10-K 1 cofs-20231231.htm 10-K 10-K
0000803164falseFYhttp://fasb.org/us-gaap/2023#AccountingStandardsUpdate201613Memberhttp://fasb.org/us-gaap/2023#OtherLiabilitieshttp://fasb.org/us-gaap/2023#OtherAssetshttp://fasb.org/us-gaap/2023#OtherAssetshttp://fasb.org/us-gaap/2023#OtherLiabilitieshttp://fasb.org/us-gaap/2023#OtherLiabilitieshttp://fasb.org/us-gaap/2023#InterestAndDividendIncomeOperatinghttp://fasb.org/us-gaap/2023#InterestExpensehttp://fasb.org/us-gaap/2023#InterestExpensehttp://fasb.org/us-gaap/2023#InterestExpensehttp://fasb.org/us-gaap/2023#AvailableForSaleSecuritiesDebtSecurities0000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310000803164cofs:CountyBankCorpCountyMember2019-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2022-12-310000803164us-gaap:PassMembercofs:AgriculturalMember2022-12-310000803164us-gaap:InterestRateContractMember2023-12-310000803164cofs:AgriculturalMember2021-12-310000803164us-gaap:EmployeeStockOptionMember2021-01-012021-12-310000803164us-gaap:DoubtfulMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingDecember2026Member2023-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:InterestRateContractHedgedItemsMemberus-gaap:InterestExpenseMember2023-01-012023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CountyBankCorpCountyMembercofs:AcquiredImpairedMember2021-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:ConsumerPortfolioSegmentMember2022-01-012022-12-310000803164cofs:PayFloatingSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-04-012022-06-300000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2022-12-310000803164cofs:ExercisePriceRangeFourMember2023-01-012023-12-310000803164us-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000803164us-gaap:Maturity30To90DaysMemberus-gaap:ResidentialRealEstateMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMembercofs:NonaccrualFinancingReceivableMember2023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2018-12-310000803164us-gaap:SpecialMentionMembercofs:CommercialAndIndustrialMember2022-12-310000803164us-gaap:InterestIncomeMembercofs:InterestRateContractHedgedItemsMember2022-01-012022-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2021-01-012021-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:FinancialAssetNotPastDueMembercofs:AgriculturalMember2023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2019-10-010000803164us-gaap:UnallocatedFinancingReceivablesMember2022-01-012022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancialAssetPastDueMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:UnlikelyToBeCollectedFinancingReceivableMember2022-12-310000803164us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310000803164us-gaap:RetainedEarningsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CommercialAndIndustrialMember2022-01-012022-12-310000803164us-gaap:UnallocatedFinancingReceivablesMember2023-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000803164cofs:CountyBankCorpCountyMember2021-01-012021-12-310000803164srt:MinimumMember2021-01-012021-12-310000803164srt:ParentCompanyMembercofs:TrustPreferredSecuritiesMember2021-12-310000803164us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2022-12-310000803164us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:NonperformingFinancingReceivableMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2020-12-310000803164srt:ParentCompanyMember2021-12-310000803164us-gaap:LoansMember2023-12-310000803164cofs:AgriculturalMember2023-12-310000803164cofs:LoansToOtherFinancialInstitutionsMember2022-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-12-310000803164us-gaap:RetainedEarningsMember2021-01-012021-12-310000803164us-gaap:ConsumerPortfolioSegmentMember2023-12-3100008031642023-06-300000803164us-gaap:FinancialAssetNotPastDueMembercofs:ConstructionRealEstateMember2022-12-310000803164cofs:AgriculturalMember2022-12-3100008031642023-01-012023-12-310000803164us-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMembercofs:ConstructionRealEstateMember2022-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000803164us-gaap:CoreDepositsMember2021-01-012021-12-310000803164cofs:AcquiredImpairedMembercofs:CountyBankCorpCountyMember2019-01-012019-12-310000803164cofs:CommercialAndIndustrialMember2023-01-012023-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:PayFixedSwapAgreementsExpiringIn2032Memberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-10-012022-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancialAssetNotPastDueMember2022-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2022-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164us-gaap:LeaseholdImprovementsMember2023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310000803164us-gaap:SpecialMentionMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:AvailableforsaleSecuritiesMember2021-12-310000803164us-gaap:FurnitureAndFixturesMember2023-12-310000803164srt:ParentCompanyMember2023-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164us-gaap:RestrictedStockUnitsRSUMember2023-12-310000803164cofs:TheStockIncentivePlanOf2022Member2023-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:ConsumerPortfolioSegmentMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:RestrictedStockUnitsRSUMembercofs:SharebasedPaymentArrangementTrancheFourMember2023-01-012023-12-310000803164us-gaap:DebtSecuritiesMember2023-12-310000803164us-gaap:SubstandardMembercofs:CommercialAndIndustrialMember2022-12-310000803164us-gaap:SpecialMentionMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164cofs:PerformanceStockUnitsMember2022-01-012022-12-310000803164us-gaap:EmployeeStockOptionMember2023-01-012023-12-310000803164srt:MinimumMember2023-01-012023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2021-01-012021-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2021-12-310000803164us-gaap:AssetPledgedAsCollateralMembercofs:CommunityReinvestmentActCreditMember2023-12-310000803164us-gaap:LineOfCreditMember2021-06-300000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2020-01-012020-12-3100008031642023-01-010000803164us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:USTreasuryAndGovernmentMember2023-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMember2022-01-012022-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2022-12-310000803164cofs:CommunityShoresBankCorporationMember2023-06-302023-06-300000803164cofs:ReclassifiedFromAvailableforsaleSecuritiesMember2023-12-310000803164cofs:InterestRateContractHedgedItemsMemberus-gaap:InterestExpenseMember2022-01-012022-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMember2021-12-310000803164cofs:CountyBankCorpCountyMember2022-01-012022-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164us-gaap:OtherAssetsMember2023-01-010000803164cofs:BankTermFundingProgramMaturityOfDecember2024Member2022-12-310000803164us-gaap:MortgageBackedSecuritiesMembercofs:AAAMember2023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2022-01-012022-12-310000803164us-gaap:RetainedEarningsMember2022-12-310000803164cofs:PayFixedSwapAgreementsExpiringIn2032Memberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-12-310000803164us-gaap:SpecialMentionMembercofs:AgriculturalMember2022-12-310000803164cofs:BankTermFundingProgramMaturityOfDecember2024Member2023-12-310000803164us-gaap:MaturityUpTo30DaysMember2023-12-310000803164cofs:TroubledLoanModificationsMembercofs:CommercialAndIndustrialAndResidentialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:AssetBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:AcquiredImpairedMembercofs:CountyBankCorpCountyMember2022-01-012022-12-310000803164us-gaap:BuildingMembersrt:MinimumMember2023-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:AssetPledgedAsCollateralMember2022-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingJuly2025Member2022-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingDecember2026Member2022-12-310000803164us-gaap:ConsumerPortfolioSegmentMembercofs:NonaccrualFinancingReceivableMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMember2023-12-310000803164cofs:PastDue30DaysOrMoreMember2022-01-012022-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2023-01-012023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:ConstructionRealEstateMember2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2019-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustmentMembercofs:ConstructionRealEstateMember2022-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2020-01-010000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMember2023-01-012023-12-310000803164us-gaap:InterestIncomeMembercofs:InterestRateContractHedgedItemsMember2023-01-012023-12-310000803164us-gaap:FinancialAssetPastDueMembercofs:AgriculturalMember2022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2021-12-310000803164us-gaap:InterestExpenseMember2023-01-012023-12-310000803164srt:MinimumMember2023-12-310000803164us-gaap:BuildingMember2022-12-310000803164cofs:ConstructionRealEstateMember2022-01-012022-12-310000803164us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2022-12-310000803164us-gaap:ConsumerPortfolioSegmentMember2023-01-012023-12-310000803164cofs:BankTermFundingProgramMaturityOfMay2024Member2022-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164cofs:AgriculturalMember2022-01-012022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000803164cofs:ExercisePriceRangeOneMember2023-01-012023-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310000803164us-gaap:FinancialAssetPastDueMembercofs:ConstructionRealEstateMember2022-12-310000803164us-gaap:ResidentialPortfolioSegmentMember2021-12-310000803164cofs:CountyBankCorpCountyMember2021-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMembercofs:ConstructionRealEstateMember2023-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310000803164cofs:ExercisePriceRangeTwoMember2023-01-012023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2021-01-012021-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2020-12-310000803164us-gaap:BuildingMembersrt:MaximumMember2023-12-310000803164us-gaap:NonperformingFinancingReceivableMembercofs:ConstructionRealEstateMember2023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:AcquiredImpairedMembercofs:CountyBankCorpCountyMember2020-12-310000803164cofs:AgriculturalMemberus-gaap:UnlikelyToBeCollectedFinancingReceivableMember2022-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMembercofs:AAOrBetterMember2023-12-310000803164us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMembercofs:ARatedMember2023-12-310000803164us-gaap:InterestRateContractMember2022-12-310000803164srt:MaximumMemberus-gaap:FurnitureAndFixturesMember2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2022-01-012022-12-310000803164us-gaap:MortgageBackedSecuritiesMember2022-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-12-310000803164srt:ParentCompanyMember2022-01-012022-12-310000803164cofs:SubordinatedNotesDue2031Memberus-gaap:SubordinatedDebtMember2021-09-012021-09-300000803164us-gaap:InterestRateContractMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestExpenseMember2023-01-012023-12-310000803164cofs:ConstructionRealEstateMember2022-12-310000803164cofs:CommunityShoresBankCorporationMember2023-12-310000803164cofs:PayFloatingSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2023-03-310000803164us-gaap:InterestRateContractMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestExpenseMember2023-01-012023-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2022-12-310000803164us-gaap:PerformingFinancingReceivableMembercofs:ConstructionRealEstateMember2023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164srt:ParentCompanyMember2021-01-012021-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMember2022-12-310000803164us-gaap:PassMembercofs:CommercialAndIndustrialMember2023-12-310000803164us-gaap:LandAndLandImprovementsMember2022-12-310000803164us-gaap:MaturityOver90DaysMember2023-12-310000803164us-gaap:USTreasurySecuritiesMember2022-12-310000803164us-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembercofs:The34015PercentPayFixedSwapAgreementMember2022-12-310000803164cofs:SubordinatedNotesDue2031Memberus-gaap:SubordinatedDebtMember2021-09-300000803164srt:MaximumMember2023-01-012023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2022-12-310000803164cofs:The401kPlanMember2022-01-012022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-12-310000803164us-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestExpenseMember2022-01-012022-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMember2023-12-310000803164us-gaap:RetainedEarningsMember2023-01-012023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMembercofs:ConstructionRealEstateMember2023-12-310000803164cofs:LiborMemberus-gaap:SubordinatedDebtMember2023-01-012023-12-310000803164cofs:ConstructionRealEstateMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:NonperformingFinancingReceivableMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310000803164us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2022-12-310000803164srt:MaximumMember2022-01-012022-12-310000803164us-gaap:NonperformingFinancingReceivableMembercofs:ConstructionRealEstateMember2022-12-310000803164us-gaap:PerformingFinancingReceivableMembercofs:ConstructionRealEstateMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2022-12-310000803164us-gaap:RestrictedStockUnitsRSUMember2022-12-310000803164us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164us-gaap:EquitySecuritiesMember2023-01-012023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000803164us-gaap:DesignatedAsHedgingInstrumentMember2023-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2020-01-012020-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:DoubtfulMember2022-12-310000803164cofs:CountyBankCorpCountyMember2019-01-012019-12-310000803164us-gaap:InterestExpenseMember2022-01-012022-12-310000803164cofs:CountyBankCorpCountyMember2020-12-310000803164srt:MaximumMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMembercofs:AgriculturalMember2022-12-310000803164cofs:LoansToOtherFinancialInstitutionsMember2023-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestExpenseMember2023-01-012023-12-310000803164us-gaap:RetainedEarningsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2022-12-310000803164us-gaap:RetainedEarningsMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-01-012022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2020-01-012020-12-310000803164us-gaap:EquitySecuritiesMember2023-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164cofs:PerformanceStockUnitsMember2022-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel3Member2023-12-310000803164us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:AssetBackedSecuritiesMember2022-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000803164us-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CommunityShoresBankCorporationMember2023-01-012023-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancialAssetPastDueMember2023-12-310000803164us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2023-12-310000803164us-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2019-12-3100008031642023-12-310000803164cofs:ExercisePriceRangeThreeMember2023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CountyBankCorpCountyMember2018-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-04-012022-06-300000803164us-gaap:PassMembercofs:AgriculturalMember2023-12-310000803164us-gaap:RetainedEarningsMember2021-12-310000803164cofs:AgriculturalMember2023-01-012023-12-310000803164cofs:CountyBankCorpCountyMembercofs:AcquiredImpairedMember2019-10-010000803164us-gaap:EquitySecuritiesMember2022-01-012022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMembercofs:UnratedMember2023-12-310000803164cofs:CountyBankCorpMember2019-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2021-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-12-310000803164us-gaap:AssetPledgedAsCollateralMember2023-12-310000803164cofs:LoansToOtherFinancialInstitutionsMembercofs:NonaccrualFinancingReceivableMember2023-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:PassMembercofs:CommercialAndIndustrialMember2022-12-310000803164cofs:CountyBankCorpCountyMember2019-10-010000803164us-gaap:CoreDepositsMembercofs:CommunityShoresBankCorporationMember2023-01-012023-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:SpecialMentionMember2023-12-310000803164us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:AssetBackedSecuritiesMember2023-12-3100008031642024-02-290000803164us-gaap:ConsumerLoanMember2023-12-310000803164us-gaap:ConsumerPortfolioSegmentMember2021-12-310000803164cofs:ChoiceOneBankMember2022-12-310000803164cofs:AgriculturalAndResidentialRealEstateMember2022-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2022-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CommercialAndIndustrialMember2021-12-310000803164cofs:CountyBankCorpCountyMember2022-12-310000803164cofs:BankTermFundingProgramMaturityOfMay2024Member2023-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:LatestTaxYearMember2023-01-012023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2019-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:UnlikelyToBeCollectedFinancingReceivableMember2023-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:SubstandardMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:UnallocatedFinancingReceivablesMember2023-01-012023-12-310000803164us-gaap:LandAndLandImprovementsMember2023-12-3100008031642022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164srt:ParentCompanyMembercofs:TrustPreferredSecuritiesMember2022-12-310000803164cofs:ReclassifiedFromAvailableforsaleSecuritiesMember2023-01-012023-12-310000803164cofs:LoansToOtherFinancialInstitutionsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164srt:MaximumMemberus-gaap:LandImprovementsMember2023-12-310000803164cofs:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:Maturity30To90DaysMember2023-12-310000803164us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:FinancialAssetPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2020-01-010000803164us-gaap:FairValueInputsLevel3Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:SubordinatedDebtMember2022-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164cofs:AgriculturalMemberus-gaap:UnlikelyToBeCollectedFinancingReceivableMember2023-12-310000803164us-gaap:PerformingFinancingReceivableMembercofs:LoansToOtherFinancialInstitutionsMember2023-12-310000803164us-gaap:PassMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:PerformingFinancingReceivableMemberus-gaap:ConsumerPortfolioSegmentMember2023-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CountyBankCorpCountyMembercofs:AcquiredImpairedMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancialAssetNotPastDueMember2023-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164srt:MinimumMemberus-gaap:FurnitureAndFixturesMember2023-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnlikelyToBeCollectedFinancingReceivableMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164us-gaap:NonperformingFinancingReceivableMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMembercofs:LoansToOtherFinancialInstitutionsMember2023-12-310000803164us-gaap:USTreasuryAndGovernmentMember2022-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:CorporateDebtSecuritiesMember2023-12-310000803164us-gaap:SubstandardMembercofs:AgriculturalMember2022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2020-12-310000803164us-gaap:EquitySecuritiesMember2022-12-310000803164us-gaap:PerformingFinancingReceivableMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164cofs:CountyBankCorpCountyMembercofs:AcquiredImpairedMember2019-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164cofs:CountyBankCorpCountyMember2020-01-012020-12-310000803164cofs:ConstructionRealEstateMembercofs:NonaccrualFinancingReceivableMember2023-12-3100008031642021-12-310000803164us-gaap:RetainedEarningsMember2020-12-310000803164us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestExpenseMember2022-01-012022-12-310000803164us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-12-310000803164us-gaap:LeaseholdImprovementsMember2022-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2023-01-012023-12-310000803164us-gaap:FinancialAssetPastDueMember2023-12-310000803164cofs:PerformanceStockUnitsMember2023-12-310000803164us-gaap:RetainedEarningsMember2022-01-012022-12-310000803164us-gaap:DoubtfulMembercofs:AgriculturalMember2022-12-310000803164us-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164cofs:TroubledLoanModificationsMembercofs:CommercialAndIndustrialPortfolioSegmentMember2023-12-310000803164us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:AssetBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:MaturityOver90DaysMembercofs:CommercialAndIndustrialPortfolioSegmentMember2023-12-310000803164us-gaap:PrimeRateMemberus-gaap:LineOfCreditMembersrt:MinimumMember2023-01-012023-12-310000803164us-gaap:FinancialAssetNotPastDueMembercofs:ConstructionRealEstateMember2023-12-310000803164cofs:TroubledLoanModificationsMemberus-gaap:ResidentialRealEstateMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2022-12-310000803164us-gaap:FinancialAssetPastDueMember2022-12-310000803164us-gaap:BuildingMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310000803164cofs:BusinessLoanMember2023-12-310000803164srt:MinimumMember2022-01-012022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:SubstandardMember2023-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-01-012023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2019-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:AssetBackedSecuritiesMember2022-12-310000803164us-gaap:AvailableforsaleSecuritiesMember2023-12-310000803164us-gaap:EarliestTaxYearMember2023-01-012023-12-310000803164us-gaap:FairValueInputsLevel3Member2022-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164srt:ParentCompanyMember2022-12-3100008031642020-12-310000803164cofs:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:MaturityUpTo30DaysMember2023-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2023-12-310000803164us-gaap:DomesticCountryMembersrt:MaximumMemberus-gaap:InternalRevenueServiceIRSMember2023-12-310000803164srt:ParentCompanyMember2023-01-012023-12-310000803164us-gaap:SubstandardMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164cofs:AgriculturalMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2022-12-310000803164us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310000803164us-gaap:PrimeRateMemberus-gaap:LineOfCreditMembersrt:MinimumMember2021-06-012021-06-3000008031642022-01-012022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMember2022-12-310000803164us-gaap:FederalHomeLoanBankAdvancesMember2022-12-310000803164us-gaap:MortgageBackedSecuritiesMember2023-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:DoubtfulMember2023-12-310000803164us-gaap:ShareBasedCompensationAwardTrancheTwoMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CommunityShoresBankCorpCommunityShoresMember2021-01-012021-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2022-01-012022-12-310000803164srt:MaximumMember2021-01-012021-12-310000803164us-gaap:FederalHomeLoanBankAdvancesMemberus-gaap:AssetPledgedAsCollateralMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMember2022-12-310000803164us-gaap:EmployeeStockOptionMember2022-01-012022-12-310000803164us-gaap:AssetBackedSecuritiesMember2023-12-310000803164us-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:Maturity30To90DaysMember2023-12-310000803164us-gaap:CoreDepositsMember2022-01-012022-12-310000803164us-gaap:MortgageBackedSecuritiesMembercofs:UnratedMember2023-12-310000803164us-gaap:ShareBasedCompensationAwardTrancheThreeMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2020-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2022-12-310000803164us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2021-01-012021-12-310000803164us-gaap:NonperformingFinancingReceivableMembercofs:LoansToOtherFinancialInstitutionsMember2023-12-310000803164srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2019-01-012019-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingJuly2025Member2023-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel3Member2022-12-310000803164cofs:CommercialAndIndustrialMember2023-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:EmployeeStockOptionMember2022-01-012022-12-310000803164cofs:ChoiceOneBankMember2023-12-310000803164cofs:FederalReserveBankMemberus-gaap:AssetPledgedAsCollateralMember2022-12-310000803164us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164cofs:AcquiredImpairedMembercofs:CountyBankCorpCountyMember2020-01-012020-12-310000803164us-gaap:SubstandardMembercofs:AgriculturalMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-01-012022-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2020-12-310000803164cofs:ValleyRidgeFinancialCorpMember2006-12-310000803164cofs:ConstructionRealEstateMember2023-01-012023-12-310000803164us-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMembercofs:The34015PercentPayFixedSwapAgreementMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:USTreasurySecuritiesMember2023-12-310000803164us-gaap:InterestIncomeMember2023-01-012023-12-310000803164cofs:AgriculturalMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164us-gaap:MaturityOver90DaysMemberus-gaap:ResidentialRealEstateMember2023-12-310000803164cofs:AcquiredNonimpairedMembercofs:CountyBankCorpCountyMember2022-01-012022-12-310000803164cofs:PerformanceStockUnitsMember2023-01-012023-12-310000803164us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:CoreDepositsMember2023-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2023-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-01-012022-12-310000803164us-gaap:NonperformingFinancingReceivableMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164cofs:LoansToOtherFinancialInstitutionsMember2021-12-310000803164us-gaap:UnallocatedFinancingReceivablesMember2021-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2022-12-310000803164us-gaap:USTreasuryAndGovernmentMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164cofs:CommercialAndIndustrialMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164srt:ParentCompanyMembercofs:TrustPreferredSecuritiesMember2023-12-310000803164cofs:ConstructionRealEstateMember2021-12-310000803164us-gaap:MortgageBackedSecuritiesMembercofs:AAMember2023-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2020-01-012020-12-3100008031642021-01-012021-12-310000803164us-gaap:CoreDepositsMember2023-01-012023-12-310000803164cofs:ExercisePriceRangeFourMember2023-12-310000803164cofs:LoansToOtherFinancialInstitutionsMember2023-01-012023-12-310000803164us-gaap:UnallocatedFinancingReceivablesMember2022-12-310000803164cofs:TrustPreferredSecuritiesMember2004-12-310000803164us-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMembercofs:The34015PercentPayFixedSwapAgreementMember2022-10-012022-12-310000803164us-gaap:SubordinatedDebtMember2023-12-310000803164us-gaap:InterestRateContractMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:RetainedEarningsMember2023-01-010000803164us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:AssetBackedSecuritiesMember2023-12-310000803164us-gaap:FinancialAssetPastDueMembercofs:AgriculturalMember2023-12-310000803164us-gaap:EquitySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:InterestIncomeMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-01-012022-12-310000803164us-gaap:CorporateDebtSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembercofs:SubordinatedNotesDue2031Memberus-gaap:SubordinatedDebtMember2021-09-012021-09-300000803164us-gaap:AssetBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2023-12-310000803164us-gaap:USTreasurySecuritiesMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:CashFlowHedgingMember2022-12-310000803164cofs:CommercialAndIndustrialMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2021-12-310000803164cofs:ConstructionRealEstateMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMembercofs:AcquiredImpairedMember2022-01-012022-12-310000803164cofs:BankTermFundingProgramAdvancesMember2022-12-310000803164us-gaap:InterestRateContractMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestExpenseMember2022-01-012022-12-310000803164us-gaap:CorporateDebtSecuritiesMember2022-12-310000803164us-gaap:AvailableforsaleSecuritiesMember2022-01-012022-12-310000803164us-gaap:FinancialAssetPastDueMembercofs:ConstructionRealEstateMember2023-12-310000803164us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMembercofs:ConstructionRealEstateMember2022-12-310000803164us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FurnitureAndFixturesMember2022-12-310000803164us-gaap:PassMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:AssetBackedSecuritiesMember2022-12-310000803164us-gaap:UnlikelyToBeCollectedFinancingReceivableMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2022-12-310000803164us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember2021-12-310000803164us-gaap:LandImprovementsMembersrt:MinimumMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:ConsumerPortfolioSegmentMember2022-12-310000803164cofs:CommunityShoresBankCorporationMember2020-12-310000803164us-gaap:ResidentialRealEstateMemberus-gaap:MaturityUpTo30DaysMember2023-12-310000803164us-gaap:FinancialAssetNotPastDueMemberus-gaap:ResidentialPortfolioSegmentMember2022-12-310000803164cofs:CountyBankCorpCountyMembercofs:AcquiredImpairedMember2018-12-310000803164cofs:CommercialAndIndustrialMember2022-12-310000803164us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-06-300000803164cofs:CommercialAndIndustrialPortfolioSegmentMember2023-12-310000803164cofs:ExercisePriceRangeTwoMember2023-12-310000803164cofs:PayFixedSwapAgreementMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2022-12-310000803164cofs:CommunityShoresBankCorporationMember2022-01-012022-12-310000803164us-gaap:AvailableforsaleSecuritiesMember2022-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310000803164us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2022-12-310000803164us-gaap:CoreDepositsMember2022-12-310000803164us-gaap:DoubtfulMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMember2023-01-012023-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310000803164us-gaap:SpecialMentionMembercofs:AgriculturalMember2023-12-310000803164us-gaap:DoubtfulMembercofs:AgriculturalMember2023-12-310000803164us-gaap:UnallocatedFinancingReceivablesMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000803164cofs:BankTermFundingProgramAdvancesMember2023-12-310000803164cofs:The401kPlanMember2023-01-012023-12-310000803164us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000803164us-gaap:ResidentialPortfolioSegmentMember2022-01-012022-12-310000803164us-gaap:USTreasurySecuritiesMembercofs:AAOrBetterMember2023-12-310000803164cofs:PayFixedSwapAgreementsExpiringIn2032Memberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-12-310000803164us-gaap:DesignatedAsHedgingInstrumentMembercofs:PayFloatingSwapAgreementMemberus-gaap:CashFlowHedgingMember2022-06-300000803164us-gaap:LineOfCreditMember2023-12-310000803164us-gaap:FairValueInputsLevel3Member2023-12-310000803164cofs:CommunityShoresBankCorpCommunityShoresMember2020-01-010000803164cofs:TrustPreferredSecuritiesMemberus-gaap:SubordinatedDebtMember2023-01-012023-12-310000803164us-gaap:ShareBasedCompensationAwardTrancheOneMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingJanuary2023Member2022-12-310000803164us-gaap:EmployeeStockOptionMember2023-01-012023-12-310000803164srt:ParentCompanyMember2020-12-310000803164us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-12-310000803164cofs:LoansToOtherFinancialInstitutionsMember2022-01-012022-12-310000803164cofs:FederalReserveBankMemberus-gaap:AssetPledgedAsCollateralMember2023-12-310000803164us-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164us-gaap:FederalHomeLoanBankAdvancesMember2023-12-310000803164us-gaap:PerformingFinancingReceivableMemberus-gaap:ResidentialPortfolioSegmentMember2023-12-310000803164cofs:ExercisePriceRangeOneMember2023-12-310000803164cofs:ExercisePriceRangeThreeMember2023-01-012023-12-310000803164cofs:FederalHomeLoanBankAdvancesMaturingJanuary2023Member2023-12-310000803164us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310000803164cofs:AgriculturalAndResidentialRealEstateMember2023-12-310000803164us-gaap:AssetPledgedAsCollateralMembercofs:CommunityReinvestmentActCreditMember2022-12-310000803164cofs:AcquiredImpairedMembercofs:CountyBankCorpCountyMember2021-01-012021-12-310000803164cofs:CountyBankCorpMemberus-gaap:CoreDepositsMember2023-01-012023-12-310000803164us-gaap:ResidentialRealEstateMember2023-12-310000803164us-gaap:FairValueMeasurementsRecurringMemberus-gaap:AssetBackedSecuritiesMember2022-12-310000803164us-gaap:InterestIncomeMember2022-01-012022-12-310000803164us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel1Member2022-12-310000803164us-gaap:AvailableforsaleSecuritiesMember2023-01-012023-12-310000803164us-gaap:EquitySecuritiesMember2021-12-31cofs:Interestiso4217:USDxbrli:sharesxbrli:purecofs:Loanxbrli:sharescofs:Segmentiso4217:USDcofs:Securities

