EX-99.1 2 tm263763d1_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 / [email protected]

   

 

NEWS release

 

[For Immediate Release]

 

Bank First Announces Net Income for the Fourth Quarter of 2025

 

Net income of $18.4 million and $71.5 million for the three months and year ended December 31, 2025, respectively

 

Earnings per common share of $1.87 and $7.23 for the three months and year ended December 31, 2025, respectively

 

Annualized return on average assets of 1.65% and 1.62% for the three months and year ended December 31, 2025, respectively

 

Quarterly cash dividend of $0.50 per share declared, an increase of 11.1% over the prior quarter and prior-year fourth quarter.

 

MANITOWOC, Wis, January 22, 2026 -- Bank First Corporation (NASDAQ: BFC) (“Bank First” or the “Bank”), the holding company for Bank First, N.A., reported net income of $18.4 million, or $1.87 per share, for the fourth quarter of 2025, compared with net income of $17.5 million, or $1.75 per share, for the prior-year fourth quarter. For the year ended December 31, 2025, Bank First earned $71.5 million, or $7.23 per share, compared to $65.6 million, or $6.50 per share for the full year of 2024. After removing the impact of one-time expenses related to the acquisition of Centre 1 Bancorp, Inc. (“Centre”), as well as net gains on the sales of certain assets and a loss on the razing of the headquarters of a previously acquired institution, the Bank reported adjusted net income (non-GAAP) of $19.6 million, or $2.00 per share, for the fourth quarter of 2025, compared with $17.4 million, or $1.74 per share, for the prior-year fourth quarter. For the year ended December 31, 2025, adjusted net income (non-GAAP) totaled $73.4 million, or $7.42 per share, compared to $65.0 million, or $6.45 per share for the full year of 2024.

 

We are pleased to announce that the Company’s annual earnings per share increased by more than 15% despite incurring $1.5 million in expenses related to the merger with Centre, the parent company of First National Bank and Trust Company (“FNBT”), headquartered in Beloit, Wisconsin,” stated Mike Molepske, Chairman and CEO of Bank First. “The acquisition of FNBT is the most transformational event in Bank First’s 131-year history, bringing together two relationship-based, community-focused organizations. This acquisition is more than twice the size of our largest previous merger, expands us into Walworth, Rock, and Green Counties in Wisconsin, and into Winnebago County in Illinois, and brings Trust and Wealth Management to Bank First.”

 

 

 

 

Operating Results

 

Net interest income (“NII”) during the fourth quarter of 2025 was $40.2 million, up $1.9 million from the previous quarter and up $4.6 million from the fourth 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 $0.5 million, or $0.04 per share after tax, during the fourth quarter of 2025, compared to $0.7 million, or $0.06 per share after tax, during the previous quarter and $0.8 million, or $0.06 per share after tax, during the fourth quarter of 2024.

 

Net interest margin (“NIM”) was 4.01% for the fourth quarter of 2025, compared to 3.88% for the previous quarter and 3.61% for the fourth quarter of 2024. NII from purchase accounting increased NIM by 0.05%, 0.07% and 0.08% for each of these periods, respectively. The strong improvement in NIM was partially driven by higher yields on loans newly originated and renewed during the most recent quarter, which offset a decline in yield earned on the Bank’s excess cash reserves as a result of recent interest rate cuts by the Federal Reserve Bank. A thirteen basis point reduction in the average rate paid on the Bank’s interest-bearing liabilities also supported the expansion in the current quarter NIM.

 

Bank First did not record a provision for credit losses during the fourth quarter of 2025, compared to recording a provision of $0.7 million during the previous quarter. Due to improvements in the financial trends of two relationships and corresponding reductions in the specific reserves related to them, the Bank recorded a negative provision for credit losses totaling $1.0 million during the prior-year fourth quarter. Provision expense was $1.3 million for the year ended December 31, 2025, compared to a negative provision of $0.8 million for the full year of 2024. The lack of provision expense during the fourth quarter of 2025 was the result of continued strong asset quality metrics, as well as a slight contraction in the Bank’s loan portfolio during the quarter.

