ChoiceOne Reports Third Quarter 2024 Results

    Date:

    SPARTA, Mich., Oct. 23, 2024 /PRNewswire/ — ChoiceOne Financial Services, Inc. ((“, ChoiceOne”, , NASDAQ:COFS), the parent company for ChoiceOne Bank, reported financial results for the quarter ended September 30, 2024.

    (PRNewsfoto/ChoiceOne Financial Services, I)

    Quarterly Highlights

    • ChoiceOne reported net income of $7,348,000 and $19,568,000 for the three and nine months ended September 30, 2024, compared to $5,122,000 and $15,968,000 for the same periods in 2023, representing growth of 43.5% and 22.6%, respectively. Net income adjusted for merger related expenses was $7,981,000 and $20,201,000 for the three and nine months ended September 30, 2024.
    • ChoiceOne entered into a definitive merger agreement with Fentura Financial, Inc. (“Fentura”) on July 25, 2024. Fentura is the parent company of The State Bank, with $1.8 billion in assets as of June 30, 2024 and has 20 branches and a loan production office in the following counties of Michigan: Genesee, Ingham, Jackson, Livingston, Oakland, Saginaw, and Shiawassee.
    • On July 26, 2024, ChoiceOne completed an underwritten public offering of 1,380,000 shares of its common stock at a price to the public of $25.00 per share for aggregate gross proceeds of approximately $34.5 million before deducting underwriting discounts and estimated offering expenses (the “Capital Raise”).
    • Diluted earnings per share were $0.85 and $2.46 in the three and nine months ended September 30, 2024, compared to $0.68 and $2.12 per share in the same periods in the prior year. Diluted earnings per share was negatively impacted by the sale of 1,380,000 shares of common stock in the Capital Raise. Diluted earnings per share adjusted for merger expenses was $0.93 and $2.54 in the three and nine months ended September 30, 2024.
    • GAAP Net interest margin in the third quarter of 2024 increased to 3.17%, compared to 2.95% in the second quarter of 2024, and 2.64% in the third quarter of 2023. GAAP net interest income was $20.2 million in the third quarter of 2024 compared to $16.2 million in the third quarter of 2023. Net interest income was aided by cash settlements from pay-fixed interest rate swaps which started paying in April 2024.
    • Core loans, which exclude held for sale loans and loans to other financial institutions, grew organically by $64.5 million or 18.4% on an annualized basis during the third quarter of 2024 and $179.4 million or 14.0% since September 30, 2023. Loan interest income increased $5.5 million in the third quarter of 2024 compared to the same period in 2023.
    • Deposits, excluding brokered deposits, increased $102.1 million or an annualized 19.5% in the third quarter of 2024 and $117.6 million or 5.7% during the twelve months since September 30, 2023. The increase in deposits in the third quarter was driven by public funds including schools and townships which historically increase in the third quarter of each year due to the timing of tax collection. The increase in deposits in the twelve months ended September 30, 2024 is a combination of new business and recapture of deposit losses from the prior year.
    • Asset quality remains strong with only 0.19% of nonperforming loans to total loans (excluding held for sale) as of September 30, 2024.

    “I am very pleased with the results of the third quarter of 2024, which highlight the growth in core loans and deposits driven by the success of our experienced team.  The proactive management of our balance sheet has also resulted in improvements in our net interest margin in the third quarter and positions us to manage changing market conditions. We remain committed to our communities, customers, and stakeholders, and sincerely appreciate the trust they place in us as their local financial partner,” said Kelly Potes, Chief Executive Officer. 

    ChoiceOne reported net income of $7,348,000 and $19,568,000 for the three and nine months ended September 30, 2024, compared to $5,122,000 and $15,968,000 for the same periods in 2023, representing growth of 43.5% and 22.6%, respectively.  Net income adjusted for merger related expenses was $7,981,000 and $20,201,000 for the three and nine months ended September 30, 2024.  Diluted earnings per share were $0.85 and $2.46 in the three and nine months ended September 30, 2024, compared to $0.68 and $2.12 per share in the same periods in the prior year.  Earnings per share was negatively impacted by the sale of 1,380,000 shares of common stock in the Capital Raise completed on July 26, 2024. 

    As of September 30, 2024, total assets were $2.7 billion, an increase of $151.8 million compared to September 30, 2023.  The growth is primarily attributed to an increase in core loans of $179.4 million and loans to other financial institutions of $14.7 million.  This growth was offset by a $16.0 million reduction in securities during the same time period.  ChoiceOne has actively managed its balance sheet to support organic loan growth, strategically shifting from lower-yielding assets to higher-yielding loans. This is reflected in the loan growth observed.