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

 

FORM 10-K

 

 

Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

 

For the fiscal year ended December 31, 2023

 

 

 

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

 

For the transition period from__________________ to __________________

 

Commission File Number: 000-19202

 

ChoiceOne Financial Services, Inc.
(Exact Name of Registrant as Specified in its Charter)

 

Michigan
(State or Other Jurisdiction of
Incorporation or Organization)

38-2659066
(I.R.S. Employer Identification No.)

 

109 East Division Street, Sparta, Michigan
(Address of Principal Executive Offices)

49345
(Zip Code)

 

(616) 887-7366
(Registrant's Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol(s)

Name of each exchange on which registered

Common stock

COFS

NASDAQ Capital Market

 

Securities registered pursuant to Section 12(g) of the Act: None.

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

 

 

 

Non-accelerated filer

 

Smaller reporting company

Emerging growth company

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.

If securities are registered pursuant to 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements.

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No

As of June 30, 2023, the aggregate market value of common stock held by non-affiliates of the Registrant was $159.3 million. This amount is based on an average bid price of $23.00 per share for the Registrant's stock as of such date.

As of February 29, 2024, the Registrant had 7,552,919 shares of common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive Proxy Statement of ChoiceOne Financial Services, Inc. for the Annual Meeting of Shareholders to be held on May 29, 2024, are incorporated by reference into Part III of this Form 10-K.

 


 

ChoiceOne Financial Services, Inc.

Form 10-K ANNUAL REPORT

Contents

 

 

 

Page

PART 1

 

 

Item 1:

Business

3

Item 1A:

Risk Factors

10

Item 1B:

Unresolved Staff Comments

16

Item 1C:

Cybersecurity

16

Item 2:

Properties

17

Item 3:

Legal Proceedings

17

Item 4:

Mine Safety Disclosures

17

 

 

PART II

 

 

Item 5:

Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

18

Item 6:

Reserved

18

Item 7:

Management’s Discussion and Analysis of Financial Condition and Results of Operations

19

Item 7A:

Quantitative and Qualitative Disclosures About Market Risk

37

Item 8:

Financial Statements and Supplementary Data

38

Item 9:

Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

83

Item 9A:

Controls and Procedures

83

Item 9B:

Other Information

83

Item 9C:

Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

83

 

 

PART III

 

 

Item 10:

Directors, Executive Officers and Corporate Governance

84

Item 11:

Executive Compensation

84

Item 12:

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

84

Item 13:

Certain Relationships and Related Transactions, and Director Independence

85

Item 14:

Principal Accountant Fees and Services

85

 

 

PART IV

 

 

Item 15:

Exhibits and Financial Statement Schedules

86

 

 

 

SIGNATURES

88

 

 

 

1


 

FORWARD-LOOKING STATEMENTS

This report and the documents incorporated into this report contain forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and ChoiceOne Financial Services, Inc. Words such as “anticipates,” “believes,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” “estimates,” “look forward,” “continue,” “future,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Management’s determination of the provision and allowance for credit losses, the carrying value of goodwill, loan servicing rights, other real estate owned, and the fair value of investment securities and management’s assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. All of the information concerning interest rate sensitivity is forward-looking. All statements with references to future time periods are forward-looking. These statements are not guarantees of future performance and 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 Financial Services, Inc. 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 disclosed in Item 1A of this report. These are representative of the risk factors that could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

 

2


 

PART I

Item 1. Business

General

ChoiceOne Financial Services, Inc. (the “Company”) is a financial holding company registered under the Bank Holding Company Act of 1956, as amended (“BHC Act”). The Company was incorporated on February 24, 1986, as a Michigan corporation. The Company was formed to create a bank holding company for the purpose of acquiring all of the capital stock of ChoiceOne Bank, which became a wholly owned subsidiary of the Company on April 6, 1987. Effective November 1, 2006, Valley Ridge Financial Corp., a one-bank holding company for Valley Ridge Bank (“VRB”), merged with and into the Company. In December 2006, VRB was consolidated into ChoiceOne Bank. Effective October 1, 2019, County Bank Corp. ("County"), a one-bank holding company for Lakestone Bank & Trust (“Lakestone”), merged with and into the Company. Lakestone was consolidated into ChoiceOne Bank in May 2020. On July 1, 2020, Community Shores Bank Corporation ("Community Shores"), a one bank holding company for Community Shores Bank, merged with and into the Company. Community Shores Bank was consolidated into ChoiceOne Bank in October 2020. ChoiceOne Bank owns all of the outstanding common stock of ChoiceOne Insurance Agencies, Inc., an independent insurance agency headquartered in Sparta, Michigan (the "Insurance Agency"). On July 18, 2023, the Company organized 109 Technologies, LLC as a wholly owned subsidiary of the Company with the intent of selling a fintech product marketed to other banks and bank holding companies.

The Company's business is primarily concentrated in a single industry segment, banking. ChoiceOne Bank (referred to as the “Bank”) is a full-service banking institution that offers a variety of deposit, payment, credit and other financial services to all types of customers. These services include time, savings, and demand deposits, safe deposit services, and automated transaction machine services. Loans, both commercial and consumer, are extended primarily on a secured basis to commercial enterprises and individuals. Commercial lending covers such categories as business, industry, agricultural, construction, inventory, and real estate. The Bank’s consumer loan departments make direct and indirect loans to consumers and purchasers of residential and real property. In addition, the Bank offers trust and wealth management services. No material part of the business of the Company or the Bank is dependent upon a single customer or very few customers, the loss of which would have a materially adverse effect on the Company.

The Bank’s primary market areas lie within Kent, Muskegon, Newaygo, and Ottawa counties in western Michigan, and Lapeer, Macomb, and St. Clair counties in southeastern Michigan in the communities where the Bank's respective offices are located. The Bank serves these markets through 31 full-service offices and five loan production offices. The Company and the Bank have no foreign assets or income.

At December 31, 2023, the Company had consolidated total assets of $2.6 billion, net loans of $1.4 billion, total deposits of $2.1 billion and total shareholders' equity of $195.6 million. For the year ended December 31, 2023, the Company recognized consolidated net income of $21.3 million. The principal source of revenue for the Company and the Bank is interest and fees on loans. On a consolidated basis, interest and fees on loans accounted for 60%, 59%, and 58% of total revenues in 2023, 2022, and 2021, respectively. Interest on securities accounted for 24%, 24%, and 19% of total revenues in 2023, 2022, and 2021, respectively. For more information about the Company's financial condition and results of operations, see the consolidated financial statements and related notes included in Item 8 of this report.

Competition

The Bank’s competition primarily comes from other financial institutions located within Kent, Muskegon, Newaygo, and Ottawa counties in western Michigan and Lapeer, Macomb, and St. Clair counties in southeastern Michigan. There are a number of larger commercial banks within the Bank’s primary market areas. The Bank also competes with a large number of other financial institutions, such as savings and loan associations, insurance companies, consumer finance companies, credit unions, internet banks and other financial technology companies, and commercial finance and leasing companies for deposits, loans and service business. Money market mutual funds, brokerage houses and nonfinancial institutions provide many of the financial services offered by the Bank. Many of these competitors have substantially greater resources than the Bank. The principal methods of competition for financial services are price (the rates of interest charged for loans, the rates of interest paid for deposits and the fees charged for services) and the convenience and quality of services rendered to customers.

Supervision and Regulation

Banks and bank holding companies are extensively regulated. The Company is subject to supervision and regulation by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”). The Company's activities are generally limited to owning or controlling banks and engaging in such other activities as the Federal Reserve Board may determine to be closely related to banking. Prior approval of the Federal Reserve Board, and in some cases various other government agencies, is required for the Company to

 

3


 

acquire control of any additional bank holding companies, banks or other operating subsidiaries. Under Federal Reserve Board policy, the Company is expected to act as a source of financial strength to the Bank and to commit resources to support it.

