Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID: 686 )
72
Consolidated Financial Statements:
Consolidated balance sheets
75
Consolidated statements of income
76
Consolidated statements of comprehensive income
77
Consolidated statements of changes in shareholders’ equity
78
Consolidated statements of cash flows
79-80
Notes to consolidated financial statements
81-115
70
Table of Contents
Bank First Corporation and Subsidiaries Manitowoc, Wisconsin
Consolidated Financial Statements
Years Ended December 31, 2025, 2024 and 2023
TABLE OF CONTENTS
Report of Independent Registered Public Accounting Firm
70
Consolidated Financial Statements:
Consolidated Balance Sheets
73
Consolidated Statements of Income
74
Consolidated Statements of Comprehensive Income
75
Consolidated Statements of Stockholders’ Equity
76
Consolidated Statements of Cash Flows
77-78
Notes to Consolidated Financial Statements
79-113
71
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders
Bank First Corporation
Opinions on the Consolidated Financial Statements and Internal Control Over Financial Reporting
We have audited the accompanying consolidated balance sheets of Bank First Corporation and Subsidiaries (the “Company”) as of December 31, 2025 and 2024, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company’s internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework: (2013) issued by COSO.
Basis for Opinion
The Company’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report. Our responsibility is to express an opinion on the Company’s financial statements and an opinion on the Company’s internal control over financial reporting based on our audits.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definitions and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of reliable financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded
72
Table of Contents
as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses on Loans – Qualitative Factor Adjustments
As described in Note 4 to the financial statements the Company’s allowance for credit losses on loans (“ACL-Loans”) was $44.4 million as of December 31, 2025. To estimate the ACL – Loans the Company segments the loan portfolio into loan pools based on loan type and similar credit risk elements. Loans with similar risk characteristics are evaluated in pools and the Company utilizes a discounted cash flow (“DCF”) method where probability of default and loss given default assumptions are applied to a projective model of the pool’s cash flows while considering prepayment and principal curtailment effects. The Company utilizes peer call report data to measure historical credit loss experience with similar risk characteristics within the segments over an economic cycle and has incorporated macroeconomic drivers to adjust the historical loss experience estimate for reasonable and supportable forecasts that are quantitatively related to the Company’s historical credit loss experience. The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses and include lending policy, changes in nature and volume of loans, staff experience, changes in volume and trends of problem loans, concentration risk, trends in underlying collateral values, external factors, quality of loan review system and other economic conditions.
We identified the qualitative factor adjustments included in the ACL-Loans as a critical audit matter. The principal considerations for our determination included the high degree of judgment and subjectivity in auditing management’s identification and measurement of qualitative factor adjustments. This required a high degree of effort, specialized skills and knowledge, and significant judgment.
The primary procedures we performed to address this critical audit matter included:
● Evaluated the design and operating effectiveness of controls relating to the ACL-Loans, including:
o Controls over the completeness and accuracy of data included in the model used to determine the ACL-Loans, and
o Controls over management’s review and approval of the ACL-Loans, including management’s estimation of the qualitative factor adjustments applied within the qualitative framework.
● Evaluated the reasonableness of management’s qualitative factor adjustments, including testing management’s identification of qualitative factors, the application of qualitative factor adjustments within the model, and assessing the completeness and accuracy of data utilized in development of the qualitative adjustments.
73
Table of Contents
● Evaluated management’s judgments and assumptions related to the qualitative adjustments by assessing relevant trends in credit quality and evaluating the relationship of the trends to the qualitative adjustments applied to the ACL-Loans .
/s/ Forvis Mazars, LLP
We have served as the Company’s auditor since 2019.
Atlanta, Georgia
February 27, 2026
74
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Balance Sheets
December 31, 2025
December 31, 2024
(in thousands, except shares and per share data)
Assets
Cash and due from banks
$
55,345
$
59,164
Interest-bearing deposits
187,862
202,168
Cash and cash equivalents
243,207
261,332
Securities held to maturity, at amortized cost ( $ 105,146 and $ 109,424 fair value at December 31, 2025 and December 31, 2024, respectively)
103,726
110,756
Securities available for sale, at fair value ( $ 171,796 and $ 235,909 amortized cost at December 31, 2025 and December 31, 2024, respectively)
164,422
223,061
Loans held for sale
6,243
3,088
Loans
3,604,651
3,517,168
Allowance for credit losses - loans ("ACL-Loans")
( 44,374 )
( 44,151 )
Loans, net
3,560,277
3,473,017
Premises and equipment, net
79,217
71,108
Goodwill
175,106
175,106
Other investments
23,613
22,643
Cash value of life insurance
61,085
61,542
Core deposit intangibles, net
16,200
21,203
Mortgage servicing rights ("MSR")
13,650
13,369
Other real estate owned (“OREO”)
—
741
Investment in Ansay and Associates, LLC ("Ansay")
35,444
34,093
Other assets
23,905
24,001
TOTAL ASSETS
$
4,506,095
$
4,495,060
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Interest-bearing deposits
$
2,692,711
$
2,636,192
Noninterest-bearing deposits
1,003,076
1,024,881
Total deposits
3,695,787
3,661,073
Notes payable
109,966
135,372
Subordinated notes
12,000
12,000
Other liabilities
44,506
46,932
Total liabilities
3,862,259
3,855,377
Stockholders’ equity:
Serial preferred stock - $ 0.01 par value
Authorized - 5,000,000 shares
—
—
Common stock - $ 0.01 par value
Authorized - 20,000,000 shares
Issued - 11,515,130 shares as of December 31, 2025 and December 31, 2024
Outstanding - 9,834,623 and 10,012,088 shares as of December 31, 2025 and December 31, 2024, respectively
115
115
Additional paid-in capital
333,836
333,842
Retained earnings
416,997
398,002
Treasury stock, at cost - 1,680,507 and 1,503,042 shares as of December 31, 2025 and December 31, 2024, respectively
( 102,088 )
( 82,925 )
Accumulated other comprehensive loss
( 5,024 )
( 9,351 )
Total stockholders’ equity
643,836
639,683
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
4,506,095
$
4,495,060
See accompanying notes to consolidated financial statements.
75
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Statements of Income
Years Ended December 31
2025
2024
2023
(In Thousands, except per share amounts)
Interest income:
Loans, including fees
$
203,659
$
189,007
$
168,815
Securities:
Taxable
11,323
10,338
8,460
Tax-exempt
943
964
1,035
Other
5,790
6,096
4,173
Total interest income
221,715
206,405
182,483
Interest expense:
Deposits
63,650
64,168
42,367
Securities sold under repurchase agreements
—
22
1,813
Borrowed funds
6,407
4,415
4,823
Total interest expense
70,057
68,605
49,003
Net interest income
151,658
137,800
133,480
Provision for credit losses
1,250
( 800 )
4,682
Net interest income after provision for credit losses
150,408
138,600
128,798
Noninterest income:
Service charges
8,425
8,043
7,033
Income from Ansay
3,915
3,502
2,922
Income from UFS, LLC (“UFS”)
—
—
2,265
Loan servicing income
2,948
2,938
2,860
Valuation adjustment on MSR
281
( 299 )
395
Net gain on sales of mortgage loans
1,803
1,298
897
Gain on sale of UFS
—
—
38,904
Other
4,848
4,198
2,839
Total noninterest income
22,220
19,680
58,115
Noninterest expense:
Salaries, commissions, and employee benefits
42,475
40,901
40,355
Occupancy
7,849
5,957
5,670
Data processing
10,255
9,692
8,011
Postage, stationery, and supplies
950
932
1,478
Net (gain) loss on sales and valuations of OREO
( 159 )
( 694 )
2,133
Net loss on sale of securities
—
34
7,901
Advertising
176
313
326
Charitable contributions
972
793
944
Federal deposit insurance
2,310
1,850
1,831
Outside service fees
5,231
4,560
4,519
Amortization of intangibles
5,003
5,793
6,324
Other
9,396
8,636
8,627
Total noninterest expense
84,458
78,767
88,119
Income before provision for income taxes
88,170
79,513
98,794
Provision for income taxes
16,674
13,950
24,280
Net Income
$
71,496
$
65,563
$
74,514
Earnings per share - basic
$
7.23
$
6.50
$
7.28
Earnings per share - diluted
$
7.23
$
6.50
$
7.28
See accompanying notes to consolidated financial statements.
76
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
Years Ended December 31
2025
2024
2023
(In Thousands)
Net Income
$
71,496
$
65,563
$
74,514
Other comprehensive income (loss):
Unrealized gains (losses) on available for sale securities:
Unrealized holding gains (losses) arising during period
5,474
( 760 )
1,302
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity
—
—
( 1 )
Reclassification adjustment for losses included in net income
—
34
7,901
Income tax (expense) benefit
( 1,147 )
121
( 2,382 )
Total other comprehensive income (loss)
4,327
( 605 )
6,820
Comprehensive income
$
75,823
$
64,958
$
81,334
See accompanying notes to consolidated financial statements.
77
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Statements of Stockholders’ Equity
Accumulated
Serial
Additional
Other
Total
Preferred
Common
Paid-in
Retained
Treasury
Comprehensive
Stockholders’
Stock
Stock
Capital
Earnings
Stock
Loss
Equity
(dollars in thousands)
Balance at January 1, 2023
$
—
$
101
$
218,263
$
295,496
$
( 45,191 )
$
( 15,566 )
$
453,103
Net income
—
—
—
74,514
—
—
74,514
Other comprehensive income
—
—
—
—
—
6,820
6,820
Purchase of treasury stock
—
—
—
—
( 10,046 )
—
( 10,046 )
Sale of treasury stock
—
—
—
—
195
—
195
Cash dividends ( $ 1.15 per share)
—
—
—
( 11,959 )
—
—
( 11,959 )
Amortization of stock-based compensation
—
—
2,142
—
—
—
2,142
Vesting of restricted stock awards
—
—
( 1,655 )
—
1,655
—
—
Adoption of new accounting pronouncement
—
—
—
( 10,050 )
—
—
( 10,050 )
Shares issued in the acquisition of Hometown Bancorp, Ltd. ( 1,450,272 shares)
—
14
115,065
—
—
—
115,079
Balance at December 31, 2023
$
—
$
115
$
333,815
$
348,001
$
( 53,387 )
$
( 8,746 )
$
619,798
Net income
—
—
—
65,563
—
—
65,563
Other comprehensive loss
—
—
—
—
—
( 605 )
( 605 )
Purchase of treasury stock
—
—
—
—
( 31,928 )
—
( 31,928 )
Sale of treasury stock
—
—
—
—
245
—
245
Cash dividends ( $ 1.55 per share)
—
—
—
( 15,562 )
—
—
( 15,562 )
Amortization of stock-based compensation
—
—
2,172
—
—
—
2,172
Vesting of restricted stock awards
—
—
( 2,145 )
—
2,145
—
—
Balance at December 31, 2024
$
—
$
115
$
333,842
$
398,002
$
( 82,925 )
$
( 9,351 )
$
639,683
Net income
—
—
—
71,496
—
—
71,496
Other comprehensive income
—
—
—
—
—
4,327
4,327
Purchase of treasury stock
—
—
—
—
( 22,042 )
—
( 22,042 )
Sale of treasury stock
—
—
—
—
737
—
737
Cash dividends ( $ 5.30 per share)
—
—
—
( 52,501 )
—
—
( 52,501 )
Amortization of stock-based compensation
—
—
2,136
—
—
—
2,136
Vesting of restricted stock awards
—
—
( 2,142 )
—
2,142
—
—
Balance at December 31, 2025
$
—
$
115
$
333,836
$
416,997
$
( 102,088 )
$
( 5,024 )
$
643,836
See accompanying notes to consolidated financial statements.
78
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended December 31
2025
2024
2023
(In Thousands)
Cash flows from operating activities:
Net income
$
71,496
$
65,563
$
74,514
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses
1,250
( 800 )
4,682
Depreciation and amortization of premises and equipment
2,418
2,253
2,073
Amortization of intangibles
5,003
5,793
6,324
Net accretion of securities
( 3,409 )
( 3,411 )
( 2,377 )
Amortization of stock-based compensation
2,136
2,172
2,142
Accretion of purchase accounting valuations
( 2,891 )
( 4,635 )
( 6,884 )
Net change in deferred loan fees and costs
( 772 )
( 488 )
( 1,434 )
Expense (benefit) from deferred income taxes
180
1,773
( 1,724 )
Change in fair value of MSR and other investments
( 1,330 )
296
( 693 )
Loss from sale and disposal of premises and equipment
916
375
363
Net (gain) loss on sale of OREO and valuation allowance
( 159 )
( 694 )
2,133
Proceeds from sales of mortgage loans
169,336
118,240
74,693
Originations of mortgage loans held for sale
( 170,688 )
( 117,018 )
( 76,160 )
Gain on sales of mortgage loans
( 1,803 )
( 1,298 )
( 897 )
Realized loss on sale of securities
—
34
7,901
Realized gain on sale of UFS
—
—
( 38,904 )
Undistributed income of UFS joint venture
—
—
( 2,265 )
Undistributed income of Ansay joint venture
( 3,915 )
( 3,502 )
( 2,922 )
Net earnings on life insurance
( 1,579 )
( 1,661 )
( 1,534 )
Increase in other assets
( 1,231 )
( 2,994 )
( 2,006 )
(Decrease) increase in other liabilities
( 2,476 )
5,849
15,920
Net cash provided by operating activities
62,482
65,847
52,945
Cash flows from investing activities, net of effects of business combination:
Activity in securities available for sale and held to maturity:
Sales
—
10,206
76,038
Maturities, prepayments, and calls
287,300
206,357
126,737
Purchases
( 212,748 )
( 302,209 )
( 26,646 )
Proceeds from other investments
—
—
248
Net increase in loans
( 84,655 )
( 168,856 )
( 37,410 )
Proceeds from sale of UFS
—
—
51,674
Dividends received from UFS
—
—
1,747
Dividends received from Ansay
2,564
2,335
1,924
Proceeds from sale of OREO
900
3,938
1,827
Net (purchase) sales of Federal Home Loan Bank (“FHLB”) stock
79
( 1,274 )
262
Net purchases of Federal Reserve Bank (“FRB”) stock
—
—
( 3,880 )
Proceeds from life insurance
2,036
1,411
—
Proceeds from sale of premises and equipment
1
2,380
—
Purchases of premises and equipment
( 11,444 )
( 7,225 )
( 13,484 )
Net cash received in business combination
—
—
89,959
Net cash (used in) provided by investing activities
( 15,967 )
( 252,937 )
268,996
79
Table of Contents
Bank First Corporation and Subsidiaries
Consolidated Statements of Cash Flows - (continued)
Years Ended December 31
2025
2024
2023
(In Thousands)
Cash flows from financing activities, net of effects of business combination:
Net increase (decrease) in deposits
$
34,674
$
228,070
$
( 159,410 )
Net decrease in securities sold under repurchase agreements
—
( 75,747 )
( 21,449 )
Proceeds from advances of notes payable
220,000
140,000
121,700
Repayment of notes payable
( 245,508 )
( 40,000 )
( 93,107 )
Repayment of subordinated notes
—
—
( 11,500 )
Repayment of junior subordinated debentures
—
( 4,124 )
( 8,248 )
Dividends paid
( 52,501 )
( 15,562 )
( 11,959 )
Proceeds from sales of common stock
737
245
195
Repurchase of common stock
( 22,042 )
( 31,928 )
( 10,046 )
Net cash (used in) provided by financing activities
( 64,640 )
200,954
( 193,824 )
Net (decrease) increase in cash and cash equivalents
( 18,125 )
13,864
128,117
Cash and cash equivalents at beginning of year
261,332
247,468
119,351
Cash and cash equivalents at end of year
$
243,207
$
261,332
$
247,468
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest
$
71,035
$
65,970
$
44,145
Income taxes
15,869
14,086
23,806
Supplemental schedule of noncash activities:
Loans transferred to OREO
—
412
—
Closed branch building transferred to OREO
—
1,748
2,623
MSR resulting from sale of loans
1,954
1,343
879
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity recognized in other comprehensive income, net of tax
—
—
( 1 )
Change in unrealized loss on investment securities available for sale, net of tax
4,327
( 639 )
( 1,080 )
Acquisition:
Fair value of assets acquired
$
—
$
—
$
615,105
Fair value of liabilities assumed
—
—
549,564
Net assets acquired
$
—
$
—
$
65,541
Common stock issued in acquisition
$
—
$
—
$
115,079
See accompanying notes to consolidated financial statements.