    Deposits, excluding brokered deposits, increased $102.1 million or an annualized 19.5% in the third quarter of 2024 and $117.6 million or 5.7% during the twelve months since September 30, 2023.  The increase in deposits in the third quarter was driven by public funds including schools and townships which historically increase in the third quarter of each year due to the timing of tax collection.  The increase in deposits in the twelve months ended September 30, 2024 is a combination of new business and recapture of deposit losses from the prior year. ChoiceOne continues to be proactive in managing its liquidity position by using brokered deposits, the Bank Term Funding Program (“BTFP”), and FHLB advances to ensure ample liquidity.  At September 30, 2024, total available borrowing capacity secured by pledged assets was $780.6 million. ChoiceOne can increase its capacity by utilizing unsecured federal fund lines and pledging additional assets.  Uninsured deposits totaled $863.3 million or 39.1% of deposits at September 30, 2024.

    ChoiceOne’s cost of deposits to average total deposits has declined since peaking in the first quarter of 2024 due to positive cash flow from pay-fixed interest rate swaps, hedged against deposits, decreasing deposit expenses. In addition, the Federal Reserve decreased the federal funds rate by 50 basis points in September 2024 and signaled potential further rate drops in the future.  These factors led to a slight decline in the cost of deposits to average total deposits to an annualized 1.53% in the third quarter of 2024 compared to an annualized 1.56% in the second quarter of 2024 and an annualized 1.65% in the first quarter of 2024.  Due to hedge instruments we have in place, our balance sheet is asset sensitive. If rates decline, we expect to see slight declines in deposit costs; however these declines will be muted by the decrease in cash flows from pay-fixed interest rate swaps collected. Interest expense on borrowings for the three and nine months ended September 30, 2024 increased $239,000 and $3.4 million compared to the same period in the prior year, due to increases in borrowing amounts and interest rates.  Borrowings include $170 million from the BTFP and $40 million of FHLB borrowings at a weighted average fixed rate of 4.7%, with the earliest maturity in January 2025.  Total cost of funds decreased to an annualized 1.87% in the third quarter of 2024 compared to an annualized 1.92% in the second quarter of 2024, and increased compared to an annualized 1.70% in the third quarter of 2023. 

    The provision for credit losses expense on loans was $425,000 in the third quarter of 2024, due in part to loan growth during the quarter.  The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.10% on September 30, 2024 compared to 1.14% on September 30, 2023.  Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.02% and nonperforming loans to total loans (excluding loans held for sale) of 0.19% as of September 30, 2024.

    ChoiceOne uses interest rate swaps to manage interest rate exposure to certain fixed rate assets and variable rate liabilities.  On September 30, 2024, ChoiceOne had pay-fixed interest rate swaps with a total notional value of $401.0 million, a weighted average coupon of 3.07%, a fair value of $4.4 million and an average remaining contract length of 7 to 8 years.  These derivative instruments increase in value as long-term interest rates rise, which offsets the reduction in equity due to unrealized losses on securities available for sale.  Included in the total is $200.0 million of forward starting pay-fixed, receive floating interest rate swaps used to hedge interest bearing liabilities.  These forward starting swaps pay a fixed coupon of 2.75% while receiving SOFR.  Settlements from these swaps amounted to $1.3 million for the third quarter of 2024 and were a contributing factor to the increase in net interest margin during the third quarter of 2024.  Fully tax equivalent net interest margin excluding the swaps was 39 basis points lower than tax equivalent net interest margin reported for the third quarter of 2024.  In addition to the pay-fixed interest rate swaps, ChoiceOne also employs back-to-back swaps on a commercial loans, with the impact reflected in interest income.

    Shareholders’ equity totaled $247.7 million as of September 30, 2024, up from $181.2 million as of September 30, 2023, due in large part to the $34.5 million in aggregate gross proceeds (before deducting discounts and estimated offering expenses) received in the Capital Raise.  The additional increase is due to retained earnings and an improvement in accumulated other compressive loss (AOCI) of $17.0 million compared to September 30, 2023.  The improvement in AOCI, is due to both the shortening duration and maturing (paydowns) of the securities portfolio, offset by the change in unrealized gain of the pay-fixed swap derivatives.  ChoiceOne Bank remains “well-capitalized” with a total risk-based capital ratio of 13.1% as of September 30, 2024, compared to 12.7% on September 30, 2023.

    Noninterest income increased $1.2 million and $2.1 million in the three and nine months ended September 30, 2024, compared to the same periods in the prior year.  The increase was largely due to an increase in customer service charges of $391,000 and $920,000 in the three and nine months ended September 30, 2024 compared to the same periods in 2023 and changes in the market value of equity securities in the three and nine months ended September 30, 2024, compared to the same periods in the prior year.  Equity securities include community bank stocks and CRA focused bond mutual funds.  In addition, ChoiceOne recognized earnings on a bank owned life insurance death benefit claim in the amount of $196,000 during the first quarter of 2024.