The Bank is chartered under state law and is subject to regulation by the Michigan Department of Insurance and Financial Services (“DIFS”). State banking laws place restrictions on various aspects of banking, including permitted activities, loan interest rates, branching, payment of dividends and capital and surplus requirements. The Bank is a member of the Federal Reserve System and is also subject to regulation by the Federal Reserve Board. The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (the “FDIC”) to the maximum extent provided by law. The Bank is a member of the Federal Home Loan Bank system, which provides certain advantages to the Bank, including favorable borrowing rates for certain funds.

The Company is a legal entity separate and distinct from the Bank. The Company's primary source of funds available to pay dividends to shareholders is dividends paid to it by the Bank. There are legal limitations on the extent to which the Bank can lend or otherwise supply funds to the Company. In addition, payment of dividends to the Company by the Bank is subject to various state and federal regulatory limitations.

The Deposit Insurance Funds Act of 1996 authorized the Financing Corporation (“FICO”) to impose periodic assessments on all depository institutions. The purpose of these periodic assessments is to spread the cost of the interest payments on the outstanding FICO bonds issued to recapitalize the Savings Association Insurance Fund (“SAIF”) over a larger number of institutions.

The federal banking agencies have adopted guidelines to promote the safety and soundness of federally-insured depository institutions. These guidelines establish standards for, among other things, internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, asset quality and earnings.

The Company and the Bank are subject to regulatory “risk-based” capital guidelines. Failure to meet these capital guidelines could subject the Company or the Bank to a variety of enforcement remedies, including issuance of a capital directive, the termination of deposit insurance by the FDIC, a prohibition on accepting brokered deposits, and other restrictions on its business. In addition, the Bank would generally not receive regulatory approval of any application that requires the consideration of capital adequacy, such as a branch or merger application, unless it could demonstrate a reasonable plan to meet the capital requirement within a reasonable period of time.

Under Federal Reserve Board policy, the Company is expected to act as a source of financial strength to the Bank and to commit resources to support the Bank. In addition, if DIFS deems the Bank's capital to be impaired, DIFS may require the Bank to restore its capital by a special assessment on the Company as the Bank's sole shareholder. If the Company fails to pay any assessment, the Company’s directors will be required, under Michigan law, to sell the shares of the Bank's stock owned by the Company to the highest bidder at either a public or private auction and use the proceeds of the sale to restore the Bank's capital.

The Federal Deposit Insurance Corporation Improvement Act (“FDICIA”) requires, among other things, federal banking agencies to take “prompt corrective action” in respect of depository institutions that do not meet minimum capital requirements. FDICIA sets forth the following five capital categories: “well-capitalized,” “adequately-capitalized,” “undercapitalized,” “significantly-undercapitalized” and “critically-undercapitalized.” A depository institution's capital category will depend upon how its capital levels compare with various relevant capital measures as established by regulation, which include a common equity Tier I risk-based capital ratio, Tier 1 risk-based and total risk-based capital ratio measures and a leverage capital ratio measure. In addition, a capital conservation buffer is required. Under certain circumstances, the appropriate banking agency may treat a well-capitalized, adequately-capitalized, or undercapitalized institution as if the institution were in the next lower capital category.

Federal banking regulators are required to take specified mandatory supervisory actions and are authorized to take other discretionary actions with respect to institutions in the three undercapitalized categories. The severity of the action depends upon the capital category in which the institution is placed. Subject to a narrow exception, the banking regulator must generally appoint a receiver or conservator for an institution that is critically undercapitalized. An institution in any of the undercapitalized categories is required to submit an acceptable capital restoration plan to its appropriate federal banking agency. An undercapitalized institution is also generally prohibited from paying any dividends, increasing its average total assets, making acquisitions, establishing any branches, accepting or renewing any brokered deposits or engaging in any new line of business, except under an accepted capital restoration plan or with FDIC approval.

Banks are subject to a number of federal and state laws and regulations, which have a material impact on their business. These include, among others, minimum capital requirements, state usury laws, state laws relating to fiduciaries, the Truth in Lending Act, the Truth in Savings Act, the Equal Credit Opportunity Act, the Fair Housing Act, the Fair Credit Reporting Act, the Expedited Funds Availability Act, the Community Reinvestment Act, the Real Estate Settlement Procedures Act, the Service Members Civil Relief Act, the USA PATRIOT Act, the Bank Secrecy Act, regulations of the Office of Foreign Assets Controls, the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, electronic funds transfer laws, redlining laws, predatory lending laws, antitrust laws, environmental laws, money laundering laws and privacy laws. The monetary policy of the Federal Reserve Board may influence the growth and

 

4


 

distribution of bank loans, investments and deposits, and may also affect interest rates on loans and deposits. These policies may have a significant effect on the operating results of banks.

In general, the BHC Act limits the business of bank holding companies to banking, managing or controlling banks and other activities that the Federal Reserve Board has determined to be closely related to the business of banking. In addition, bank holding companies that qualify and elect to be financial holding companies may engage in any activities that are financial in nature or complementary to a financial activity and do not pose a substantial risk to the safety and soundness of depository institutions or the financial system without prior approval of the Federal Reserve Board. Activities that are financial in nature include securities underwriting and dealing, insurance underwriting and making merchant banking investments. The Company has elected to be a financial holding company.

In order for the Company to maintain financial holding company status, the Bank must be categorized as "well-capitalized" and "well-managed" under applicable regulatory guidelines. If the Company or the Bank ceases to meet these requirements, the Federal Reserve Board may impose corrective capital and/or managerial requirements and place limitations on the Company’s ability to conduct the broader financial activities permissible for financial holding companies. In addition, if the deficiencies persist, the Federal Reserve Board may require the Company to divest of the Bank. The Bank was categorized as "well-capitalized" and "well-managed" as of December 31, 2023.

Bank holding companies may acquire banks and other bank holding companies located in any state in the United States without regard to geographic restrictions or reciprocity requirements imposed by state banking law. Banks may also establish interstate branch networks through acquisitions of and mergers with other banks. The establishment of de novo interstate branches or the acquisition of individual branches of a bank in another state (rather than the acquisition of an out-of-state bank in its entirety) is allowed only if specifically authorized by state law.

Michigan banking laws do not significantly restrict interstate banking. The Michigan Banking Code permits, in appropriate circumstances and with the approval of DIFS, (1) acquisition of Michigan banks by FDIC-insured banks, savings banks or savings and loan associations located in other states, (2) sale by a Michigan bank of branches to an FDIC-insured bank, savings bank or savings and loan association located in a state in which a Michigan bank could purchase branches of the purchasing entity, (3) consolidation of Michigan banks and FDIC-insured banks, savings banks or savings and loan associations located in other states having laws permitting such consolidation, (4) establishment of branches in Michigan by FDIC-insured banks located in other states, the District of Columbia or U.S. territories or protectorates having laws permitting a Michigan bank to establish a branch in such jurisdiction, and (5) establishment by foreign banks of branches located in Michigan.

Banks are subject to the provisions of the Community Reinvestment Act ("CRA"). Under the terms of the CRA, the appropriate federal bank regulatory agency is required, in connection with its examination of a bank, to assess the bank's record in meeting the credit needs of the community served by that bank, including low- and moderate-income neighborhoods, consistent with the safe and sound operation of the institution. Under the CRA, institutions are assigned a rating of "outstanding," "satisfactory," "needs to improve," or "substantial non-compliance." The regulatory agency's assessment of the bank's record is made available to the public. Further, a bank's federal regulatory agency is required to assess the CRA compliance record of any bank that has applied to establish a new branch office that will accept deposits, relocate an office, or merge or consolidate with, or acquire the assets or assume the liabilities of, a federally regulated financial institution. In the case of a bank holding company applying for approval to acquire a bank or another bank holding company, the Federal Reserve Board will assess the CRA compliance record of each subsidiary bank of the applicant bank holding company, and such compliance records may be the basis for denying the application. Upon receiving notice that a subsidiary bank is rated less than "satisfactory," a financial holding company will be prohibited from additional activities that are permitted to be conducted by a financial holding company and from acquiring any company engaged in such activities. The CRA rating of the Bank was "Satisfactory" as of its most recent examination.

Effects of Compliance With Environmental Regulations

The nature of the business of the Bank is such that it holds title, on a temporary or permanent basis, to a number of parcels of real property. These include properties owned for branch offices and other business purposes as well as properties taken in or in lieu of foreclosure to satisfy loans in default. Under current state and federal laws, present and past owners of real property may be exposed to liability for the cost of cleanup of environmental contamination on or originating from those properties, even if they are wholly innocent of the actions that caused the contamination. These liabilities can be material and can exceed the value of the contaminated property. Management is not presently aware of any instances where compliance with these provisions will have a material effect on the capital expenditures, earnings or competitive position of the Company or the Bank, or where compliance with these provisions will adversely affect a borrower's ability to comply with the terms of loan contracts.

 

5


 

Employees

As of February 29, 2024, the Company, on a consolidated basis, employed 389 employees, of which 324 were full-time employees. Our employees are not represented by any collective bargaining group. Management considers its employee relations to be good.

Statistical Information

Additional statistical information describing the business of the Company appears on the following pages and in Management's Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of this report and in the Consolidated Financial Statements and the notes thereto in Item 8 of this report. The following statistical information should be read in conjunction with Management's Discussion and Analysis of Financial Condition and Results of Operations and the Consolidated Financial Statements and notes in this report. Average balances used in statistical information are calculated using daily averages, unless otherwise specified.

The Company did not hold investment securities from any one issuer at December 31, 2023, that were greater than 10% of the Company's shareholders' equity, exclusive of U.S. Government and U.S. Government agency securities.

Presented below is the fair value of securities available for sale and amortized cost for held to maturity securities as of December 31, 2023, a schedule of maturities of securities as of December 31, 2023, and the weighted average yields of securities as of December 31, 2023. Callable securities in the money are presumed called and matured at the callable date.

 

 

Available for Sale Securities maturing within:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

Less than

 

 

1 Year -

 

 

5 Years -

 

 

More than

 

 

at December 31,

 

(Dollars in thousands)

1 Year

 

 

5 Years

 

 

10 Years

 

 

10 Years

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and federal agency

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

-

 

 

 

63,692

 

 

 

16,502

 

 

 

-

 

 

 

80,194

 

State and municipal

 

250

 

 

 

18,502

 

 

 

139,613

 

 

 

76,317

 

 

 

234,682

 

Corporate

 

-

 

 

 

-

 

 

 

204

 

 

 

-

 

 

 

204

 

Asset-backed securities

 

-

 

 

 

8,015

 

 

 

3,002

 

 

 

-

 

 

 

11,017

 

Total debt securities

 

250

 

 

 

90,209

 

 

 

159,321

 

 

 

76,317

 

 

 

326,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

19,941

 

 

 

58,858

 

 

 

91,029

 

 

 

18,673

 

 

 

188,501

 

Total Available for Sale

$

20,191

 

 

$

149,067

 

 

$

250,350

 

 

$

94,990

 

 

$

514,598

 

 

 

Available for Sale weighted average yields:

 

 

 

Less than

 

 

1 Year -

 

 

5 Years -

 

 

More than

 

 

 

 

 

 

1 Year

 

 

5 Years

 

 

10 Years

 

 

10 Years

 

 

Total

 

 

U.S. Government and federal agency

 

-

 

%

 

-

 

%

 

-

 

%

 

-

 

%

 

-

 

%

U.S. Treasury notes and bonds

 

-

 

 

 

1.16

 

 

 

1.16

 

 

 

-

 

 

 

1.16

 

 

State and municipal

 

3.60

 

 

 

2.87

 

 

 

2.46

 

 

 

2.50

 

 

 

2.51

 

 

Corporate

 

-

 

 

 

-

 

 

 

3.75

 

 

 

-

 

 

 

3.75

 

 

Asset-backed securities

 

-

 

 

 

5.95

 

 

 

6.09

 

 

 

-

 

 

 

5.99

 

 

Mortgage-backed securities

 

3.62

 

 

 

3.09

 

 

 

3.36

 

 

 

1.67

 

 

 

3.14

 

 

 

Security yields are shown before the impact of interest rate swaps. ChoiceOne holds pay fixed, receive variable swaps with a notional value of $201.0 million which effect the interest earned on securities. Further details can be found in Note 8 - Derivatives and Hedging Activities.

 

6


 

 

Held to Maturity Securities maturing within:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost

 

 

Less than

 

 

1 Year -

 

 

5 Years -

 

 

More than

 

 

at December 31,

 

(Dollars in thousands)

1 Year

 

 

5 Years

 

 

10 Years

 

 

10 Years

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and federal agency

$

-

 

 

$

2,972

 

 

$

-

 

 

$

-

 

 

$

2,972

 

U.S. Treasury notes and bonds

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

State and municipal

 

1,039

 

 

 

9,407

 

 

 

104,631

 

 

 

81,021

 

 

 

196,098

 

Corporate

 

-

 

 

 

-

 

 

 

20,013

 

 

 

-

 

 

 

20,013

 

Asset-backed securities

 

547

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

547

 

Total debt securities

 

1,586

 

 

 

12,379

 

 

 

124,644

 

 

 

81,021

 

 

 

219,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

18,815

 

 

 

24,911

 

 

 

144,603

 

 

 

-

 

 

 

188,329

 

Total Held to Maturity

$

20,401

 

 

$

37,290

 

 

$

269,247

 

 

$

81,021

 

 

$

407,959

 

 

 

Held to Maturity weighted average yields:

 

 

 

Less than

 

 

1 Year -

 

 

5 Years -

 

 

More than

 

 

 

 

 

 

1 Year

 

 

5 Years

 

 

10 Years

 

 

10 Years

 

 

Total

 

 

U.S. Government and federal agency

 

-

 

%

 

1.61

 

%

 

-

 

%

 

-

 

%

 

1.61

 

%

U.S. Treasury notes and bonds

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

State and municipal

 

1.59

 

 

 

1.93

 

 

 

2.10

 

 

 

2.44

 

 

 

2.23

 

 

Corporate

 

-

 

 

 

-

 

 

 

4.01

 

 

 

-

 

 

 

4.01

 

 

Asset-backed securities

 

1.10

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1.10

 

 

Mortgage-backed securities

 

5.89

 

 

 

4.23

 

 

 

2.24

 

 

 

-

 

 

 

2.87

 

 

 

Weighted average yields are calculated based on the fair value of securities available for sale and amortized cost of securities held to maturity which are denoted in the table above. Weighted average yields for tax-exempt securities is computed on a fully tax-equivalent basis at an incremental tax rate of 21% for 2023.

Maturities and Sensitivities of Loans to Changes in Interest Rates

The following schedule presents the maturities of loans as of December 31, 2023. Loans are also classified according to the sensitivity to changes in interest rates as of December 31, 2023.

 

(Dollars in thousands)

In one year

 

 

After one year

 

 

After five years

 

 

After fifteen

 

 

 

 

 

or less

 

 

through five years

 

 

through fifteen years

 

 

years

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

14,718

 

 

$

18,282

 

 

$

13,881

 

 

$

2,329

 

 

$

49,210

 

Commercial and industrial

 

83,051

 

 

 

83,154

 

 

 

57,845

 

 

 

5,865

 

 

 

229,915

 

Commercial real estate

 

52,171

 

 

 

479,395

 

 

 

247,733

 

 

 

7,622

 

 

 

786,921

 

Construction real estate

 

19,272

 

 

 

1,112

 

 

 

-

 

 

 

552

 

 

 

20,936

 

Consumer

 

1,354

 

 

 

20,538

 

 

 

12,472

 

 

 

2,177

 

 

 

36,541

 

Residential real estate

 

1,997

 

 

 

11,898

 

 

 

111,325

 

 

 

142,510

 

 

 

267,730

 

Loans to other financial institutions

 

19,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,400

 

Totals

$

191,963

 

 

$

614,379

 

 

$

443,256

 

 

$

161,055

 

 

$

1,410,653

 

 

(Dollars in thousands)

Fixed or

 

 

Floating or

 

 

 

 

 

predetermined rates

 

 

variable rates

 

 

Total

 

Loans maturing after one year:

 

 

 

 

 

 

 

 

Agricultural

$

31,506

 

 

$

2,986

 

 

$

34,492

 

Commercial and industrial

 

123,854

 

 

 

23,010

 

 

 

146,864

 

Commercial real estate

 

574,872

 

 

 

159,878

 

 

 

734,750

 

Construction real estate

 

1,664

 

 

 

-

 

 

 

1,664

 

Consumer

 

34,701

 

 

 

486

 

 

 

35,187

 

Residential real estate

 

128,867

 

 

 

136,866

 

 

 

265,733

 

Loans to other financial institutions

 

-

 

 

 

-

 

 

 

-

 

Totals

$

895,464

 

 

$

323,226

 

 

$

1,218,690

 

 

 

7


 

 

Loan maturities are classified according to the contractual maturity date or the anticipated amortization period, whichever is appropriate. The anticipated amortization period is used in the case of loans where a balloon payment is due before the end of the loan’s normal amortization period. At the time the balloon payment is due, the loan can either be rewritten or payment in full can be requested. The decision regarding whether the loan will be rewritten or a payment in full will be requested will be based upon the loan’s payment history, the borrower’s current financial condition, and other relevant factors.

