples, who recognize the opportunities this merger will create through expanded retail products, enhanced trust and wealth management services, more sophisticated treasury management tools, and greater lending capacity.”

 

 

 

 

Operating Results

The acquisition of Centre, an institution with $1.48 billion in assets at closing on January 1, 2026, increased total assets of Bank First by 33%. The added operating scale from this transaction significantly impacted Bank First’s results for 26Q3 and 26YTD, as well as comparability to 25Q3 and 25YTD.

Net interest income (“NII”) during 26Q3 was $55.2 million, up $0.2 million from the previous quarter (“26Q2”) and up $17.0 million from 25Q3. The impact of net accretion and amortization of purchase accounting related to interest-bearing assets and liabilities from Centre and past acquisitions (“purchase accounting”) increased NII by $2.2 million, or $0.16 per share after tax, during 26Q3, compared to $3.6 million, or $0.25 per share after tax, during 26Q2 and $0.7 million, or $0.06 per share after tax, during 25Q3.

Net interest margin (“NIM”) was 4.07% for 26Q3, compared to 4.13% for 26Q2 and 3.88% for 25Q3. NII from purchase accounting increased NIM by 0.16%, 0.27% and 0.07% for each of these periods, respectively. After removing the impact of purchase accounting, each sequential quarter of 2026 has exhibited higher yields on interest-earning assets (5.35% for the first quarter of 2026 (“26Q1”), 5.39% for 26Q2, 5.42% for 26Q3), lower crediting rates on interest-bearing liabilities (2.38% for 26Q1, 2.29% for 26Q2, 2.26% for 26Q3), and higher overall NIM (3.76% for 26Q1, 3.86% for 26Q2, 3.91% for 26Q3).

Bank First recorded a provision for credit losses totaling $0.8 million in 26Q3, slightly higher than the $0.7 million provision recorded during the 25Q3. The Bank did not record a provision for credit losses during 26Q2. Accounting entries related to the Centre acquisition added $12.8 million to the allowance for credit losses on January 1, 2026. The lack of provision expense during the first half of 2026 was due to a slight contraction in the Bank’s loan portfolio as loan production in legacy markets was offset by contraction in the Bank’s new Stateline region (formerly Centre), as the Bank transitioned out of certain acquired loans that were not consistent with Bank First’s lending philosophy. The provision recorded during 26Q3 was the result of growth in the Bank’s loan portfolio, as detailed later in this release.

Noninterest income was $10.1 million for 26Q3, compared to $10.0 million for 26Q2 and $6.0 million for 25Q3. Trust and Wealth Management income, a new business line for Bank First resulting from the Centre acquisition, remained a consistently strong contributor to noninterest income, producing $1.6 million in noninterest income during each quarter of 2026. Prior to the acquisition of Centre, minimal wealth management income was produced through referral agreements with partner firms. Service charge income totaled $4.1 million for 26Q3, compared to $4.1 million and $2.1 million for 26Q2 and 25Q3, respectively. Consumer behavior in the new Stateline region has driven a significant increase in service charge income during 2026, producing $12.9 million in revenue for 26YTD compared to $6.2 million for 25YTD. Income provided by the Bank’s investment in Ansay & Associates, LLC (“Ansay”) totaled $0.8 million for 26Q3, compared to $0.9 million and $1.3 million for 26Q2 and 25Q3, respectively. Ansay is experiencing reduced profitability in 2026, the result of investments they are making in automation and operational efficiency to improve future profitability, coupled with insurance pricing in several sectors entering an industry-wide softening. Gains on sales of mortgage loans totaled $2.3 million for 26YTD compared to $1.2 million for 25YTD as the Bank has produced strong results in retail lending in a challenging higher-rate environment. The increasing interest rate environment over the last twelve months has led to a $1.5 million positive valuation adjustment to the Bank’s mortgage servicing rights in 26YTD, compared to a $0.3 million positive valuation adjustment during 25YTD. Increasing prevailing mortgage rates cause the assumption for prepayments of mortgages to decline, increasing the underlying value of mortgage servicing rights assets.