    Noninterest expense increased by $1.7 million or 12.3% and $2.1 million or 5.0% in the three and nine months ended September 30, 2024 compared to the same period in 2023. The increase in total noninterest expense was due in part to merger related expenses of $645,000 during the quarter compared to $0 in the prior year.  Additionally, there was an increase to employee health insurance and other benefit costs, and an increase to FDIC insurance and other costs related to the inflationary environment.  The year to date increase in costs were offset by a decline in occupancy and equipment related to two branch closures during the first quarter of 2024. Management continues to seek out ways to manage costs, but also recognizes the value of investing in innovation and attracting the best talent in our industry to compete effectively in our markets.

    “I am very pleased with the results of the third quarter of 2024, showing core loan growth, an improving net interest margin and excellent credit metrics. In addition, we announced completion of the Capital Raise to supplement regulatory capital ratios, and the pending merger with Fentura and the State Bank, a highly respected community bank in Michigan. We are excited to welcome their customers, communities, and employees to the ChoiceOne team,” said Kelly Potes, Chief Executive Officer.  

    About ChoiceOne

    ChoiceOne Financial Services, Inc. is a financial holding company headquartered in Sparta, Michigan and the parent corporation of ChoiceOne Bank, Member FDIC. ChoiceOne Bank operates 35 offices in parts of Kent, Lapeer, Macomb, Muskegon, Newaygo, Ottawa, and St. Clair counties. ChoiceOne Bank offers insurance and investment products through its subsidiary, ChoiceOne Insurance Agencies, Inc. For more information, please visit Investor Relations at ChoiceOne’s website at choiceone.bank.

    Forward-Looking Statements

    This news release contains forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” “look forward,” “continue”, “future” and variations of such words and similar expressions are intended to identify such forward-looking statements. Examples of forward-looking statements include, but are not limited to, statements regarding the outlook and expectations of ChoiceOne or Fentura with respect to the planned merger, the strategic benefits and financial benefits of the merger, including the expected impact of the proposed transaction on the combined company’s future financial performance and the timing of the closing of the proposed transaction.  These statements reflect current beliefs as to the expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements. Furthermore, ChoiceOne does not undertake any obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise. Such risks, uncertainties and assumptions, include, among others, the following:

    • the failure to obtain necessary regulatory approvals when expected or at all (and the risk that such approvals may result in a materially burdensome regulatory condition (as defined in the merger agreement));
    • the failure of Fentura to obtain shareholder approval, for ChoiceOne to obtain the shareholder approval, or for either party to satisfy any of the other closing conditions to the proposed transaction on a timely basis or at all;
    • the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the merger agreement;
    • the possibility that the anticipated benefits of the proposed transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy, competitive factors in the areas where ChoiceOne and Fentura do business, or as a result of other unexpected factors or events;
    • the impact of purchase accounting with respect to the proposed transaction, or any change in the assumptions used regarding the assets purchased and liabilities assumed to determine their fair value;
    • diversion of management’s attention from ongoing business operations and opportunities;
    • potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the proposed transaction; or
    • the outcome of any legal proceedings that may be instituted against ChoiceOne or Fentura.

    Additional risk factors include, but are not limited to, the risk factors described in Item 1A in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2023 and in any of ChoiceOne’s subsequent SEC filings, which are available on the SEC’s website, www.sec.gov.

    Non-GAAP Financial Measures

    In addition to results presented in accordance with GAAP, this presentation includes certain non-GAAP financial measures. ChoiceOne believes these non-GAAP financial measures provide additional information that is useful to investors in helping to understand underlying financial performance and condition and trends of ChoiceOne.

    Non-GAAP financial measures have inherent limitations. Readers should be aware of these limitations and should be cautious with respect to the use of such measures. To compensate for these limitations, non-GAAP measures are used as comparative tools, together with GAAP measures, to assist in the evaluation of operating performance or financial condition. These measures are also calculated using the appropriate GAAP or regulatory components in their entirety and are computed in a manner intended to facilitate consistent period-to-period comparisons. ChoiceOne’s method of calculating these non-GAAP measures may differ from methods used by other companies. These non-GAAP measures should not be considered in isolation or as a substitute for those financial measures prepared in accordance with GAAP or in-effect regulatory requirements.

    Where non-GAAP financial measures are used, the most directly comparable GAAP or regulatory financial measure, as well as the reconciliation to the most directly comparable GAAP or regulatory financial measure, can be found in the tables to this news release under the heading non-GAAP reconciliation.

    Important Additional Information and Where to Find It

    This communication is being made in respect of the proposed merger between ChoiceOne and Fentura. This material is not a solicitation of any vote or approval of the ChoiceOne or Fentura shareholders and is not a substitute for the proxy statement/prospectus or any other documents that ChoiceOne and Fentura may send to their respective shareholders in connection with the proposed transaction.