 

Noninterest income was $4.8 million for the fourth quarter of 2025, compared to $6.0 million for the prior quarter and $4.5 million for the fourth quarter of 2024. Income provided by the Bank’s investment in Ansay & Associates, LLC (“Ansay”) experienced a typical seasonal fourth-quarter decline, down $1.1 million from the prior quarter but up $0.2 million from the prior-year fourth quarter. Income from Ansay increased by $0.4 million, or 11.8%, for the full year of 2025 compared to 2024. The Bank experienced a minimal negative adjustment to its mortgage servicing rights asset during the fourth quarter of 2025, compared to a positive valuation adjustment of $0.3 million in the previous quarter. Gains on sales of mortgage loans totaled $0.6 million during the fourth quarter of 2025, up from $0.5 million in the prior quarter and $0.4 million in the prior-year fourth quarter. For the full year of 2025 gains on sales of mortgage loans totaled $1.8 million, up $0.5 million, or 39.0%, from the prior year. All other areas of noninterest income remained consistent with recent quarterly results.

 

Noninterest expense totaled $22.0 million in the fourth quarter of 2025, compared to $21.1 million during the prior quarter and $19.3 million during the fourth quarter of 2024. Expenses related to the Bank’s acquisition of Centre, which successfully closed on January 1, 2026, totaled $0.7 million and $0.9 million during the fourth and third quarters of 2025, respectively. These expenses were primarily incurred in the areas of outside service fees and data processing. Occupancy, equipment and office expense was negatively impacted by the razing and rebuilding of the Bank’s location in Denmark, Wisconsin, which created a loss of $0.9 million. The razed building, formerly the headquarters of Denmark Bancshares, Inc., which was acquired by Bank First in 2022, was replaced as it did not function efficiently as a branch location. All other components of noninterest expense remained well-contained and consistent with prior periods.

 

 

 

 

Balance Sheet

 

Total assets were $4.51 billion at December 31, 2025, an increase of $85.7 million during the fourth quarter of 2025, representing 7.8% annualized growth for the quarter.

 

Total loans were $3.60 billion at December 31, 2025, up $87.5 million from December 31, 2024. Total loan balances contracted by $25.0 million during the fourth quarter of 2025, historically a slow seasonal period for loan growth, as the Bank successfully exited several substandard relationships with related loan balances of over $21.2 million.

 

Total deposits, nearly all of which remain core deposits, were $3.70 billion at December 31, 2025, up $34.7 million from December 31, 2024, but up $54.0 million from September 30, 2024. Total deposits grew by an annualized rate of 17.7% during the fourth quarter of 2025. Noninterest-bearing demand deposits comprised 27.1% of the Bank’s total deposits at December 31, 2025.

 

Asset Quality

 

Nonperforming assets at December 31, 2025 remained negligible, totaling $9.0 million compared to $13.9 million and $9.2 million at the end of the prior quarter and prior-year fourth quarter, respectively. Nonperforming assets to total assets ended the fourth quarter of 2025 at 0.20%, compared to 0.31% and 0.21% at the end of the prior quarter and prior-year fourth quarter, respectively.

 

Capital Position

 

Stockholders’ equity totaled $643.8 million at December 31, 2025, an increase of $4.2 million from the end of 2024. This increase in stockholders’ equity nearly equaled the impact of fair value movements on the Bank’s available-for-sale investment portfolio, which positively impacted equity by $4.3 million over the course of 2025. Dividends totaling $52.5 million, including a $3.50 per common share special dividend declared in the second quarter of 2025, and repurchases of BFC common stock totaling $22.0 million negated the positive impact of earnings of $71.5 million during the year ended December 31, 2025. The Bank’s book value per common share totaled $65.47 at December 31, 2025 compared to $63.89 at December 31, 2024. Tangible book value per common share (non-GAAP) totaled $46.01 at December 31, 2025 compared to $44.28 at December 31, 2024.

 

Dividend Declaration

 

Bank First’s Board of Directors approved a quarterly cash dividend of $0.50 per common share, payable on April 8, 2026, to shareholders of record as of March 25, 2026. This dividend represents an increase of $0.05 per share, or 11.1%, from the dividend declared during the prior quarter and prior-year fourth quarter.