The following table reflects the composition of our allowance for credit losses, non-accrual loans, and nonperforming loans as a percentage of total loans represented by each class of loans as of the dates indicated:

 

(Dollars in thousands)

Agricultural

 

 

Commercial and industrial

 

 

Consumer

 

 

Commercial real estate

 

 

Construction real estate

 

 

Residential real estate

 

 

Loans to other financial institutions

 

Totals

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

$

49,210

 

 

$

229,915

 

 

$

36,541

 

 

$

786,921

 

 

$

20,936

 

 

$

267,730

 

 

$

19,400

 

$

1,410,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses year ended December 31, 2023

$

94

 

 

$

2,216

 

 

$

823

 

 

$

8,820

 

 

$

58

 

 

$

3,644

 

 

$

30

 

$

15,685

 

Allowance as a percentage of loan category

 

0.19

%

 

 

0.96

%

 

 

2.25

%

 

 

1.12

%

 

 

0.28

%

 

 

1.36

%

 

 

0.15

%

 

1.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans year ended December 31, 2023

$

-

 

 

$

1

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,722

 

 

$

-

 

$

1,723

 

Nonaccrual as a percentage of loan category

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.64

%

 

 

0.00

%

 

0.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance as a percentage of nonaccrual loans

NA

 

 

NA

 

 

NA

 

 

NA

 

 

NA

 

 

 

211.61

%

 

NA

 

 

910.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans year ended December 31, 2023

$

-

 

 

$

61

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,851

 

 

$

-

 

$

1,912

 

Nonperforming loans as a percentage of loan category

 

0.00

%

 

 

0.03

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.69

%

 

 

0.00

%

 

0.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deposit charge-offs during the year ended December 31, 2023

$

-

 

 

$

-

 

 

$

(226

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

$

(226

)

Net loan charge-offs during the year ended December 31, 2023

$

-

 

 

$

(92

)

 

$

(45

)

 

$

13

 

 

$

-

 

 

$

(14

)

 

$

-

 

$

(138

)

Net charge-offs during the year ended December 31, 2023

$

-

 

 

$

(92

)

 

$

(271

)

 

$

13

 

 

$

-

 

 

$

(14

)

 

$

-

 

$

(364

)

Net charge-offs during the year to average loans outstanding

 

0.00

%

 

 

-0.01

%

 

 

-0.02

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

-0.03

%

 

 

(Dollars in thousands)

Agricultural

 

 

Commercial and industrial

 

 

Consumer

 

 

Commercial real estate

 

 

Construction real estate

 

 

Residential real estate

 

 

Loans to other financial institutions

 

Totals

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

$

64,159

 

 

$

210,210

 

 

$

39,808

 

 

$

630,953

 

 

$

14,736

 

 

$

229,916

 

 

$

-

 

$

1,189,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses year ended December 31, 2022 (1)

$

144

 

 

$

1,361

 

 

$

310

 

 

$

4,822

 

 

$

63

 

 

$

906

 

 

$

-

 

$

7,619

 

Allowance as a percentage of loan category

 

0.22

%

 

 

0.65

%

 

 

0.78

%

 

 

0.76

%

 

 

0.43

%

 

 

0.39

%

 

 

0.00

%

 

0.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans year ended December 31, 2022

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,263

 

 

$

-

 

$

1,263

 

Nonaccrual as a percentage of loan category

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.55

%

 

 

0.00

%

 

0.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance as a percentage of nonaccrual loans

NA

 

 

NA

 

 

NA

 

 

NA

 

 

NA

 

 

 

71.73

%

 

NA

 

 

603.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans year ended December 31, 2022

$

3

 

 

$

58

 

 

$

-

 

 

$

131

 

 

$

-

 

 

$

2,475

 

 

$

-

 

$

2,667

 

Nonperforming loans as a percentage of loan category

 

0.00

%

 

 

0.03

%

 

 

0.00

%

 

 

0.02

%

 

 

0.00

%

 

 

1.08

%

 

 

0.00

%

 

0.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deposit charge-offs during the year ended December 31, 2022

$

-

 

 

$

-

 

 

$

(246

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

$

(246

)

Net loan charge-offs during the year ended December 31, 2022

$

-

 

 

$

(34

)

 

$

(44

)

 

$

3

 

 

$

-

 

 

$

2

 

 

$

-

 

$

(73

)

Net charge-offs during the year ended December 31, 2022

$

-

 

 

$

(34

)

 

$

(290

)

 

$

3

 

 

$

-

 

 

$

2

 

 

$

-

 

$

(319

)

Net charge-offs during the year to average loans outstanding

 

0.00

%

 

 

0.00

%

 

 

-0.03

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

-0.03

%

 

(1) - The total allowance for loan losses on December 31, 2022 includes $13,000 of unallocated reserve which was zero at December 31, 2023.

NA – No non-accrual loans in the loan category.

Additions to the allowance for credit losses charged to operations during the periods shown were based on management’s judgment after considering the factors laid out in Note 1 “Allowance for Credit Losses” to the consolidated financial statements. ChoiceOne

 

8


 

adopted the Financial Accounting Standards Board (the "FASB") Account Standards Update 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, commonly referred to as "CECL" effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts are reported in accordance with the incurred loss accounting standard. The transition adjustment of the CECL adoption included an increase in the ACL of $7.2 million. The evaluation of the loan portfolio is based upon various risk factors such as the financial condition of the borrower, the value of collateral, reasonable and supportable forecasts, and other considerations, which, in the opinion of management, deserve current recognition in estimating credit losses.

The following schedule presents an allocation of the allowance for credit losses to the various loan categories as of the years ended December 31:

 

2023

 

 

2022

 

 

2021

 

Agricultural

$

94

 

 

$

144

 

 

$

448

 

Commercial and industrial

 

2,216

 

 

 

1,361

 

 

 

1,454

 

Real estate - commercial

 

8,820

 

 

 

4,822

 

 

 

3,705

 

Real estate - construction

 

58

 

 

 

63

 

 

 

110

 

Real estate - residential

 

3,644

 

 

 

906

 

 

 

628

 

Consumer

 

823

 

 

 

310

 

 

 

290

 

Loans to other financial institutions

 

30

 

 

 

-

 

 

 

43

 

Unallocated

 

-

 

 

 

13

 

 

 

1,010

 

Total allowance for loan losses

$

15,685

 

 

$

7,619

 

 

$

7,688

 

 

Deposits

The following schedule presents the average deposit balances by category and the average rates paid thereon for the respective years:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

2022

 

2021

 

Average Balance

 

 

Average Rate

 

 

 

Average Balance

 

 

Average Rate

 

 

 

Average Balance

 

 

Average Rate

 

 

Noninterest-bearing demand

$

546,926

 

 

 

-

 

%

 

$

582,992

 

 

 

-

 

%

 

$

527,876

 

 

 

-

 

%

Interest-bearing demand and money market deposits

 

852,927

 

 

 

1.18

 

 

 

 

902,090

 

 

 

0.39

 

 

 

 

791,886

 

 

 

0.23

 

 

Savings

 

370,074

 

 

 

0.43

 

 

 

 

452,542

 

 

 

0.16

 

 

 

 

398,969

 

 

 

0.14

 

 

Certificates of deposit

 

342,043

 

 

 

3.46

 

 

 

 

196,166

 

 

 

0.83

 

 

 

 

186,898

 

 

 

0.51

 

 

Total

$

2,111,970

 

 

 

1.11

 

%

 

$

2,133,790

 

 

 

0.27

 

%

 

$

1,905,629

 

 

 

0.17

 

%

 

 

Amount of time deposits in uninsured accounts (Dollars in thousands)

 

 

Maturing in less than 3 months

$

43,227

 

Maturing in 3 to 6 months

 

70,248

 

Maturing in 6 to 12 months

 

73,553

 

Maturing in more than 12 months

 

12,655

 

Total uninsured time deposits

$

199,683

 

 

At December 31, 2023, the aggregate balance of all deposits exceeding the FDIC insured limit of $250,000 for individual and $500,000 for joint accounts totaled $769.7 million, or 36.3% of total deposits, compared to $823.2 million, or 38.9% of total deposits and $889.3 million, or 43.3% of total deposits at December 31, 2022 and 2021, respectively. Certificate of Deposit Account Registry Service ("CDARs") deposits are excluded from the above table as all CDARs deposits are 100% guaranteed.

Core deposits, which we define as insured branch deposits less certificates of deposit, totaled $1.1 billion or 53.2% of total deposits at December 31, 2023.

At December 31, 2023, the Bank had no material foreign deposits.

 

9


 

Return on Equity and Assets

The following schedule presents certain financial ratios of the Company for the years ended December 31:

 

 

2023

 

 

2022

 

 

2021

 

 

Return on assets (net income divided by average total assets)

 

0.85

 

%

 

1.00

 

%

 

1.02

 

%

Return on equity (net income divided by average equity)

 

12.00

 

%

 

13.25

 

%

 

9.79

 

%

Dividend payout ratio (dividends declared per share divided by net income per share)

 

37.21

 

%

 

32.06

 

%

 

32.67

 

%

Equity to assets ratio (average equity divided by average total assets)

 

7.11

 

%

 

7.52

 

%

 

10.44

 

%

 

 

Item 1A. Risk Factors

The Company is subject to many risks and uncertainties. Although the Company seeks ways to manage these risks and develop programs to control risks to the extent that management can control them, the Company cannot predict the future. Actual results may differ materially from management’s expectations. Some of these significant risks and uncertainties are discussed below. The risks and uncertainties described below are not the only ones that the Company faces. Additional risks and uncertainties of which the Company is unaware, or that it currently does not consider to be material, also may become important factors that affect the Company and its business. If any of these risks were to occur, the Company’s business, financial condition or results of operations could be materially and adversely affected.

Risks Related to the Companys Business

Asset quality could be less favorable than expected.

A significant source of risk for the Company arises from the possibility that losses will be sustained because borrowers, guarantors and related parties may fail to perform in accordance with the terms of their loan agreements. Most loans originated by the Company are secured, but some loans are unsecured depending on the nature of the loan. With respect to secured loans, the collateral securing the repayment of these loans includes a wide variety of real and personal property that may be insufficient to cover the obligations owed under such loans. Collateral values may be adversely affected by changes in prevailing economic, environmental and other conditions, including declines in the value of real estate, changes in interest rates, changes in monetary and fiscal policies of the federal government, terrorist activity, environmental contamination, public health crisis, and other external events.

The Company’s allowance for credit losses may not be adequate to cover actual credit losses.

 

The risk of nonpayment of loans is inherent in all lending activities and nonpayment of loans may have a material adverse effect on the Company’s earnings and overall financial condition, and the value of its common stock. The Company makes various assumptions and judgments about the collectability of its loan portfolio and provides an allowance for potential losses based on a number of factors. If its assumptions are wrong, the allowance for credit losses may not be sufficient to cover losses, which could have an adverse effect on the Company’s operating results and may cause it to increase the allowance in the future. The actual amount of future provisions for credit losses cannot now be determined and may exceed the amounts of past provisions for credit losses. Federal and state banking regulators, as an integral part of their supervisory function, periodically review the allowance for credit losses. These regulatory agencies may require the Company to increase its provision for credit losses or to recognize further loan charge-offs based upon their judgments, which may be different from the Company’s judgments. Any increase in the allowance for credit losses could have a negative effect on the Company’s regulatory capital ratios, net income, financial condition and results of operations.

 

The Current Expected Credit Loss ("CECL") accounting standard could add volatility to our allowance for credit losses and may have an adverse effect on our financial condition and results of operations.

Effective January 1, 2023, we adopted CECL. CECL changed the allowance for credit losses methodology from an incurred loss impairment methodology to an expected loss methodology, which is more dependent on future economic forecasts, assumptions and models than the incurred loss accounting standard and could result in increases in, and add volatility to, our allowance for credit losses and future provisions for credit losses. These forecasts, assumptions and models are by their nature uncertain and are based upon management’s reasonable judgment in light of information currently available.

 

General economic conditions in the state of Michigan could have a material adverse effect on the Companys results of operations or financial condition.

The Company is affected by general economic conditions in the United States, although most directly within Michigan. An economic downturn within Michigan caused by inflation, recession or a recessionary environment, unemployment, changes in financial or capital

 

10


 

markets or other factors, could negatively impact household and corporate incomes. This impact may lead to decreased demand for both loan and deposit products and increase the number of customers who fail to pay interest or principal on their loans.

The Company could be adversely affected by the soundness of other financial institutions, including defaults by larger financial institutions.

The Company's ability to engage in routine funding transactions could be adversely affected by the actions and commercial soundness of other financial institutions. Financial services institutions are interrelated as a result of credit, trading, clearing, counterparty or other relationships between financial institutions. The Company has exposure to multiple counterparties, and it routinely executes transactions with counterparties in the financial industry. As a result, defaults by, or even rumors or questions about, one or more financial services institutions, or the financial services industry generally, could lead to market-wide liquidity problems and losses or defaults by the Company or by other institutions. This is sometimes referred to as "systemic risk" and may adversely affect financial intermediaries, such as clearing agencies, clearing houses, banks, securities firms and exchanges, with which the Company interacts on a daily basis, and therefore could adversely affect the Company.

If the Company does not adjust to changes in the financial services industry, its financial performance may suffer.

The Company’s ability to maintain its financial performance and return on investment to shareholders will depend in part on its ability to maintain and grow its core deposit customer base and expand its financial services to its existing customers. In addition to other banks, competitors include credit unions, securities dealers, brokers, mortgage bankers, investment advisors, internet banks and other financial technology companies, and finance and insurance companies. The increasingly competitive environment is, in part, a result of changes in the economic environment within the state of Michigan, regulation, changes in technology and product delivery systems and consolidation among financial service providers. New competitors may emerge to increase the degree of competition for the Company’s customers and services. Financial services and products are also constantly changing. The Company’s financial performance will also depend in part upon customer demand for the Company’s products and services and the Company’s ability to develop and offer competitive financial products and services.

We are subject to significant government regulation, and any regulatory changes may adversely affect us.

We are subject to extensive government regulation under both federal and state law. We are subject to regulation by the Federal Reserve, the FDIC and the DIFS, in addition to other regulatory and self-regulatory organizations. Current laws and applicable regulations are subject to change and any new regulatory change could make compliance more expensive, difficult, or otherwise adversely affect our business. Specifically, regulation changes to overdraft fees could adversely affect our business. We cannot predict the ultimate effect of any changes to regulations affecting us, but such changes could have a material adverse effect on our results of operation or financial condition.

Changes in interest rates could reduce the Company’s income and cash flow.

The Company’s income and cash flow depends, to a great extent, on the difference between the interest earned on loans and securities, and the interest paid on deposits and other borrowings. Market interest rates are beyond the Company’s control, and they fluctuate in response to general economic conditions and the policies of various governmental and regulatory agencies including, in particular, the Federal Reserve Board. Changes in monetary policy, including changes in interest rates and interest rate relationships, will influence the origination of loans, the purchase of investments, the generation of deposits and the rate received on loans and securities and paid on deposits and other borrowings.

The Company is subject to liquidity risk in its operations, which could adversely affect its ability to fund various obligations.

Liquidity risk is the possibility of being unable to meet obligations as they come due or capitalize on growth opportunities as they arise because of an inability to liquidate assets or obtain adequate funding on a timely basis, at a reasonable cost and within acceptable risk tolerances. Liquidity is required to fund various obligations, including credit obligations to borrowers, loan originations, withdrawals by depositors, repayment of debt, dividends to shareholders, operating expenses and capital expenditures. Liquidity is derived primarily from retail deposit growth and earnings retention, principal and interest payments on loans and investment securities, net cash provided from operations and access to other funding. If the Company is unable to maintain adequate liquidity, then its business, financial condition and results of operations would be negatively affected.

If the Company were required to sell investment securities in an unrealized loss position to meet liquidity needs and realize losses, that could have a material adverse impact on its results of operation and financial condition.

At December 31, 2023, the Company had $128.9 million in unrealized losses on its investment securities, including $69.7 million in unrealized losses on available for sale securities and $59.2 in unrealized losses on held to maturity securities. If the Company were required to sell investment securities in an unrealized loss position to meet liquidity needs and realize losses, that could have a material

 

11


 

adverse impact on its results of operations and financial condition, including a negative impact on net income and a permanent reduction in equity capital. The issuers continue to make timely principal and interest payments on the bonds. The fair value is expected to recover as the bonds approach maturity.

Evaluation of investment securities for an allowance for credit losses involves subjective determinations and could have a material adverse impact on our results of operations and financial condition.

The fair value evaluation of investment securities is a quantitative and qualitative process, which is subject to risks and uncertainties and is intended to determine whether declines in the fair value of investments require the establishment of an allowance for credit losses. The risks and uncertainties include changes in general economic conditions, the issuer’s financial condition or future recovery prospects and the effects of changes in interest rates or credit spreads. Estimating future cash flows involves incorporating information received from third-party sources and making internal assumptions and judgments regarding the future performance of the underlying collateral and assessing the probability that an adverse change in future cash flows has occurred. The determination of an allowance for credit losses is based upon our periodic evaluation and assessment of known and inherent risks associated with the respective asset class. Such evaluations and assessments are revised as conditions change and new information becomes available. Our management considers a wide range of factors about the security issuer and uses reasonable judgment in evaluating the cause of the decline in the estimated fair value of the security and in assessing the prospects for recovery. Inherent in management’s evaluation of the security are assumptions and estimates about the operations of the issuer and its future earnings potential. Additions to the allowance for credit losses for our investment securities may need to be taken in the future, which could have a material adverse effect on our results of operations and financial condition.

 

The Company has significant exposure to risks associated with commercial and residential real estate.

A substantial portion of the Company’s loan portfolio consists of commercial and residential real estate-related loans, including real estate development, construction and residential and commercial mortgage loans. As of December 31, 2023, the Company had approximately $807.9 million of commercial and construction real estate loans outstanding, which represented approximately 57.3% of its loan portfolio. As of that same date, the Company had approximately $267.7 million in residential real estate loans outstanding, or approximately 19.0% of its loan portfolio. Consequently, real estate-related credit risks are a significant concern for the Company. The adverse consequences from real estate-related credit risks tend to be cyclical and are often driven by national economic developments that are not controllable or entirely foreseeable by the Company or its borrowers.

Commercial loans may expose the Company to greater financial and credit risk than other loans.

The Company’s commercial and industrial loan portfolio, including commercial mortgages, was approximately $229.9 million at December 31, 2023, comprising approximately 16.3% of its total loan portfolio. Commercial loans generally carry larger loan balances and can involve a greater degree of financial and credit risk than other loans. Any significant failure to pay on time by the Company’s customers would hurt the Company’s earnings. The increased financial and credit risk associated with these types of loans are a result of several factors, including the concentration of principal in a limited number of loans and borrowers, the size of loan balances, the effects of general economic conditions on income-producing properties and the increased difficulty of evaluating and monitoring these types of loans.

Legislative or regulatory changes or actions could adversely impact the Company or the businesses in which it is engaged.