    In connection with the proposed Merger, ChoiceOne has filed with the SEC a Registration Statement on Form S-4 that will include a Proxy Statement and Prospectus of ChoiceOne and Fentura, as well as other relevant documents regarding the proposed Merger. A definitive Proxy Statement and Prospectus will be sent to ChoiceOne and Fentura shareholders when available. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PROXY STATEMENT AND PROSPECTUS REGARDING THE PROPOSED MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

    This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

    A free copy of the Proxy Statement and Prospectus, once available, as well as other filings containing information about ChoiceOne, Fentura, and the proposed transaction may be obtained at the SEC’s Internet site http://www.sec.gov. You will also be able to obtain these documents, free of charge, from ChoiceOne under the “Investor Relations” section of its website, www.choiceone.bank (which website is not incorporated herein by reference). In addition, investors and security holders may obtain free copies of the documents ChoiceOne has filed with the SEC by directing a request to ChoiceOne Financial Services, Inc., Attn: Adom Greenland, 109 E. Division Street, Sparta, Michigan 49345 or by phone at (616) 887-2334.

    Participants in Solicitation

    ChoiceOne, Fentura, and certain of their respective directors, executive officers and other members of management or employees may, under the SEC’s rules, be deemed to be participants in the solicitation of proxies from ChoiceOne and Fentura shareholders in respect of the proposed merger, which will be described in the Proxy Statement and Prospectus. Information about ChoiceOne’s directors and executive officers is available in its definitive proxy statement relating to its 2024 annual meeting of shareholders, which was filed with the SEC on April 11, 2024, and other documents filed by ChoiceOne with the SEC. Information about the directors and executive officers of Fentura and their ownership of Fentura common stock and those participants and other persons who may, under the SEC’s rules, be deemed participants in the proposed transaction may be obtained by reading the Proxy Statement and Prospectus regarding the proposed merger when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.

     

    Condensed Balance Sheets

    (Unaudited)

    (In thousands)

    September 30,

    2024

    June 30,2024

    September 30,

    2023

    Cash and cash equivalents

    $

    145,938

    $

    101,002

    $

    144,673

    Equity securities, at fair value

    7,816

    7,502

    7,262

    Securities Held to Maturity

    391,954

    392,699

    414,743

    Securities Available for Sale

    497,552

    491,670

    490,804

    Federal Home Loan Bank stock

    4,449

    4,449

    4,449

    Federal Reserve Bank stock

    5,307

    5,066

    5,065

    Loans held for sale

    5,994

    5,946

    5,222

    Loans to other financial institutions

    38,492

    36,569

    23,763

    Core loans

    1,465,458

    1,400,958

    1,286,037

      Total loans held for investment

    1,503,950

    1,437,527

    1,309,800

    Allowance for credit losses

    (16,490)

    (16,152)

    (14,872)

     Loans, net of allowance for credit losses

    1,487,460

    1,421,375

    1,294,928

    Premises and equipment

    27,135

    27,370

    29,628

    Cash surrender value of life insurance policies

    45,699

    45,384

    44,788

    Goodwill

    59,946

    59,946

    59,946

    Core deposit intangible

    1,250

    1,448

    2,057

    Other assets

    45,503

    59,210

    70,631

    Total Assets

    $

    2,726,003

    $

    2,623,067

    $

    2,574,196

    Noninterest-bearing deposits

    $

    521,055

    $

    517,137

    $

    531,962

    Interest-bearing deposits

    1,680,546

    1,582,365

    1,551,995

    Brokered deposits

    6,627

    27,177

    49,238

    Borrowings

    210,000

    210,000

    180,000

    Subordinated debentures

    35,691

    35,630

    35,446

    Other liabilities

    24,338

    36,239

    44,394

    Total Liabilities

    2,478,257

    2,408,548

    2,393,035

    Common stock and paid-in capital, no par value; shares authorized: 15,000,000; shares outstanding: 8,959,664 at September 30, 2024, 7,573,618 at June 30, 2024, and 7,541,187 at September 30, 2023

    206,427

    173,984

    173,187

    Retained earnings

    86,765

    81,836

    70,444

    Accumulated other comprehensive income (loss), net

    (45,446)

    (41,301)

    (62,470)

    Shareholders’ Equity

    247,746

    214,519

    181,161

    Total Liabilities and Shareholders’ Equity

    $

    2,726,003

    $

    2,623,067

    $

    2,574,196

     

    Condensed Statements of Income

    (Unaudited)

    Three Months Ended

    Nine Months Ended

    (Dollars in thousands, except per share data)

    September 30,

    September 30,

    2024

    2023

    2024

    2023

    Interest income

    Loans, including fees

    $

    23,252

    $

    17,774

    $

    66,009

    $

    48,625

    Securities:

    Taxable

    5,563

    5,346

    16,382

    15,637

    Tax exempt

    1,402

    1,420

    4,224

    4,244

    Other

    1,473

    1,764

    3,451

    2,512

    Total interest income

    31,690

    26,304

    90,066

    71,018

    Interest expense

    Deposits

    8,362

    7,237

    25,464

    15,569

    Advances from Federal Home Loan Bank

    468

    272

    1,372

    1,498

    Other

    2,612

    2,569

    8,137

    4,622

    Total interest expense

    11,442

    10,078

    34,973

    21,689

    Net interest income

    20,248

    16,226

    55,093

    49,329

    Provision for credit losses on loans

    425

    438

    1,100

    332

    Provision for credit losses on unfunded commitments

    (438)

