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.