ChoiceOne Reports Fourth Quarter 2023 Results

ChoiceOne Reports Fourth Quarter 2023 Results

SPARTA, Mich., Jan. 24, 2024 /PRNewswire/ — ChoiceOne Financial Services, Inc. (“ChoiceOne”, NASDAQ:COFS), the parent company for ChoiceOne Bank, reported financial results for the quarter ended December 31, 2023.

 Financial Highlights

Founded in 1898, ChoiceOne Bank celebrated its 125th anniversary serving local Michigan communities. ChoiceOne celebrated this accomplishment by ringing the opening bell on the NASDAQ trading floor on October 30th, 2023.ChoiceOne reported net income of $5,293,000 and $21,261,000 for the three and twelve months ended December 31, 2023, compared to $6,684,000 and $23,640,000 for the same periods in 2022.Diluted earnings per share were $0.70 and $2.82 in the three and twelve months ended December 31, 2023, compared to $0.89 and $3.15 per share in the same periods in the prior year.Core loans, which exclude held for sale loans, loans to other financial institutions, and Paycheck Protection Program (“PPP”) loans, grew organically by $105.2 million or an annualized 32.7% during the fourth quarter of 2023 and $201.5 million or 16.9% since December 31, 2022. This represents the largest core loan growth by dollar amount in a single quarter in ChoiceOne’s 125 years in business (excludes loan acquisitions due to mergers and PPP loans).Deposits, excluding brokered deposits, increased by $14.7 million or an annualized 2.8% in the fourth quarter of 2023. The increase in deposits in the fourth quarter is a combination of new business, recapture of deposit losses from earlier in the year, and some seasonality of municipal balances. Deposits as of December 31, 2023, excluding brokered deposits, decreased $19.4 million or 0.9%, compared to deposits as of December 31, 2022.Fully tax-equivalent net interest income increased to $16.9 million in the fourth quarter of 2023 compared to $16.6 million in the third quarter of 2023. Net interest margin (fully tax-equivalent) in the fourth quarter was 2.72% an increase from 2.70% in the third quarter of 2023.Asset quality remains strong with only 0.1% of nonperforming loans to total loans (excluding held for sale) as of December 31, 2023.

“This quarter was a momentous occasion for ChoiceOne Bank as we marked 125 years of empowering our customers and communities. I am thrilled to share that we achieved the largest core loan growth by dollar amount in a single quarter in our entire history (excludes loan acquisitions due to mergers and PPP loans). This is proof of our entire team’s commitment to supporting our local communities. I am also very pleased with our full year 2023 results which showcase loan growth in a tough environment. Our results demonstrate the strong management of both credit and interest rate risk as we continue to prioritize mitigation of these risks. We appreciate our customers’ trust and loyalty, and we look forward to many more years of success together,” said Kelly Potes, Chief Executive Officer. 

ChoiceOne reported net income of $5,293,000 and $21,261,000 for the three and twelve months ended December 31, 2023, compared to $6,684,000 and $23,640,000 for the same periods in 2022.  Diluted earnings per share were $0.70 and $2.82 in the three and twelve months ended December 31, 2023, compared to $0.89 and $3.15 per share in the same periods in the prior year.  During 2023, earnings were negatively affected by increased deposit costs, but this was partially offset by higher interest income from loans with higher interest rates and organic loan growth. 

As of December 31, 2023, total assets remained stable compared to September 30, 2023. ChoiceOne used cash balances to fund loans and reduced the net balance of borrowings and brokered deposits by $5.8 million in the fourth quarter of 2023. In addition, core loans increased $105.2 million during the fourth quarter of 2023.  Total assets increased by $190.8 million in the twelve months ended December 31, 2023. This increase was driven by core loan growth of $201.5 million or 16.9%, which was partially offset by a decrease in securities of $33.2 million. ChoiceOne management increased liquidity to fund organic loan growth and shifted lower yield assets into higher yield loans, as shown by the loan growth in the fourth quarter of 2023.