 

 

 

 

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 following its merger with FNBT on January 1, 2026. The Bank has grown through both acquisitions and de novo branch expansion. Bank First employs approximately 500 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 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 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, 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 Year Ended 
   12/31/2025   9/30/2025   6/30/2025   3/31/2025   12/31/2024   12/31/2025   12/31/2024 
Results of Operations:                                   
Interest income  $56,636   $55,456   $54,575   $55,048   $53,754   $221,715   $206,405 
Interest expense   16,470    17,203    17,873    18,511    18,193    70,057    68,605 
Net interest income   40,166    38,253    36,702    36,537    35,561    151,658    137,800 
Provision for credit losses   -    650    200    400    (1,000)   1,250    (800)
Net interest income after provision for credit losses   40,166    37,603    36,502    36,137    36,561    150,408    138,600 
Noninterest income   4,758    5,953    4,921    6,588    4,513    22,220    19,680 
Noninterest expense   22,012    21,086    20,756    20,604    19,286    84,458    78,767 
Income before income tax expense   22,912    22,470    20,667    22,121    21,788    88,170    79,513 
Income tax expense   4,522    4,480    3,792    3,880    4,248    16,674    13,950 
Net income  $18,390   $17,990   $16,875   $18,241   $17,540   $71,496   $65,563 
                                    
Earnings per Common Share (Basic and Diluted)  $1.87   $1.83   $1.71   $1.82   $1.75   $7.23   $6.50 
                                    
Common Shares:                                   
Outstanding   9,834,623    9,834,083    9,833,476    9,973,276    10,012,088    9,834,623    10,012,088 
Weighted average outstanding for the period   9,834,567    9,834,002    9,901,391    10,001,009    10,012,013    9,892,125    10,083,647 
                                    
Noninterest Income / Noninterest Expense:                                   
Service charges  $2,255   $2,106   $2,053   $2,011   $2,119   $8,425   $8,043 
Income from Ansay   267    1,314    1,153    1,181    82    3,915    3,502 
Loan servicing income   747    736    733    732    744    2,948    2,938 
Valuation adjustment on mortgage servicing rights   (45)   250    (99)   175    18    281    (299)
Net gain on sales of mortgage loans   649    482    338    334    424    1,803    1,297 
Other noninterest income   885    1,065    743    2,155    1,126    4,848    4,199 
Total noninterest income  $4,758   $5,953   $4,921   $6,588   $4,513   $22,220   $19,680 
                                    
Personnel expense  $10,565   $10,498   $10,427   $10,985   $9,886   $42,475   $40,901 
Occupancy, equipment and office   2,769    1,567    1,922    1,591    1,445    7,849    5,957 
Data processing   2,685    2,506    2,620    2,444    2,687    10,255    9,692 
Postage, stationery and supplies   309    165    259    217    224    950    932 
Advertising   (28)   78    61    65    78    176    313 
Charitable contributions   79    143    274    476    200    972    793 
Outside service fees   1,490    1,818    1,135    788    1,135    5,231    4,560 
Federal deposit insurance   510    540    630    630    495    2,310    1,850 
Net gain on other real estate owned   -    -    (159)   -    (186)   (159)   (694)
Net loss on sales of securities   -    -    -    -    -    -    34 
Amortization of intangibles   1,204    1,228    1,273    1,298    1,389    5,003    5,793 
Other noninterest expense   2,429    2,543    2,314    2,110    1,933    9,396    8,636 
Total noninterest expense  $22,012   $21,086   $20,756   $20,604   $19,286   $84,458   $78,767 
                                    
Period-end Balances:                                   
Cash and cash equivalents  $243,207   $126,184   $120,328   $300,865   $261,332   $243,207   $261,332 
Securities available-for-sale, at fair value   164,422    167,125    167,209    163,743    223,061    164,422    223,061 
Securities held-to-maturity, at cost   103,726    106,823    109,854    110,241    110,756    103,726    110,756 
Loans   3,604,651    3,629,663    3,580,357    3,548,070    3,517,168    3,604,651    3,517,168 
Allowance for credit losses - loans   (44,374)   (44,501)   (44,292)   (43,749)   (44,151)   (44,374)   (44,151)
Premises and equipment, net   79,217    78,027    75,667    72,670    71,108    79,217    71,108 
Goodwill and core deposit intangible, net   191,306    192,510    193,738    195,011    196,309    191,306    196,309 
Mortgage servicing rights   13,650    13,696    13,445    13,544    13,369    13,650    13,369 
Other assets   150,290    150,884    148,776    144,670    146,108    150,290    146,108 
Total assets   4,506,095    4,420,411    4,365,082    4,505,065    4,495,060    4,506,095    4,495,060 
                                    
Deposits                                   
Interest-bearing   2,692,711    2,539,476    2,605,397    2,666,693    2,636,193    2,692,711    2,636,193 
Noninterest-bearing   1,003,076    999,285    990,027    1,007,525    1,024,880    1,003,076    1,024,880 
Borrowings   121,966    221,941    121,915    146,890    147,372    121,966    147,372 
Other liabilities   44,506    31,584    35,410    35,543    46,932    44,506    46,932 
Total liabilities   3,862,259    3,792,286    3,752,749    3,856,651    3,855,377    3,862,259    3,855,377 
                                    