    (675)

    (557)

    Net Provision for credit losses expense

    425

    425

    (225)

    Net interest income after provision

    19,823

    16,226

    54,668

    49,554

    Noninterest income

    Customer service charges

    2,773

    2,382

    7,840

    6,920

    Insurance and investment commissions

    184

    173

    572

    541

    Gains on sales of loans

    631

    536

    1,610

    1,479

    Net gains (losses) on sales of securities

    (71)

    (71)

    Net gains (losses) on sales and write downs of other assets

    191

    13

    203

    149

    Earnings on life insurance policies

    315

    278

    1,115

    810

    Trust income

    232

    197

    665

    577

    Change in market value of equity securities

    277

    (134)

    241

    (456)

    Other

    264

    330

    755

    911

    Total noninterest income

    4,867

    3,704

    13,001

    10,860

    Noninterest expense

    Salaries and benefits

    8,372

    8,038

    24,467

    23,958

    Occupancy and equipment

    1,475

    1,427

    4,414

    4,577

    Data processing

    1,932

    1,724

    5,382

    5,087

    Professional fees

    610

    435

    1,818

    1,675

    Supplies and postage

    174

    192

    520

    580

    Advertising and promotional

    168

    269

    517

    573

    Intangible amortization

    198

    247

    604

    752

    FDIC insurance

    390

    270

    1,155

    790

    Merger related expenses

    645

    645

    Other

    1,453

    1,126

    3,857

    3,304

    Total noninterest expense

    15,417

    13,728

    43,379

    41,296

    Income before income tax

    9,273

    6,202

    24,290

    19,118

    Income tax expense

    1,925

    1,080

    4,722

    3,150

    Net income

    $

    7,348

    $

    5,122

    $

    19,568

    $

    15,968

    Basic earnings per share

    $

    0.86

    $

    0.68

    $

    2.48

    $

    2.12

    Diluted earnings per share

    $

    0.85

    $

    0.68

    $

    2.46

    $

    2.12

    Dividends declared per share

    $

    0.27

    $

    0.26

    $

    0.81

    $

    0.78

     

    Income Adjusted for Merger Expenses – Non-GAAP Reconciliation

    (Unaudited)

    Three Months Ended

    Nine Months Ended

    September 30,

    September 30,

    2024

    2023

    2024

    2023

    (In Thousands, Except Per Share Data)

    Net income

    $

    7,348

    $

    5,122

    $

    19,568

    $

    15,968

    Merger related expenses net of tax

    633

    633

    Adjusted net income

    $

    7,981

    $

    5,122

    $

    20,201

    $

    15,968

    Weighted average number of shares

    8,567,548

    7,537,996

    7,898,938

    7,528,887

    Diluted average shares outstanding

    8,615,500

    7,568,034

    7,944,143

    7,562,160

    Adjusted basic earnings per share

    $

    0.94

    $

    0.68

    $

    2.56

    $

    2.12

    Adjusted diluted earnings per share

    $

    0.93

    $

    0.68

    $

    2.54

    $

    2.12

     

    Other Selected Financial Highlights

    (Unaudited)

    Quarterly

    Earnings

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    (in thousands except per share data)

    Net interest income

    $

    20,248

    $

    18,371

    $

    16,474

    $

    16,555

    $

    16,226

    Net provision expense

    425

    375

    Noninterest income

    4,867

    4,083

    4,051

    4,046

    3,704

    Noninterest expense

    15,417

    14,278

    13,684

    13,778

    13,728

    Net income before federal income tax expense

    9,273

    8,176

    6,841

    6,449

    6,202

    Income tax expense

    1,925

    1,590

    1,207

    1,156

    1,080

    Net income

    7,348

    6,586

    5,634

    5,293

    5,122

    Basic earnings per share

    0.86

    0.87

    0.75

    0.70

    0.68

    Diluted earnings per share

    0.85

    0.87

    0.74

    0.70

    0.68

    Adjusted basic earnings per share

    0.94

    0.87

    0.75

    0.70

    0.68

    Adjusted diluted earnings per share

    0.93

    0.87

    0.74

    0.70

    0.68

    End of period balances

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    (in thousands)

    Gross loans

    $

    1,509,944

    $

    1,443,473

    $

    1,424,625

    $

    1,415,363

    $

    1,315,022

    Loans held for sale (1)

    5,994

    5,946

    6,035

    4,710

    5,222

    Loans to other financial institutions (2)

    38,492

    36,569

    30,032

    19,400

    23,763

    Core loans (gross loans excluding 1 and 2 above)