Deposits, excluding brokered deposits, increased by $14.7 million or an annualized 2.8% in the fourth quarter of 2023 and decreased $19.4 million or 0.9% as of December 31, 2023 compared to December 31, 2022.  The decrease in deposits since December 31, 2022 was largely concentrated in the first quarter of 2023 as a result of a combination of customers using cash on hand for debt payoffs, seasonal tax and municipal bond payments, and customers seeking higher rates in money market securities or other investments.  Deposits grew in the third and fourth quarters of 2023 due to new business, recapture of deposit losses, and some seasonality in municipal balances.  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 December 31, 2023, total available borrowing capacity from all sources was $933.3 million.   Uninsured deposits total $769.7 million or 36.7% of deposits at December 31, 2023. 

The increase in short term interest rates has led to higher deposit costs, which rose to 1.57% in the last quarter of 2023, compared to 1.36% in the previous quarter and 0.47% in the fourth quarter of 2022. As deposits reprice and customers shift to CD and other interest bearing products, this trend is likely to persist. ChoiceOne is taking active measures to control these costs and expects to pay lower rates on deposits than the federal funds rate.  Interest expense on borrowings for the three and twelve months ended December 31, 2023, increased $2.2 million and $7.2 million, respectively, compared to the same periods in the prior year, due to increases in borrowing amounts and interest rates.  Borrowings include $170 million from the BTFP and $30 million of FHLB borrowings at a weighted average fixed rate of 4.7%.  Total cost of funds increased to 1.91% in the fourth quarter of 2023 compared to 1.70% in the third quarter of 2023 and 0.59% in the fourth quarter of 2022.

The provision for credit losses expense on loans increased by $933,000 in the last quarter of 2023, due to the significant growth of core loans.  Core loan growth was offset by certain payoffs of watch loans, which declined by $425,000 during the fourth quarter of 2023.  Net provision for credit losses expense for the fourth quarter 2023 was $375,000.  The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.11% on December 31, 2023 compared to 1.14% on September 30, 2023.  Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.04% and nonperforming loans to total loans (excluding loans held for sale) of 0.13% as of December 31, 2023.     

ChoiceOne uses interest rate swaps to manage interest rate exposure to certain fixed assets and variable rate liabilities.  On December 31, 2023, 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 $8.9 million and an average contract length of 8 to 9 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 will pay a fixed coupon of 2.75% while receiving SOFR starting in late April 2024.  At the current SOFR rate of 5.38%, these forward starting swaps would contribute approximately $438,000 monthly starting in May 2024 which will partially offset interest expense. In addition, in March 2023, ChoiceOne eliminated all receive-fix, pay floating swap agreements for a cash payment of $4.2 million.  The loss is being amortized in interest income with an expense of approximately $273,000 monthly through April 2024, which was the remaining period of the agreements.

Shareholders’ equity totaled $195.6 million as of December 31, 2023, up from $168.9 million as of December 31, 2022.  This increase is due to increased retained earnings and an improvement in accumulated other compressive loss (AOCI) of $20.2 million compared to December 31, 2022.  The improvement in AOCI despite the rise in interest rates is due to both the shortening duration and maturing (paydowns) of the securities portfolio, as well as an offsetting increase in unrealized gain of the pay-fixed swap derivatives.  ChoiceOne Bank remains “well-capitalized” with a total risk-based capital ratio of 12.4% as of December 31, 2023, compared to 13.0% on December 31, 2022.

Noninterest income rose by $297,000 and $834,000 in the three and twelve months ended December 31, 2023, compared to the same periods in the prior year.  The increase was largely due to gains in our securities portfolio during 2023 compared to losses in 2022.  Gains on sales of loans increased by $255,000 in the fourth quarter of 2023 compared to the fourth quarter of 2022; however, overall volume remains somewhat depressed due to a competitive housing market and higher mortgage rates.