 

 

Noninterest expense totaled $34.7 million in 26Q3, compared to $34.4 million during 26Q2 and $21.1 million during 25Q3. Expenses related to the Bank’s acquisitions of Centre and Peoples totaled $2.7 million during 26Q3 compared to $3.3 million during 26Q2 and $0.9 million during 25Q3. These expenses were distributed in the areas of personnel expense (primarily 26Q2), outside service fees (all three quarters) and data processing expenses (primarily 26Q3). Conversion of Centre’s core data processing system onto Bank First’s platform occurred during the second quarter of 2026. Prior to this conversion, and continuing into 26Q3, some operational areas of the Bank had redundancies (personnel expense, occupancy expense, data processing) which are in addition to the previously listed expenses related directly to acquisitions. Full realization of expected cost savings from operational synergies began during 26Q3 and are anticipated to be fully realized during future quarters. While personnel expense declined from $16.8 million in 26Q2 to $15.8 million in 26Q3, severance costs during 26Q2 totaling $1.3 million from the Centre acquisition mask a quarter-over-quarter increase in ongoing personnel costs as the Bank added several senior individuals in preparation of both the Peoples acquisition and future organic and acquisitive growth. The acquisition of Centre created a core deposit intangible asset of $31.9 million. Amortization related to this intangible asset, which the Bank will amortize over the next 10 years, led to the elevated amortization expense during 26YTD.

“We believe investing in people is essential to Bank First’s continued success. In anticipation of our Northcentral Region, which the acquisition of Peoples will create, we hired a new Regional President who brings extensive experience in the Wausau market. We also hired a Chief Retail Officer with substantial previous experience at two national banks. Together with several other key hires in recent quarters, these investments in our people deepen our expertise, strengthen our ability to serve customers, and build the leadership capacity to sustain our growth as we prepare to surpass $10 billion in assets,” stated Molepske.

Balance Sheet

 

Total assets were $5.95 billion on September 30, 2026, an increase of $1.44 billion from December 31, 2025, and up $1.53 billion from September 30, 2025. The acquisition of Centre added approximately $1.48 billion in assets on January 1, 2026.

 

The carrying value of investments on September 30, 2026, totaled $588.3 million, up $320.1 million from December 31, 2025, and $314.3 million from September 30, 2025. The acquisition of Centre included $333.1 million in investments, causing the investment portfolio’s composition of total assets to go from 6.0% at the end of 2025 to 9.9% at the end of the third quarter of 2026.

 

Total loans were $4.60 billion on September 30, 2026, up $991.2 million from December 31, 2025, and $966.2 million from September 30, 2025. Loans included in the acquisition of Centre totaled approximately $981.5 million. Some attrition in these acquired balances has created a headwind to overall loan growth for the organization during 2026. Total loans grew by a 6.6% annualized pace during 26Q3.

 

Total deposits, nearly all of which remain core deposits, were $5.00 billion on September 30, 2026, up $1.31 billion from December 31, 2025, and $1.46 billion from September 30, 2025. Deposits included in the acquisition of Centre totaled approximately $1.38 billion. Noninterest-bearing demand deposits comprised 29.7% of the Bank’s total deposits on September 30, 2026, after finishing 2025 at 27.1%.

 

 

 

 

As of January 1, 2026, after the acquisition of Centre, the Bank had outstanding borrowings totaling $206.9 million. The Bank’s strong liquidity position has allowed it to reduce this balance to $79.8 million on September 30, 2026. This reduction was accomplished through normal maturities on borrowings which were not renewed, as well as selective prepayments of borrowings that had negative carrying spreads to yields earned on the Bank’s on-balance sheet liquidity.

 

Asset Quality

 

Nonperforming assets on September 30, 2026, totaled $29.6 million, up $1.8 million from the end of the previous quarter and up $15.8 million from September 30, 2025. Other real estate owned, fully comprised of former properties of Centre that will not be utilized by Bank First, totaled $2.4 million on September 30, 2026. Loans currently in nonaccrual status remain concentrated in a few customer relationships. The circumstances which led these loans to nonaccrual status are unique and not prevalent throughout the Bank’s loan portfolio. Nonperforming assets to total assets remained manageable at 0.50% as of September 30, 2026, up slightly from 0.47% at the end of the prior quarter and 0.31% on September 30, 2025.