    1,465,458

    1,400,958

    1,388,558

    1,391,253

    1,286,037

    Allowance for credit losses

    16,490

    16,152

    16,037

    15,685

    14,872

    Securities available for sale

    497,552

    491,670

    504,636

    514,598

    490,804

    Securities held to maturity

    391,954

    392,699

    397,981

    407,959

    414,743

    Other interest-earning assets

    116,643

    84,484

    100,175

    39,411

    130,178

    Total earning assets (before allowance)

    2,516,093

    2,412,326

    2,427,417

    2,377,331

    2,350,747

    Total assets

    2,726,003

    2,623,067

    2,670,699

    2,576,706

    2,574,196

    Noninterest-bearing deposits

    521,055

    517,137

    502,685

    547,625

    531,962

    Interest-bearing deposits

    1,680,546

    1,582,365

    1,641,193

    1,550,985

    1,551,995

    Brokered deposits

    6,627

    27,177

    41,970

    23,445

    49,238

    Total deposits

    2,208,228

    2,126,679

    2,185,848

    2,122,055

    2,133,195

    Deposits excluding brokered

    2,201,601

    2,099,502

    2,143,878

    2,098,610

    2,083,957

    Total subordinated debt

    35,691

    35,630

    35,568

    35,507

    35,446

    Total borrowed funds

    210,000

    210,000

    210,000

    200,000

    180,000

    Other interest-bearing liabilities

    4,956

    22,378

    21,512

    8,060

    32,204

    Total interest-bearing liabilities

    1,937,820

    1,877,550

    1,950,243

    1,817,997

    1,848,883

    Shareholders’ equity

    247,746

    214,519

    206,756

    195,634

    181,161

    Average Balances

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    (in thousands)

    Loans

    $

    1,460,033

    $

    1,435,966

    $

    1,412,569

    $

    1,359,643

    $

    1,278,421

    Securities

    970,913

    986,281

    1,002,140

    1,019,218

    1,035,785

    Other interest-earning assets

    108,019

    80,280

    64,064

    92,635

    128,704

    Total earning assets (before allowance)

    2,538,965

    2,502,527

    2,478,773

    2,471,496

    2,442,910

    Total assets

    2,685,190

    2,647,716

    2,621,009

    2,589,541

    2,568,240

    Noninterest-bearing deposits

    519,511

    516,308

    506,175

    546,778

    540,497

    Interest-bearing deposits

    1,634,255

    1,601,020

    1,599,509

    1,565,493

    1,550,591

    Brokered deposits

    17,227

    34,218

    34,708

    32,541

    44,868

    Total deposits

    2,170,993

    2,151,546

    2,140,392

    2,144,812

    2,135,956

    Total subordinated debt

    35,658

    35,596

    35,535

    35,474

    35,413

    Total borrowed funds

    210,000

    210,000

    214,835

    185,707

    181,739

    Other interest-bearing liabilities

    11,756

    26,426

    18,399

    25,729

    20,480

    Total interest-bearing liabilities

    1,908,896

    1,907,260

    1,902,986

    1,844,944

    1,833,091

    Shareholders’ equity

    237,875

    210,742

    200,177

    187,099

    181,219

    Loan Breakout (in thousands)

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    Agricultural

    $

    49,147

    $

    45,274

    $

    41,950

    $

    49,210

    $

    43,290

    Commercial and Industrial

    229,232

    224,031

    231,222

    229,915

    222,357

    Commercial Real Estate

    862,773

    804,213

    794,705

    786,921

    709,960

    Consumer

    30,693

    32,811

    34,268

    36,541

    37,605

    Construction Real Estate

    14,555

    18,751

    17,890

    20,936

    16,477

    Residential Real Estate

    279,058

    275,878

    268,523

    267,730

    256,348

    Loans to Other Financial Institutions

    38,492

    36,569

    30,032

    19,400

    23,763

    Gross Loans (excluding held for sale)

    $

    1,503,950

    $

    1,437,527

    $

    1,418,590

    $

    1,410,653

    $

    1,309,800

    Allowance for credit losses

    16,490

    16,152

    16,037

    15,685

    14,872

    Net loans

    $

    1,487,460

    $

    1,421,375

    $

    1,402,553

    $

    1,394,968

    $

    1,294,928

    Performance Ratios

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    Annualized return on average assets

    1.09

    %

    0.99

    %

    0.86

    %

    0.82

    %

    0.80

    %

    Annualized return on average equity

    12.36

    %

    12.50

    %

    11.26

    %

    11.32

    %

    11.31

    %

    Annualized return on average tangible common equity

    16.29

    %

    17.22

    %

    15.81

    %

    16.40

    %

    16.55

    %

    Net interest margin (GAAP)

    3.17

    %

    2.95

    %

    2.67

    %

    2.66

    %

    2.64

    %

    Net interest margin (fully tax-equivalent)