80
Table of Contents
Bank First Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Note 1 Summary of Significant Accounting Policies
The accounting and reporting policies of Bank First Corporation and Subsidiaries (“Company”) conform to generally accepted accounting principles (“GAAP”) in the United States and general practices within the financial institution industry. Significant accounting and reporting policies are summarized below.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Bank First, National Association (“Bank”). The Bank’s wholly owned subsidiaries are Bank First Investments, Inc., TVG Holdings, Inc. (“TVG") and BFC Title LLC. All significant intercompany balances and transactions have been eliminated. TVG has an investment in a minority-owned subsidiary, Ansay, which is accounted for using the equity method in the consolidated financial statements. TVG owns 40.0 % of Ansay. The Bank owned 49.8 % of UFS, which provides data processing solutions to over 60 banks in the Midwest. On October 1, 2023, it sold 100 % of its member interest in UFS to a third party.
Organization
The Company provides a variety of financial services to individual and business customers, primarily located in Wisconsin, through the Bank. The Bank is subject to competition from other traditional and nontraditional financial institutions and is also subject to the regulations of certain federal agencies and undergoes periodic examinations by those regulatory authorities including the Office of the Comptroller of the Currency and the Federal Reserve Bank.
Use of Estimates in Preparation of Financial Statements
The preparation of the accompanying consolidated financial statements in conformity with GAAP in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from these estimates. The allowance for credit losses, carrying value of real estate owned, carrying value of goodwill, fair value of mortgage servicing rights, and fair values of financial instruments are inherently subjective and are susceptible to significant change.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations. The Company recognizes the full fair value of the assets acquired and liabilities assumed and immediately expenses transaction costs. If the amount of consideration exceeds the fair value of assets purchased less the fair value of liabilities assumed, goodwill is recorded. Alternatively, if the amount by which the fair value of assets purchased exceeds the fair value of liabilities assumed and consideration paid, a gain (bargain purchase gain) is recorded. Fair values are subject to refinement for up to one year after the closing date of an acquisition as information relative to closing date fair values becomes available. Results of operations of the acquired business are included in the statement of income from the effective date of the acquisition. Additional information regarding acquisitions is provided in Note 2.
Cash and Cash Equivalents
For purposes of reporting cash flows in the consolidated financial statements, cash and cash equivalents include cash on hand, interest-bearing and noninterest-bearing accounts in other financial institutions, and federal funds sold, all of which have original maturities of three months or less. Generally, federal funds are purchased and sold for one day periods. In the normal course of business, the Company maintains cash and due from bank balances with correspondent banks. Accounts at each institution that are insured by the Federal Deposit Insurance Corporation have up to $250,000 of insurance. Total uninsured balances held at December 31, 2025 and 2024 were approximately $ 5.5 million and $ 1.6 million, respectively.
81
Table of Contents
Securities
Securities are classified as held to maturity (“HTM”) or available for sale (“AFS”) at the time of purchase. Investment securities classified as HTM, which management has the intent and ability to hold to maturity, are reported at amortized cost. Investment securities classified as AFS, which management has the intent and ability to hold for an indefinite period of time, but not necessarily to maturity, are carried at fair value, with unrealized gains and losses, net of related deferred income taxes, included in stockholders’ equity as a separate component of other comprehensive income.
The net carrying value of debt securities classified as HTM or AFS is adjusted for amortization of premiums and accretion of discounts utilizing the effective interest method over the expected estimated maturity. Such amortization and accretion is included as an adjustment to interest income from securities. Interest and dividends are included in interest income from securities.
Transfers of debt securities into the HTM classification from the AFS classification are made at fair value as of the date of transfer. The unrealized holding gain or loss as of the date of transfer is retained in other comprehensive income and in the carrying value of the HTM securities, establishing the amortized cost of the security. These unrealized holding gains and losses as of the date of transfer are amortized or accreted over the remaining life of the security.
Realized gains or losses, determined on the basis of the cost of specific securities sold, are included in earnings.
The Bank evaluates securities for potential credit losses at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. For AFS securities, management determines whether the decline in fair value below the amortized cost basis (impairment) is due to credit-related or other factors. In making that evaluation, management considers the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Company to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value. Any impairment on AFS securities that is related to factors other than credit is recognized in other comprehensive income, net of related deferred income taxes. Credit-related impairment on AFS securities is recognized as an allowance for credit losses (“ACL”) on the balance sheet based on the amount by which the amortized cost basis exceeds the fair value, with a corresponding charge to net income. Both the ACL and charge to net income may be reversed if conditions change. However, if the Company intends to sell, or more likely than not will be required to sell, an impaired AFS security before recovering its amortized cost basis, the entire impairment must be recognized in net income with a corresponding adjustment to the security’s amortized cost basis rather than through the establishment of an ACL. For HTM securities, management determines whether an ACL is necessary after considering the facts and circumstances of the underlying investment securities and evaluates expected credit losses by security type, aggregated by similar risk characteristics, based on historical credit losses adjusted for current conditions and supportable forecasts. The Company’s HTM portfolio primarily consists of U.S. Treasury securities which have an explicit government guarantee; therefore, no ACL has been recorded for these securities.
Other Investments
Other investments are carried at cost, minus impairment if any, or, where available, recently observable market prices, which approximates fair value, and consist of FHLB stock, FRB stock, Bankers’ Bancorporation stock, and public and private company securities. Other investments are evaluated for impairment at least on an annual basis.
Loans Held for Sale
Loans originated and intended for sale in the secondary market, consisting of the current origination of certain fixed-rate mortgage loans, are carried at the lower of cost or estimated fair value in the aggregate. A gain or loss is recognized at the time of the sale reflecting the present value of the difference between the contractual interest rate of the loans sold and the yield to the investor, adjusted for the initial value of mortgage servicing rights associated with loans sold with servicing retained. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.
Loans and Related Interest Income - Originated
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are carried at their amortized cost basis, which is the unpaid principal balance outstanding, net of deferred loan fees and costs and any direct principal charge-offs.
82
Table of Contents
Interest income is accrued on the unpaid principal balance using the simple interest method. The accrual of interest income on loans is discontinued when, in the opinion of management, there is reasonable doubt as to the borrower’s ability to meet payment of interest or principal when due. Loans are generally placed on nonaccrual status when contractually past due 90 days or more as to interest or principal, though they may be placed in such status earlier. Loans past due 90 days or more may continue on accrual only when they are well secured and/or in process of collection or renewal. When interest accrual is discontinued, all previously accrued but uncollected interest is reversed against current period interest income. Except in very limited circumstances, cash collections on nonaccrual loans are credited to the loan receivable balance and no interest income is recognized on those loans until the principal balance is paid in full. Accrual of interest may be resumed when the customer is current on all principal and interest payments and has been paying on a timely basis for a sustained period of time.
A description of each segment of the loan portfolio, including the corresponding credit risk, is included below:
Commercial / Industrial – Commercial and industrial loans are typically made to small and middle-market established businesses involved in professional services, accommodation and food services, health care, financial services, wholesale trade, manufacturing, distribution, retailing and non-profits. Most clients are privately owned with markets that range from local to national in scope. Many of the loans to this segment are secured by liens on corporate assets and the personal guarantees of the principals. The regional economic strength or weakness impacts the relative risks in this loan category. There is little concentration in any one business sector, and loan risks are generally diversified among many borrowers. Risks associated with commercial and industrial loans include monitoring the condition of the collateral which often consists of inventory, accounts receivable, and other non-real estate assets. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service this debt.
Commercial Real Estate – Owner Occupied and Non-owner Occupied – Commercial real estate loans generally have terms of 10 years or less, although payments may be structured on a longer amortization basis. We evaluate each borrower on an individual basis and attempt to determine their business risks and credit profile. We attempt to reduce credit risk in the commercial real estate portfolio by emphasizing loans on owner-occupied industrial, office, and retail buildings where the loan-to-value ratio, established by independent appraisals, does not generally exceed 85 % of cost or appraised value. We also generally require that a borrower’s cash flow exceed 110 % of monthly debt service obligations. In order to ensure secondary sources of payment and liquidity to support a loan request, we typically review all of the personal financial statements of the principal owners and require their personal guaranties. Commercial real estate loans are generally viewed as having more risk of default than residential real estate loans. They are also typically larger than residential real estate loans and consumer loans and depend on cash flows from the owner’s business or the property to service the debt. Because our loan portfolio contains a number of commercial real estate loans with relatively large balances, the deterioration of one or a few of these loans could cause a significant increase in our levels of nonperforming assets. Non-owner occupied commercial real estate also carries an elevated risk of vacancy inhibiting cash flow and creating an inability to service the debt.
Multi-Family – Multi-family loans are a subset of commercial real estate loans and generally carry similar terms and underwriting requirements. These loans are broken out as a separate segment due to unique risk characteristics that they exhibit. While similar in nature to other non-owner occupied commercial real estate, they are significantly impacted by the individual credit capacity of many more individual tenants than other commercial real estate as well as the condition and capacity of the local residential housing markets. The underlying real estate also has a lack of suitable alternative uses.
Construction and Development – Construction and development loans are generally limited to a term of 9 to 24 months, although payments may be structured on a longer amortization basis. Most loans will mature and require payment in full upon completion and either the sale of the property or refinance into a permanent loan. We believe that construction and development loans generally carry a higher degree of risk than long-term financing of stabilized, rented, and owner-occupied properties because repayment depends on the ultimate completion of the project and usually on the subsequent sale of the property. We attempt to reduce risk associated with construction and development loans by obtaining personal guaranties and by keeping the maximum loan-to-value ratio at or below 85 % of the lesser of cost or appraised value, depending on the
83
Table of Contents
project type. Generally, we do not have interest reserves built into loan commitments but require periodic cash payments for interest from the borrower’s cash flow.
Residential 1-4 Family – We offer fixed and adjustable rate residential real estate loans with terms of up to 30 years. We also offer a variety of lot loan options to consumers to purchase the lot on which they intend build their home. We also offer traditional home equity loans and lines of credit. Our underwriting criteria for, and the risks associated with, home equity loans and lines of credit are generally the same as those for first mortgage loans. Home equity loans typically have terms of 20 years or less. We generally limit the extension of credit to 90 % of the available equity of each property. These loans carry risk associated with local employment and declining real estate values.
Consumer – Consumer loans are underwritten based on the borrower’s income, current debt level, past credit history, and the availability and value of collateral. Consumer rates are both fixed and variable, with negotiable terms. Our installment loans typically amortize over periods up to seven years . Although we typically require monthly principal and interest payments on our loan products, we will offer consumer loans at interest only with a single maturity date when a specific source of repayment is available. Consumer loans are generally considered to have greater risk than first or second mortgages on real estate because they may be unsecured, or, if they are secured, the value of the collateral may be difficult to assess and more likely to decrease in value than real estate.
Other – We make loans utilized to purchase or carry securities as well as loans to nonprofit organizations. Other loans also include overdrawn depository accounts.
Loans and Related Interest Income - Acquired
Loans purchased in acquisition transactions are acquired loans, and are recorded at their fair value at the acquisition date.
Acquired loans that have evidence of more-than-insignificant deterioration in credit quality since origination are considered purchased credit deteriorated (“PCD”) loans. At acquisition, an estimate of expected credit losses is made for PCD loans. This initial allowance for credit losses is allocated to individual PCD loans and added to the purchase price or acquisition date fair value to establish the initial cost basis of the PCD loans. Any difference between the unpaid principal balance of PCD loans and the amortized cost basis is considered to relate to noncredit factors, resulting in a discount or premium that is accreted or amortized to interest income. For acquired loans not deemed PCD loans at acquisition, the difference between the initial fair value mark and the unpaid principal balance is recognized in interest income over the estimated life of the loans. In addition, an initial allowance for expected credit losses is estimated and recorded as provision expense at the acquisition date. The subsequent measurement of expected credit losses for all acquired loans is the same as the subsequent measurement of expected credit losses for originated loans.