Stockholders' equity   643,836    628,125    612,333    648,414    639,683    643,836    639,683 
                                    
Book value per common share  $65.47   $63.87   $62.27   $65.02   $63.89   $65.47   $63.89 
Tangible book value per common share (non-GAAP)  $46.01   $44.30   $42.57   $45.46   $44.28   $46.01   $44.28 
                                    
Average Balances:                                   
Loans  $3,615,930   $3,600,259   $3,560,945   $3,541,995   $3,482,974   $3,580,041   $3,422,357 
Interest-earning assets   4,019,999    3,948,304    4,006,981    4,100,846    3,962,690    4,018,618    3,809,056 
Goodwill and other intangibles, net   192,061    193,250    194,503    195,752    196,966    193,880    199,199 
Total assets   4,421,837    4,350,555    4,407,112    4,498,891    4,360,469    4,419,199    4,208,236 
Deposits   3,602,826    3,573,341    3,596,755    3,672,039    3,545,694    3,610,946    3,457,391 
Interest-bearing liabilities   2,732,417    2,709,808    2,762,544    2,837,182    2,655,609    2,760,062    2,554,860 
Stockholders' equity   636,418    620,153    623,861    645,708    634,137    631,478    619,784 
                                    
Financial Ratios:                                   
Return on average assets *   1.65%   1.64%   1.54%   1.64%   1.60%   1.62%   1.56%
Return on average common equity *   11.46%   11.51%   10.85%   11.46%   11.00%   11.32%   10.58%
Return on average tangible common equity (non-GAAP)*   16.42%   16.72%   15.76%   16.44%   15.96%   16.34%   15.59%
Average equity to average assets   14.39%   14.25%   14.16%   14.35%   14.54%   14.29%   14.73%
Stockholders' equity to assets   14.29%   14.21%   14.03%   14.39%   14.23%   14.29%   14.23%
Tangible equity to tangible assets (non-GAAP)   10.49%   10.30%   10.04%   10.52%   10.31%   10.49%   10.31%
Net interest margin, taxable equivalent *   4.01%   3.88%   3.72%   3.65%   3.61%   3.82%   3.65%
Net loan charge-offs (recoveries) to average loans *   0.01%   0.00%   0.00%   0.09%   0.01%   0.03%   -0.01%
Nonperforming loans to total loans   0.25%   0.38%   0.38%   0.19%   0.24%   0.25%   0.24%
Nonperforming assets to total assets   0.20%   0.31%   0.31%   0.17%   0.21%   0.20%   0.21%
Allowance for credit losses - loans to total loans   1.23%   1.23%   1.24%   1.23%   1.26%   1.23%   1.26%
                                    
Loan Portfolio Composition:                                   
Commercial/industrial  $647,086   $654,452   $628,527   $507,850   $500,352   $647,086   $500,352 
Commercial real estate - owner occupied   880,723    861,650    841,749    973,578    968,837    880,723    968,837 
Commercial real estate - non-owner occupied   492,525    510,535    518,636    460,077    459,431    492,525    459,431 
Multi-family   402,053    372,031    377,218    355,003    326,408    402,053    326,408 
Construction and development   215,518    262,439    249,857    278,475    277,971    215,518    277,971 
Residential 1-4 family   894,979    897,518    891,685    903,280    913,187    894,979    913,187 
Consumer and other   71,767    71,038    72,685    69,807    70,982    71,767    70,982 
Total  $3,604,651   $3,629,663   $3,580,357   $3,548,070   $3,517,168   $3,604,651   $3,517,168 
                                    
Share Repurchases:                                   
Total number of shares repurchased   -    -    143,720    61,882    -    205,602    372,402 
Total dollar of shares repurchased  $-   $-   $15,622   $6,381   $-   $22,003   $31,227 
                                    
Non-GAAP Financial Measures:                                   
Adjusted net income reconciliation                                   
Net income (GAAP)  $18,390   $17,990   $16,875   $18,241   $17,540   $71,496   $65,563 
Acquisition related expenses   663    862    -    -    -    1,525    - 
Loss on razing of branch building   879    -    -    -    -    879    - 
Gains on sales of securities and OREO valuations   -    -    (159)   -    (186)   (159)   (660)
Adjusted net income before income tax impact   19,932    18,852    16,716    18,241    17,354    73,741    64,903 
Income tax impact of adjustments   (307)   (74)   33    -    39    (348)   139 
Adjusted net income (non-GAAP)  $19,625   $18,778   $16,749   $18,241   $17,393   $73,393   $65,042 
                                    