 

Capital Position

 

Stockholders’ equity totaled $826.4 million on September 30, 2026, an increase of $182.6 million from the end of 2025. Earnings of $68.5 million for 26YTD was supplemented by a positive impact to capital of $168.5 million from the Centre acquisition. These increases were offset by dividends totaling $18.4 million and share repurchases totaling $23.9 million during 26YTD. The Bank’s book value per common share totaled $74.57 on September 30, 2026, compared to $65.47 on December 31, 2025. Tangible book value per common share (non-GAAP) totaled $48.83 on September 30, 2026, compared to $46.01 on December 31, 2025.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.65 per common share, payable on January 6, 2027, to shareholders of record as of December 23, 2026. This dividend represents an increase of $0.05 and $0.20 per share, or 8.3% and 44.4%, from the dividend declared during the prior quarter and prior-year third quarter, respectively.

 

Bank First Corporation provides financial services through its subsidiary, Bank First, N.A., which was incorporated in 1894. Bank First offers loan, deposit, treasury management, trust, and wealth management services at each of its 38 banking locations in Wisconsin and Illinois. The Bank has grown through both acquisitions and de novo branch expansion. Bank First employs approximately 509 full-time equivalent staff and has assets of approximately $6 billion. Insurance services are available through its bond with Ansay. 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 Centre, 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 successfully 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 adjusted net income, adjusted earnings per share, return of adjusted earnings on average assets, tangible book value per common share, return on average tangible common equity, 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, 2025, 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 
   9/30/2026   6/30/2026   3/31/2026   12/31/2025   9/30/2025   9/30/2026   9/30/2025 
Results of Operations:                                   
Interest income  $75,988   $75,719   $73,605   $56,636   $55,456   $225,312   $165,079 
Interest expense   20,770    20,686    20,389    16,470    17,203    61,845    53,587 
Net interest income   55,218    55,033    53,216    40,166    38,253    163,467    111,492 
Provision for credit losses   750    -    -    -    650    750    1,250 
Net interest income after provision for credit losses   54,468    55,033    53,216    40,166    37,603    162,717    110,242 
Noninterest income   10,111    10,002    10,532    4,758    5,953    30,645    17,462 
Noninterest expense   34,679    34,400    39,056    22,012    21,086    108,135    62,446 
Income before income tax expense   29,900    30,635    24,692    22,912    22,470    85,227    65,258 
Income tax expense   6,091    5,944    4,704    4,522    4,480    16,739    12,152 
Net income  $23,809   $24,691   $19,988   $18,390   $17,990   $68,488   $53,106 
                                    
Earnings per Common Share (Basic and Diluted)  $2.15   $2.21   $1.78   $1.87   $1.83   $6.14   $5.36 
                                    
Common Shares:                                   
Outstanding   11,083,124    11,079,310    11,222,442    9,834,623    9,834,083    11,083,124    9,834,083 
Weighted average outstanding for the period   11,083,897    11,149,885    11,215,545    9,834,567    9,834,002    11,150,043    9,911,522 
                                    
Noninterest Income / Noninterest Expense:                                   
Trust and wealth management  $1,606   $1,620   $1,575   $26   $14   $4,801   $47 
Service charges   4,100    4,102    4,690    2,255    2,106    12,892    6,170 
Income from Ansay   750    866    975    267    1,314    2,591    3,648 
Loan servicing income   973    954    955    747    736    2,882    2,201 
Valuation adjustment on mortgage servicing rights   852    534    82    (45)   250    1,468    326 
Net gain on sales of mortgage loans   558    661    1,076    649    482    2,295    1,154 
Other noninterest income   1,272    1,265    1,179    859    1,051    3,716    3,916 
Total noninterest income  $10,111   $10,002   $10,532   $4,758   $5,953   $30,645   $17,462 
                                    