 

The Company and the Bank are subject to extensive state and federal regulation, supervision and legislation that govern almost all aspects of their operations. Laws and regulations may change from time to time and are primarily intended for the protection of consumers, depositors and the deposit insurance fund, and not to benefit the Company’s shareholders. The impact of any changes to laws and regulations or other actions by regulatory agencies may negatively impact the Company or its ability to increase the value of its business. Regulatory authorities have extensive discretion in connection with their supervisory and enforcement activities, including the imposition of restrictions on the operation of an institution, the classification of assets by the institution and the adequacy of an institution’s allowance for credit losses. Future regulatory changes or accounting pronouncements may increase the Company’s regulatory capital requirements or adversely affect its regulatory capital levels. Additionally, actions by regulatory agencies against the Company or the Bank could require the Company to devote significant time and resources to defending its business and may lead to penalties that materially affect the Company.

The Company relies heavily on its management and other key personnel, and the loss of any of them may adversely affect its operations.

The Company is and will continue to be dependent upon the services of its management team and other key personnel. Losing the services of one or more key members of the Company’s management team could adversely affect its operations.

 

12


 

The Companys controls and procedures may fail or be circumvented.

Management regularly reviews and updates the Company’s internal controls, disclosure controls and procedures, and corporate governance policies and procedures. Any system of controls, however well designed and operated, is based in part on certain assumptions and can provide only reasonable, not absolute, assurances that the objectives of the system are met. If the Company fails to identify and remediate control deficiencies, it is possible that a material misstatement of interim or annual financial statements will not be prevented or detected on a timely basis. In addition, any failure or circumvention of the Company’s other controls and procedures or failure to comply with regulations related to controls and procedures could have a material adverse effect on the Company’s business, results of operations and financial condition.

 

The Company may be a defendant in a variety of litigation and other actions, which may have a material adverse effect on the Company’s financial condition and results of operations.

The Company and the Bank are regularly involved in a variety of litigation arising out of the normal course of business. The Company’s insurance may not cover all claims that may be asserted against it, and any claims asserted against it, regardless of merit or eventual outcome, may harm its reputation or cause the Company to incur unexpected expenses, which could be material in amount. Should the ultimate expenses, judgments or settlements in any litigation exceed the Company’s insurance coverage, they could have a material adverse effect on the Company’s financial condition and results of operations. In addition, the Company may not be able to obtain appropriate types or levels of insurance in the future, nor may it be able to obtain adequate replacement policies with acceptable terms, if at all.

If the Company cannot raise additional capital when needed, its ability to further expand its operations through organic growth or acquisitions could be materially impaired.

The Company is required by federal and state regulatory authorities to maintain specified levels of capital to support its operations. The Company may need to raise additional capital to support its current level of assets or its growth. The Company’s ability to raise additional capital will depend on conditions in the capital markets at that time, which are outside its control, and on its financial performance. The Company cannot assure that it will be able to raise additional capital in the future on terms acceptable to it or at all. If the Company cannot raise additional capital when needed, its ability to maintain its current level of assets or to expand its operations through organic growth or acquisitions could be materially limited.

 

Unauthorized disclosure of sensitive or confidential client or customer information, whether through a breach of computer systems or otherwise, could severely harm the Company’s business.

 

As part of its business, the Company collects, processes and retains sensitive and confidential client and customer information on behalf of itself and other third parties. Despite the security measures the Company has in place for its facilities and systems, and the security measures of its third party service providers, the Company may be vulnerable to security breaches, acts of vandalism, computer viruses, misplaced or lost data, programming and/or human errors or other similar events. Any security breach involving the misappropriation, loss or other unauthorized disclosure of confidential customer information, whether by the Company or by its vendors, could severely damage the Company’s reputation, expose it to the risks of litigation and liability, disrupt the Company’s operations and have a material adverse effect on the Company’s business.

 

The Company's information systems may experience an interruption or breach in security.

 

The Company relies heavily on communications and information systems to conduct its business and deliver its products. Any failure, interruption or breach in security of these systems could result in failures or disruptions in the Company’s customer relationship management, general ledger, deposit, loan and other systems. While the Company has policies and procedures designed to prevent or limit the effect of the failure, interruption or security breach of its information systems, there can be no assurance that any such failures, interruptions or security breaches of the Company’s information systems or its customers’ information or computer systems would not damage the Company’s reputation, result in a loss of customer business, subject the Company to additional regulatory scrutiny, or expose the Company to civil litigation and financial liability, any of which could have a material adverse effect on the Company’s financial condition and results of operations.

Cybersecurity incidents could disrupt business operations, result in the loss of critical and confidential information, and adversely impact our reputation and results of operations.

Global cybersecurity threats and incidents can range from uncoordinated individual attempts to gain unauthorized access to information technology (IT) systems to sophisticated and targeted measures known as advanced persistent threats, directed at the Company and/or its third party service providers. Although we employ comprehensive measures to prevent, detect, address and mitigate these threats (including access controls, employee training, data encryption, vulnerability assessments, continuous monitoring of our IT networks and systems and maintenance of backup and protective systems), cybersecurity incidents, depending on their nature and scope, could

 

13


 

potentially result in the misappropriation, destruction, corruption or unavailability of critical data and confidential or proprietary information (our own or that of third parties) and the disruption of business operations. The potential consequences of a material cybersecurity incident include reputational damage, litigation with third parties and increased cybersecurity protection and remediation costs, which in turn could materially adversely affect our results of operations.

Employee misconduct could adversely impact our reputation and results of operations.

Our reputation is crucial to maintaining and developing relationships with our customers. There is a risk our employees could engage in misconduct that adversely affects our business. For example, if an employee were to engage (or be accused of engaging) in fraudulent, illegal, or suspicious activities, including fraud or theft, we could be subject to regulatory sanctions or penalties, or litigation, and suffer significant harm to our reputation, financial position, and customer relationships as a result. Additionally, our business often requires that we deal with sensitive customer information. If our employees were to improperly use or disclose this information, even inadvertently, we could suffer significant harm to our reputation, financial position and current and future business relationships. We may not be able to deter all employee misconduct, and the precautions we take to detect and prevent this misconduct may not be effective in all circumstances. Misconduct or harassment by our employees (or unsubstantiated allegations of the same), or improper use or disclosure of confidential information by our employees, even inadvertently, could result in a material adverse effect on our business, reputation, or results of operations.

 

Environmental liability associated with commercial lending could result in losses.

 

In the course of its business, the Company may acquire, through foreclosure, properties securing loans it has originated or purchased that are in default. Particularly in commercial real estate lending, there is a risk that hazardous substances could be discovered on these properties. In this event, the Company might be required to remove these substances from the affected properties at the Company’s sole cost and expense. The cost of this removal could substantially exceed the value of affected properties. The Company may not have adequate remedies against the prior owner or other responsible parties and could find it difficult or impossible to sell the affected properties. These events could have an adverse effect on the Company’s business, results of operations and financial condition.

 

The Company depends upon the accuracy and completeness of information about customers.

 

In deciding whether to extend credit to customers, the Company relies on information provided to it by its customers, including financial statements and other financial information. The Company may also rely on representations of customers as to the accuracy and completeness of that information and on reports of independent auditors on financial statements. The Company’s financial condition and results of operations could be negatively impacted to the extent that the Company extends credit in reliance on financial statements that do not comply with generally accepted accounting principles or that are misleading or other information provided by customers that is false or misleading.

Our reliance on third party vendors could cause operational losses or business interruptions.

We rely on third party service providers for certain components of our business activity. If these third party service providers experience difficulties or terminate their services and we are unable to replace them with other service providers, our operations could be interrupted. Even if we are able to replace them with another service provider, the replacement may be more expensive or offer an inferior service. Any of these outcomes could have a material adverse effect on our business, financial condition or results of operations.

 

The Company operates in a highly competitive industry and market area.

 

The Company faces substantial competition in all areas of its operations from a variety of different competitors, many of which are larger and may have more financial resources. Such competitors primarily include national and regional banks within the various markets where the Company operates, as well as internet banks and other financial technology companies. The Company also faces competition from many other types of financial institutions, including savings and loan associations, credit unions, finance companies, brokerage firms, insurance companies and other financial intermediaries. The financial services industry could become even more competitive as a result of legislative, regulatory and technological changes and continued consolidation. Banks, securities firms and insurance companies can merge under the umbrella of a financial holding company, which can offer virtually any type of financial service, including banking, securities underwriting, insurance (both agency and underwriting) and merchant banking. The Company competes with these institutions both in attracting deposits and in making new loans. Technology has lowered barriers to entry into the market and made it possible for non-banks to offer products and services traditionally provided by banks, such as automatic transfer and automatic payment systems. Many of the Company’s competitors have fewer regulatory constraints and may have lower cost structures, such as credit unions that are not subject to federal income tax. Due to their size, many competitors may be able to achieve economies of scale and, as a result, may offer a broader range of products and services as well as better pricing for those products and services than the Company can.

 

 

14


 

Severe weather, natural disasters, acts of war or terrorism, a public health crisis, and other external events could significantly impact the Company’s business.

Severe weather, natural disasters, acts of war or terrorism, risks posed by an outbreak of a widespread epidemic or pandemic of disease (or widespread fear thereof) or other public health crisis, and other adverse external events could have a significant impact on the Company’s ability to conduct business. Such events could affect the stability of the Company’s deposit base, impair the ability of borrowers to repay outstanding loans, impair the value of collateral securing loans, cause significant property damage, result in loss of revenue and/or cause the Company to incur additional expenses.

 

The Company relies on dividends from the Bank for most of its revenue.

 

The Company is a separate and distinct legal entity from the Bank. It receives substantially all of its revenue from dividends from the Bank. These dividends are the principal source of funds to pay cash dividends on the Company’s common stock. Various federal and/or state laws and regulations limit the amount of dividends that the Bank may pay to the Company. If the Bank is unable to pay dividends to the Company, the Company may not be able to pay cash dividends on its common stock. The earnings of the Bank have been the principal source of funds to pay cash dividends to shareholders. Over the long-term, cash dividends to shareholders are dependent upon earnings, as well as capital requirements, regulatory restraints and other factors affecting the Company and the Bank.

Additional risks and uncertainties could have a negative effect on financial performance.

Additional factors could have a negative effect on the financial performance of the Company and the Company’s common stock. Some of these factors are financial market conditions, changes in financial accounting and reporting standards, new litigation or changes in existing litigation, regulatory actions and losses.

Risks Related to the Companys Common Stock

Investments in the Companys common stock involve risk.

The market price of the Company’s common stock may fluctuate significantly in response to a number of factors, including:

Variations in quarterly or annual operating results
Changes in dividends per share
Changes in interest rates
New developments, laws or regulations in the banking industry
Acquisitions or business combinations involving the Company or its competition
Regulatory actions, including changes to regulatory capital levels, the components of regulatory capital and how regulatory capital is calculated
Volatility of stock market prices and volumes
Changes in market valuations of similar companies
New litigation or contingencies or changes in existing litigation or contingencies
Changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies
Rumors or erroneous information
Credit and capital availability
Issuance of additional shares of common stock or other debt or equity securities of the Company
Market conditions
General economic conditions
Turbulence, uncertainty or a lack of confidence within the banking industry

 

The Company’s common stock, while publicly traded, has less liquidity than the average liquidity of stocks listed on the Nasdaq Stock Market.

 

The Company’s common stock is listed for trading on the Nasdaq Capital Market. However, the Company’s common stock has less liquidity than the average liquidity for companies listed in the Nasdaq Stock Market. The public trading market for the Company’s common stock depends on a marketplace of willing buyers and sellers at any given time, which in turn depends on factors outside of the Company’s control, including general economic and market conditions and the decisions of individual investors. The limited market for the Company’s common stock may affect a shareholder’s ability to sell their shares at any given time, and the sale of a large number of shares at one time could temporarily adversely affect the market price of our common stock.

 

 

15


 

The Company's common stock is not insured by any government entity.

 

The Company’s common stock is not insured by the FDIC or any other government entity. Investment in the Company’s common stock is subject to risk and potential loss.

 

A shareholder’s ownership of common stock may be diluted if the Company issues additional shares of common stock in the future.

 

The Company’s articles of incorporation authorize the Company’s Board of Directors to issue additional shares of common stock or preferred stock without shareholder approval. To the extent the Company issues additional shares of common stock or preferred stock, or issues options or warrants permitting the holder to purchase or acquire common stock in the future and such warrants or options are exercised, the Company’s shareholders may experience dilution in their ownership of the Company’s common stock. Holders of the Company’s common stock do not have any preemptive or similar rights to purchase a pro rata share of any additional shares offered or issued by the Company.

 

The value of the Company's common stock may be adversely affected if the Company issues debt and equity securities that are senior to the Company's common stock in liquidation or as to distributions.

 

The Company may increase its capital by issuing debt or equity securities or by entering into debt or debt-like financing. This may include the issuance of common stock, preferred stock, senior notes, or subordinated notes. Upon any liquidation of the Company, the Company’s lenders and holders of its debt securities would be entitled to distribution of the Company’s available assets before distributions to the holders of the Company’s common stock, and holders of preferred stock may be granted rights to similarly receive a distribution upon liquidation prior to distribution to holders of the Company’s common stock. The Company cannot predict the amount, timing or nature of any future debt financings or stock offerings, and the decision of whether to incur debt or issue securities will depend on market conditions and other factors beyond the Company’s control. Future offerings could dilute a shareholder’s interests in the Company or reduce the per-share value of the Company’s common stock.

 

The Company's articles of incorporation and bylaws, and certain provisions of Michigan law, contain provisions that could make a takeover effort more difficult.

 

The Michigan Business Corporation Act, and the Company’s articles of incorporation and bylaws, include provisions intended to protect shareholders and prohibit, discourage, or delay certain types of hostile takeover activities. In addition, federal law requires the Federal Reserve Board’s prior approval for acquisition of “control” of a bank holding company such as the Company, including acquisition of 10% or more of the Company’s outstanding securities by any person not defined as a company under the Bank Holding Company Act of 1956, as amended (the “BHC Act”). These provisions and requirements could discourage potential acquisition proposals, delay or prevent a change in control, diminish the opportunities for a shareholder to participate in tender offers, prevent transactions in which our shareholders might otherwise receive a premium for their shares, or limit the ability for our shareholders to approve transactions that they may believe to be in their best interests.

 

An entity or group holding a certain percentage of the Company's outstanding securities could become subject to regulation as a "bank holding company" or may be required to obtain prior approval of the Federal Reserve Board.

 

Any bank holding company or foreign bank with a presence in the United States may be required to obtain approval of the Federal Reserve Board under the BHC Act to acquire or retain 5% or more of the Company’s outstanding securities. Further, if any entity (including a “group” comprised of individual persons) owns or controls the power to vote 25% or more of the Company’s outstanding securities, or 5% or more of the outstanding securities if the entity otherwise exercises a “controlling influence” over the Company, the entity may become subject to regulation as a “bank holding company” under the BHC Act. An entity that is subject to regulation as a bank holding company would be subject to regulatory and statutory obligations and restrictions, and could be required to divest all or a portion of the entity’s investment in the Company’s securities or in other investments that are not permitted for a bank holding company.

Item 1B. Unresolved Staff Comments

None.

Item 1C. Cybersecurity

 

Our bank faces various cybersecurity threats, including unauthorized access, malware, and phishing attacks. These threats could compromise the security of our information systems and the data we store and process. While we have experienced, and expect to continue to experience, cybersecurity threats, we have not experienced a material cybersecurity incident in the three year period ended December 31, 2023. The potential consequences of a material cybersecurity incident could include reputational damage, litigation with

 

16


 

third parties, regulatory criticism or proceedings and increased cybersecurity protection and remediation costs, which in turn could materially adversely affect our results of operations.

 

We have established an information security third party risk management program to identify and manage these risks. This program includes regular risk assessments, third party risk provider reviews, and implementation of security measures such as encryption and firewalls, and ongoing monitoring of our systems for potential threats. We also engage with industry consultants to assist with our risk assessments.

 

On a regular basis, the technology steering committee, led by management, receives comprehensive reports summarizing cybersecurity threat monitoring and incident management activities. These reports also include details about remediation efforts to address identified threats and incidents. Additionally, both internal and external assessments of our company’s cybersecurity threat monitoring capabilities are shared with the committee. Meeting minutes from these committee sessions are diligently maintained and provided to the Board of Directors.

 

The Board of Directors has responsibility for approving and overseeing management’s policies related to information system security and cybersecurity threats and incidents. They also supervise management’s overall approach to securing the company’s information systems. The Board of Directors delegates the oversight of cybersecurity risk management to the Information Technology Committee of the Board.

 

The Information Technology Committee, in turn, reviews reports on our cybersecurity risk management processes. These reports cover assessments of management’s handling of cybersecurity threats and incident management functions. The committee receives periodic updates from the chief information officer, including information on social engineering risks, the effectiveness of cybersecurity training, and results from vulnerability and penetration assessments conducted both internally and by external parties. Audit reports related to information systems and cybersecurity threat monitoring are also part of this reporting process.

Item 2. Properties

The Company’s headquarters are located at 109 East Division, Sparta, Michigan 49345. The headquarters location is owned by the Company and is not subject to any mortgage.

 

29 of the Company’s 35 locations are designed for use and operation as a bank, are well maintained, and are suitable for current operations. The remaining six locations are comprised of loan production offices and wealth management. Offices generally range in size from 1,200 to 3,200 square feet, based on the location and number of employees located at the facility. All of our offices are owned by the Bank except for six that are leased under various operating lease agreements. The Company’s management believes all offices are adequately covered by property insurance.

As of December 31, 2023, there were no significant pending legal proceedings to which the Company or the Bank is a party or to which any of their properties were subject, except for legal proceedings arising in the ordinary course of business. In the opinion of management, pending legal proceedings will not have a material adverse effect on the consolidated financial condition of the Company.

Item 4. Mine Safety Disclosures

Not applicable.

 

17


 

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Stock Information

The Company’s common stock is traded on the NASDAQ Capital Market under the symbol COFS.

As of February 29, 2024, there were approximately 1,122 owners of record and approximately 1,093 beneficial owners of our common stock.