Adjusted earnings per share calculation                                   
Adjusted net income (non-GAAP)  $19,625   $18,778   $16,749   $18,241   $17,393   $73,393   $65,042 
Weighted average common shares outstanding for the period   9,834,567    9,834,002    9,901,391    10,001,009    10,012,013    9,892,125    10,083,647 
Adjusted earnings per share (non-GAAP)  $2.00   $1.91   $1.69   $1.82   $1.74   $7.42   $6.45 
                                    
Annualized return of adjusted earnings on average assets calculation                                   
Adjusted net income (non-GAAP)  $19,625   $18,778   $16,749   $18,241   $17,393   $73,393   $65,042 
Average total assets  $4,421,837   $4,350,555   $4,407,112   $4,498,891   $4,360,469   $4,419,199   $4,208,236 
Annualized return of adjusted earnings on average assets (non-GAAP)   1.76%   1.71%   1.52%   1.64%   1.60%   1.66%   1.55%
                                    
Average tangible common equity reconciliation                                   
Total average stockholders’ equity (GAAP)  $636,418   $620,153   $623,861   $645,708   $634,137   $631,478   $619,784 
Average goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Average core deposit intangible, net of amortization   (16,955)   (18,144)   (19,397)   (20,646)   (21,860)   (18,774)   (24,093)
Average tangible common equity (non-GAAP)  $444,357   $426,903   $429,358   $449,956   $437,171   $437,598   $420,585 
                                    
Return on average tangible common equity calculation*                                   
Average tangible common equity (non-GAAP)  $444,357   $426,903   $429,358   $449,956   $437,171   $437,598   $420,585 
Net income  $18,390   $17,990   $16,875   $18,241   $17,540   $71,496   $65,563 
Return on average tangible common equity*   16.42%   16.72%   15.76%   16.44%   15.96%   16.34%   15.59%
                                    
Tangible assets reconciliation                                   
Total assets (GAAP)  $4,506,095   $4,420,411   $4,365,082   $4,505,065   $4,495,060   $4,506,095   $4,495,060 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (16,200)   (17,404)   (18,632)   (19,905)   (21,203)   (16,200)   (21,203)
Tangible assets (non-GAAP)  $4,314,789   $4,227,901   $4,171,344   $4,310,054   $4,298,751   $4,314,789   $4,298,751 
                                    
Tangible common equity reconciliation                                   
Total stockholders’ equity (GAAP)  $643,836   $628,125   $612,333   $648,414   $639,683   $643,836   $639,683 
Goodwill   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)   (175,106)
Core deposit intangible, net of amortization   (16,200)   (17,404)   (18,632)   (19,905)   (21,203)   (16,200)   (21,203)
Tangible common equity (non-GAAP)  $452,530   $435,615   $418,595   $453,403   $443,374   $452,530   $443,374 
                                    
Tangible book value per common share calculation                                   
Tangible common equity (non-GAAP)  $452,530   $435,615   $418,595   $453,403   $443,374   $452,530   $443,374 
Common shares outstanding at the end of the period   9,834,623    9,834,083    9,833,476    9,973,276    10,012,088    9,834,623    10,012,088 
Tangible book value per common share (non-GAAP)  $46.01   $44.30   $42.57   $45.46   $44.28   $46.01   $44.28 
                                    
Tangible equity to tangible assets calculation                                   
Tangible common equity (non-GAAP)  $452,530   $435,615   $418,595   $453,403   $443,374   $452,530   $443,374 
Tangible assets (non-GAAP)  $4,314,789   $4,227,901   $4,171,344   $4,310,054   $4,298,751   $4,314,789   $4,298,751 
Tangible equity to tangible assets (non-GAAP)   10.49%   10.30%   10.04%   10.52%   10.31%   10.49%   10.31%

 

* Components of the quarterly ratios were annualized.                                                        

 

 

 

 

Bank First Corporation

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

 