    3.23

    %

    3.01

    %

    2.74

    %

    2.72

    %

    2.70

    %

    Efficiency ratio

    60.80

    %

    61.47

    %

    64.55

    %

    65.31

    %

    65.74

    %

    Annualized cost of funds

    1.87

    %

    1.92

    %

    2.00

    %

    1.91

    %

    1.70

    %

    Annualized cost of deposits

    1.53

    %

    1.56

    %

    1.65

    %

    1.57

    %

    1.36

    %

    Cost of interest bearing liabilities

    2.38

    %

    2.44

    %

    2.53

    %

    2.45

    %

    2.18

    %

    Shareholders’ equity to total assets

    9.09

    %

    8.18

    %

    7.74

    %

    7.59

    %

    7.04

    %

    Tangible common equity to tangible assets

    7.00

    %

    5.98

    %

    5.56

    %

    5.32

    %

    4.74

    %

    Annualized noninterest expense to average assets

    2.30

    %

    2.16

    %

    2.09

    %

    2.13

    %

    2.14

    %

    Loan to deposit

    68.38

    %

    67.87

    %

    65.17

    %

    66.70

    %

    61.65

    %

    Full-time equivalent employees

    371

    368

    367

    369

    376

    Capital Ratios ChoiceOne Financial Services Inc.

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    Total capital (to risk weighted assets)

    15.0

    %

    13.5

    %

    13.3

    %

    13.0

    %

    13.2

    %

    Common equity Tier 1 capital (to risk weighted assets)

    12.3

    %

    10.7

    %

    10.5

    %

    10.3

    %

    10.4

    %

    Tier 1 capital (to risk weighted assets)

    12.5

    %

    10.9

    %

    10.7

    %

    10.5

    %

    10.7

    %

    Tier 1 capital (to average assets)

    9.0

    %

    7.7

    %

    7.6

    %

    7.5

    %

    7.4

    %

    Commercial Real Estate Loans as a percentage of total capital

    193.3

    %

    205.1

    %

    206.8

    %

    213.6

    %

    186.3

    %

    Capital Ratios ChoiceOne Bank

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    Total capital (to risk weighted assets)

    13.1

    %

    13.2

    %

    12.6

    %

    12.4

    %

    12.7

    %

    Common equity Tier 1 capital (to risk weighted assets)

    12.3

    %

    12.5

    %

    11.8

    %

    11.8

    %

    12.0

    %

    Tier 1 capital (to risk weighted assets)

    12.3

    %

    12.5

    %

    11.8

    %

    11.8

    %

    12.0

    %

    Tier 1 capital (to average assets)

    8.9

    %

    8.8

    %

    8.3

    %

    8.4

    %

    8.3

    %

    Commercial Real Estate Loans as a percentage of total capital

    221.8

    %

    208.9

    %

    218.2

    %

    222.9

    %

    194.4

    %

    Asset Quality

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    (in thousands)

    Net loan charge-offs (recoveries)

    $

    87

    $

    157

    $

    51

    $

    120

    $

    148

    Annualized net loan charge-offs (recoveries) to average loans

    0.02

    %

    0.04

    %

    0.01

    %

    0.04

    %

    0.05

    %

    Allowance for credit losses

    $

    16,490

    $

    16,152

    $

    16,037

    $

    15,685

    $

    14,872

    Unfunded commitment liability

    $

    1,485

    $

    1,485

    $

    1,757

    $

    2,160

    $

    2,718

    Allowance to loans (excludes held for sale)

    1.10

    %

    1.12

    %

    1.13

    %

    1.11

    %

    1.14

    %

    Total funds reserved to pay for loans (includes liability for

    unfunded commitments and excludes held for sale)

    1.20

    %

    1.23

    %

    1.25

    %

    1.27

    %

    1.34

    %

    Non-Accruing loans

    $

    2,355

    $

    2,086

    $

    1,715

    $

    1,723

    $

    1,670

    Nonperforming loans (includes OREO)

    $

    2,884

    $

    2,358

    $

    1,837

    $

    1,845

    $

    1,792

    Nonperforming loans to total loans (excludes held for sale)

    0.19

    %

    0.16

    %

    0.13

    %

    0.13

    %

    0.14

    %

    Nonperforming assets to total assets

    0.11

    %

    0.09

    %

    0.07

    %

    0.07

    %

    0.07

    %

    NON-GAAP Reconciliation

    2024  3rd

    Qtr.

    2024  2nd

    Qtr.

    2024 1st

    Qtr.

    2023 4th

    Qtr.

    2023 3rd

    Qtr.