The following table summarizes the quarterly cash dividends declared per share of common stock during 2023 and 2022:

 

 

 

2023

 

 

2022

 

First Quarter

 

$

0.26

 

 

$

0.25

 

Second Quarter

 

 

0.26

 

 

 

0.25

 

Third Quarter

 

 

0.26

 

 

 

0.25

 

Fourth Quarter

 

 

0.27

 

 

 

0.26

 

Total

 

$

1.05

 

 

$

1.01

 

 

ChoiceOne’s principal source of funds to pay cash dividends is the earnings and dividends paid by the Bank. The Bank is restricted in its ability to pay cash dividends under current banking regulations. See Note 21 – Regulatory Capital to the consolidated financial statements for a description of these restrictions. Based on information presently available, management expects ChoiceOne to declare and pay regular quarterly cash dividends in 2024, although the amount of the quarterly dividends will be dependent on market conditions and ChoiceOne’s requirements for cash and capital, among other things.

Information regarding the Company’s equity compensation plans may be found in Item 12 of this report and is here incorporated by reference.

ISSUER PURCHASES OF EQUITY SECURITIES

 

ChoiceOne’s common stock repurchase plan announced in April 2021 and amended in 2022, authorizes the repurchase of up to 375,388 shares, representing 5% of the total outstanding shares of common stock as of the date the plan was adopted. No shares were repurchased under this plan in 2023.

 

 

 

 

 

 

 

 

 

Total Number

 

 

Maximum

 

 

 

 

 

 

 

 

 

of Shares

 

 

Number of

 

 

 

Total

 

 

 

 

 

Purchased as

 

 

Shares that

 

 

 

Number

 

 

Average

 

 

Part of a

 

 

May Yet be

 

 

 

of Shares

 

 

Price Paid

 

 

Publicly

 

 

Purchased

 

Period

 

Purchased

 

 

per Share

 

 

Announced Plan

 

 

Under the Plan

 

October 1 - October 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Employee Transactions

 

 

 

 

$

 

 

 

 

 

 

 

Repurchase Plan

 

 

 

 

$

 

 

 

 

 

 

375,388

 

November 1 - November 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Employee Transactions

 

 

 

 

$

 

 

 

 

 

 

 

Repurchase Plan

 

 

 

 

$

 

 

 

 

 

 

375,388

 

December 1 - December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Employee Transactions (1)

 

 

6,853

 

 

$

31.07

 

 

 

6,853

 

 

 

 

Repurchase Plan

 

 

 

 

$

 

 

 

 

 

 

375,388

 

 

(1) Shares submitted for the purchase of stock options. Stock options were issued out of the ChoiceOne Financial Services, Inc. Stock Incentive Plan of 2012.

 

As of December 31, 2023, there were 375,388 shares remaining that may yet be repurchased under the plan. There was no stated expiration date.

Item 6. Reserved

 

18


 

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion is designed to provide a review of the consolidated financial condition and results of operations of ChoiceOne Financial Services, Inc. (“ChoiceOne” or the “Company”), and its wholly-owned subsidiaries. This discussion should be read in conjunction with the consolidated financial statements and related footnotes.

We have omitted discussion of 2022 results where it would be redundant to the discussion previously included in Part II, Item 7 of our 2022 Annual Report on Form 10-K.

Selected Financial Data

 

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

For the year

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

65,885

 

 

$

67,314

 

 

$

60,641

 

 

Provision for credit losses, net

 

 

150

 

 

 

250

 

 

 

416

 

 

Noninterest income

 

 

14,906

 

 

 

14,072

 

 

 

19,194

 

 

Noninterest expense

 

 

55,074

 

 

 

53,478

 

 

 

52,921

 

 

Income before income taxes

 

 

25,567

 

 

 

27,658

 

 

 

26,498

 

 

Income tax expense

 

 

4,306

 

 

 

4,018

 

 

 

4,456

 

 

Net income

 

 

21,261

 

 

 

23,640

 

 

 

22,042

 

 

Cash dividends declared

 

 

7,910

 

 

 

7,578

 

 

 

7,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share

 

 

 

 

 

 

 

 

 

 

Basic earnings

 

$

2.82

 

 

$

3.15

 

 

$

2.87

 

 

Diluted earnings

 

 

2.82

 

 

 

3.15

 

 

 

2.86

 

 

Cash dividends declared

 

 

1.05

 

 

 

1.01

 

 

 

0.94

 

 

Shareholders' equity (at year end)

 

 

25.92

 

 

 

22.47

 

 

 

29.52

 

 

 

 

 

 

 

 

 

 

 

 

 

Average for the year

 

 

 

 

 

 

 

 

 

 

Securities

 

$

1,042,559

 

 

$

1,094,559

 

 

$

869,788

 

 

Gross loans

 

 

1,265,261

 

 

 

1,104,030

 

 

 

1,040,430

 

 

Deposits

 

 

2,111,970

 

 

 

2,133,790

 

 

 

1,905,629

 

 

Borrowings

 

 

141,507

 

 

 

13,537

 

 

 

5,465

 

 

Subordinated debt

 

 

35,382

 

 

 

35,211

 

 

 

12,841

 

 

Shareholders' equity

 

 

177,201

 

 

 

178,415

 

 

 

225,120

 

 

Assets

 

 

2,493,840

 

 

 

2,373,374

 

 

 

2,156,774

 

 

 

 

 

 

 

 

 

 

 

 

 

At year end

 

 

 

 

 

 

 

 

 

 

Securities

 

$

939,576

 

 

$

972,802

 

 

$

1,116,265

 

 

Gross loans

 

 

1,415,363

 

 

 

1,194,616

 

 

 

1,068,831

 

 

Deposits

 

 

2,122,055

 

 

 

2,118,003

 

 

 

2,052,294

 

 

Borrowings

 

 

200,000

 

 

 

50,000

 

 

 

50,000

 

 

Subordinated debt

 

 

35,507

 

 

 

35,262

 

 

 

35,017

 

 

Shareholders' equity

 

 

195,634

 

 

 

168,874

 

 

 

221,669

 

 

Assets

 

 

2,576,706

 

 

 

2,385,915

 

 

 

2,366,682

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected financial ratios

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.85

 

%

 

1.00

 

%

 

1.02

 

%

Return on average shareholders' equity

 

 

12.00

 

 

 

13.25

 

 

 

9.79

 

 

Cash dividend payout as a percentage of net income

 

 

37.21

 

 

 

32.06

 

 

 

32.67

 

 

Shareholders' equity to assets (at year end)

 

 

7.59

 

 

 

7.08

 

 

 

9.37

 

 

 

 

 

 

 

 

 

 

19


 

 

RESULTS OF OPERATIONS

Summary

ChoiceOne's net income for 2023 was $21.3 million, compared to $23.6 million in 2022. Diluted earnings per share were $2.82 in the twelve months ended December 31, 2023, compared to $3.15 per share in the twelve months ended December 31, 2022.

 

ChoiceOne's asset mix has shifted from loans held for investment of 56.2% of deposits at December 31, 2022 to 66.5% of deposits at December 31, 2023. Total assets increased by $190.8 million in the twelve months ended December 31, 2023. As a result of the change in asset mix and increase in total assets, interest income increased $23.9 million in the twelve months ended December 31, 2023, compared to the same period in 2022. This increase was driven by core loan growth of $201.5 million or 16.9%, which was partially offset by a decrease in investment securities of $33.2 million. Loans to other financial institutions, consisting of a warehouse line of credit, increased $19.4 million during the full year 2023.

Deposits, excluding brokered deposits, decreased $17.7 million or 0.8% 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.

The increase in short term interest rates has led to higher deposit costs, which rose to 1.14% in 2023 compared to 0.27% in 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 continue to pay lower rates on deposits than the federal funds rate. Interest expense on borrowings for the twelve months ended December 31, 2023, increased $7.2 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 $30 million of FHLB borrowings at a weighted average fixed rate of 4.7%. Total cost of funds increased to 1.44% in 2023 compared to 0.35% in 2022.

ChoiceOne adopted CECL effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts are reported in accordance with the incurred loss accounting standard. The transition adjustment of the CECL adoption included an increase in the ACL of $7.2 million, which included a $5.5 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $1.5 million tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet. The transition adjustment of the CECL adoption included an additional ACL on unfunded commitments of $3.3 million, which included a $2.6 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $688,000 tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet.

The provision for credit losses expense on loans was $1.3 million in the full year 2023, due to the significant growth of core loans. Core loan growth was offset by improvements in the Federal Open Market Committee ("FOMC") forecast and certain payoffs of watch loans during the full year 2023. 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 1.24% on January 1, 2023. Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.03% and nonperforming loans to total loans (excluding loans held for sale) of 0.14% as of December 31, 2023.

Purchased loans carry approximately $2.5 million of accretable yield, which will be recognized into income over the remaining life of the loans, approximately two to four years.

 

20


 

Noninterest Income

 

Noninterest income rose by $834,000 in the twelve months ended December 31, 2023, compared to the same period in the prior year. The increase was largely due to reduced losses on the sale of securities and a decline in the change in market value of equity securities. This was partially offset by the decline in gains on sales of loans in 2023 compared to 2022. With the rapid rise in interest rates, mortgage refinancing activity slowed in 2023 and the rate environment for purchased mortgage loans became increasingly competitive. In addition, ChoiceOne recorded a BOLI claim of $274,000 in December of 2022, which was not repeated in 2023.

Noninterest Expense

Noninterest expense increased $1.6 million or 3.0% in the twelve months ended December 31, 2023 compared to the same period 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 2024. 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.

Dividends

Cash dividends of $7.9 million or $1.05 per common share were declared in 2023 compared to $7.6 million or $1.01 per common share in 2022. The dividend yield for ChoiceOne’s common stock was 3.58% as of the end of 2023, compared to 3.48% as of the end of 2022. The cash dividend payout as a percentage of net income was 37% as of December 31, 2023, compared to 32% as of December 31, 2022.

Income Taxes

Income tax expense was $288,000 higher in 2023 than in 2022. The effective tax rate was 16.8% for the year ended 2023 compared to 14.5% for the same period in 2022. During 2023, nontaxable municipal interest decreased and disallowed interest expense increased compared to the year ended 2022. For further details, refer to Note 12 - Income Taxes of the Notes to the Consolidated Financial Statements included in Item 8 of this report.

 

21


 

Table 1 – Average Balances and Tax-Equivalent Interest Rates

Tables 1 and 2 on the following pages provide information regarding interest income and expense for the years ended December 31, 2023, 2022, and 2021. Table 1 documents ChoiceOne’s average balances and interest income and expense, as well as the average rates earned or paid on assets and liabilities. Table 2 documents the effect on interest income and expense of changes in volume (average balance) and interest rates.

 

 

Year Ended December 31,

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

(Dollars in thousands)

 

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,265,261

 

 

$

68,437

 

 

 

5.41

 

 %

$

1,104,030

 

 

$

52,861

 

 

 

4.79

 

 %

$

1,040,430

 

 

$

48,672

 

 

 

4.62

 

 %

Taxable securities (2)(6)

 

 

747,006

 

 

 

21,169

 

 

 

2.83

 

 

 

779,915

 

 

 

15,583

 

 

 

2.00

 

 

 

599,902

 

 

 

10,260

 

 

 

2.13

 

 

Nontaxable securities (1)

 

 

295,553

 

 

 

7,106

 

 

 

2.40

 

 

 

314,644

 

 

 

7,790

 

 

 

2.48

 

 

 

269,886

 

 

 

7,098

 

 

 

3.02

 

 

Other

 

 

70,826

 

 

 

3,797

 

 

 

5.36

 

 

 

34,255

 

 

 

491

 

 

 

1.43

 

 

 

68,879

 

 

 

84

 

 

 

0.37

 

 

Interest-earning assets

 

 

2,378,646

 

 

 

100,509

 

 

 

4.23

 

 

 

2,232,844

 

 

 

76,725

 

 

 

3.44

 

 

 

1,979,097

 

 

 

66,114

 

 

 

3.83

 

 

Noninterest-earning assets

 

 

115,194

 

 

 

 

 

 

 

 

 

140,530

 

 

 

 

 

 

 

 

 

177,677

 

 

 

 

 

 

 

 

Total assets

 

$

2,493,840

 

 

 

 

 

 

 

 

$

2,373,374

 

 

 

 

 

 

 

 

$

2,156,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

852,927

 

 

$

10,028

 

 

 

1.18

 

 %

$

902,090

 

 

$

3,514

 

 

 

0.39

 

 %

$

791,886

 

 

$

1,797

 

 

 

0.23

 

 %

Savings deposits

 

 

370,074

 

 

 

1,609

 

 

 

0.43

 

 

 

452,542

 

 

 

711

 

 

 

0.16

 

 

 

398,969

 

 

 

551

 

 

 

0.14

 

 

Certificates of deposit

 

 

306,999

 

 

 

10,621

 

 

 

3.46

 

 

 

196,063

 

 

 

1,618

 

 

 

0.83

 

 

 

186,898

 

 

 

957

 

 

 

0.51

 

 

Brokered deposit

 

 

35,044

 

 

 

1,732

 

 

 

4.94

 

 

 

103

 

 

 

2

 

 

 

2.48

 

 

 

-

 

 

 

-

 

 

 

0.00

 

 

Borrowings

 

 

141,507

 

 

 

6,818

 

 

 

4.82

 

 

 

13,537

 

 

 

410

 

 

 

3.02

 

 

 

5,465

 

 

 

101

 

 

 

1.86

 

 

Subordinated debentures

 

 

35,382

 

 

 

1,636

 

 

 

4.62

 

 

 

35,211

 

 

 

1,491

 

 

 

4.23

 

 

 

12,841

 

 

 

571

 

 

 

4.45

 

 

Other

 

 

12,258

 

 

 

651

 

 

 

5.31

 

 

 

-

 

 

 

-

 

 

 

0.00

 

 

 

-

 

 

 

-

 

 

 

0.00

 

 

Interest-bearing liabilities

 

 

1,754,191

 

 

 

33,095

 

 

 

1.89

 

 

 

1,599,546

 

 

 

7,746

 

 

 

0.48

 

 

 

1,396,059

 

 

 

3,977

 

 

 

0.28

 

 

Demand deposits

 

 

546,926

 

 

 

 

 

 

 

 

 

582,992

 

 

 

 

 

 

 

 

 

527,876

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

15,522

 

 

 

 

 

 

 

 

 

12,421

 

 

 

 

 

 

 

 

 

7,719

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,316,639

 

 

 

 

 

 

 

 

 

2,194,959

 

 

 

 

 

 

 

 

 

1,931,654

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

177,201

 

 

 

 

 

 

 

 

 

178,415

 

 

 

 

 

 

 

 

 

225,120

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,493,840

 

 

 

 

 

 

 

 

$

2,373,374

 

 

 

 

 

 

 

 

$

2,156,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

$

67,415

 

 

 

 

 

 

 

 

$

68,979

 

 

 

 

 

 

 

 

$

62,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

2.83

 

%

 

 

 

 

 

 

 

3.09

 

%

 

 

 

 

 

 

 

3.14

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Reported Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

$

67,415

 

 

 

 

 

 

 

 

$

68,979

 

 

 

 

 

 

 

 

$

62,137

 

 

 

 

 

Adjustment for taxable equivalent interest

 

 

 

 

 

(1,530

)

 

 

 

 

 

 

 

 

(1,665

)

 

 

 

 

 

 

 

 

(1513

)

 

 

 

 

Net interest income (GAAP)

 

 

 

 

$

65,885

 

 

 

 

 

 

 

 

$

67,314

 

 

 

 

 

 

 

 

$

60,624

 

 

 

 

 

Net interest margin (GAAP)

 

 

 

 

 

 

 

 

2.77

 

%

 

 

 

 

 

 

 

3.01

 

%

 

 

 

 

 

 

 

3.08

 

%

 

(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)
Interest on taxable securities includes dividends on 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 and PPP loan balances are included in the balances of average loans. Non-accruing loan average balances were $1.6 million, $1.3 million, and $3.3 million for the year ended 2023, 2022, and 2021, respectively. PPP loan average balances were $0, $8.7 million, $95.9 million for the year ended 2023, 2022, and 2021, respectively.
(5)
Interest on loans included net origination fees, accretion income, and PPP fees. Accretion income was $1.7 million, $2.0 million, and $1.1 million for the full year 2023, 2022, and 2021, respectively. PPP fees were approximately $0, $1.2 million, and $5.2 million for the full year 2023, 2022, and 2021, respectively.
(6)
Interest income for 2023 was reduced by $2.8 million due to amortization expense related to the March 2023 sale of the pay floating swap derivative.

 

22


 

Table 2 – Changes in Tax-Equivalent Net Interest Income

 

 

 

Year Ended December 31,

 

(Dollars in thousands)

 

2023 Over 2022

 

 

2022 Over 2021

 

 

 

Total

 

 

Volume

 

 

Rate

 

 

Total

 

 

Volume

 

 

Rate

 

Increase (decrease) in interest income (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

$

15,576

 

 

$

8,264

 

 

$

7,312

 

 

$

4,189

 

 

$

3,026

 

 

$

1,163

 

Taxable securities

 

 

5,586

 

 

 

(682

)

 

 

6,268

 

 

 

5,323

 

 

 

3,410

 

 

 

1,913

 

Nontaxable securities (2)

 

 

(684

)

 

 

(455

)

 

 

(229

)

 

 

692

 

 

 

1,126

 

 

 

(434

)

Other

 

 

3,306

 

 

 

925

 

 

 

2,381

 

 

 

407

 

 

 

(62

)

 

 

469

 

Net change in interest income

 

$

23,784

 

 

$

8,052

 

 

$

15,732

 

 

$

10,611

 

 

$

7,500

 

 

$

3,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in interest expense (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,514

 

 

$

(202

)

 

$

6,716

 

 

$

1,717

 

 

$

279

 

 

$

1,438

 

Savings deposits

 

 

898

 

 

 

(152

)

 

 

1,050

 

 

 

159

 

 

 

79

 

 

 

80

 

Certificates of deposit

 

 

9,003

 

 

 

1,364

 

 

 

7,639

 

 

 

664

 

 

 

50

 

 

 

614

 

Brokered deposit

 

 

1,730

 

 

 

1,725

 

 

 

5

 

 

 

-

 

 

 

-

 

 

 

-

 

Borrowings

 

 

6,408

 

 

 

6,029

 

 

 

379

 

 

 

309

 

 

 

217

 

 

 

92

 

Subordinated debentures

 

 

145

 

 

 

7

 

 

 

138

 

 

 

920

 

 

 

948

 

 

 

(28

)

Other

 

 

651

 

 

 

651

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net change in interest expense

 

$

25,349

 

 

$

9,422

 

 

$

15,927

 

 

$

3,769

 

 

$

1,573

 

 

$

2,196

 

Net change in tax-equivalent net interest income

 

$

(1,565

)

 

$

(1,370

)

 

$

(195

)

 

$

6,841

 

 

$

5,927

 

 

$

915

 

 

(1)
The volume variance is computed as the change in volume (average balance) multiplied by the previous year’s interest rate. The rate variance is computed as the change in interest rate multiplied by the previous year’s volume (average balance). The change in interest due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
(2)
Interest on tax-exempt securities and loans has been adjusted to a fully tax-equivalent basis using an incremental tax rate of 21% for 2023, 2022, and 2021.