Noninterest expense increased $563,000 or 4.3% and $1.6 million or 3.0% in the three and twelve months ended December 31, 2023 compared to the same periods in 2022. The increase in total noninterest expense was largely related to inflationary pressures on employee wages and benefits and increases to FDIC insurance partially offset by lower occupancy and data processing costs.  As part of its ongoing optimization strategy, ChoiceOne intends to consolidate two of its branches by March 2025. Customers who currently use these branches will be able to access nearby ChoiceOne locations that offer the same level of service and convenience. ChoiceOne anticipates a low impact on customer retention and expects to save around $700,000 annually from this decision.  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.

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 37 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 release may contain forward-looking statements. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” “look forward,” “continue”, “future”, “will” and variations of such words and similar expressions are intended to identify such forward looking statements. 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 undertakes no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise. Risk factors include, but are not limited to, the risk factors described in Item 1A in ChoiceOne Financial Services, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2022.

 

Condensed Balance Sheets
(Unaudited)

(In thousands)

December 31, 2023

September 30, 2023

December 31, 2022

Cash and cash equivalents

$

55,433

$

144,673

$

43,943

Securities Held to Maturity

407,959

414,743

425,906

Securities Available for Sale

531,617

507,580

546,896

Loans held for sale

4,710

5,222

4,834

Loans to other financial institutions

19,400

23,763

Loans, net of allowance for loan losses

1,375,568

1,271,165

1,182,163

Premises and equipment

29,750

29,628

28,232

Cash surrender value of life insurance policies

45,074

44,788

43,978

Goodwill

59,946

59,946

59,946

Core deposit intangible

1,854

2,057

2,809

Other assets

45,395

70,631

47,208

Total Assets

$

2,576,706

$

2,574,196

$

2,385,915

Noninterest-bearing deposits

$

547,625

$

531,962

$

599,579

Interest-bearing deposits

1,550,985

1,551,995

1,518,424

Brokered deposits

23,445

49,238

Borrowings

200,000

180,000

50,000

Subordinated debentures

35,507

35,446

35,262

Other liabilities

23,510

44,394

13,776

Total Liabilities

2,381,072

2,393,035

2,217,041

Common stock and paid-in capital, no par value; shares authorized:
15,000,000; shares outstanding: 7,548,217 at December 31, 2023, 7,541,187 at
September 30, 2023, and 7,516,098 at December 31, 2022

173,513

173,187

172,277

Retained earnings

73,699

70,444

68,394

Accumulated other comprehensive income (loss), net

(51,578)

(62,470)

(71,797)

Shareholders’ Equity

195,634

181,161

168,874

Total Liabilities and Shareholders’ Equity

$

2,576,706

$

2,574,196

$

2,385,915

 

Condensed Statements of Income
(Unaudited)

Three Months Ended

Twelve Months Ended

(Dollars in thousands, except per share data)

December 31,

December 31,

2023

2022

2023

2022

Interest income

Loans, including fees

$

19,759

$

14,391

$

68,384

$

52,823

Securities:

Taxable

5,532

4,582

21,169

15,583

Tax exempt

1,385

1,485

5,629

6,163

Other

1,286

177

3,798

491

Total interest income

27,962

20,635

98,980

75,060

Interest expense

Deposits

8,421

2,503

23,990

5,845

Advances from Federal Home Loan Bank

273

109

1,771

117

Other

2,712

657

7,334

1,784

Total interest expense

11,406

3,269

33,095

7,746

Net interest income

16,556

17,366

65,885

67,314

Provision for credit losses on loans

933

150

1,265

250

Provision for credit losses on unfunded commitments

(558)

(1,115)

Net Provision for credit losses expense

375

150

150

250

Net interest income after provision

16,181

17,216

65,735

67,064

Noninterest income

Customer service charges

2,427

2,350

9,347

9,350

Insurance and investment commissions

157

183

698

779

Gains on sales of loans

475

220

1,954

2,343

Net gains (losses) on sales of securities

(4)

(71)

(809)

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

(2)

(73)

147

99

Earnings on life insurance policies

286

519

1,096

1,312

Trust income

194

206

771

734

Change in market value of equity securities

210

51

(246)

(955)