Personnel expense  $15,760   $16,822   $21,789   $10,565   $10,498   $54,371   $31,910 
Occupancy, equipment and office   2,691    2,639    2,556    2,769    1,567    7,886    5,080 
Data processing   5,432    4,045    3,410    2,685    2,506    12,887    7,570 
Postage, stationery and supplies   456    843    439    309    165    1,738    641 
Advertising and public relations   485    569    602    247    360    1,656    1,387 
Outside service fees   2,766    1,990    2,400    1,490    1,818    7,156    3,741 
Federal deposit insurance   900    849    716    510    540    2,465    1,800 
Net gain on other real estate owned   -    (28)   (191)   -    -    (219)   (159)
Net loss on sales of securities   -    -    31    -    -    31    - 
Amortization of intangibles   2,501    2,547    2,572    1,204    1,228    7,620    3,799 
Other noninterest expense   3,688    4,124    4,732    2,233    2,404    12,544    6,677 
Total noninterest expense  $34,679   $34,400   $39,056   $22,012   $21,086   $108,135   $62,446 
                                    
Period-end Balances:                                   
Cash and cash equivalents  $212,222   $266,523   $398,638   $243,207   $126,184   $212,222   $126,184 
Securities available-for-sale, at fair value   455,398    494,571    483,235    164,422    167,125    455,398    167,125 
Securities held-to-maturity, at cost   132,892    114,061    117,929    103,726    106,823    132,892    106,823 
Loans   4,595,886    4,521,687    4,515,626    3,604,651    3,629,663    4,595,886    3,629,663 
Allowance for credit losses - loans   (56,828)   (56,029)   (57,067)   (44,374)   (44,501)   (56,828)   (44,501)
Premises and equipment, net   97,805    96,066    93,140    79,217    78,027    97,805    78,027 
Goodwill and core deposit intangible, net   285,215    288,342    291,908    191,306    192,510    285,215    192,510 
Mortgage servicing rights   18,870    18,019    17,484    13,650    13,696    18,870    13,696 
Other assets   206,052    204,272    208,120    150,290    150,884    206,052    150,884 
Total assets   5,947,512    5,947,512    6,069,013    4,506,095    4,420,411    5,947,512    4,420,411 
                                    
Deposits                                   
Interest-bearing   3,517,397    3,489,250    3,589,919    2,692,711    2,539,476    3,517,397    2,539,476 
Noninterest-bearing   1,484,426    1,498,332    1,496,897    1,003,076    999,285    1,484,426    999,285 
Borrowings   79,839    104,846    124,845    121,966    221,941    79,839    221,941 
Other liabilities   39,412    35,774    37,499    44,506    31,584    39,412    31,584 
Total liabilities   5,121,074    5,128,202    5,249,160    3,862,259    3,792,286    5,121,074    3,792,286 
                                    
Stockholders' equity   826,438    819,310    819,853    643,836    628,125    826,438    628,125 
                                    
Book value per common share  $74.57   $73.95   $73.05   $65.47   $63.87   $74.57   $63.87 
Tangible book value per common share (non-GAAP)  $48.83   $47.92   $47.04   $46.01   $44.30   $48.83   $44.30 
                                    
Average Balances:                                   
Loans  $4,555,239   $4,514,298   $4,560,355   $3,615,930   $3,600,259   $4,543,278   $3,567,946 
Interest-earning assets   5,425,749    5,388,799    5,489,866    4,019,999    3,948,304    5,434,569    4,018,150 
Goodwill and other intangibles, net   286,910    290,473    292,757    192,061    193,250    282,694    194,493 
Total assets   6,007,709    5,966,393    6,052,695    4,421,837    4,350,555    6,009,305    4,418,310 
Deposits   5,043,021    4,983,283    5,043,273    3,602,826    3,573,341    5,023,190    3,613,685 
Interest-bearing liabilities   3,639,299    3,608,897    3,750,264    2,732,417    2,709,808    3,638,429    2,769,379 
Stockholders' equity   826,208    819,933    801,987    636,418    620,153    816,131    629,813 

 

 

 

 