Net Interest Income

Tax-equivalent net interest income declined $1.6 million for the full year 2023, compared to the same period in 2022. The Federal Reserve increased the federal funds rate by 5.25% from March 31, 2022 to September 30, 2023 in response to published inflation rates. This increased rates on newly originated loans and rates paid on deposits and led to a net decline in tax equivalent net interest margin of 26 basis points in 2023 compared to 2022. GAAP based net interest margin declined 24 basis points in 2023 compared to 2022.

The following table presents the cost of deposits and the cost of funds for the years ended December 31, 2023, December 31, 2022, and December 31, 2021.

 

 

 

Year Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Cost of deposits

 

 

1.14

%

 

 

0.27

%

 

 

0.17

%

Cost of funds

 

 

1.44

%

 

 

0.35

%

 

 

0.21

%

 

ChoiceOne has experienced substantial core loan growth from December 31, 2022 to December 31, 2023, leading to an increase in interest income from loans of $15.6 million in the twelve months ended December 31, 2023, compared to the same period in the prior year. Average core loans grew $161.2 million for the twelve months ended December 31, 2023, compared to the same period in the prior year. In addition, the average rate earned on loans increased 62 basis points for the twelve months ended December 31, 2023, compared to the same period in the prior year. The increase in interest income from loans and the average rate increase on loans was muted by a decline in PPP fees and an increase in expense related to derivatives in the twelve months ended December 31, 2023, compared to the same period in 2022. PPP fee income in 2023 was $0 compared to $1.2 million in 2022. Interest income on loans for 2023 was reduced by $2.1 million due to amortization expense related to the March 2023 sale of the pay floating swap derivative.

 

The average balance of total securities decreased $52.0 million in 2023, compared to the same period in 2022. The decrease was due to the paydowns, maturities, and redemptions during 2023. The average rate earned on securities increased 58 basis points for the full year

 

23


 

2023, compared to the same period in the prior year. Interest income on securities for 2023 was reduced by $709,000 due to amortization expense related to the March 2023 sale of the pay floating swap derivative.

Interest expense increased $25.3 million for the full year 2023, compared to the same period in the prior year. The average rate paid on interest bearing-demand deposits and savings deposits increased 64 basis points in the twelve months ended December 31, 2023, compared to the same period in the prior year. This was offset by the decline in the average balance of interest bearing-demand deposits and savings deposits, of $131.6 million during 2023. The increase in the average balance of certificates of deposit of $110.9 million during 2023, combined with a 263 basis point increase in the rate paid on certificates of deposits during 2023, compared to the same period in the prior year, led to an increase in interest expense of $9.0 million during 2023.

In order to bolster liquidity, ChoiceOne borrowed $170.0 million from the Bank Term Funding Program ("BTFP") during the second and fourth quarter of 2023 and currently holds $23.4 million in brokered deposits and $30.0 million in FHLB advances on December 31, 2023. The net effect of these additional borrowed funds and brokered deposits was an increase in interest expense of $8.1 million for the year ended December 31, 2023, compared to the same period in 2022.

In September 2021, ChoiceOne completed a private placement of $32.5 million in aggregate principal amount of 3.25% fixed-to-floating rate subordinated notes due 2031. In addition, ChoiceOne holds certain subordinated debentures issued in connection with a trust preferred securities offering that were obtained as part of the merger with Community Shores. The average balance of subordinated debentures was relatively flat in 2023 compared to the same period in the prior year.

Provision and Allowance For Credit Losses

Table 3 – Provision and Allowance For Credit Losses

 

 

24


 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

Allowance for credit losses at beginning of year

 

$

7,619

 

 

$

7,688

 

 

$

7,593

 

 

Cumulative effect of change in accounting principle

 

 

7,165

 

 

 

-

 

 

 

-

 

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

Commercial and industrial

 

 

158

 

 

 

177

 

 

 

195

 

 

Consumer

 

 

554

 

 

 

496

 

 

 

370

 

 

Real estate - commercial

 

 

-

 

 

 

-

 

 

 

111

 

 

Real estate - construction

 

 

-

 

 

 

-

 

 

 

-

 

 

Real estate - residential

 

 

27

 

 

 

-

 

 

 

-

 

 

Total

 

 

739

 

 

 

673

 

 

 

676

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

Commercial and industrial

 

 

66

 

 

 

143

 

 

 

86

 

 

Consumer

 

 

283

 

 

 

206

 

 

 

214

 

 

Real estate - commercial

 

 

13

 

 

 

3

 

 

 

48

 

 

Real estate - construction

 

 

-

 

 

 

-

 

 

 

-

 

 

Real estate - residential

 

 

13

 

 

 

2

 

 

 

7

 

 

Total

 

 

375

 

 

 

354

 

 

 

355

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

 

364

 

 

 

319

 

 

 

321

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

1,265

 

 

 

250

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses at end of year

 

$

15,685

 

 

$

7,619

 

 

$

7,688

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses as a percentage of:

 

 

 

 

 

 

 

 

 

 

Total loans as of year end

 

 

1.11

 

%

 

0.64

 

%

 

0.76

 

%

Nonaccrual loans, accrual loans past due 90 days or more and troubled debt restructurings

 

 

820

 

%

 

286

 

%

 

139

 

%

Ratio of net charge-offs during the period to average loans outstanding during the period

 

 

0.03

 

%

0.03

 

%

0.03

 

%

Loan recoveries as a percentage of prior year's charge-offs

 

 

56

 

%

52

 

%

47

 

%

 

On January 1, 2023, ChoiceOne adopted ASU 2016-13 CECL which caused an increase in the allowance for credit losses ("ACL") of $7.2 million. The large increase was partially due to the economic environment and the nature of the CECL calculation. Approximately 20% of this increase was related to the migration of purchased loans into the portfolio assessed by the CECL calculation. ChoiceOne also booked a liability for expected credit losses on unfunded loans and other commitments of $3.3 million related to the adoption of CECL. These unfunded loans are open credit lines with current customers and loans approved by ChoiceOne but not funded. The increase in the ACL and the cost of the liability resulted in a decrease in the retained earnings account on our Consolidated Balance Sheet equal to the after-tax impact, with the tax impact portion being recorded in deferred taxes in our Consolidated Balance Sheet in accordance with FASB guidance.

The ACL consists of general and specific components. The general component covers loans collectively evaluated for credit loss and is based on peer historical loss experience adjusted for current and forecasted factors. Management's adjustment for current and forecasted factors is based on trends in delinquencies, trends in charge-offs and recoveries, trends in the volume of loans, changes in underwriting standards, trends in loan review findings, the experience and ability of lending staff, and a reasonable and supportable economic forecast described further below.

 

The determination of our loss factors is based, in part, upon benchmark peer loss history adjusted for qualitative factors that, in management's judgment, affect the collectability of the portfolio as of the analysis date. ChoiceOne's lookback period of benchmark peer net charge-off history was from January 1, 2004 through December 31, 2019 for this analysis.

 

Loans individually evaluated for credit losses decreased by $767,000 to $2.1 million during the full year ended December 31, 2023, and the ACL related to these individually evaluated loans decreased by $93,000 during the same period largely due to the balance change and relationships that paid off in full during the fourth quarter of 2023.

 

25


 

Nonperforming loans, which includes Other Real Estate Owned ("OREO") but excludes performing troubled loan modifications ("TLM") and troubled debt restructuring ("TDR") loans, remained historically low during 2023 and were $1.9 million as of December 31, 2023, compared to $1.3 million as of December 31, 2022. The ACL was 1.11% of total loans, excluding loans held for sale, at December 31, 2023, compared to 1.24% as of January 1, 2023 (the CECL adoption date) and 0.64% at December 31, 2022. The liability for expected credit losses on unfunded loans and other commitments was $2.2 million on December 31, 2023, compared to $3.3 million as of January 1, 2023 (the CECL adoption date).

Net charge-offs were $364,000 during the full year 2023, compared to net charge-offs of $319,000 during the same period in 2022. Net charge-offs for checking accounts during the full year 2023 were $226,000 compared to $246,000 for the same period in the prior year. Net charge-offs as a percentage of average loans were 0.03% during the full year 2023 and 2022.

 

The provision for credit losses was $1.3 million during the full year 2023, compared to $250,000 in the same period in the prior year. The provision expense was deemed necessary due to the impact of substantial core loan growth partially offset by improvements in the FOMC forecast for unemployment and GDP growth. The FOMC forecast for change in real GDP (2023) improved from 0.5% in December of 2022 to 2.6% in December of 2023 while the unemployment rate forecast (2023) improved from 4.6% in December 2022 to 3.8% in December 2023.

The loan provision expense was offset by the decrease in unfunded commitments provision expense of $1.1 million in the full year 2023 due to changes in mix and expected funding rates during the year. Total unfunded commitments decreased $17.6 million in the full year 2023 compared to January 1, 2023.

 

Net provision for credit losses was $150,000 for the full year 2023.

 

26


 

Financial Condition

Summary

 

Total assets grew $190.8 million in the twelve months ended December 31, 2023. Core loans grew $201.5 million or 16.9% and were offset by a decline in investment securities of $33.2 million. Deposits, excluding brokered deposits, declined by $17.7 million during 2023, while borrowings increased by $150.0 million to fund loan demand and ensure ample liquidity. Deposit costs rose steadily during the year with larger increases coming in the second and third quarters as competition and rate increases amplified.

Securities

The Company’s securities balances as of December 31 were as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

2023

 

 

2022

 

Equity securities

$

7,505

 

 

$

8,566

 

 

 

 

 

 

 

Available for Sale Securities at fair value

 

 

 

 

 

U.S. Government and federal agency

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

80,194

 

 

 

78,204

 

State and municipal

 

234,682

 

 

 

229,938

 

Mortgage-backed

 

188,501

 

 

 

208,563

 

Corporate

 

204

 

 

 

711

 

Asset-backed securities

 

11,017

 

 

 

12,333

 

Total

$

514,598

 

 

$

529,749

 

 

 

 

 

 

 

Held to Maturity Securities at amortized cost

 

 

 

 

 

U.S. Government and federal agency

$

2,972

 

 

$

2,966

 

U.S. Treasury notes and bonds

 

-

 

 

 

-

 

State and municipal

 

196,098

 

 

 

201,890

 

Mortgage-backed

 

188,329

 

 

 

200,473

 

Corporate

 

20,013

 

 

 

19,603

 

Asset-backed securities

 

547

 

 

 

974

 

Total

$

407,959

 

 

$

425,906

 

 

Total investment securities declined $34.2 million from December 31, 2022 to December 31, 2023. ChoiceOne purchased $7.1 million of securities in 2023. This was offset by the liquidation of $4.8 million in securities during 2023, resulting in a $71,000 realized loss. Securities totaling $11.5 million were called or matured in 2023. ChoiceOne received principal payments for municipal and mortgage-backed securities totaling $37.4 million during 2023.

At December 31, 2023, the Company had $128.9 million in unrealized losses on its investment securities, including $69.7 million in unrealized losses on available for sale securities and $59.2 million in unrealized losses on held to maturity securities. Unrealized losses on corporate and municipal bonds have not been recognized into income because management believes the issuers are of high credit quality, and management does not intend to sell prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments on the bonds. The fair value is expected to recover as the bonds approach maturity.

ChoiceOne utilizes interest rate derivatives as part of its asset liability management strategy to help manage its interest rate risk position. In order to hedge the risk of rising rates and unrealized losses on securities resulting from the rising rates, ChoiceOne currently holds pay fixed, receive variable interest rate swaps with a total notional value of $401.0 million. These derivative instruments increase in value as long-term interest rates rise, which partially offsets the reduction in shareholders' equity due to unrealized losses on securities available for sale. Refer to Note 8 - Derivatives and Hedging Activities of the consolidated financial statements for more discussion on ChoiceOne’s derivative position.

Equity securities included a money market preferred security ("MMP") of $1.0 million and common stock of $6.5 million as of December 31, 2023. As of December 31, 2022, equity securities included a MMP of $1.0 million and common stock of $7.6 million. The decline compared to December 31, 2022 was due to the sale of an equity position during the third quarter.

 

27


 

Per U.S. generally accepted accounting principles, unrealized gains or losses on securities available for sale are reflected on the balance sheet in accumulated other comprehensive income (loss), while unrealized gains or losses on securities held to maturity are not reflected on the balance sheet in accumulated other comprehensive income (loss).

Loans

The Company’s loan portfolio by call report code was as follows:

 

 

 

December 31, 2023

 

 

December 31, 2022

 

 (Dollars in thousands)

 Call Report Codes

Balance

 

%

 

 

Balance

 

%

 

 Construction & Development Loans

 1A2

 

112,877

 

 

8.0

%

 

 

55,426

 

 

4.7

%

 1-4 Family Loans

 1A1, 1C1, 1C2A, 1C2B

 

347,036

 

 

24.6

%

 

 

287,208

 

 

24.1

%

 Multifamily Loans

 1D

 

56,563

 

 

4.0

%

 

 

44,053

 

 

3.7

%

 Owner Occupied CRE Loans

1E1

 

281,515

 

 

20.0

%

 

 

266,652

 

 

22.4

%

 Non-Owner Occupied CRE Loans

1E2

 

298,265

 

 

21.1

%

 

 

220,779

 

 

18.6

%

 Commercial & Industrial Loans

 2A2, 4A

 

219,849

 

 

15.6

%

 

 

205,117

 

 

17.2

%

 Farm & Agriculture Loans

 1B, 3

 

46,515

 

 

3.3

%

 

 

59,918

 

 

5.0

%

 Consumer & Other Loans

 6B, 6C, 6D, 8, 9b2,10B

 

48,033

 

 

3.4

%

 

 

50,629

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 Total Loans

 

 

1,410,653

 

 

 

 

 

1,189,782

 

 

 

 

Core loans, which exclude held for sale loans, and loans to other financial institutions, grew organically by $201.5 million in 2023. We have expanded our commercial lending team and improved our commercial loan process with automation. This has increased our commercial loan pipeline and growth. Our loan portfolio grew in various segments during 2023: non-owner occupied CRE loans ($77.5 million), 1-4 Family loans ($59.8 million), and construction & development loans ($57.5 million). The growth in non-owner occupied CRE loans came from our loan production offices in Holland, MI, Oakland, MI, Wyoming, MI and Macomb, MI, as experienced lenders were hired there in the past 18 months. CRE growth consisted of increases in seasoned hospitality groups, apartment buildings in the Grand Rapids, Michigan market, and professional office space in suburban areas with long-term leases and low loan to value ratios. 1-4 family loans grew as the 5/1 ARM product became popular as a mortgage option and it is less salable into the secondary market than more traditional mortgage options. The growth in construction and development loans included some apartment projects in Grand Rapids, Michigan, a healthy market with a low vacancy rate of 3.1% in 2023, according to Moody's Analytics REIS. These gains were partly offset by declines in farm & agricultural loans ($13.4 million) and consumer loans ($2.6 million) in the year ended December 31, 2023.

 

Loans to other financial institutions increased $19.4 million from December 31, 2022 to December 31, 2023. Loans to other financial institutions is comprised of a warehouse line of credit to facilitate mortgage loan originations, and interest rates fluctuate with the national mortgage market. This balance is short term in nature with an average life of under 30 days. Management believes the short-term structure and low credit risk of this asset is advantageous in the current rate environment. ChoiceOne had elected to suspend this program in 2022 and restarted the program in June of 2023. Since restarting the program, ChoiceOne has earned an interest rate of approximately 7.9% on loans to other financial institutions.

 

ChoiceOne recorded accretion income related to acquired loans in the amount of $1.7 million in 2023 and $2.0 million during 2022. Remaining credit and yield mark on acquired loans from the mergers with County Bank Corp. and Community Shores will accrete into income as the acquired loans mature. ChoiceOne estimates that roughly $2.5 million will accrete into income over the next two to four years.

 

As part of its review of the loan portfolio, management also monitors the various nonperforming loans. Nonperforming loans are comprised of loans accounted for on a nonaccrual basis, loans not included in nonaccrual loans, which are contractually past due 90 days or more as to interest or principal payments, and troubled loan modifications which are accruing and initiated in the past year. It is noted that prior to January 1, 2023, loans classified as troubled debt restructurings that were not performing as of December 31, 2022 are included in the table below.

 

28


 

The balances of these nonperforming loans as of December 31 were as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

2023

 

 

2022

 

Loans accounted for on a nonaccrual basis

$

1,723

 

 

$

1,263

 

Loans contractually past due 90 days or more as to principal or interest payments

 

-

 

 

 

-

 

Loans modified to borrowers experiencing financial difficulty at December 31, 2023 and troubled debt restructurings as of December 31, 2022.