Allowance for Credit Losses - Loans
The ACL – Loans represents management’s estimate of expected credit losses in the Company’s loan portfolio at the balance sheet date. The Company estimates the ACL – Loans based on the amortized cost basis of the underlying loan and has made an accounting policy election to exclude accrued interest from the loan’s amortized cost basis and the related measurement of the ACL – Loans. Estimating the amount of the ACL – Loans is a function of a number of factors, including but not limited to changes in the loan portfolio, net charge-offs, trends in past due and nonaccrual loans, the level of potential problem loans, and expected future economic conditions, all of which may be susceptible to significant change. We establish the ACL – Loans through charges to earnings, which are shown in the statements of income as the provision for credit losses. Specifically identifiable and quantifiable known losses are promptly charged off against the allowance.
The Company uses a current expected loss model (“CECL”) to evaluate the reasonable value of the ACL - Loans. This methodology to estimate credit losses over the expected life of each loan considers historical loss rates and other qualitative adjustments, as well as a forward-looking component that considers reasonable and supportable forecasts. To develop the ACL – Loans estimate under CECL, the Company segments the loan portfolio into loan pools based on loan type and similar credit risk elements; calculates the historical loss rates for the segmented loan pools; applies the loss rates over the calculated life of the pooled loans; adjusts the forecasted macro-level economic conditions; and determines qualitative adjustments based on factors and conditions unique to the Company’s portfolio. The Company further individually evaluates PCD loans and other loans that no longer share similar risk characteristics with the collectively evaluated pools based on
84
Table of Contents
the amount and timing of estimated future cash flows or collateral values and establishes specific reserves when these estimated future cash flows or collateral values do not justify the carrying value of the loan.
Management believes that the ACL - Loans is adequate. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require the Bank to recognize additions to the allowance based on their judgments of information available to them at the time of their examination.
Allowance for Credit Losses – Unfunded Commitments
In addition to the ACL – Loans, the Company has established an allowance for unfunded commitments, included in other liabilities on the consolidated balance sheets, representing expected credit losses over the contractual period for which the Company is exposed to credit risk resulting from a contractual obligation to extend credit. The ACL – Unfunded Commitments is maintained at a level that management believes is sufficient to absorb losses arising from unfunded loan commitments, and is determined quarterly based on methodology similar to the methodology for determining the ACL – Loans.
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation computed on the straight-line method over the estimated useful lives of the assets. Premises and equipment acquired in corporate acquisitions are recorded at estimated fair value on the date of acquisition. Maintenance and repair costs are charged to expense as incurred. Gains or losses on disposition of premises and equipment are reflected in income. Premises and equipment, and other long-term assets, are reviewed for impairment when events indicate their carrying amount may not be recoverable from future undiscounted cash flows. If impaired, the assets are recorded at fair value.
Depreciation expense is computed using the straight-line method over the following estimated useful lives.
Buildings and improvements
40 years
Land improvements
20 years
Furniture, fixtures and equipment
2 - 7 years
Other Real Estate Owned
Assets acquired through, or in lieu of, loan foreclosure as well as buildings that the Company no longer utilizes in its operations are held for sale and are initially recorded at fair value at the date of foreclosure or abandonment less estimated costs to sell the asset, establishing a new cost basis. Any write downs at the time of foreclosure are charged to the allowance for credit loss. OREO properties acquired in conjunction with corporate acquisitions are recorded at fair value on the date of acquisition. Subsequent to foreclosure, valuations are periodically performed by management, and a valuation allowance is established if fair value declines below carrying value. Costs relating to the development and improvement of the property are capitalized. Revenue and expenses from operations and changes in the valuation allowance are included in other expenses.
Company Owned Life Insurance
The Company has purchased life insurance policies on certain key executives, and also holds life insurance that was previously purchased by institutions that were subsequently acquired by the Company. Company owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement. Company owned life insurance is included in other assets.
Intangible Assets and Goodwill
Intangible assets consist of the value of core deposits, mortgage servicing assets and the excess of purchase price over fair value of net assets (goodwill). See Note 2 for additional information on an acquisition completed in 2023.
The value of core deposits are typically recorded in connection with a whole bank or branch acquisition. The value of the core deposit intangible represents the estimated value of the long-term deposit relationships acquired in the transaction.
85
Table of Contents
Determining the value of core deposits and their average lives involves multiple assumptions and estimates and is typically determined by performing a discounted cash flow analysis, which involves a combination of any or all of the following assumptions: customer attrition/runoff, alternative funding costs, deposit servicing costs, and discount rates. The value of core deposits are stated at cost less accumulated amortization and are amortized on a sum of the year’s digits basis over a period of one to ten years .
Mortgage servicing rights are recognized as separate assets when rights are acquired through purchase or through sale of mortgage loans with servicing retained. Servicing rights acquired through sale of financial assets are recorded based on the fair value of the servicing right. The determination of fair value is based on a valuation model and includes stratifying the mortgage servicing rights by predominant characteristics, such as interest rates and terms, and estimating the fair value of each stratum based on the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as costs to service, a discount rate, and prepayment speeds. Changes in fair value are recorded as an adjustment to earnings.
The Company performs an assessment of goodwill to determine whether further impairment testing of indefinite-lived intangible assets is necessary on at least an annual basis. If it is determined, as a result of performing an impairment assessment over goodwill, that it is more likely than not that goodwill is impaired, management will perform an impairment test to determine if the carrying value of goodwill is realizable.
The Company evaluated goodwill and core deposit intangibles for impairment during 2025, 2024 and 2023, determining that there was no goodwill or core deposit intangible impairment.
Income Taxes
The Company files one consolidated federal income tax return, a state tax return in its home state of Wisconsin, and other returns in states where the Company deems its business activity necessitates filing. Federal income tax expense is allocated to each subsidiary based on an intercompany tax sharing agreement.
Deferred tax assets and liabilities have been determined using the liability method. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities and the current enacted tax rates which will be in effect when these differences are expected to reverse. Provision (benefit) for deferred taxes is the result of changes in the deferred tax assets and liabilities.
Treasury Stock
Common stock shares repurchased by the Company are recorded as treasury stock at cost.
Securities Sold Under Repurchase Agreements
The Company sells securities under repurchase agreements. These transactions are accounted for as collateralized financing transactions and are recorded at the amounts at which the securities were sold. The Company may have to provide additional collateral to the counterparty, as necessary.
Off-Balance-Sheet Financial Instruments
In the ordinary course of business, the Company has entered into off-balance-sheet financial instruments including commitments to extend credit, unfunded commitments under lines of credit, and letters of credit. Such financial instruments are recorded in the consolidated financial statements when they are funded.
Advertising
Advertising costs are generally expensed as incurred.
Earnings Per Share Computations
Basic earnings per share is net income divided by the weighted average number of common shares outstanding during the period. All outstanding unvested share-based payment awards that contain rights to nonforfeitable dividends are considered participating securities for this calculation. Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock options ( none for the years ended December 31, 2025, 2024, or 2023).
86
Table of Contents
Loss Contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe that there are any such matters that will have a material effect on the consolidated financial statements at December 31, 2025 and 2024.
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales when control over the assets has been relinquished. Control over transferred assets is deemed to be surrendered when the assets have been isolated from the Bank, the transferee obtains the right, free of conditions that constrain it from taking advantage of that right, to pledge or exchange the transferred assets and the Bank does not maintain effective control over the transferred assets through an agreement to repurchase them before maturity.
Comprehensive Income
GAAP normally requires that recognized revenues, expenses, gains and losses be included in net income. In addition to net income, another component of comprehensive income includes the after-tax effect of changes in unrealized gains and losses on available for sale securities. This item is reported as a separate component of stockholders’ equity. The Company presents comprehensive income in the statement of comprehensive income.
Stock-based Compensation
The Company uses the fair value method of recognizing expense for stock-based compensation based on the fair value of restricted stock awards at the date of grant as prescribed by accounting standards codification Topic 781-10 Compensation/Stock Compensation.
Rate Lock Commitments
Commitments to fund mortgage loans, at a set interest rate, (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as free-standing derivatives. Fair values of these mortgage derivatives are estimated based on changes in mortgage interest rates from the date the interest rate on the loan is locked. The Bank enters into forward commitments for the future delivery of mortgage loans when interest rate locks are entered into in order to hedge the change in interest rates resulting from its commitments to fund loans. The forward commitments for the future delivery of mortgage loans are based on the Bank’s “best efforts” and therefore the Bank is not penalized if a loan is not delivered to the investor if the loan did not get originated. The fair values of the Company’s rate lock commitments to customers as of December 31, 2025 and 2024 were not material and have not been recorded.
Operating Segments
While the Company’s chief decision-makers monitor the revenue streams of the various products and services, operations are managed, and financial performance is evaluated on a Company-wide basis. Operating segments are aggregated into one as operating results for all segments are similar. Accordingly, all of the financial service operations are considered by management to be aggregated in one reportable operating segment.
Reclassifications
Certain 2024 and 2023 amounts have been reclassified to conform to the presentation used in 2025. These reclassifications had no effect on the operations, financial condition or cash flows of the Company.
Recently Implemented Accounting Standards
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU is intended to improve the transparency and decision usefulness of income tax disclosures by requiring specific categories in the rate reconciliation table and disaggregation of taxes paid by jurisdiction. All public entities must also provide additional information for reconciling items that meet a specific quantitative threshold. This update was effective for annual periods beginning after December 15, 2024. Adoption of this update led to increased disclosure in Note 16 – Income Taxes, but did not cause any change in the accounting for operational results.
87
Table of Contents
New Accounting Pronouncements That Have Not Yet Been Adopted
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements. This ASU modifies the disclosure or presentation requirements of a variety of topics in the Codification. The amendments in this ASU are expected to clarify or improve disclosure and presentation requirements for certain codification topics. The effective date for each amendment will be the date on which the Security and Exchange Commission’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective, with early adoption prohibited. If, by June 30, 2027, the Securities and Exchange Commission has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed from the Codification and will not become effective for any entity. The Company does not anticipate a significant impact to its financial statement disclosures as a result of this ASU.
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Topic 220): Disaggregation of Income Statement Expenses . This ASU is intended to improve the disclosures about a public entity’s income statement expense categories and addresses requests from investors and other decision makers for additional, more detailed information about income statement expense categories. The amendment applies to all public entities that are required to report income statement categories in accordance with Topic 280. The effective date for this update was amended by ASU 2025-01, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date, and is now effective for annual periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027. The Company anticipates that this standard may impact the level of detail in disclosures of expense categories, but will not cause any change in the accounting for operational results.
In November 2025, the FASB issued ASU 2025-08, Financial Instruments – Credit Losses (Topic 326): Purchased Loans. This ASU expands the population of acquired financial assets subject to the gross-up approach contained within Topic 326. In accordance with this update, loans (excluding credit cards) acquired without credit deterioration and deemed “seasoned” are classified as purchased seasoned loans (“PSL”s) and accounted for using the gross-up approach at acquisition. All non-PCD loans (excluding credit cards) that are acquired in a business combination are deemed to be PSLs. This update is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods within those annual periods, with early adoption permitted. The Company intends to adopt this update early, and anticipates that it will have a significant impact on the accounting of its acquisition of Centre 1 Bancorp, Inc. (“Centre”) which closed on January 1, 2026. Non-PCD loans acquired as part of that transaction classified as PSL will be accounted for utilizing the gross-up approach.
In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270) – Narrow Scope Improvements. This ASU is intended to better clarify interim disclosure requirements and the applicability of Topic 270 by improving the navigability of the required interim disclosures and clarifying what guidance is applicable. The amendments also provide additional guidance on what disclosures would be provided in interim reporting periods. This update is effective for annual periods beginning after December 15, 2027, with early adoption permitted. The Company anticipates that this standard may impact the specific disclosures it utilizes in interim reports, but will not cause any change in the accounting for operational results.
Note 2 Acquisition
Hometown Bancorp, Ltd.
On February 10, 2023, the Company completed a merger with Hometown Bancorp, Ltd. (“Hometown”), a bank holding company headquartered in Fond du Lac, Wisconsin, pursuant to the Agreement and Plan of Bank Merger (“Merger Agreement”), dated as of July 25, 2022 by and among the Company and Hometown, whereby Hometown merged with and into the Company, and Hometown Bank, Hometown’s wholly-owned banking subsidiary, merged with and into the Bank. Hometown’s principal activity was the ownership and operation of Hometown Bank, a state-chartered banking institution that operated ten (10) branches in Wisconsin at the time of closing.
The merger consideration totaled approximately $ 130.5 million. Pursuant to the terms of the Merger Agreement, Hometown shareholders could elect to receive either 0.3962 shares of the Company’s common stock or $ 29.16 in cash for each outstanding share of Hometown common stock, subject to a maximum of 30 % cash consideration in total, with cash paid in lieu of any remaining fractional share. Company stock issued totaled 1,450,272 shares valued at approximately $ 115.1 million, with cash of $ 15.4 million comprising the remainder of merger consideration.
88
Table of Contents
The fair value of the assets acquired and liabilities assumed on February 10, 2023 was as follows (dollar amounts in thousands):
As Recorded by
Fair Value
As Recorded by
Hometown
Adjustments
the Company
Cash, cash equivalents and securities
$
174,582
$
( 1,010 )
$
173,572
Other investments
1,195
—
1,195
Loans, net
406,168
( 10,367 )
395,801
Premises and equipment, net
7,577
( 1,109 )
6,468
Core deposit intangible
405
16,085
16,490
Other assets
28,011
( 6,432 )
21,579
Total assets acquired
$
617,938
$
( 2,833 )
$
615,105
Deposits
$
532,165
$
209
$
532,374
Other borrowings
5,000
( 331 )
4,669
Junior subordinated debentures
12,372
( 1,464 )
10,908
Other liabilities
469
1,144
1,613
Total liabilities assumed
$
550,006
$
( 442 )
$
549,564
Excess of assets acquired over liabilities assumed
$
67,932
$
( 2,391 )
$
65,541
Less: purchase price
130,452
Goodwill
64,911
Refinement to fair value estimates (1)
( 30 )
Goodwill (after refinement)
$
64,881
(1) Refinement consists of adjustments to the initial fair value estimates of other assets and liabilities.