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 
   9/30/2026   6/30/2026   3/31/2026   12/31/2025   9/30/2025   9/30/2026   9/30/2025 
Financial Ratios:                                   
Return on average assets *   1.57%   1.66%   1.34%   1.65%   1.64%   1.52%   1.61%
Return on average common equity *   11.43%   12.08%   10.11%   11.46%   11.51%   11.22%   11.27%
Return on average tangible common equity (non-GAAP)*   17.71%   18.70%   15.92%   16.42%   16.72%   17.17%   16.31%
Average equity to average assets   13.75%   13.74%   13.25%   14.39%   14.25%   13.58%   14.25%
Stockholders' equity to assets   13.90%   13.78%   13.51%   14.29%   14.21%   13.90%   14.21%
Tangible equity to tangible assets (non-GAAP)   9.56%   9.38%   9.14%   10.49%   10.30%   9.56%   10.30%
Net interest margin, taxable equivalent *   4.07%   4.13%   3.96%   4.01%   3.88%   4.05%   3.75%
Net loan charge-offs (recoveries) to average loans *   0.02%   0.09%   0.01%   0.01%   0.00%   0.04%   0.03%
Nonperforming loans to total loans   0.59%   0.56%   0.60%   0.25%   0.38%   0.59%   0.38%
Nonperforming assets to total assets   0.50%   0.47%   0.50%   0.20%   0.31%   0.50%   0.31%
Allowance for credit losses - loans to total loans   1.24%   1.24%   1.26%   1.23%   1.23%   1.24%   1.23%
                                    
Loan Portfolio Composition:                                   
Commercial/industrial  $871,272   $848,605   $823,824   $647,086   $654,452   $871,272   $654,452 
Commercial real estate - owner occupied   1,106,629    1,094,282    1,133,042    880,723    861,650    1,106,629    861,650 
Commercial real estate - non-owner occupied   694,654    705,370    660,359    492,525    510,535    694,654    510,535 
Multi-family   477,970    451,853    456,366    402,053    372,031    477,970    372,031 
Construction and development   238,135    241,933    259,365    215,518    262,439    238,135    262,439 
Residential 1-4 family   1,130,864    1,099,348    1,101,515    894,979    897,518    1,130,864    897,518 
Consumer and other   76,362    80,296    81,155    71,767    71,038    76,362    71,038 
Total  $4,595,886   $4,521,687   $4,515,626   $3,604,651   $3,629,663   $4,595,886   $3,629,663 
                                    
Share Repurchases:                                   
Total number of shares repurchased   7,847    144,000    16,000    -    -    167,847    205,602 
Total dollar of shares repurchased  $1,112   $20,364   $2,376   $-   $-   $23,852   $22,003 
                                    
Non-GAAP Financial Measures:                                   
Adjusted net income reconciliation                                   
Net income (GAAP)  $23,809   $24,691   $19,988   $18,390   $17,990   $68,488   $53,106 
Acquisition related expenses   2,701    3,311    6,528    663    862    12,540    862 
Loss on razing of branch building   -    -    -    879    -    -    - 
Gains on sales of securities and OREO valuations   -    (28)   (160)   -    -    (188)   (159)
Adjusted net income before income tax impact   26,510    27,974    26,356    19,932    18,852    80,840    53,809 
Income tax impact of adjustments   (448)   (656)   (1,274)   (307)   (74)   (2,378)   (41)
Adjusted net income (non-GAAP)  $26,062   $27,318   $25,082   $19,625   $18,778   $78,462   $53,768 
                                    
Adjusted earnings per share calculation                                   
Adjusted net income (non-GAAP)  $26,062   $27,318   $25,082   $19,625   $18,778   $78,462   $53,768 
Weighted average common shares outstanding for the period   11,083,897    11,149,885    11,215,545    9,834,567    9,834,002    11,150,043    9,911,522 
Adjusted earnings per share (non-GAAP)  $2.35   $2.45   $2.24   $2.00   $1.91   $7.04   $5.42 
                                    
Annualized return of adjusted earnings on average assets calculation                                   
Adjusted net income (non-GAAP)  $26,062   $27,318   $25,082   $19,625   $18,778   $78,462   $53,768 
Average total assets  $6,007,709   $5,966,393   $6,052,695   $4,421,837   $4,350,555   $6,009,305   $4,418,310 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.72%   1.84%   1.64%   1.76%   1.71%   1.75%   1.63%
                                    
Average tangible common equity reconciliation                                   
Total average stockholders’ equity (GAAP)  $826,208   $819,933   $801,987   $636,418   $620,153   $816,131   $629,813 
Average goodwill   (244,914)   (245,989)   (246,370)   (175,106)   (175,106)   (242,696)   (175,106)
Average core deposit intangible, net of amortization   (41,996)   (44,484)   (46,387)   (16,955)   (18,144)   (39,998)   (19,387)
Average tangible common equity (non-GAAP)  $539,298   $529,460   $509,230   $444,357   $426,903   $533,437   $435,320 
                                    