    Net interest income (tax-equivalent basis) (Non-GAAP)

    $

    20,631

    $

    18,756

    $

    16,871

    $

    16,945

    $

    16,609

    Net interest margin (fully tax-equivalent)

    3.23

    %

    3.01

    %

    2.74

    %

    2.72

    %

    2.70

    %

    Reconciliation to Reported Net Interest Income

    Net interest income (tax-equivalent basis) (Non-GAAP)

    $

    20,631

    $

    18,756

    $

    16,871

    $

    16,945

    $

    16,609

    Adjustment for taxable equivalent interest

    (383)

    (385)

    (397)

    (390)

    (383)

    Net interest income  (GAAP)

    $

    20,248

    $

    18,371

    $

    16,474

    $

    16,555

    $

    16,226

    Net interest margin (GAAP)

    3.17

    %

    2.95

    %

    2.67

    %

    2.66

    %

    2.64

    %

         

    Three Months Ended September 30,

    2024

    2023

    (Dollars in thousands)

    Average

    Average

    Balance

    Interest

    Rate

    Balance

    Interest

    Rate

    Assets:

    Loans (1)(3)(4)(5)

    $

    1,460,033

    $

    23,262

    6.34

    %

    $

    1,278,421

    $

    17,779

    5.52

    %

    Taxable securities (2)

    681,578

    5,563

    3.25

    741,287

    5,345

    2.86

    Nontaxable securities (1)

    289,335

    1,775

    2.44

    294,498

    1,797

    2.42

    Other

    108,019

    1,473

    5.43

    128,704

    1,766

    5.44

    Interest-earning assets

    2,538,965

    32,073

    5.03

    2,442,910

    26,687

    4.33

    Noninterest-earning assets

    146,225

    125,330

    Total assets

    $

    2,685,190

    $

    2,568,240

    Liabilities and Shareholders’ Equity:

    Interest-bearing demand deposits

    $

    916,459

    $

    3,111

    1.35

    %

    $

    856,485

    $

    2,885

    1.34

    %

    Savings deposits

    329,613

    728

    0.88

    357,687

    462

    0.51

    Certificates of deposit

    388,183

    4,296

    4.40

    336,419

    3,308

    3.90

    Brokered deposit

    17,227

    227

    5.25

    44,868

    582

    5.15

    Borrowings

    210,000

    2,508

    4.75

    181,739

    2,171

    4.74

    Subordinated debentures

    35,658

    413

    4.61

    35,413

    413

    4.62

    Other

    11,756

    159

    5.37

    20,480

    257

    4.97

    Interest-bearing liabilities

    1,908,896

    11,442

    2.38

    1,833,091

    10,078

    2.18

    Demand deposits

    519,511

    540,497

    Other noninterest-bearing liabilities

    18,908

    13,433

    Total liabilities

    2,447,315

    2,387,021

    Shareholders’ equity

    237,875

    181,219

    Total liabilities and shareholders’ equity

    $

    2,685,190

    $

    2,568,240

    Net interest income (tax-equivalent basis) (Non-GAAP) (1)

    $

    20,631

    $

    16,609

    Net interest margin (tax-equivalent basis) (Non-GAAP) (1)

    3.23

    %

    2.70

    %

    Reconciliation to Reported Net Interest Income

    Net interest income (tax-equivalent basis) (Non-GAAP) (1)

    $

    20,631

    $

    16,609

    Adjustment for taxable equivalent interest

    (383)

    (383)

    Net interest income  (GAAP)

    $

    20,248

    $

    16,226

    Net interest margin (GAAP)

    3.17

    %

    2.64

    %

    (1)

    Adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of 21%.  The presentation of these measures on a tax-equivalent basis is not in accordance with GAAP, but is customary in the banking industry.  These non-GAAP measures ensure comparability with respect to both taxable and tax-exempt loans and securities.

    (2)

    Taxable securities include dividend income from Federal Home Loan Bank and Federal Reserve Bank stock.

    (3)

    Loans include both loans to other financial institutions and loans held for sale.

    (4)

    Non-accruing loan balances are included in the balances of average loans.  Non-accruing loan average balances were $2.2 million and $1.9 million in the third quarter of 2024 and 2023, respectively. 

    (5)

    Interest on loans included net origination fees and accretion income.  Accretion income was $275,000 and $362,000 in the third quarter of 2024 and 2023, respectively.

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/choiceone-reports-third-quarter-2024-results-302284721.html

    SOURCE ChoiceOne Financial Services, Inc.

    Market News and Data brought to you by Benzinga APIs

    Go Source

    Chart

    SignUp For Breaking Alerts

    New Graphic

    We respect your email privacy

    Share post:

    Popular

    More like this
    Related

    Crypto Analyst: Bitcoin Poised To Skyrocket To $180K and ‘Eventually’ Top $1M

    A leading analyst has suggested that Bitcoin BTC/USD could...

    Bitcoin’s Bull Run: Betting On A $125K Finish To 2024

    Bitcoin BTC/USD, the world’s largest cryptocurrency by market cap,...

    Costco Founder’s Chat With Bezos Over Coffee Helped Save Amazon

    Amazon.com Inc. stands as a $2 trillion retail giant...

    Mark Cuban’s For Negotiation Success: ‘Silence Is Money’

    Billionaire entrepreneur and investor Mark Cuban recently divulged his top...