Goodwill of $ 64.9 million arising from the merger consisted largely of synergies and the cost saves resulting from the combining of operations of the companies, and is not expected to be deductible for income tax purposes.
The Company purchased loans through this merger for which there was, at the date of acquisition, more than insignificant deterioration of credit quality since origination. The carrying value of these loans at acquisition was as follows:
February 10, 2023
Purchase price of PCD loans at acquisition
$
25,778
Non-credit discount on PCD loans at acquisition
4,498
Allowance for credit losses on PCD loans at acquisition
5,534
Par value of PCD acquired loans at acquisition
$
35,810
The Company accounted for this transaction under the acquisition method of accounting, and thus, the financial position and results of operations of Hometown prior to the consummation date was not included in the accompanying consolidated financial statements. The Company determined the fair value of core deposit intangibles, securities, premises and equipment, loans, other assets and liabilities and deposits with the assistance of third-party valuations, appraisals and third-party advisors. The estimated fair values were subject to refinement for up to one year after deal consummation as additional information became available relative to the closing date fair values.
89
Table of Contents
Note 3 Securities
The following is a summary of available for sale securities (dollar amounts in thousands):
Gross
Gross
Amortized
Unrealized
Unrealized
Estimated
Cost
Gains
Losses
Fair Value
December 31, 2025
Obligations of U.S. Government sponsored agencies
$
23,226
$
—
$
( 1,947 )
$
21,279
Obligations of states and political subdivisions
61,511
95
( 4,187 )
57,419
Mortgage-backed securities
71,384
337
( 965 )
70,756
Corporate notes
15,675
—
( 707 )
14,968
Total available for sale securities
$
171,796
$
432
$
( 7,806 )
$
164,422
December 31, 2024
U.S. Treasury securities
$
99,656
$
—
$
—
$
99,656
Obligations of U.S. Government sponsored agencies
27,766
1
( 3,026 )
24,741
Obligations of states and political subdivisions
62,992
3
( 6,638 )
56,357
Mortgage-backed securities
29,826
3
( 1,836 )
27,993
Corporate notes
15,669
—
( 1,355 )
14,314
Total available for sale securities
$
235,909
$
7
$
( 12,855 )
$
223,061
The following is a summary of held to maturity securities (dollar amounts in thousands):
Gross
Gross
Amortized
Unrealized
Unrealized
Estimated
Cost
Gains
Losses
Fair Value
December 31, 2025
U.S. Treasury securities
$
101,331
$
1,590
$
( 170 )
$
102,751
Obligations of states and political subdivisions
2,395
—
—
2,395
Total held to maturity securities
$
103,726
$
1,590
$
( 170 )
$
105,146
December 31, 2024
U.S. Treasury securities
$
107,561
$
224
$
( 1,556 )
$
106,229
Obligations of states and political subdivisions
3,195
—
—
3,195
Total held to maturity securities
$
110,756
$
224
$
( 1,556 )
$
109,424
90
Table of Contents
The following table shows the fair value and gross unrealized losses of securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position (dollar amounts in thousands):
Less Than 12 Months
Greater Than 12 Months
Total
Number
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
of
Value
Losses
Value
Losses
Value
Losses
Securities
December 31, 2025 - Available for Sale
Obligations of U.S. Government sponsored agencies
$
929
$
( 8 )
$
20,350
$
( 1,939 )
$
21,279
$
( 1,947 )
24
Obligations of states and political subdivisions
—
—
45,131
( 4,187 )
45,131
( 4,187 )
55
Mortgage-backed securities
10,911
( 45 )
24,636
( 920 )
35,547
( 965 )
92
Corporate notes
—
—
13,801
( 707 )
13,801
( 707 )
9
Totals
$
11,840
$
( 53 )
$
103,918
$
( 7,753 )
$
115,758
$
( 7,806 )
180
December 31, 2025 - Held to Maturity
U.S. Treasury securities
$
997
$
—
$
22,156
$
( 170 )
$
23,153
$
( 170 )
12
December 31, 2024 - Available for Sale
Obligations of U.S. Government sponsored agencies
$
1,177
$
( 23 )
$
22,069
$
( 3,003 )
$
23,246
$
( 3,026 )
24
Obligations of states and political subdivisions
10,380
( 129 )
44,686
( 6,509 )
55,066
( 6,638 )
77
Mortgage-backed securities
3,913
( 140 )
23,863
( 1,696 )
27,776
( 1,836 )
100
Corporate notes
—
—
13,168
( 1,355 )
13,168
( 1,355 )
9
Totals
$
15,470
$
( 292 )
$
103,786
$
( 12,563 )
$
119,256
$
( 12,855 )
210
December 31, 2024 - Held to Maturity
U.S. Treasury securities
$
46,456
$
( 1,045 )
$
31,322
$
( 511 )
$
77,778
$
( 1,556 )
48
As of December 31, 2025, no allowance for credit losses has been recognized on available for sale securities in an unrealized loss position as the Company does not believe any of the debt securities are credit impaired. This is based on the Company’s analysis of the risk characteristics, including credit ratings, and other qualitative factors related to these securities. The issuers of these securities continue to make timely principal and interest payments under the contractual terms of the securities. As of December 31, 2025, the Company did not intend to sell these securities and it was more likely than not that the Company would not be required to sell the debt securities before recovery of their amortized cost, which may be at maturity. The unrealized losses have occurred as a result of changes in interest rates, market spreads and market conditions subsequent to purchase, not credit deterioration.
Furthermore, the Company monitors the credit quality of debt securities held to maturity quarterly through the use of credit ratings. U.S. Treasury securities at December 31, 2025 were all rated AAA and have the full faith and credit backing of the United States Government. Obligations of states and political subdivisions in an unrealized loss position at December 31, 2025 are not material to the financial statements.
91
Table of Contents
Contractual maturities will differ from expected maturities for mortgage-backed securities because borrowers may have the right to call or prepay obligations without penalties. The following is a summary of amortized cost and estimated fair value of securities, by contractual maturity, as of December 31, 2025 (dollar amounts in thousands):
Available for Sale
Held to Maturity
Amortized
Estimated
Amortized
Estimated
Cost
Fair Value
Cost
Fair Value
Due in one year or less
$
830
$
830
$
22,458
$
22,410
Due after one year through 5 years
22,163
22,053
34,467
34,785
Due after 5 years through 10 years
44,910
41,553
46,801
47,951
Due after 10 years
32,509
29,230
—
—
Subtotal
100,412
93,666
103,726
105,146
Mortgage-backed securities
71,384
70,756
—
—
Total
$
171,796
$
164,422
$
103,726
$
105,146
Following is a summary of the proceeds from sales of securities available for sale, as well as gross gains and losses, from the years ended December 31 (dollar amounts in thousands):
2025
2024
2023
Proceeds from sales of securities
$
—
$
10,206
$
76,038
Gross gains on sales
—
—
122
Gross losses on sales
—
( 34 )
( 8,023 )
The tax benefit for 2024 related to these net realized losses was negligible, and for 2023 was $ 1.7 million.
As of December 31, 2025 and 2024, the carrying values of securities pledged to secure public deposits, securities sold under repurchase agreements, and for other purposes required or permitted by law were approximately $ 249.7 million and $ 273.4 million, respectively.
At year-end 2025 and 2024, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of shareholders’ equity .
Note 4 Loans and Allowance for Credit Losses
The composition of loans at December 31 is as follows (dollar amounts in thousands):
2025
2024
Commercial/industrial
$
647,552
$
590,874
Commercial real estate - owner occupied
881,037
847,056
Commercial real estate - non-owner occupied
492,635
509,342
Multi-family
402,622
326,573
Construction and development
215,599
278,639
Residential 1 ‑ 4 family
894,633
895,684
Consumer
54,618
55,164
Other
16,941
15,593
Subtotals
3,605,637
3,518,925
ACL - Loans
( 44,374 )
( 44,151 )
Loans, net of ACL - Loans
3,561,263
3,474,774
Deferred loan fees, net
( 986 )
( 1,757 )
Loans, net
$
3,560,277
$
3,473,017
The ACL - Loans is based on the Company’s evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers’ ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio and
92
Table of Contents
other relevant factors. Loans with similar risk characteristics are evaluated in pools and the Company utilizes a discounted cash flow (“DCF”) method to estimate ACL for all loan pools. Under the DCF method, probability of default (“PD”) and loss given default (“LGD”) are applied to a projective model of the pool’s cash flows while considering prepayment and principal curtailment effects. The analysis produces expected cash flows for each instrument in the pool by pairing loan-level term information (maturity date, payment amount, interest rate, etc.) with top-down pool assumptions (default rates and prepayment speeds). Management has determined that peer loss experience provides the best basis for its assessment of expected credit losses to determine the ACL. The Company utilized peer call report data to measure historical credit loss experience with similar risk characteristics within the segments over an economic cycle. Management reviewed the historical loss information to appropriately adjust for differences in current asset specific risk characteristics.
The historical loss experience estimate by pool is then adjusted by forecast factors that are quantitatively related to the Company’s historical credit loss experience. For all loan pools, the Company utilizes and forecasts the national unemployment rate as a loss driver. The Company also utilizes and forecasts national GDP growth as a second loss driver for its commercial real estate – owner occupied and construction and development pools, the CRE (SA) interest rates and price index as a second loss driver for its commercial real estate – non-owner occupied pool, and the S&P Case-Schiller US home price index as a second loss driver for its residential 1-4 family pool. The real retail and food services sales index was used as a second loss driver for its consumer loan pool through 2024, but was replaced by the GDP forecast for 2025 due to the GDP forecast being a more reliably forecastable driver and because our loss driver study indicated changes to GDP had a higher correlation to historic losses in this pool. This change did not have a material impact on the ACL. For both national unemployment and national GDP growth the Company utilized a twelve-month forecast period, followed by a twelve-month reversion to the mean. The Company utilized the high-end range of the Federal Reserve Bank Open Market Committee forecast for national unemployment and the low-end range for national GDP growth at December 31, 2025. As of December 31, 2025, the Company anticipates the national unemployment rate to remain consistent during the forecast period and the national GDP growth rate to rise slightly. The Company utilized long-term averages for the remaining loss drivers. The reasonable and supportable period and reversion period are re-evaluated each quarter by the Company and are dependent on the current economic environment among other factors.
As noted above, the Company performed its annual loss driver refresh study to determine whether the utilized loss drivers remained appropriate and also performed its annual study analyzing assumptions around prepayments, curtailments and funding within the model during 2025. While the fundamental methodology remained unchanged, these annual studies along with improved economic forecasts throughout 2025 served to marginally reduce the risk of loss projected within the model.
The expected credit losses for each loan pool are then adjusted for changes in qualitative factors not inherently considered in the quantitative analyses. The qualitative adjustments either increase or decrease the quantitative model estimation. The Company considers factors that are relevant within the qualitative framework which include the following (including respective weighting): lending policy ( 10 % of factor), changes in nature and volume of loans ( 10 % of factor), staff experience ( 5 % of factor), changes in volume and trends of problem loans ( 10 % of factor), concentration risk ( 10 % of factor), trends in underlying collateral values ( 10 % of factor), external factors (i.e. competition, legal and regulatory requirements; 20 % of factor), quality of loan review system ( 5 % of factor) and changes in economic conditions ( 20 % of factor). Changes in external factors, primarily the overall easing of the regulatory environment, led to management reducing the associated risk related to this component during 2025. All other qualitative factors remained consistent throughout the year.
Expected credit losses for loans that no longer share similar risk characteristics with the collectively evaluated pools are excluded from the collective evaluation and estimated on an individual basis. Specific allocations of the ACL for credit losses on individually evaluated loans are estimated on one of several methods, including the estimated fair value of the underlying collateral, observable market value of similar debt or the present value of expected cash flows.
93
Table of Contents
A summary of the activity in ACL - Loans by loan type as of December 31, 2025 is as follows (dollar amounts in thousands):
Commercial
Commercial
Real Estate -
Real Estate -
Construction
Commercial /
Owner
Non - Owner
Multi-
and
Residential
Industrial
Occupied
Occupied
Family
Development
1-4 Family
Consumer
Other
Total
ACL - Loans - January 1, 2025
$
6,737
$
9,334
$
5,213
$
3,739
$
5,223
$
12,684
$
1,084
$
137
$
44,151
Charge-offs
( 243 )
( 802 )
—
—
—
( 1 )
( 42 )
( 57 )
( 1,145 )
Recoveries
29
31
—
—
—
77
18
13
168
Provision
741
1,128
( 632 )
349
( 1,409 )
884
14
125
1,200
ACL - Loans - December 31, 2025
$
7,264
$
9,691
$
4,581
$
4,088
$
3,814
$
13,644
$
1,074
$
218
$
44,374
A summary of the activity in ACL - Loans by loan type as of December 31, 2024 is as follows (dollar amounts in thousands):
Commercial
Commercial
Real Estate -
Real Estate -
Construction
Commercial /
Owner
Non - Owner
Multi-
and
Residential
Industrial
Occupied
Occupied
Family
Development
1-4 Family
Consumer
Other
Total
ACL - Loans - January 1, 2024
$
8,471
$
9,537
$
6,055
$
4,755
$
3,581
$
10,522
$
615
$
73
$
43,609
Charge-offs
( 26 )
( 294 )
—
—
—
( 44 )
( 110 )
( 92 )
( 566 )
Recoveries
24
909
—
—
—
13
37
25
1,008
Provision
( 1,732 )
( 818 )
( 842 )
( 1,016 )
1,642
2,193
542
131
100
ACL - Loans - December 31, 2024
$
6,737
$
9,334
$
5,213
$
3,739
$
5,223
$
12,684
$
1,084
$
137
$
44,151
In addition to the ACL-Loans, the Company has established an ACL-Unfunded Commitments, classified in other liabilities on the consolidated balance sheets. This allowance is maintained to absorb losses arising from unfunded loan commitments related to fixed and variable rate commitments to extend credit, and is determined quarterly based on methodology similar to the methodology for determining the ACL-Loans. This quarterly assessment includes consideration of the likelihood that funding of these commitments will eventually occur. The Company has identified the unfunded portion of certain lines of credit, credit card arrangements and letters of credit as unconditionally cancellable credit exposures, meaning the Company can cancel the unfunded commitment at any time. No credit loss estimate is recorded for off-balance sheet credit exposures that are unconditionally cancelable by the Company or for undrawn amounts under such arrangements that may be drawn prior to the cancellation of the arrangement. The ACL - Unfunded Commitments was $ 3.0 million and $ 2.9 million at December 31, 2025 and 2024, respectively. See Note 20 for further information on commitments.