   Three Months Ended 
   December 31, 2025   December 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  $3,490,233    203,389    5.83%  $3,361,895   $187,480    5.58%
Tax-exempt   125,697    6,738    5.36%   121,079    6,115    5.05%
Securities                              
Taxable (available for sale)   159,944    6,881    4.30%   116,580    5,920    5.08%
Tax-exempt (available for sale)   32,288    1,122    3.47%   33,092    1,124    3.40%
Taxable (held to maturity)   103,435    4,168    4.03%   114,484    4,227    3.69%
Tax-exempt (held to maturity)   2,395    65    2.71%   3,196    84    2.63%
Cash and due from banks   106,007    3,998    3.77%   212,364    10,433    4.91%
Total interest-earning assets   4,019,999    226,361    5.63%   3,962,690    215,383    5.44%
Noninterest-earning assets   446,355              442,615           
Allowance for credit losses - loans   (44,517)             (44,836)          
Total assets  $4,421,837             $4,360,469           
LIABILITIES AND SHAREHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $414,353   $7,925    1.91%  $403,854   $10,524    2.61%
Savings accounts   850,022    11,859    1.40%   817,029    12,202    1.49%
Money market accounts   660,711    14,624    2.21%   633,964    15,168    2.39%
Certificates of deposit   648,292    23,822    3.67%   633,261    26,918    4.25%
Brokered Deposits   15,109    597    3.95%   20,085    816    4.06%
Total interest-bearing deposits   2,588,487    58,827    2.27%   2,508,193    65,628    2.62%
Other borrowed funds   143,930    6,518    4.53%   147,416    6,745    4.58%
Total interest-bearing liabilities   2,732,417    65,345    2.39%   2,655,609    72,373    2.73%
Noninterest-bearing liabilities                              
Demand Deposits   1,014,339              1,037,501           
Other liabilities   38,663              33,222           
Total Liabilities   3,785,419              3,726,332           
Shareholders' equity   636,418              634,137           
Total liabilities & shareholders' equity  $4,421,837             $4,360,469           
Net interest income on a fully taxable                              
equivalent basis        161,016              143,010      
Less taxable equivalent adjustment        (1,664)             (1,538)     
Net interest income       $159,352             $141,472      
Net interest spread (3)             3.24%             2.71%
Net interest margin (4)             4.01%             3.61%

 

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

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

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

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

 

 

 

 

Bank First Corporation

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

 

   Year ended 
   December 31, 2025   December 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  $3,452,389   $198,332    5.74%  $3,310,890   $184,853    5.58%
Tax-exempt   127,652    6,743    5.28%   111,467    5,258    4.72%
Securities                              
Taxable (available for sale)   164,519    7,122    4.33%   129,832    6,146    4.73%
Tax-exempt (available for sale)   31,750    1,124    3.54%   33,204    1,130    3.40%
Taxable (held to maturity)   105,994    4,241    4.00%   108,849    4,242    3.90%
Tax-exempt (held to maturity)   2,595    70    2.70%   3,435    90    2.62%
Cash, due from banks and other   133,719    5,750    4.30%   111,379    6,046    5.43%
Total interest-earning assets   4,018,618    223,382    5.56%   3,809,056    207,765    5.45%
Noninterest-earning assets   444,929              443,691           
Allowance for loan losses   (44,348)             (44,511)          
Total assets  $4,419,199             $4,208,236           
LIABILITIES AND STOCKHOLDERS' EQUITY                              
Interest-bearing deposits                              
Checking accounts  $451,898   $10,404    2.30%  $401,990   $11,132    2.77%
Savings accounts   841,486    12,133    1.44%   816,410    12,240    1.50%
Money market accounts   668,106    15,879    2.38%   616,964    14,880    2.41%
Certificates of deposit   640,004    24,498    3.83%   613,593    25,613    4.17%
Brokered Deposits   18,292    736    4.02%   7,662    303    3.95%
Total interest-bearing deposits   2,619,786    63,650    2.43%   2,456,619    64,168    2.61%
Other borrowed funds   140,276    6,407    4.57%   98,241    4,437    4.52%
Total interest-bearing liabilities   2,760,062    70,057    2.54%   2,554,860    68,605    2.69%
Noninterest-bearing liabilities                              
Demand Deposits   991,160              1,000,772           
Other liabilities   36,499              32,820           
Total Liabilities   3,787,721              3,588,452           
Stockholders' equity   631,478              619,784           
Total liabilities & stockholders' equity  $4,419,199             $4,208,236           
Net interest income on a fully taxable equivalent basis        153,325              139,160      
Less taxable equivalent adjustment        (1,667)             (1,360)     
Net interest income       $151,658             $137,800      
Net interest spread (3)             3.02%             2.77%
Net interest margin (4)             3.82%             3.65%

 

(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.