Return on average tangible common equity calculation*                                   
Average tangible common equity (non-GAAP)  $539,298   $529,460   $509,230   $444,357   $426,903   $533,437   $435,320 
Net income  $23,809   $24,691   $19,988   $18,390   $17,990   $68,488   $53,106 
Return on average tangible common equity*   17.71%   18.70%   15.92%   16.42%   16.72%   17.17%   16.31%
                                    
Tangible assets reconciliation                                   
Total assets (GAAP)  $5,947,512   $5,947,512   $6,069,013   $4,506,095   $4,420,411   $5,947,512   $4,420,411 
Goodwill   (244,726)   (245,351)   (246,370)   (175,106)   (175,106)   (244,726)   (175,106)
Core deposit intangible, net of amortization   (40,489)   (42,991)   (45,538)   (16,200)   (17,404)   (40,489)   (17,404)
Tangible assets (non-GAAP)  $5,662,297   $5,659,170   $5,777,105   $4,314,789   $4,227,901   $5,662,297   $4,227,901 
                                    
Tangible common equity reconciliation                                   
Total stockholders’ equity (GAAP)  $826,438   $819,310   $819,853   $643,836   $628,125   $826,438   $628,125 
Goodwill   (244,726)   (245,351)   (246,370)   (175,106)   (175,106)   (244,726)   (175,106)
Core deposit intangible, net of amortization   (40,489)   (42,991)   (45,538)   (16,200)   (17,404)   (40,489)   (17,404)
Tangible common equity (non-GAAP)  $541,223   $530,968   $527,945   $452,530   $435,615   $541,223   $435,615 
                                    
Tangible book value per common share calculation                                   
Tangible common equity (non-GAAP)  $541,223   $530,968   $527,945   $452,530   $435,615   $541,223   $435,615 
Common shares outstanding at the end of the period   11,083,124    11,079,310    11,222,442    9,834,623    9,834,083    11,083,124    9,834,083 
Tangible book value per common share (non-GAAP)  $48.83   $47.92   $47.04   $46.01   $44.30   $48.83   $44.30 
                                    
Tangible equity to tangible assets calculation                                   
Tangible common equity (non-GAAP)  $541,223   $530,968   $527,945   $452,530   $435,615   $541,223   $435,615 
Tangible assets (non-GAAP)  $5,662,297   $5,659,170   $5,777,105   $4,314,789   $4,227,901   $5,662,297   $4,227,901 
Tangible equity to tangible assets (non-GAAP)   9.56%   9.38%   9.14%   10.49%   10.30%   9.56%   10.30%

 