The provision for credit losses is determined by the Company as the amount to be added to the ACL loss accounts for various types of financial instruments including loans, investment securities, and off-balance sheet credit exposures after net charge-offs have been deducted to bring the ACL to a level that, in management’s judgment, is necessary to absorb expected credit losses over the lives of the respective financial instruments.
The following table presents the components of the provision for credit losses (dollar amounts in thousands):
Year Ended
December 31, 2025
December 31, 2024
December 31, 2023
Provision for credit losses on:
Loans
$
1,200
$
100
$
4,292
Unfunded Commitments
50
( 900 )
390
Total provision for credit losses
$
1,250
$
( 800 )
$
4,682
94
Table of Contents
A summary of past due loans as of December 31, 2025 are as follows (dollar amounts in thousands):
90 Days
Non-Accrual
30-89 Days
or more
with no
Past Due
Past Due
Non-
related
Accruing
and Accruing
Accrual
Total
allowance
Commercial/industrial
$
894
$
—
$
1,754
$
2,648
$
137
Commercial real estate - owner occupied
337
2,791
2,330
5,458
—
Commercial real estate - non-owner occupied
974
—
—
974
—
Multi-family
—
—
—
—
—
Construction and development
719
1
—
720
—
Residential 1 ‑ 4 family
3,198
425
1,643
5,266
1,642
Consumer
277
25
79
381
79
Other
—
—
—
—
—
$
6,399
$
3,242
$
5,806
$
15,447
$
1,858
A summary of past due loans as of December 31, 2024 are as follows (dollar amounts in thousands):
90 Days
Non-Accrual
30-89 Days
or more
with no
Past Due
Past Due
Non-
related
Accruing
and Accruing
Accrual
Total
allowance
Commercial/industrial
$
50
$
328
$
2,268
$
2,646
$
1
Commercial real estate - owner occupied
446
—
3,525
3,971
800
Commercial real estate - non-owner occupied
—
—
493
493
493
Multi-family
—
—
—
—
—
Construction and development
90
—
—
90
—
Residential 1 ‑ 4 family
1,317
1,294
511
3,122
511
Consumer
108
48
29
185
29
Other
—
—
—
—
—
$
2,011
$
1,670
$
6,826
$
10,507
$
1,834
A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For collateral dependent loans, expected credit losses are based on the estimated fair value of the collateral at the balance sheet date, with consideration for estimated selling costs if satisfaction of the loan depends on the sale of the collateral.
The following tables present collateral dependent loans by portfolio segment and collateral type, including those loans with and without a related allowance allocation (dollar amounts in thousands). A significant portion of the loan balances in these tables and essentially all of the allowance allocations relate to PCD loans which were acquired from Hometown. Real estate collateral primarily consists of operating facilities of the underlying borrowers. Other business assets collateral primarily consists of receivables and inventory of the underlying borrowers.
95
Table of Contents
Collateral Type
As of December 31, 2025
Other
Without an
With an
Allowance
Real Estate
Business Assets
Total
Allowance
Allowance
Allocation
Commercial/industrial
$
—
$
1,618
$
1,618
$
—
$
1,618
$
1,611
Commercial real estate - owner occupied
5,121
—
5,121
2,791
2,330
594
Commercial real estate - non-owner occupied
—
—
—
—
—
—
Multi-family
—
—
—
—
—
—
Construction and development
—
—
—
—
—
—
Residential 1 ‑ 4 family
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Other
—
—
—
—
—
—
Total Loans
$
5,121
$
1,618
$
6,739
$
2,791
$
3,948
$
2,205
Collateral Type
As of December 31, 2024
Other
Without an
With an
Allowance
Real Estate
Business Assets
Total
Allowance
Allowance
Allocation
Commercial/industrial
$
—
$
2,266
$
2,266
$
—
$
2,266
$
1,290
Commercial real estate - owner occupied
6,322
—
6,322
800
5,522
1,104
Commercial real estate - non-owner occupied
—
—
—
—
—
—
Multi-family
—
—
—
—
—
—
Construction and development
—
—
—
—
—
—
Residential 1 ‑ 4 family
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Other
—
—
—
—
—
—
Total Loans
$
6,322
$
2,266
$
8,588
$
800
$
7,788
$
2,394
The Company utilizes a numerical risk rating system for commercial relationships and certain residential 1-4 family relationships that have commercial characteristics. All other types of relationships (ex: most residential, consumer, other) are assigned a “Pass” rating, unless they have fallen 90 days past due or more, at which time they receive a rating of 7. The Company uses split ratings for government guaranties on loans. The portion of a loan that is supported by a government guaranty is included with other Pass credits.
The determination of a commercial loan risk rating begins with completion of a matrix, which assigns scores based on the strength of the borrower’s debt service coverage, collateral coverage, balance sheet leverage, industry outlook, and customer concentration. A weighted average is taken of these individual scores to arrive at the overall rating. This rating is subject to adjustment by the loan officer based on facts and circumstances pertaining to the borrower. Risk ratings are subject to independent review.
Commercial borrowers with ratings between 1 and 5 are considered Pass credits, with 1 being most acceptable and 5 being just above the minimum level of acceptance. Commercial borrowers rated 6 have potential weaknesses which may jeopardize repayment ability. Borrowers rated 7 have a well-defined weakness or weaknesses such as the inability to demonstrate significant cash flow for debt service based on analysis of the company’s financial information. These loans remain on accrual status provided full collection of principal and interest is reasonably expected. Otherwise they are deemed impaired and placed on nonaccrual status. Borrowers rated 8 are the same as 7 rated credits with one exception: collection or liquidation in full is not probable.
96
Table of Contents
The following tables present total loans by risk ratings and year of origination. Loans acquired from other previously acquired institutions have been included in the table based upon the actual origination date (dollar amounts in thousands).
Amortized Cost Basis by Origination Year
As of December 31, 2025
Revolving
2025
2024
2023
2022
2021
Prior
Revolving
to Term
Total
Commercial/industrial
Grades 1-4
$
114,479
$
62,065
$
42,402
$
48,707
$
38,384
$
46,256
$
116,076
$
-
$
468,369
Grade 5
36,459
7,301
7,241
3,059
4,538
3,282
46,643
-
108,523
Grade 6
4,919
6,622
435
40,958
-
-
3,236
-
56,170
Grade 7
180
94
644
215
4,772
4,147
4,438
-
14,490
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
156,037
$
76,082
$
50,722
$
92,939
$
47,694
$
53,685
$
170,393
$
-
$
647,552
Current-period gross charge-offs
$
-
$
-
$
222
$
21
$
-
$
-
$
-
$
-
$
243
Commercial real estate - owner occupied
Grades 1-4
$
56,839
$
88,734
$
47,080
$
93,492
$
121,105
$
203,633
$
25,080
$
-
$
635,963
Grade 5
54,267
47,403
20,150
14,008
29,065
33,682
768
-
199,343
Grade 6
1,963
1,336
-
4,042
2,078
1,772
-
-
11,191
Grade 7
6,167
960
1,443
988
5,454
19,328
200
-
34,540
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
119,236
$
138,433
$
68,673
$
112,530
$
157,702
$
258,415
$
26,048
$
-
$
881,037
Current-period gross charge-offs
$
-
$
802
$
-
$
-
$
-
$
-
$
-
$
-
$
802
Commercial real estate - non-owner occupied
Grades 1-4
$
50,036
$
31,783
$
51,896
$
57,947
$
110,640
$
110,192
$
8,464
$
-
$
420,958
Grade 5
7,466
19,428
3,502
3,878
13,134
16,677
685
-
64,770
Grade 6
-
-
-
425
393
-
-
-
818
Grade 7
-
-
-
-
5,753
336
-
-
6,089
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
57,502
$
51,211
$
55,398
$
62,250
$
129,920
$
127,205
$
9,149
$
-
$
492,635
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Multi-family
Grades 1-4
$
23,407
$
3,101
$
37,493
$
61,885
$
97,100
$
142,757
$
479
$
-
$
366,222
Grade 5
-
767
21,924
758
-
-
-
-
23,449
Grade 6
-
12,951
-
-
-
-
-
-
12,951
Grade 7
-
-
-
-
-
-
-
-
-
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
23,407
$
16,819
$
59,417
$
62,643
$
97,100
$
142,757
$
479
$
-
$
402,622
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Construction and development
Grades 1-4
$
78,556
$
25,539
$
18,880
$
27,815
$
8,407
$
6,877
$
2,419
$
-
$
168,493
Grade 5
16,830
16,849
12,449
-
-
136
120
-
46,384
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
-
-
-
-
-
722
-
-
722
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
95,386
$
42,388
$
31,329
$
27,815
$
8,407
$
7,735
$
2,539
$
-
$
215,599
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Residential 1 ‑ 4 family
Grades 1-4
$
87,038
$
82,270
$
75,340
$
151,412
$
146,848
$
200,686
$
125,733
$
-
$
869,327
Grade 5
4,750
2,508
1,935
3,042
685
1,152
725
-
14,797
Grade 6
-
-
178
1,610
-
171
1,250
-
3,209
Grade 7
108
113
170
1,069
617
3,690
1,533
-
7,300
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
91,896
$
84,891
$
77,623
$
157,133
$
148,150
$
205,699
$
129,241
$
-
$
894,633
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
1
$
-
$
-
$
1
Consumer
Grades 1-4
$
22,082
$
14,613
$
8,133
$
4,344
$
1,935
$
2,930
$
439
$
-
$
54,476
Grade 5
-
-
-
-
-
-
-
-
-
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
9
80
16
3
4
30
-
-
142
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
22,091
$
14,693
$
8,149
$
4,347
$
1,939
$
2,960
$
439
$
-
$
54,618
Current-period gross charge-offs
$
-
$
8
$
21
$
13
$
-
$
-
$
-
$
-
$
42
Other
Grades 1-4
$
347
$
950
$
91
$
309
$
20
$
9,797
$
642
$
-
$
12,156
Grade 5
3,818
-
-
-
412
-
408
-
4,638
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
-
-
127
20
-
-
-
-
147
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
4,165
$
950
$
218
$
329
$
432
$
9,797
$
1,050
$
-
$
16,941
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
57
$
-
$
57
Total Loans
$
569,720
$
425,467
$
351,529
$
519,986
$
591,344
$
808,253
$
339,338
$
-
$
3,605,637
Total current-period gross charge-offs
$
-
$
810
$
243
$
34
$
-
$
1
$
57
$
-
$
1,145
97
Table of Contents
Amortized Cost Basis by Origination Year
As of December 31, 2024
Revolving
2024
2023
2022
2021
2020
Prior
Revolving
to Term
Total
Commercial/industrial
Grades 1-4
$
87,354
$
66,249
$
73,634
$
58,296
$
47,555
$
21,121
$
100,727
$
-
$
454,936
Grade 5
16,551
4,736
48,143
5,976
4,272
319
24,179
-
104,176
Grade 6
274
403
608
1,027
1,483
-
3,640
-
7,435
Grade 7
362
1,694
2,809
8,508
2,880
1,792
6,282
-
24,327
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
104,541
$
73,082
$
125,194
$
73,807
$
56,190
$
23,232
$
134,828
$
-
$
590,874
Current-period gross charge-offs
$
-
$
-
$
9
$
15
$
-
$
2
$
-
$
-
$
26
Commercial real estate - owner occupied
Grades 1-4
$
87,227
$
52,984
$
97,543
$
150,781
$
85,351
$
165,348
$
18,408
$
-
$
657,642
Grade 5
35,416
17,763
19,031
19,838
8,671
40,461
1,295
-
142,475
Grade 6
-
-
3,095
1,262
4,183
1,930
369
-
10,839
Grade 7
149
-
6,139
1,424
1,792
25,304
1,292
-
36,100
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
122,792
$
70,747
$
125,808
$
173,305
$
99,997
$
233,043
$
21,364
$
-
$
847,056
Current-period gross charge-offs
$
-
$
-
$
-
$
293
$
-
$
1
$
-
$
-
$
294
Commercial real estate - non-owner occupied
Grades 1-4
$
28,799
$
55,712
$
63,985
$
131,184
$
53,095
$
107,730
$
9,895
$
-
$
450,400
Grade 5
14,950
3,655
2,827
3,074
3,573
15,190
-
-
43,269
Grade 6
-
-
1,489
412
-
2,589
1,565
-
6,055
Grade 7
-
-
-
5,907
351
3,161
199
-
9,618
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
43,749
$
59,367
$
68,301
$
140,577
$
57,019
$
128,670
$
11,659
$
-
$
509,342
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - multi-family
Grades 1-4
$
1,724
$
26,209
$
32,891
$
100,950
$
71,584
$
82,936
$
3,385
$
-
$
319,679
Grade 5
779
1,014
1,307
994
-
118
-
-
4,212
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
442
-
-
-
-
2,240
-
-
2,682
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
2,945
$
27,223
$
34,198
$
101,944
$
71,584
$
85,294
$
3,385
$
-
$
326,573
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Construction and development
Grades 1-4
$
66,756
$
45,018
$
60,063
$
11,608
$
3,666
$
4,921
$
1,566
$
-
$
193,598
Grade 5
23,486
52,351
2,529
1,033
603
199
522
-
80,723
Grade 6
233
-
-
-
-
-
-
-
233
Grade 7
-
676
-
2,489
160
760
-
-
4,085
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
90,475
$
98,045
$
62,592
$
15,130
$
4,429
$
5,880
$
2,088
$
-
$
278,639
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Residential 1 ‑ 4 family
Grades 1-4
$
97,627
$
96,036
$
177,940
$
170,734
$
138,976
$
100,537
$
93,957
$
-
$
875,807
Grade 5
2,785
2,970
3,519
1,054
1,011
1,621
1,064
-
14,024
Grade 6
-
151
350
-
-
197
-
-
698
Grade 7
-
-
536
561
191
2,900
967
-
5,155
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
100,412
$
99,157
$
182,345
$
172,349
$
140,178
$
105,255
$
95,988
$
-
$
895,684
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
44
$
-
$
-
$
44
Consumer
Grades 1-4
$
25,766
$
12,581
$
8,063
$
3,825
$
2,774
$
1,624
$
466
$
-
$
55,099
Grade 5
-
-
-
-
-
-
-
-
-
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
10
11
15
9
-
20
-
-
65
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
25,776
$
12,592
$
8,078
$
3,834
$
2,774
$
1,644
$
466
$
-
$
55,164
Current-period gross charge-offs
$
88
$
15
$
4
$
-
$
3
$
-
$
-
$
-
$
110
Other
Grades 1-4
$
1,901
$
119
$
573
$
483
$
605
$
9,070
$
2,557
$
-
$
15,308
Grade 5
-
50
31
-
-
-
204
-
285
Grade 6
-
-
-
-
-
-
-
-
-
Grade 7
-
-
-
-
-
-
-
-
-
Grade 8
-
-
-
-
-
-
-
-
-
Total
$
1,901
$
169
$
604
$
483
$
605
$
9,070
$
2,761
$
-
$
15,593
Current-period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
92
$
-
$
92
Total Loans
$
492,591
$
440,382
$
607,120
$
681,429
$
432,776
$
592,088
$
272,539
$
-
$
3,518,925
Total current-period gross charge-offs
$
88
$
15
$
13
$
308
$
3
$
47
$
92
$
-
$
566
98
Table of Contents
Note 5 Related Party Matters
Directors, executive officers, and principal shareholders of the Company, including their families and firms in which they are principal owners, are considered to be related parties. Loans to officers, directors, and shareholders owning 10% or more of the Company, that we are aware of, were made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with others and did not involve more than the normal risk of collectability or present other unfavorable features. Such transactions were entered into in the ordinary course of business and in compliance with applicable laws and regulations governing insider transactions.