Other

299

297

1,210

1,219

Total noninterest income

4,046

3,749

14,906

14,072

Noninterest expense

Salaries and benefits

8,005

7,580

31,963

30,391

Occupancy and equipment

1,471

1,501

6,048

6,189

Data processing

1,531

1,673

6,618

6,729

Professional fees

523

547

2,198

2,175

Supplies and postage

200

178

780

719

Advertising and promotional

148

286

721

764

Intangible amortization

203

252

955

1,153

FDIC insurance

394

77

1,184

722

Other

1,303

1,121

4,607

4,636

Total noninterest expense

13,778

13,215

55,074

53,478

Income before income tax

6,449

7,750

25,567

27,658

Income tax expense

1,156

1,066

4,306

4,018

Net income

$

5,293

$

6,684

$

21,261

$

23,640

Basic earnings per share

$

0.70

$

0.89

$

2.82

$

3.15

Diluted earnings per share

$

0.70

$

0.89

$

2.82

$

3.15

Dividends declared per share

$

0.27

$

0.26

$

1.05

$

1.01

 

Other Selected Financial Highlights
(Unaudited)

Quarterly

Earnings

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

(in thousands except per share data)

Net interest income

$

16,556

$

16,226

$

16,091

$

17,012

$

17,366

Net provision expense

375

(250)

25

150

Noninterest income

4,046

3,704

3,485

3,671

3,749

Noninterest expense

13,778

13,728

13,573

13,995

13,215

Net income before federal income tax expense

6,449

6,202

6,253

6,663

7,750

Income tax expense

1,156

1,080

1,040

1,030

1,066

Net income

5,293

5,122

5,213

5,633

6,684

Basic earnings per share

0.70

0.68

0.69

0.75

0.89

Diluted earnings per share

0.70

0.68

0.69

0.75

0.89

 

End of period balances

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

(in thousands)

Gross loans

$

1,415,363

$

1,315,022

$

1,273,152

$

1,214,186

$

1,194,616

Loans held for sale (1)

4,710

5,222

8,924

3,603

4,834

Loans to other financial institutions (2)

19,400

23,763

38,838

PPP loans (3)

Core loans (gross loans excluding 1, 2, and 3 above)

1,391,253

1,286,037

1,225,390

1,210,583

1,189,782

Allowance for loan losses

15,685

14,872

14,582

15,065

7,619

Securities available for sale

531,617

507,580

542,932

554,306

546,896

Securities held to maturity

407,959

414,743

420,549

422,876

425,906

Other interest-earning assets

22,392

113,402

41,032

30,999

15,447

Total earning assets (before allowance)

2,377,331

2,350,747

2,277,665

2,222,367

2,182,866

Total assets

2,576,706

2,574,196

2,483,726

2,409,886

2,385,915

Noninterest-bearing deposits

547,625

531,962

544,925

554,699

599,579

Interest-bearing deposits

1,550,985

1,551,995

1,490,093

1,513,429

1,518,424

Brokered deposits

23,445

49,238

51,370

37,773

Total deposits

2,122,055

2,133,195

2,086,388

2,105,901

2,118,003

Deposits excluding brokered

2,098,610

2,083,957

2,035,018

2,068,128

2,118,003

Total subordinated debt

35,507

35,446

35,385

35,323

35,262

Total borrowed funds

200,000

180,000

160,000

85,000

50,000

Other interest-bearing liabilities

8,060

32,204

11,985

Total interest-bearing liabilities

1,817,997

1,848,883

1,748,833

1,671,525

1,603,686

Shareholders’ equity

195,634

181,161

179,240

168,712

168,874

 

Average Balances

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

(in thousands)

Loans

$

1,359,643

$

1,278,421

$

1,218,860

$

1,202,268

$

1,169,605

Securities

1,019,218

1,035,785

1,053,191

1,059,747

1,072,594

Other interest-earning assets

92,635

128,704

41,075

19,452

14,809

Total earning assets (before allowance)