* 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, 2026   June 30, 2026   September 30, 2025 
   Average
Balance
   Interest
Income/
Expenses
(1)
   Rate
Earned/
Paid (1)
   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  $4,423,856    261,618    5.91%  $4,380,986   $263,197    6.01%  $3,475,420   $200,735    5.78%
Tax-exempt   131,383    6,396    4.87%   133,312    6,913    5.19%   124,839    6,532    5.23%
Securities                                             
Taxable (available for sale)   474,326    19,800    4.17%   485,347    20,541    4.23%   158,821    6,747    4.25%
Tax-exempt (available for sale)   32,759    1,238    3.78%   33,637    1,259    3.74%   31,172    1,109    3.56%
Taxable (held to maturity)   118,074    4,954    4.20%   114,143    4,648    4.07%   106,160    4,248    4.00%
Tax-exempt (held to maturity)   3,609    97    2.69%   3,814    99    2.60%   2,395    65    2.71%
Cash and due from banks   241,742    8,995    3.72%   237,560    8,792    3.70%   49,497    2,199    4.44%
Total interest-earning assets   5,425,749    303,098    5.59%   5,388,799    305,449    5.67%   3,948,304    221,635    5.61%
Noninterest-earning assets   638,015              634,139              446,841           
Allowance for credit losses - loans   (56,055)             (56,545)             (44,590)          
Total assets  $6,007,709             $5,966,393             $4,350,555           
LIABILITIES AND STOCKHOLDERS' EQUITY                                             
Interest-bearing deposits                                             
Checking accounts  $638,530   $14,196    2.22%  $607,829   $14,698    2.42%  $424,093   $9,549    2.25%
Savings accounts   1,158,713    15,550    1.34%   1,132,387    14,491    1.28%   845,872    12,397    1.47%
Money market accounts   936,115    20,951    2.24%   923,098    19,674    2.13%   660,912    16,086    2.43%
Certificates of deposit   797,443    26,612    3.34%   808,406    27,498    3.40%   637,208    23,820    3.74%
Brokered Deposits   12,894    507    3.93%   15,118    597    3.95%   17,929    720    4.02%
Total interest-bearing deposits   3,543,695    77,816    2.20%   3,486,838    76,958    2.21%   2,586,014    62,572    2.42%
Other borrowed funds   95,604    4,587    4.80%   122,059    6,013    4.93%   123,794    5,678    4.59%
Total interest-bearing liabilities   3,639,299    82,403    2.26%   3,608,897    82,971    2.30%   2,709,808    68,250    2.52%
Noninterest-bearing liabilities                                             
Demand Deposits   1,499,326              1,496,445              987,327           
Other liabilities   42,876              41,118              33,267           
Total Liabilities   5,181,501              5,146,460              3,730,402           
Stockholders' equity   826,208              819,933              620,153           
Total liabilities & stockholders' equity  $6,007,709             $5,966,393             $4,350,555           
Net interest income on a fully taxable equivalent basis                           220,695                                               222,478                                               153,385                    
Less taxable equivalent adjustment        (1,623)             (1,737)             (1,619)     
Net interest income       $219,072             $220,741             $151,766      
Net interest spread (3)             3.32%             3.37%             3.09%
Net interest margin (4)             4.07%             4.13%             3.88%

 

(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, 2026   September 30, 2025 
   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  $4,410,910   $260,569    5.91%  $3,439,635   $196,628    5.72%
Tax-exempt   132,368    6,562    4.96%   128,311    6,744    5.26%
Securities                              
Taxable (available for sale)   487,227    20,397    4.19%   166,060    7,203    4.34%
Tax-exempt (available for sale)   34,185    1,267    3.71%   31,569    1,124    3.56%
Taxable (held to maturity)   111,632    4,602    4.12%   106,856    4,266    3.99%
Tax-exempt (held to maturity)   3,973    105    2.64%   2,662    72    2.70%
Cash, due from banks and other   254,274    9,406    3.70%   143,057    6,340    4.43%
Total interest-earning assets   5,434,569    302,908    5.57%   4,018,150    222,377    5.53%
Noninterest-earning assets   630,723              444,452           
Allowance for loan losses   (55,987)             (44,292)          
Total assets  $6,009,305             $4,418,310           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $629,229   $15,562    2.47%  $464,551   $11,239    2.42%
Savings accounts   1,135,306    14,730    1.30%   838,609    12,226    1.46%
Money market accounts   932,624    20,148    2.16%   670,599    16,302    2.43%
Certificates of deposit   806,319    27,675    3.43%   637,211    24,726    3.88%
Brokered Deposits   14,367    567    3.95%   19,365    783    4.04%
Total interest-bearing deposits   3,517,845    78,682    2.24%   2,630,335    65,276    2.48%
Other borrowed funds   120,584    4,005    3.32%   139,044    6,369    4.58%
Total interest-bearing liabilities   3,638,429    82,687    2.27%   2,769,379    71,645    2.59%
Noninterest-bearing liabilities                              
Demand Deposits   1,505,345              983,350           
Other liabilities   49,400              35,768           
Total Liabilities   5,193,174              3,788,497           
Stockholders' equity   816,131              629,813           
Total liabilities & stockholders' equity  $6,009,305             $4,418,310           
Net interest income on a fully taxable equivalent basis        220,221              150,732      
Less taxable equivalent adjustment        (1,666)             (1,667)     
Net interest income       $218,555             $149,065      
Net interest spread (3)             3.30%             2.95%
Net interest margin (4)             4.05%             3.75%

 

(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.