A summary of loans to directors, executive officers, principal shareholders, and their affiliates for the years ended December 31 is as follows (dollar amounts in thousands):
2025
2024
Balances at beginning
$
62,851
$
63,892
Net increase from change in composition of officers and directors
—
19,047
New loans and advances
155,290
56,330
Repayments
( 127,891 )
( 76,418 )
Balance at end
$
90,250
$
62,851
Deposits from directors, executive officers, principal shareholders, and their affiliates totaled approximately $ 20.9 million and $ 22.5 million as of December 31, 2025 and 2024, respectively.
See Note 9 for additional information regarding transactions with related parties.
Note 6 Mortgage Servicing Rights
Loans serviced for others are not included in the accompanying consolidated balance sheets. MSRs are recognized as separate assets when loans sold in the secondary market are sold with servicing retained. The Company utilizes a third-party consulting firm to assist in determining an accurate assessment of the mortgage servicing rights fair value. The third-party firm collects relevant data points from numerous sources. Some of these data points relate directly to the pricing level or relative value of the mortgage servicing while other data points relate to the assumptions used to derive fair value. In addition, the valuation evaluates specific collateral types, and current and historical performance of the collateral in question. The valuation process focuses on the non-distressed secondary servicing market, common industry practices and current regulatory standards. The primary determinants of the fair value of mortgage servicing rights are servicing fee percentage, ancillary income, expected loan life or prepayment speeds, discount rates, costs to service, delinquency rates, foreclosure losses and recourse obligations. The valuation data also contains interest rate shock analyses for monitoring fair value changes in differing interest rate environments.
Following is an analysis of activity in servicing rights assets that are measured at fair value (dollar amounts in thousands):
Year Ended
Year Ended
December 31, 2025
December 31, 2024
Fair value at beginning of period
$
13,369
$
13,668
Servicing asset additions
1,954
1,343
Loan payments and payoffs
( 2,071 )
( 1,735 )
Changes in valuation inputs and assumptions used in the valuation model
398
93
Amount recognized through earnings
281
( 299 )
Fair value at end of period
$
13,650
$
13,369
Unpaid principal balance of loans serviced for others
$
1,202,991
$
1,172,311
Mortgage servicing rights as a percent of loans serviced for others
1.13
1.14
During the years ended December 31, 2025 and 2024, the Company utilized economic assumptions in measuring the initial value of MSRs for loans sold whereby servicing is retained by the Company. The economic assumptions used at December 31, 2025 and 2024 included constant prepayment speed of 8.5 and 8.2 months and a discount rate of 10.17 % and 10.18 %,
99
Table of Contents
respectively. The constant prepayment speeds are obtained from publicly available sources for each of the Federal National Mortgage Association and Federal Home Loan Mortgage Corporation loan programs that the Company originates under. The assumptions used by the Company are hypothetical and supported by a third-party valuation. The Company’s methodology for estimating the fair value of MSRs is highly sensitive to changes in assumptions.
The carrying value of the mortgage servicing rights approximates fair market value at December 31, 2025 and 2024.
Note 7 Premises and Equipment
An analysis of premises and equipment at December 31 follows (dollar amounts in thousands):
2025
2024
Land and land improvements
$
12,116
$
11,082
Buildings and building improvements
74,623
66,096
Furniture and equipment
7,457
6,904
Totals
94,196
84,082
Less accumulated depreciation
16,565
14,559
Right-of-use lease asset (see Note 21)
1,586
1,585
Premises and equipment, net
$
79,217
$
71,108
Included in buildings and improvements at December 31, 2025 and 2024, is $ 1.1 million and $ 0.8 million, respectively, in construction in progress. These amounts relate to branch locations which were under construction. These balances begin accumulating depreciation upon being placed in service.
Depreciation and amortization of premises and equipment charged to operating expense totaled approximately $ 2.4 million, $ 2.3 million, and $ 2.1 million for the years ended December 31, 2025, 2024, and 2023, respectively.
Note 8 Other Real Estate Owned
Changes in OREO for the years ended December 31 were as follows (dollar amounts in thousands):
2025
2024
Beginning of year
$
741
$
2,573
Transfers in
—
1,412
Assets Acquired
—
—
Gain (loss) on sale of OREO and valuation allowance
159
694
Sales
( 900 )
( 3,938 )
End of year
$
—
$
741
Activity in the valuation allowance for the years ended December 31 was as follows (dollar amounts in thousands):
2025
2024
2023
Beginning of year
$
—
$
1,591
$
—
Additions charged to expense
—
—
1,591
Valuation relieved due to sale of OREO
—
( 1,591 )
—
End of year
$
—
$
—
$
1,591
Note 9 Investment in Minority-owned Subsidiaries
TVG, the insurance subsidiary of the Bank, maintained a 40.0 % investment in Ansay at December 31, 2025 and 2024. Ansay is an independent insurance agency that has operated in southeastern Wisconsin since 1946, managing the insurance and risk needs of commercial and personal insurance clients in Wisconsin and the Midwest. As of December 31, 2025 and 2024, Ansay had total assets of $ 98.7 million and $ 87.1 million and liabilities of $ 46.7 million and $ 38.5 million, respectively. The Company’s investment in Ansay, which is accounted for using the equity method, was $ 35.4 million and $ 34.1 million at December 31, 2025 and 2024, respectively. The Company recognized undistributed earnings of approximately $ 3.9 million, $ 3.5 million and $ 2.9 million and received dividends of $ 2.6 million, $ 2.3 million and $ 1.9 million from its investment in Ansay during the years ended December 31, 2025, 2024 and 2023, respectively.
100
Table of Contents
As of December 31, 2025 and 2024, Ansay had term loans with the Bank totaling approximately $ 16.8 million and $ 19.0 million, respectively. Ansay also has available revolving lines of credit totaling $ 22.0 million with the Company with an outstanding balance of $ 7.9 million as of December 31, 2025. There was $ 0.2 million of outstanding balances as of December 31, 2024.
Ansay maintained deposits at the Bank totaling $ 4.5 million and $ 8.5 million as of December 31, 2025 and 2024, respectively.
The CEO of Ansay, Michael G. Ansay, served as a member of the Board of the Company until retiring on January 15, 2024. As a related party, during 2025, 2024 and 2023 the Company received insurance consulting services and purchased director and officer fidelity bond and commercial insurance coverage through Ansay spending approximately $ 0.2 million, $ 0.5 million and $ 0.4 million, respectively.
The Company’s proportionate share of earnings of Ansay flow through to its tax return. Deferred income taxes of approximately $ 1.2 million and $ 1.1 million were provided to account for the difference in the tax and book basis of assets and liabilities held at Ansay as of December 31, 2025 and 2024, respectively.
The Company had a 49.8 % membership interest in UFS which it sold on October 1, 2023, resulting in a $ 38.9 million gain on sale. Prior to this sale, the investment was accounted for on the equity method. The Company’s undistributed earnings from its investment in UFS prior to sale were approximately $ 2.3 million for the year ended December 31, 2023. Data processing service fees paid by the Company to UFS were approximately $ 5.5 million for the year ended December 31, 2023. The business operations of UFS consist of providing data processing and other information technology services to the Company and other financial institutions.
During 2023 the Company received $ 1.7 million in dividends from UFS.
Note 10 Core Deposit Intangibles
The gross carrying amount and accumulated amortization of core deposit intangibles for the years ended December 31 are as follows (dollar amounts in thousands):
2025
2024
Gross
Intangible
Net
Gross
Intangible
Net
Carrying
Accumulated
Carrying
Carrying
Accumulated
Carrying
Amount
Amortization
Value
Amount
Amortization
Value
Core deposit intangible
$
40,240
$
24,040
$
16,200
$
40,240
$
19,037
$
21,203
Amortization expense was $ 5.0 million, $ 5.8 million and $ 6.3 million for the years ended December 31, 2025, 2024 and 2023, respectively.
The following table shows the estimated future amortization expense of core deposit intangibles. The projections of amortization expense are based on existing asset balances as of December 31, 2025 (dollar amounts in thousands):
Core
Deposit
Intangible
2026
$
4,297
2027
3,590
2028
2,884
2029
2,225
2030
1,634
Thereafter
1,570
Total
$
16,200
Note 11 Goodwill
Goodwill was $ 175.1 million at December 31, 2025 and 2024.
101
Table of Contents
Note 12 Deposits
The composition of deposits at December 31 is as follows (dollar amounts in thousands):
2025
2024
Noninterest-bearing demand deposits
$
1,003,076
$
1,024,881
Interest-bearing demand deposits
203,389
194,988
Savings deposits
1,828,369
1,790,100
Time deposits
645,845
631,020
Brokered certificates of deposit
15,108
20,084
Total deposits
$
3,695,787
$
3,661,073
Time deposits of $250,000 or more were approximately $ 97.5 million and $ 77.8 million at December 31, 2025 and 2024, respectively.
The scheduled maturities of time deposits at December 31, 2025, are summarized as follows (dollar amounts in thousands):
2026
$
596,994
2027
32,114
2028
16,211
2029
7,949
2030
1,493
Thereafter
6,192
Total
$
660,953
Note 13 Securities Sold Under Repurchase Agreements
Securities sold under repurchase agreements have contractual maturities up to one year from the transaction date with variable and fixed rate terms. The agreements to repurchase securities require that the Company (seller) repurchase identical securities as those that are sold. The securities underlying the agreements were under the Company’s control.
Information concerning securities sold under repurchase agreements at December 31 consists of the following (dollar amounts in thousands):
2025
2024
2023
Outstanding balance at the end of the year
$
—
$
—
$
75,747
Weighted average interest rate at the end of the year
—
%
—
%
5.31
%
Average balance during the year
$
—
$
414
$
36,833
Average interest rate during the year
—
%
5.33
%
4.92
%
Maximum month end balance during the year
$
—
$
—
$
75,747
102
Table of Contents
Note 14 Notes Payable
There were $ 110.0 million and $ 135.5 million of advances outstanding from the FHLB at December 31, 2025 and 2024, respectively. From time to time the Bank utilized short-term FHLB advances to fund liquidity during these years. The advances, rate, and maturities of FHLB advances as of December 31 were as follows:
Maturity
Rate
2025
2024
(dollars in thousands)
Fixed rate, fixed term
06/30/2025
5.16
%
—
25,000
Fixed rate, fixed term
03/23/2026
4.02
%
10,000
10,000
Fixed rate, fixed term
05/26/2026
1.95
%
5,000
5,000
Fixed rate, fixed term
06/29/2026
4.77
%
15,000
15,000
Fixed rate, fixed term
03/23/2027
3.91
%
10,000
10,000
Fixed rate, fixed term
06/28/2027
4.57
%
15,000
15,000
Fixed rate, fixed term
03/23/2028
3.85
%
10,000
10,000
Fixed rate, fixed term
07/05/2028
4.41
%
20,000
20,000
Fixed rate, fixed term
07/09/2029
4.31
%
25,000
25,000
Fixed rate, fixed term
04/22/2030
0.00
%
—
508
110,000
135,508
Purchase accounting adjustment
( 34 )
( 136 )
Total notes payable
$
109,966
$
135,372
Future maturities of borrowings were as follows (dollars in thousands):
December 31,
December 31,
2025
2024
1 year or less
$
30,000
$
25,000
1 to 2 years
25,000
30,000
2 to 3 years
30,000
25,000
3 to 4 years
25,000
30,000
4 to 5 years
—
25,000
Over 5 years
—
508
$
110,000
$
135,508
At December 31, 2025 and 2024, respectively, total loans available to be pledged as collateral on FHLB borrowings were approximately $ 1.10 billion and $ 1.47 billion and, of that total, $ 590.2 million and $ 818.2 million qualified as eligible collateral. The Bank owned $ 6.3 million of FHLB stock at December 31, 2025 and 2024. At December 31, 2025 and 2024, the Bank had available liquidity of $ 480.1 million and $ 682.6 million for future draws, respectively. FHLB stock is included in other investments at December 31, 2025 and 2024. This stock is recorded at cost, which approximates fair value.