2,471,496

2,442,910

2,313,126

2,281,467

2,257,008

Total assets

2,589,541

2,568,240

2,422,567

2,391,344

2,373,851

Noninterest-bearing deposits

546,778

540,497

534,106

566,628

605,318

Interest-bearing deposits

1,565,493

1,550,591

1,472,990

1,530,313

1,522,510

Brokered deposits

32,541

44,868

49,679

12,762

Total deposits

2,144,812

2,129,565

2,056,775

2,109,703

2,127,828

Total subordinated debt

35,474

35,413

35,352

35,290

35,230

Total borrowed funds

185,707

181,739

144,231

63,122

36,773

Other interest-bearing liabilities

25,729

20,480

3,763

Total interest-bearing liabilities

1,844,944

1,833,091

1,706,015

1,641,487

1,594,513

Shareholders’ equity

187,099

181,219

171,912

167,952

160,284

 

Loan Breakout (in thousands)

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

Agricultural

$

49,211

$

43,290

$

40,684

$

55,995

$

64,159

Commercial and Industrial

229,915

222,357

224,191

217,063

210,210

Commercial Real Estate

786,921

709,960

657,549

648,202

630,953

Consumer

36,540

37,605

38,614

38,891

39,808

Construction Real Estate

20,936

16,477

16,734

13,939

14,736

Residential Real Estate

267,730

256,348

247,618

236,493

229,916

Loans to Other Financial Institutions

19,400

23,763

38,838

Gross Loans (excluding held for sale)

$

1,410,653

$

1,309,800

$

1,264,228

$

1,210,583

$

1,189,782

Allowance for credit losses

15,685

14,872

14,582

15,065

7,619

Net loans

$

1,394,968

$

1,294,928

$

1,249,646

$

1,195,518

$

1,182,163

 

Performance Ratios

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

Annualized return on average assets

0.82

%

0.80

%

0.86

%

0.94

%

1.13

%

Annualized return on average equity

11.32

%

11.31

%

12.13

%

13.42

%

16.68

%

Annualized return on average tangible common equity

16.40

%

16.55

%

18.31

%

20.64

%

26.63

%

Net interest margin (fully tax-equivalent)

2.72

%

2.70

%

2.86

%

3.09

%

3.15

%

Efficiency ratio

65.31

%

65.74

%

65.92

%

65.40

%

60.15

%

Annualized cost of funds

1.91

%

1.70

%

1.29

%

0.79

%

0.59

%

Annualized cost of deposits

1.57

%

1.36

%

0.98

%

0.62

%

0.47

%

Cost of interest bearing liabilities

2.45

%

2.18

%

1.70

%

1.08

%

0.81

%

Shareholders’ equity to total assets

7.59

%

7.04

%

7.22

%

7.00

%

7.08

%

Tangible common equity to tangible assets

5.32

%

4.74

%

4.83

%

4.52

%

4.57

%

Annualized noninterest expense to average assets

2.13

%

2.14

%

2.24

%

2.34

%

2.23

%

Loan to deposit

66.70

%

61.65

%

61.02

%

57.66

%

56.40

%

Full-time equivalent employees

369

376

380

376

376

 

Capital Ratios ChoiceOne Financial Services Inc.

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

Total capital (to risk weighted assets)

13.0

%

13.2

%

13.2

%

13.5

%

13.8

%

Common equity Tier 1 capital (to risk weighted assets)

10.3

%

10.4

%

10.5

%

10.7

%

11.1

%

Tier 1 capital (to risk weighted assets)

10.5

%

10.7

%

10.8

%

11.0

%

11.4

%

Tier 1 capital (to average assets)

7.5

%

7.4

%

7.7

%

7.7

%

7.9

%

 

Capital Ratios ChoiceOne Bank

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

Total capital (to risk weighted assets)

12.4

%

12.7

%

12.7

%

13.0

%

13.0

%

Common equity Tier 1 capital (to risk weighted assets)

11.8

%

12.0

%

12.2

%

12.5

%

12.5

%

Tier 1 capital (to risk weighted assets)

11.8

%

12.0

%

12.2

%

12.5

%

12.5

%

Tier 1 capital (to average assets)

8.4

%

8.3

%

8.7

%

8.7

%

8.7

%

 

Asset Quality

2023 4th
Qtr.

2023 3rd
Qtr.

2023 2nd
Qtr.

2023 1st
Qtr.

2022 4th
Qtr.

(in thousands)

Net loan charge-offs (recoveries)

$

120

$

148

$

67

$

28

$

(12)

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

0.04

%

0.05

%

0.02

%

0.01

%

0.00

%

Allowance for loan losses

$

15,685

$

14,872

$

14,582

$

15,065

$

7,619

Unfunded commitment liability

$

2,160

$

2,718

$

3,156

$

2,991

$

Allowance to loans (excludes held for sale)

1.11

%

1.14

%

1.15

%

1.24

%

0.64

%

Total funds reserved to pay for loans (includes liability for unfunded commitments and excludes held for sale)

1.27

%

1.34

%

1.40

%

1.49

%

0.64

%

Non-Accruing loans

$

1,723

$

1,670

$

1,581

$

1,596

$

1,263

Nonperforming loans (includes OREO)

$

1,845

$

1,792

$

1,847

$

1,726

$

2,666

Nonperforming loans to total loans (excludes held for sale)

0.13

%

0.14

%

0.15

%

0.14

%

0.22

%

Nonperforming assets to total assets

0.07

%

0.07

%

0.07

%

0.07

%

0.11

%

 

Three Months Ended December 31,

2023

2022

(Dollars in thousands)

Average

Average

Balance

Interest

Rate

Balance

Interest

Rate

Assets:

Loans (1)(3)(4)(5)(6)

$

1,359,643

$

19,782

5.77

%

$

1,169,605

$

14,407

4.89

%

Taxable securities (2)(6)

726,335

5,532

3.02

771,878

4,582

2.36

Nontaxable securities (1)

292,883

1,753

2.37

300,716

1,880

2.48

Other

92,635

1,284

5.50

14,809

177

4.73

Interest-earning assets

2,471,496

28,350

4.55

2,257,008

21,045

3.70

Noninterest-earning assets

118,045

116,843

Total assets

$

2,589,541

$

2,373,851

Liabilities and Shareholders’ Equity:

Interest-bearing demand deposits

$

864,689

$

3,667

1.68

%

$

852,886

$

1,480

0.69

%

Savings deposits

343,766

530

0.61

442,861

226

0.20

Certificates of deposit

357,038

3,812

4.24

226,359

795

1.39

Brokered deposit

32,541

413

5.03

404

3

2.51

Borrowings

185,707

2,221

4.75

36,773

374

4.03

Subordinated debentures

35,474

414

4.63

35,230

391

4.41

Other

25,729

349

5.38

Interest-bearing liabilities

1,844,944

11,405

2.45

1,594,513

3,268

0.81

Demand deposits

546,778

605,318

Other noninterest-bearing liabilities

10,720

13,736

Total liabilities

2,402,442

2,213,567

Shareholders’ equity

187,099

160,284

Total liabilities and shareholders’ equity

$

2,589,541

$

2,373,851

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

$

16,945

$

17,777

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

2.72

%

3.12

%

Reconciliation to Reported Net Interest Income

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

$

16,945

$

17,777

Adjustment for taxable equivalent interest

(390)

(411)

Net interest income  (GAAP)

$

16,555

$

17,366

Net interest margin (GAAP)

2.66

%

3.05

%

(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 $1.7 million and $1.2 million in the fourth quarter of 2023 and 2022, respectively. 

(5)

Interest on loans included net origination fees and accretion income.  Accretion income was $447,000 and $378,000 in the fourth quarter of 2023 and 2022, respectively.

(6)

Interest on loans and securities included derivative income and expense.  Derivative income in securities was $916,000 and derivative expense in securities was $9,000 in the fourth quarter of 2023 and 2022, respectively.  Derivative expense in loan interest income was $673,000 and $459,000 in the fourth quarter of 2023 and 2022, respectively.

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/choiceone-reports-fourth-quarter-2023-results-302043288.html

SOURCE ChoiceOne Financial Services, Inc.