Note 15 Subordinated Debt
During July 2020, the Company entered into subordinated note agreements with two separate commercial banks. The Company had through December 31, 2020, to borrow funds up to a maximum availability of $ 6.0 million under each agreement, or $ 12.0 million total. These notes were issued with 10 -year maturities, carry interest at a fixed rate of 5.0 % through June 30, 2025, and at a variable rate thereafter, payable quarterly. These notes are callable on or after January 1, 2026 and qualify for Tier 2 capital for regulatory purposes. The Company had outstanding balances of $ 6.0 million under these agreements at December 31, 2025 and 2024.
During August 2022, the Company entered into subordinated note agreements with an individual. The Company had outstanding balances of $ 6.0 million under these agreements as of December 31, 2025 and 2024. These notes were issued with 10 -year maturities, carry interest at a fixed rate of 5.25 % through August 6, 2027, and at a variable rate thereafter, payable quarterly. These notes are callable on or after August 6, 2027 and qualify for Tier 2 capital for regulatory purposes.
103
Table of Contents
Note 16 Income Taxes
The components of the provision for income taxes for the years ended December 31 are as follows (dollar amounts in thousands):
2025
2024
2023
Current tax expense:
Federal
$
16,301
$
14,824
$
20,158
State
193
( 1,740 )
(1)
3,399
Deferred tax benefit:
Federal
180
866
( 1,234 )
State
( 87 )
616
( 490 )
Change in valuation allowance
87
( 616 )
2,447
Total provision for income taxes
$
16,674
$
13,950
$
24,280
(1) The state of Wisconsin produced legislation during 2023 which exempted a significant portion of the Company’s interest income from taxability. Wisconsin did not produce guidelines for application of this new legislation until late in the first quarter of 2024. The Company’s 2023 Wisconsin tax obligation was estimated utilizing the best understanding of what the final guidelines would stipulate. When the final guidelines were produced, the Company’s actual 2023 Wisconsin tax obligation was $ 1.7 million less than estimated. The state tax benefit noted above consists of the difference between the initial estimate and the actual obligation for 2023.
A summary of the sources of differences between income taxes at the federal statutory rate and the provision for income taxes for the years ended December 31 follows (dollar amounts in thousands):
2025
2024
2023
Tax expense at statutory rate
$
18,516
$
16,698
$
20,747
Increase (decrease) in taxes resulting from:
Tax-exempt interest
( 1,317 )
( 1,075 )
( 995 )
State taxes (net of federal benefit)
153
( 1,375 )
2,685
Cash surrender value of life insurance
( 604 )
( 455 )
( 322 )
ESOP dividend
( 292 )
( 88 )
( 88 )
Nondeductible expenses associated with acquisition
124
—
61
Change in valuation allowance
87
( 616 )
2,447
Other
7
861
( 255 )
Total provision for income taxes
$
16,674
$
13,950
$
24,280
State taxes were paid to Minnesota, Michigan, and Florida, and in each of these states the amounts paid were immaterial to these financial statements.
104
Table of Contents
Deferred income taxes are provided for the temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities. Deferred taxes are included in other liabilities of the balance sheet. The major components of the net deferred tax asset (liability) as of December 31 are presented below (dollar amounts in thousands):
2025
2024
Deferred tax assets:
Premises and equipment
$
571
$
477
Allowance for credit losses
12,834
12,759
Compensation
617
619
Purchase accounting
1,840
2,591
Unrealized loss on securities available for sale
2,350
3,497
Net operating loss carry forward
1,100
1,086
Other
230
353
Total deferred tax assets
19,542
21,382
Deferred tax liabilities:
Investment discount accretion
( 1,771 )
( 1,516 )
Mortgage servicing rights
( 3,698 )
( 3,622 )
Other investments
( 1,173 )
( 911 )
Other real estate owned
—
( 45 )
Investment in minority owned subsidiaries
( 1,202 )
( 1,114 )
Goodwill and other intangibles
( 4,249 )
( 5,312 )
Total deferred tax liabilities
( 12,093 )
( 12,520 )
Valuation allowance
( 2,976 )
( 3,063 )
Net deferred tax asset
$
4,473
$
5,799
In assessing the ability of the Company to realize the benefit of the deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, availability of operating loss carrybacks, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods which deferred tax assets are deductible, management believes it is more likely than not the Company will generate sufficient federally taxable income to realize the benefits of these deductible differences at December 31, 2025. Due to legislation during 2023 related to exempting interest income on significant portions of the Company’s loan portfolio to taxability in the state of Wisconsin, however, management estimates that future state taxable income will be insufficient to fully realize the benefits of these deductible differences, resulting in a valuation allowance of $ 3.0 million and $ 3.1 million on the net deferred tax asset related to state income taxes at December 31, 2025 and 2024, respectively.
Tax effects from an uncertain tax position can be recognized in the financial statements only if the position is more likely than not to be sustained on audit, based on the technical merits of the position. The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. When applicable, interest and penalties on uncertain tax positions are calculated based on the guidance from the relevant tax authority and included in income tax expense. At December 31, 2025 and 2024, there was no liability for uncertain tax positions. Federal income tax returns for 4 years ended December 31, 2022 through 2025 remain open and subject to review by applicable tax authorities. State income tax returns for 5 years ended December 31, 2021 through 2025 remain open and subject to review by applicable tax authorities.
Note 17 Employee Benefit Plans
Employee Stock Ownership Plan
The Company has a defined contribution profit sharing 401(k) plan which includes the provisions for an employee stock ownership plan (“ESOP”). The plan is available to all employees over 18 years of age after completion of three months of service. Employees participating in the plan may elect to defer a minimum of 2 % of compensation up to the limits specified
105
Table of Contents
by law. All participants of the 401(k) plan are eligible for the ESOP and may allocate their contributions to purchase shares of the Company’s stock. As of December 31, 2025 and 2024, the plan held 183,622 and 221,214 shares, respectively. These shares are included in the calculation of the Company’s earnings per share. The Company may make discretionary contributions up to the limits established by IRS regulations. The Company discretionary match was 60 % of participant contributions up to 10 % of the employee’s salary in 2025 and 2024, and 35 % of participant contributions up to 10 % of the employee’s salary in 2023. With the increase in discretionary match starting in 2024, the Company discontinued the discretionary contributions to the plan. Total expense associated with the plans was approximately $ 1.5 million, $ 1.3 million and $ 1.6 million in 2025, 2024 and 2023, respectively.
Share-based Compensation
The Company has made restricted share grants during 2025, 2024 and 2023 pursuant to the Bank First Corporation 2020 Equity Plan. The purpose of the Plan is to provide financial incentives for selected employees and for the non-employee Directors of the Company, thereby promoting the long-term growth and financial success of the Company. The Company stock to be offered under the Plan pursuant to Stock Appreciation Rights, performance unit awards, and restricted stock and unrestricted Company stock awards must be Company stock previously issued and outstanding and reacquired by the Company. The number of shares of Company stock that may be issued pursuant to awards under the 2020 Plan shall not exceed, in the aggregate, 700,000 . As of December 31, 2025, 124,570 shares of Company stock has been awarded under the 2020 Plan. Compensation expense for restricted stock is based on the fair value of the awards of Bank First Corporation common stock at the time of grant. The value of restricted stock grants that are expected to vest is amortized into expense over the vesting periods of the respective grants. For the years ended December 31, 2025, 2024 and 2023, compensation expense of $ 2.1 million, $ 2.2 million and $ 2.1 million, respectively, was recognized related to restricted stock awards.
As of December 31, 2025, there was $ 2.2 million of unrecognized compensation cost related to non-vested restricted stock awards granted under the plan. That cost is expected to be recognized over a weighted average period of 1.25 years. The aggregate grant date fair value of restricted stock awards that vested during 2025 was approximately $ 2.1 million.
For the period ended
For the period ended
December 31, 2025
December 31, 2024
Weighted-
Weighted-
Average Grant-
Average Grant-
Shares
Date Fair Value
Shares
Date Fair Value
Restricted Stock
Outstanding at beginning of period
52,634
$
79.27
58,196
$
72.28
Granted
23,616
105.76
24,581
85.85
Vested
( 28,290 )
75.74
( 30,143 )
71.14
Forfeited or cancelled
( 1,233 )
80.17
—
—
Outstanding at end of period
46,727
$
94.77
52,634
$
79.27
Deferred Compensation Plan
The Company has a deferred compensation agreement with one of its former executive officers. The benefits were payable beginning June 30, 2009, the date of termination of employment with the Company via retirement. The estimated annual cash benefit payment upon retirement at the age of 70 under the salary continuation plan is $ 108,011 . The payoff is for the participant’s lifetime and is guaranteed to the participant or their surviving beneficiary for a minimum of 15 years. Related expense for this agreement was approximately $ 0.1 million for the years ended December 31, 2025 and 2024 and negligible for 2023.
Note 18 Stockholders’ Equity and Regulatory Matters
The Bank, as a national bank, is subject to the dividend restrictions set forth by the Office of the Comptroller of the Currency. Under such restrictions, the Bank may not, without the prior approval of the Office of the Comptroller of the Currency, declare dividends in excess of the sum of the current year’s earnings (as defined) plus the retained earnings (as defined) from the prior two years. The dividends that the Bank could declare without the prior approval of the Office of the Comptroller of the Currency as of December 31, 2025 totaled approximately $ 61.8 million. The payment of dividends may be further limited because of the need for the Bank to maintain capital ratios satisfactory to applicable regulatory agencies.
106
Table of Contents
Banks and certain bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
Under regulatory guidance for non-advanced approaches institutions, the Bank and Company are required to maintain minimum amounts and ratios of common equity Tier I capital to risk-weighted assets, including an additional conservation buffer determined by banking regulators. As of December 31, 2025 and 2024, this buffer was 2.50 %. As of December 31, 2025 and 2024, the Bank and Company met all capital adequacy requirements to which they are subject.
Actual and required capital amounts and ratios are presented below (dollar amounts in thousands):
To Be Well
Minimum Capital
Capitalized Under
For Capital
Adequacy with
Prompt Corrective
Actual
Adequacy Purposes
Capital Buffer
Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
December 31, 2025
Total capital (to risk-weighted assets):
Company
$
515,461
13.80
%
$
298,764
8.00
%
$
392,128
10.50
%
NA
NA
Bank
$
460,199
12.33
%
$
298,541
8.00
%
$
391,835
10.50
%
$
373,177
10.00
%
Tier 1 capital (to risk-weighted assets):
Company
$
460,067
12.32
%
$
224,073
6.00
%
$
317,437
8.50
%
NA
NA
Bank
$
416,805
11.17
%
$
223,906
6.00
%
$
317,200
8.50
%
$
298,541
8.00
%
Common Equity Tier 1 capital (to risk-weighted assets):
Company
$
460,067
12.32
%
$
168,055
4.50
%
$
261,419
7.00
%
NA
NA
Bank
$
416,805
11.17
%
$
167,929
4.50
%
$
261,224
7.00
%
$
242,565
6.50
%
Tier 1 capital (to average assets):
Company
$
460,067
10.87
%
$
169,339
4.00
%
$
169,339
4.00
%
NA
NA
Bank
$
416,805
9.85
%
$
169,277
4.00
%
$
169,277
4.00
%
$
211,597
5.00
%
To Be Well
Minimum Capital
Capitalized Under
For Capital
Adequacy with
Prompt Corrective
Actual
Adequacy Purposes
Capital Buffer
Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
December 31, 2024
Total capital (to risk-weighted assets):
Company
$
509,763
14.14
%
$
288,325
8.00
%
$
378,427
10.50
%
NA
NA
Bank
$
438,549
12.18
%
$
288,152
8.00
%
$
378,200
10.50
%
$
360,190
10.00
%
Tier 1 capital (to risk-weighted assets):
Company
$
457,749
12.70
%
$
216,244
6.00
%
$
306,346
8.50
%
NA
NA
Bank
$
398,535
11.06
%
$
216,114
6.00
%
$
306,162
8.50
%
$
288,152
8.00
%
Common Equity Tier 1 capital (to risk-weighted assets):
Company
$
457,749
12.70
%
$
162,183
4.50
%
$
252,285
7.00
%
NA
NA
Bank
$
398,535
11.06
%
$
162,086
4.50
%
$
252,133
7.00
%
$
234,124
6.50
%
Tier 1 capital (to average assets):
Company
$
457,749
10.96
%
$
167,134
4.00
%
$
167,134
4.00
%
NA
NA
Bank
$
398,535
9.54
%
$
167,019
4.00
%
$
167,019
4.00
%
$
208,774
5.00
%
Note 19 Segment Information
The Company’s reportable segment is determined by the Chief Executive Officer, who is the designated chief operating decision maker, based upon information provided by the Company’s products and services offered, primarily banking operations. The segment is also distinguished by the level of information provided to the chief operating decision maker, who uses such information to review the performance of various components of the business such as branches, which are then aggregated as operating performance, products and services, and customers are similar. The chief operating decision maker will then evaluate the financial performance of the Company’s business components such as by evaluating significant revenues and expenses and budget to actual results in assessing the Company’s segment and in the determination of allocating resources. The chief decision maker uses revenue streams to evaluate product pricing and significant expenses to assess performance and evaluate return on assets. The chief decision maker uses consolidated net income and return on assets to benchmark the Company against its competitors. The benchmarking analysis, coupled with monitoring of budget to actual results, are used in the assessment of performance and in establishing compensation. Loans, investments, service charges, and deposits in other banks provide the significant revenues in the banking operation. Interest expense, provisions for credit losses, data processing and payroll provide the significant expenses in banking operation. All operations
107
Table of Contents
are domestic. Information reported internally for performance assessment by the chief operating decision maker is identical to that which is shown in the Consolidated Statements of Income.
Note 20 Commitments and Contingencies
The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate lock commitments). Rate lock commitments on mortgage loans that are intended to be sold are considered to be derivatives. The fair values of the Company’s rate lock commitments to customers as of December 31, 2025 and 2024 were not material and have not been recorded. The notional amount of rate lock commitments at December 31, 2025 and 2024, respectively, was $ 16.9 million and $ 8.2 million.
The Bank is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
The Bank’s exposure to credit loss is represented by the contractual or notional amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance-sheet instruments. Since some of the commitments are expected to expire without being drawn upon and some of the commitments may not be drawn upon to the total extent of the commitment, the notional amount of these commitments does not necessarily represent future cash requirements.
The following commitments were outstanding at December 31 (dollar amounts in thousands):
Notional Amount
December 31, 2025
December 31, 2024
Commitments to extend credit:
Fixed
$
41,721
$
46,856
Variable
723,821
706,353
Credit card arrangements
26,217
24,399
Letters of credit
11,708
11,055
Commitments to extend credit are agreements to lend to a customer at fixed or variable rates as long as there is no violation of any condition established in the contract. Commitments have fixed expiration dates or other termination clauses and may require payment of a fee. The amount of collateral obtained upon extension of credit is based on management’s credit evaluation of the customer. Collateral held varies but may include accounts receivable; inventory; property, plant, and equipment; real estate; and stocks and bonds.
Letters of credit include $ 11.7 million of standby letters of credit and no direct pay letters of credit. Standby letters of credit are conditional lending commitments issued by the Company to guaranty the performance of a customer to a third party. Direct pay letters of credit generally are issued to support the marketing of industrial development revenue and housing bonds and provide that all debt service payments will be paid by drawing on the letter of credit. The letter of credit draws are then repaid by draws from the customer’s bank account. Generally, all standby letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company generally holds collateral supporting these commitments. The majority of the Company’s loans, commitments, and letters of credit have been granted to customers in the Company’s market area. The concentrations of credit by type are set forth in Note 4. Standby letters of credit were granted primarily to commercial borrowers. Management believes the diversity of the local economy will prevent significant losses in the event of an economic downturn.
108
Table of Contents
Note 21 Leases
In accordance with GAAP, leases where the Company is the lessee are recognized on-balance sheet through a right-of-use (“ROU”) model that requires recognition of a ROU lease asset and liability on the balance sheet for all leases with a term longer than 12 months. Leases are classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement.
The Company leases certain properties under operating leases that resulted in the recognition of ROU lease assets of approximately $ 1.6 million and corresponding lease liabilities of similar value on the Company’s Consolidated Balance Sheets as of December 31, 2025 and 2024.
Lessee Leases
The Company’s lessee leases are operating leases, and consist of leased real estate for branches. Options to extend and renew leases are generally exercised under normal circumstances. Advance notification is required prior to termination, and any noticing period is often limited to the months prior to renewal. Rent escalations are generally specified by a payment schedule, or are subject to a defined formula. The Company also elected the practical expedient to not separate lease and non-lease components for all leases, the majority of which consist of real estate common area maintenance expenses. Generally, leases do not include guaranteed residual values, but instead typically specify that the leased premises are to be returned in satisfactory condition with the Company liable for damages.
For operating leases, the lease liability and ROU asset (before adjustments) are recorded at the present value of future lease payments. The Company is electing to utilize the Wall Street Journal Prime Rate on the date of lease commencement as the lease interest rate.
Year Ended
(dollars in thousands)
December 31, 2025
December 31, 2024
Amortization of ROU Assets - Operating Leases
$
( 2 )
$
( 2 )
Interest on Lease Liabilities - Operating Leases
87
87
Operating Lease Cost (Cost resulting from lease payments)
86
86
Weighted Average Lease Term (Years) - Operating Leases
28.00
29.00
Weighted Average Discount Rate - Operating Leases
5.50
%
5.50
%
A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liabilities is as follows (dollar amounts in thousands):
December 31, 2025
Operating lease payments due:
Within one year
$
94
After one but within two years
94
After two but within three years
94
After three but within four years
94
After four years but within five years
94
After five years
2,855
Total undiscounted cash flows
3,325
Discount on cash flows
( 1,739 )
Total operating lease liabilities
$
1,586
109
Table of Contents
Note 22 Fair Value of Financial Instruments
Accounting guidance establishes a fair value hierarchy to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value.
Level 1:
Quoted prices (unadjusted) or identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2:
Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3:
Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
There were no liabilities measured at fair value on a recurring basis. Information regarding the fair value of assets measured at fair value on a recurring basis is as follows (dollar amounts in thousands):
Instruments
Markets
Other
Significant
Measured
for Identical
Observable
Unobservable
At Fair
Assets
Inputs
Inputs
Value
(Level 1)
(Level 2)
(Level 3)
December 31, 2025
Assets
Securities available for sale
Obligations of U.S. Government sponsored agencies
$
21,279
$
—
$
21,279
$
—
Obligations of states and political subdivisions
57,419
—
57,419
—
Mortgage-backed securities
70,756
—
70,756
—
Corporate notes
14,968
—
14,968
—
Mortgage servicing rights
13,650
—
13,650
—
December 31, 2024
Assets
Securities available for sale
U.S. Treasury securities
$
99,656
$
99,656
$
—
$
—
Obligations of U.S. Government sponsored agencies
24,741
—
24,741
—
Obligations of states and political subdivisions
56,357
—
56,357
—
Mortgage-backed securities
27,993
—
27,993
—
Corporate notes
14,314
—
14,314
—
Mortgage servicing rights
13,369
—
13,369
—
There were no assets measured on a recurring basis using significant unobservable inputs (Level 3) during these periods.
110
Table of Contents
Information regarding the fair value of assets measured at fair value on a non-recurring basis is as follows (dollar amounts in thousands):
Quoted Prices
In Active
Significant
Assets
Markets
Other
Significant
Measured
for Identical
Observable
Unobservable
At Fair
Assets
Inputs
Inputs
Value
(Level 1)
(Level 2)
(Level 3)
December 31, 2025
Loans individually evaluated, net of reserve
$
1,743
$
—
$
—
$
1,743
December 31, 2024
OREO
$
741
$
—
$
—
$
741
Loans individually evaluated, net of reserve
6,194
—
—
6,194
$
6,935
$
—
$
—
$
6,935
The following is a description of the valuation methodologies used by the Company for the items noted in the table above, including the general classification of such instruments in the fair value hierarchy. For individually evaluated impaired loans, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate, the estimated fair value of the underlying collateral for collateral-dependent loans, or the estimated liquidity of the note. For OREO, the fair value is based upon the estimated fair value of the underlying collateral adjusted for the expected costs to sell. The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets:
Weighted
Unobservable
Range of
Average
Valuation Technique
Inputs
Discounts
Discount
As of December 31, 2025
Loans individually evaluated
Third party appraisals and discounted cash flows
Collateral discounts and discount rates
0 % - 99
%
33
%
As of December 31, 2024
OREO
Third party appraisals, sales contracts or brokered price options
Collateral discounts and estimated costs to sell
0
%
0
%
Loans individually evaluated
Third party appraisals and discounted cash flows
Collateral discounts and discount rates
0 % - 100
%
28
%
111
Table of Contents
The carrying value and estimated fair value of financial instruments at December 31 follows (dollar amounts in thousands):
Carrying
December 31, 2025
amount
Level 1
Level 2
Level 3
Total
Financial assets:
Cash and cash equivalents
$
243,207
$
243,207
$
—
$
—
$
243,207
Securities held to maturity
103,726
102,751
2,395
—
105,146
Loans held for sale
6,243
—
6,243
—
6,243
Loans, net
3,560,277
—
—
3,447,489
3,447,489
Other investments
23,613
—
—
23,613
23,613
Financial liabilities:
Deposits
$
3,695,787
$
—
$
—
$
3,466,151
$
3,466,151
Notes payable
109,966
—
109,966
—
109,966
Subordinated notes
12,000
—
12,000
—
12,000
Carrying
December 31, 2024
amount
Level 1
Level 2
Level 3
Total
Financial assets:
Cash and cash equivalents
$
261,332
$
261,332
$
—
$
—
$
261,332
Securities held to maturity
110,756
106,229
3,195
—
109,424
Loans held for sale
3,088
—
3,088
—
3,088
Loans, net
3,473,017
—
—
3,285,498
3,285,498
Other investments
22,643
—
—
22,643
22,643
Financial liabilities:
Deposits
$
3,661,073
$
—
$
—
$
3,388,650
$
3,388,650
Notes payable
135,372
—
135,372
—
135,372
Subordinated notes
12,000
—
12,000
—
12,000
The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Consequently, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters that could affect the estimates. Fair value estimates are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.
Deposits with no stated maturities are defined as having a fair value equivalent to the amount payable on demand. This prohibits adjusting fair value derived from retaining those deposits for an expected future period of time. This component, commonly referred to as a deposit base intangible, is neither considered in the above amounts nor is it recorded as an intangible asset on the consolidated balance sheet. Significant assets and liabilities that are not considered financial assets and liabilities include premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
112
Table of Contents
Note 23 Parent Company Only Financial Statements
Balance Sheets
December 31
2025
2024
(In Thousands)
Assets
Cash and cash equivalents
$
56,042
$
72,705
Securities
2,574
1,847
Investment in Bank
600,598
580,523
Other assets
214
317
TOTAL ASSETS
$
659,428
$
655,392
Liabilities and Stockholders’ Equity
Liabilities
Subordinated notes
$
12,000
$
12,000
Other liabilities
3,592
3,709
Total liabilities
15,592
15,709
Stockholders’ equity:
Common stock
115
115
Additional paid-in capital
333,836
333,842
Retained earnings
416,997
398,002
Treasury stock, at cost
( 102,088 )
( 82,925 )
Accumulated other comprehensive loss
( 5,024 )
( 9,351 )
Total stockholders’ equity
643,836
639,683
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
659,428
$
655,392
Statements of Income
Years Ended December 31
2025
2024
2023
(In Thousands)
Income:
Dividends received from Bank
$
57,357
$
84,561
$
68,573
Equity in undistributed earnings of subsidiaries
15,779
( 16,959 )
10,271
Other income
743
144
—
Total income
73,879
67,746
78,844
Other expenses
2,997
2,946
5,951
Benefit for income taxes
( 614 )
( 763 )
( 1,621 )
Net income
$
71,496
$
65,563
$
74,514
113
Table of Contents
Statements of Cash Flows
Years Ended December 31,
2025
2024
2023
(In thousands)
Cash flow from operating activities:
Net income
$
71,496
$
65,563
$
74,514
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Stock compensation
2,136
2,172
2,142
Equity in earnings of subsidiaries (includes dividends)
( 73,136 )
( 67,602 )
( 78,844 )
Changes in other assets and liabilities:
Other assets
( 594 )
( 11 )
403
Other liabilities
( 116 )
2,031
230
Net cash (used in) provided by operating activities
( 214 )
2,153
( 1,555 )
Cash flows from investing activities, net of effects of business combination:
Dividends received from Bank
57,357
84,561
69,982
Dividends received from Veritas
—
—
37
Net cash used in business combination
—
—
( 4,554 )
Proceeds from other investments
—
—
248
Net cash provided by investing activities
57,357
84,561
65,713
Cash flows from financing activities, net of effects of business combination:
Repayment of junior subordinated debentures
—
( 4,124 )
( 8,248 )
Repayment of subordinate notes
—
—
( 11,500 )
Cash dividends paid
( 52,501 )
( 15,562 )
( 11,959 )
Issuance of common stock
737
245
195
Repurchase of common stock
( 22,042 )
( 31,928 )
( 10,046 )
Net cash used in financing activities
( 73,806 )
( 51,369 )
( 41,558 )
Net (decrease) increase in cash and cash equivalents
( 16,663 )
35,345
22,600
Cash and cash equivalents at beginning
72,705
37,360
14,760
Cash and cash equivalents at end
$
56,042
$
72,705
$
37,360
114
Table of Contents
Note 24 Earnings Per Common Share
See Note 1 for the Company’s accounting policy regarding per share computations. Earnings per common share, earnings per share assuming dilution, and related information are summarized as follows:
Years ended December 31,
(in thousands, except per share data)
2025
2024
2023
Basic
Net income available to common shareholders
$
71,496
$
65,563
$
74,514
Less: Earnings allocated to participating securities
( 347 )
$
( 349 )
$
( 425 )
Net income allocated to common shareholders
$
71,149
$
65,214
$
74,089
Weighted average common shares outstanding including participating securities
9,892,125
10,083,647
10,231,569
Less: Participating securities
( 48,052 )
( 53,746 )
( 58,359 )
Average shares
9,844,073
10,029,901
10,173,210
Basic earnings per common shares
$
7.23
$
6.50
$
7.28
Diluted
Net income available to common shareholders
$
71,496
$
65,563
$
74,514
Weighted average common shares outstanding for basic earnings per common share
9,844,073
10,029,901
10,173,210
Add: Dilutive effects of stock based compensation awards
23,059
24,667
25,783
Average shares and dilutive potential common shares
9,867,132
10,054,568
10,198,993
Diluted earnings per common share
$
7.23
$
6.50
$
7.28
Note 25 Subsequent Merger Transaction
On January 1, 2026, the Company completed a merger with Centre, a bank holding company headquartered in Beloit, Wisconsin, pursuant to the merger agreement, dated as of July 17, 2025, by and between the Company and Centre, whereby Centre merged with and into the Company, and First National Bank and Trust, Centre’s wholly-owned banking subsidiary, merged with and into the Bank. Centre’s principal activity was the ownership and operation of First National Bank and Trust, a federal-chartered banking institution that operated seventeen ( 17 ) branches in Wisconsin and Illinois at the time of closing. The merger consideration totaled approximately $ 168.8 million.
Pursuant to the Merger Agreement, Centre shareholders were entitled to receive, for each share of Centre common stock that was outstanding immediately prior to the merger, 0.9200 shares of the Company’s common stock and cash in lieu of fractional shares. Company stock issued totaled 1,382,940 shares valued at approximately $ 168.5 million, with cash of $ 0.3 million comprising the remainder of merger consideration. After close the combined company had total assets of approximately $ 6.2 billion, loans of approximately $ 4.6 billion, and deposits of approximately $ 5.0 billion.
115
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None