 

189

 

 

 

1,404

 

Total

$

1,912

 

 

$

2,667

 

 

Nonaccrual loans included $1.7 million in residential real estate loans as of December 31, 2023, compared to $1.3 million in residential real estate loans as of December 31, 2022. Loans considered troubled loan modifications which were not on a nonaccrual basis and were not 90 days or more past due as to principal or interest payments consisted of $60,000 in commercial and industrial loans and $129,000 in residential real estate loans at December 31, 2023, compared to troubled debt restructured loans which were not performing were $3,000 in agricultural loans, $58,000 in commercial and industrial loans, $131,000 in commercial real estate loans and $1.2 million in residential real estate loans at December 31, 2022.

Management also maintains a list of loans that are not classified as nonperforming loans but where some concern exists as to the borrowers’ abilities to comply with the original loan terms. There were 22 loans totaling $357,000 fitting this description as of December 31, 2023, and 10 loans totaling $180,000 fitting this description as of December 31, 2022.

Deposits and Other Funding Sources

The Company’s deposit balances as of December 31 were as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

2023

 

 

2022

 

Noninterest-bearing demand deposits

$

547,625

 

 

$

599,579

 

Interest-bearing demand deposits

 

599,681

 

 

 

638,641

 

Money market deposits

 

247,602

 

 

 

214,026

 

Savings deposits

 

336,851

 

 

 

427,583

 

Local certificates of deposit

 

366,851

 

 

 

236,431

 

Brokered certificates of deposit

 

23,445

 

 

 

1,743

 

Total deposits

$

2,122,055

 

 

$

2,118,003

 

 

Deposits, excluding brokered deposits, increased by $14.7 million or an annualized 2.8% in the fourth quarter of 2023 and decreased $17.7 million or 0.8% 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. Total deposits exceeding the FDIC insured limit of $250,000 for individual and $500,000 for joint accounts were $769.7 million or 36.3% of deposits at December 31, 2023, compared to $823.2 million, or 38.9% of total deposits at December 31, 2022. Core deposits, which we define as insured branch deposits less certificates of deposit, totaled $823.2 million or 38.8% of total 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. Deposit costs were 1.14% for the full year 2023, compared to 0.27% for the full year 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 continue to pay lower rates on deposits than the federal funds rate. Interest expense on borrowings for the twelve months ended December 31, 2023, increased $7.2 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 $30 million of FHLB borrowings at a weighted average fixed rate of 4.7% at December 31, 2023. Total cost of funds increased to

 

29


 

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. Total cost of funds was 1.44% for the full year 2023, compared to 0.35% for the full year 2022.

In September 2021, ChoiceOne completed a private placement of $32.5 million in aggregate principal amount of 3.25% fixed-to-floating rate subordinated notes due 2031. ChoiceOne used a portion of net proceeds from the private placement to redeem senior debt, fund common stock repurchases, and support bank-level capital ratios. ChoiceOne also holds $3.2 million in subordinated debentures issued in connection with a $4.5 million trust preferred securities offering, which were obtained in the merger with Community Shores, offset by the mark-to-market adjustment.

Shareholders’ Equity

 

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 retained earnings increasing $5.3 million due to earnings and a reduction in accumulated other compressive loss (AOCI) of $20.2 million. 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.

 

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 partially 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-fixed, 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.

 

On January 1, 2023, ChoiceOne adopted ASU 2016-13 CECL which caused an increase in the ACL of $7.2 million and booked a liability for expected credit losses on unfunded loans and other commitments of $3.3 million. The increase in the ACL and the cost of the liability resulted in a decrease in retained earnings on our consolidated balance sheet equal to the after-tax impact, with the tax impact portion being recorded in deferred taxes in our consolidated balance sheet in accordance with FASB guidance.

 

Note 21 to the consolidated financial statements presents regulatory capital information for ChoiceOne and the Bank at the end of 2023 and 2022. Management will monitor these capital ratios during 2024 as they relate to asset growth and earnings retention. ChoiceOne’s Board of Directors and management do not plan to allow capital to decrease below those levels necessary to be considered "well capitalized" by regulatory guidelines.

Table 4 – Contractual Obligations

The following table discloses information regarding the maturity of ChoiceOne’s contractual obligations at December 31, 2023:

 

 

Payment Due by Period

 

 

 

 

 

Less

 

 

 

 

 

 

 

 

More

 

 

 

 

 

than

 

 

1 - 3

 

 

3 - 5

 

 

than

 

(Dollars in thousands)

Total

 

 

1 year

 

 

Years

 

 

Years

 

 

5 Years

 

Time deposits

$

390,296

 

 

$

351,516

 

 

$

33,659

 

 

$

4,855

 

 

$

266

 

Borrowings

 

200,000

 

 

 

170,000

 

 

 

30,000

 

 

 

-

 

 

 

-

 

ChoiceOne Capital Trust (1)

 

4,500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,500

 

ChoiceOne Subordinated Debenture (2)

 

32,500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

32,500

 

Operating leases

 

777

 

 

 

314

 

 

 

398

 

 

 

65

 

 

 

-

 

Other obligations

 

94

 

 

 

51

 

 

 

20

 

 

 

18

 

 

 

5

 

Total

$

628,167

 

 

$

521,881

 

 

$

64,077

 

 

$

4,938

 

 

$

37,271

 

 

(1)
Cumulative preferred securities on the balance sheet include $1.1 million of discount due to a mark to market adjustment which is not reflected in the table above.

 

30


 

(2)
ChoiceOne subordinated debenture on the balance sheet includes $385,000 of capitalized issuance cost which is not reflected in the table above.

Liquidity and Interest Rate Risk

Net cash provided by operating activities was $46.5 million in 2023 compared to $45.0 million in 2022. The change was due to lower net proceeds from loan sales and an increase in other assets in 2023 compared to 2022. Net cash used in investing activities was $181.4 million in 2023 compared to $90.5 million in 2022. ChoiceOne had loan originations and payments of $221.2 million in the full year 2023, compared to $130.6 million in the same period in the prior year. Net cash provided by financing activities was $146.4 million in 2023, compared to $57.5 million in 2022. ChoiceOne had net cash from borrowings of $150.0 million in the full year 2023, compared to $0 in the full year 2022.

 

ChoiceOne's market risk exposure occurs in the form of interest rate risk and liquidity risk. ChoiceOne's business is transacted in U.S. dollars with no foreign exchange risk exposure. Agricultural loans comprise a relatively small portion of ChoiceOne's total assets. Management believes that ChoiceOne's exposure to changes in commodity prices is insignificant.

Liquidity risk deals with ChoiceOne's ability to meet its cash flow requirements. These requirements include depositors desiring to withdraw funds and borrowers seeking credit. Longer-term liquidity needs may be met through core deposit growth, maturities of and cash flows from investment securities, normal loan repayments, advances from the FHLB and the Federal Reserve Bank, brokered certificates of deposit, and income retention. ChoiceOne had $170.0 million in outstanding borrowings from the Federal Reserve’s Bank Term Funding Program (BTFP) as of December 31, 2023 and $30.0 million in outstanding borrowings at the FHLB as of December 31, 2023. ChoiceOne elected to restructure the BTFP balance of $170 million in January 2024 in order to take advantage of lower rates and extend the maturity. The acceptance of brokered certificates of deposit is not limited as long as the Bank is categorized as “well capitalized” under regulatory guidelines. At December 31, 2023, total available borrowing capacity from the FHLB and the Federal Reserve Bank was $933.3 million.

ChoiceOne continues to review its liquidity management and has taken steps in an effort to ensure adequacy. These steps include limiting bond purchases in 2023, pledging securities to FHLB and the Federal Reserve Bank in order to increase borrowing capacity and using alternative funding sources such as brokered deposits.

 

31


 

NON-GAAP FINANCIAL MEASURES

This report contains financial measures that are not defined in U.S. generally accepted accounting principles ("GAAP"). Management believes this non-GAAP financial measure provides additional information that is useful to investors in helping to understand the underlying financial performance 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, we use non-GAAP measures as comparative tools, together with GAAP measures, to assist in the evaluation of our operating performance or financial condition. Also, we ensure that these measures are calculated using the appropriate GAAP or regulatory components in their entirety and that they are computed in a manner intended to facilitate consistent period-to-period comparisons. ChoiceOne’s method of calculating these non-GAAP financial measures may differ from methods used by other companies. These non-GAAP financial 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.

 

32


 

Critical Accounting Policies And Estimates

Management’s discussion and analysis of financial condition and results of operations as well as disclosures found elsewhere in this report are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the market value of securities, the amount of the allowance for credit losses, loan servicing rights, carrying value of goodwill, and income taxes. Actual results could differ from those estimates.

Allowance for Credit Losses ("ACL")

 

In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments. This ASU (as subsequently amended by ASU 2018-19) significantly changed how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard replaced the former “incurred loss” approach with an “expected loss” model. The new model, referred to as the CECL model, applies to financial assets subject to credit losses and measured at amortized cost, and certain off-balance sheet credit exposures. The standard also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the ACL. In addition, entities need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. A reasonable and supportable economic forecast is a key component of the CECL methodology.

ChoiceOne adopted CECL effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with the incurred loss accounting standards. The transition adjustment of the CECL adoption included an increase in the ACL of $7.2 million, which included a $5.5 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $1.5 million tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet. The transition adjustment of the CECL adoption included an additional ACL on unfunded commitments of $3.3 million, which included a $2.6 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $688,000 tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet.

 

The ACL is a valuation allowance for expected credit losses. The ACL is increased by the provision for credit losses and decreased by loans charged off less any recoveries of charged off loans. As ChoiceOne has had very limited loss experience since 2011, management elected to utilize benchmark peer loss history data to estimate historical loss rates. ChoiceOne identified an appropriate peer group for each loan cohort which shared similar characteristics. Management estimates the ACL required based on the selected peer group loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, a reasonable and supportable economic forecast, and other factors. Allocations of the ACL may be made for specific loans, but the entire ACL is available for any loan that, in management’s judgment, should be charged off. Loan losses are charged against the ACL when management believes that collection of a loan balance is not possible.

 

The ACL consists of general and specific components. The general component covers loans collectively evaluated for credit losses and is based on peer historical loss experience adjusted for current and forecasted factors. Management's adjustment for current and forecasted factors is based on trends in delinquencies, trends in charge-offs and recoveries, trends in the volume of loans, changes in underwriting standards, trends in loan review findings, the experience and ability of lending staff, and a reasonable and supportable economic forecast described further below.

 

The discounted cash flow methodology is utilized for all loan pools. This methodology is supported by our CECL software provider and allows management to automatically calculate contractual life by factoring in all cash flows and adjusting them for behavioral and credit-related aspects.

 

Reasonable and supportable economic forecasts have to be incorporated in determining expected credit losses. The forecast period represents the time frame from the current period end through the point in time that we can reasonably forecast and support entity and environmental factors that are expected to impact the performance of our loan portfolio. Ideally, the economic forecast period would encompass the contractual terms of all loans; however, the ability to produce a forecast that is considered reasonable and supportable becomes more difficult or may not be possible in later periods. Subsequent to the end of the forecast period, we revert to historical loan data based on an ongoing evaluation of each economic forecast in relation to then current economic conditions as well as any developing loan loss activity and resulting historical data. As of December 31, 2023, we used a one-year reasonable and supportable economic forecast period, with a two year straight-line reversion period.

 

33


 

We are not required to develop and use our own economic forecast model, and we elected to utilize economic forecasts from third-party providers that analyze and develop forecasts of the economy for the entire United States at least quarterly.

Other inputs to the calculation are also updated or reviewed quarterly. Prepayment speeds are updated on a one quarter lag based on the asset liability model from the previous quarter. This model is performed at the loan level. Curtailment is updated quarterly within the ACL model based on our peer group average. The reversion period is reviewed by management quarterly with consideration of the current economic climate. Prepayment speeds and curtailment were updated during the fourth quarter of 2023; however, the effect was insignificant.

 

We are also required to consider expected credit losses associated with loan commitments over the contractual period in which we are exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by us. Any allowance for off-balance sheet credit exposures is reported as an other liability on our Consolidated Balance Sheet and is increased or decreased via the provision for credit losses account on our Consolidated Statement of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to be funded.

 

Loans that do not share risk characteristics are evaluated on an individual basis and are excluded from the collective evaluation. ChoiceOne has determined that any loans which have been placed on non-performing status, loans with a risk rating of 6 or higher, and loans past due more than 60 days will be assessed individually for evaluation. Management's judgment will be used to determine if the loan should be migrated back to pool on an individual basis. Individual analysis will establish a specific reserve for loans in scope. Specific reserves on non-performing loans are typically based on management’s best estimate of the fair value of collateral securing these loans, adjusted for selling costs as appropriate or based on the present value of the expected cash flows from that loan.

 

Allowance for Loan Losses

 

Prior to the adoption of CECL on January 1, 2023, management calculated the allowance for loan losses for the valuation allowance for probable incurred credit losses. The allowance for loan losses is increased by the provision for loan losses and decreased by loans charged off less any recoveries of charged off loans. Management estimates the allowance for loan losses balance required based on past loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance for loan losses may be made for specific loans, but the entire allowance for loan losses is available for any loan that, in management’s judgment, should be charged off. Loan losses are charged against the allowance for loan losses when management believes that collection of a loan balance is not possible.

The allowance for loan losses consists of general and specific components. The general component covers non-classified loans and is based on historical loss experience adjusted for current factors. The specific component relates to loans that are individually classified as impaired or loans otherwise classified as substandard or doubtful. The general component of management's estimate of the allowance for loan losses covers non-impaired loans and is based on historical loss experience adjusted for current factors. Management's adjustment for current factors is based on trends in delinquencies, trends in charge-offs and recoveries, trends in the volume of loans, changes in underwriting standards, trends in loan review findings, experience and ability of lending staff, national and economic trends and conditions, industry conditions, trends in real estate values, and other conditions.

A loan is impaired when full payment under the loan terms is not expected. Troubled debt restructuring of loans is undertaken to improve the likelihood that the loan will be repaid in full under the modified terms in accordance with a reasonable repayment schedule. All modified loans are evaluated to determine whether the loans should be reported as Troubled Debt Restructurings ("TDR"). A loan is a TDR when the Bank, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower by modifying a loan. To make this determination, the Bank must determine whether (a) the borrower is experiencing financial difficulties and (b) the Bank granted the borrower a concession. This determination requires consideration of all facts and circumstances surrounding the modification. An overall general decline in the economy or some deterioration in a borrower’s financial condition does not automatically mean the borrower is experiencing financial difficulties. Commercial loans are evaluated for impairment on an individual loan basis. If a loan is considered impaired or if a loan has been classified as a TDR, a portion of the allowance for loan losses is allocated to the loan so that it is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of smaller-balance homogeneous loans such as consumer and residential real estate mortgage loans are collectively evaluated for impairment and, accordingly, they are not separately identified for impairment disclosures.

 

Securities

 

 

34


 

Securities Available for Sale – For securities AFS in an unrealized loss position, management determines whether they intend to sell or if it is more likely than not that ChoiceOne will be required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income with an allowance being established under CECL. For securities AFS with unrealized losses not meeting these criteria, management evaluates whether any decline in fair value is due to credit loss factors. In making this assessment, management considers any changes to the rating of the security by rating agencies and adverse conditions specifically related to the issuer of the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses (“ACL”) is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Changes in the ACL under ASC 326-30 are recorded as provisions for (or reversal of) credit loss expense. Losses are charged against the allowance when the collectability of a debt security AFS is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, net of income taxes. At December 31, 2023 and at adoption of CECL on January 1, 2023, there was no ACL related to debt securities AFS. Accrued interest receivable on debt securities was excluded from the estimate of credit losses.

Securities Held to Maturity – Since the adoption of CECL, ChoiceOne measures credit losses on HTM securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of HTM securities to present the net amount expected to be collected. HTM securities are charged off against the ACL when deemed uncollectible. Adjustments to the ACL are reported in ChoiceOne’s Consolidated Statements of Income in the provision for credit losses. Accrued interest receivable on HTM securities is excluded from the estimate of credit losses. With regard to US Treasury securities, these have an explicit government guarantee; therefore, no ACL is recorded for these securities. With regard to obligations of states and political subdivisions and other HTM securities, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. At December 31, 2023, the ACL related to securities HTM is insignificant.

 

Troubled Loan Modifications

 

FASB also issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This standard eliminated the previous accounting guidance for troubled debt restructurings and added additional disclosure requirements for gross chargeoffs by year of origination. It also prescribes guidance for reporting modifications of loans to borrowers experiencing financial difficulty.

Loan Servicing Rights

Loan servicing rights represent the estimated value of servicing loans that are sold with servicing retained by ChoiceOne and are initially recorded at estimated fair value. Servicing rights are expensed in proportion to, and over the period of, estimated net servicing revenues. Management’s accounting treatment of loan servicing rights is estimated based on current prepayment speeds that are typically market driven.

Management believes the accounting estimate related to loan servicing rights is a “critical accounting estimate” because (1) the estimate is highly susceptible to change from period to period because of significant changes within long-term interest rates affecting the prepayment speeds for current loans being serviced and (2) the impact of recognizing an impairment loss could have a material effect on ChoiceOne’s net income. Management has obtained a third-party valuation of its loan servicing rights to corroborate its current carrying value at the end of each reporting period.

Goodwill

 

Goodwill is not amortized but is evaluated annually for impairment and on an interim basis if events or changes in circumstances indicate that goodwill might be impaired. The goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount, and an impairment charge would be recognized for any amount by which the carrying amount exceeds the reporting unit’s fair value. Accounting pronouncements allow a company to first perform a qualitative assessment for goodwill prior to a quantitative assessment (Step 1 assessment). If the results of the qualitative assessment indicate that it is more likely than not that goodwill is impaired, then a quantitative assessment must be performed. If not, there is no further assessment required. The Company acquired Valley Ridge Financial Corp. in 2006, County Bank Corp in 2019, and Community Shores in 2020, which resulted in the recognition of goodwill of $13.7 million, $38.9 million and $7.3 million, respectively.

 

 

35


 

During the prior year, ChoiceOne engaged a third party valuation firm to assist in performing a quantitative analysis of goodwill as of November 30, 2022 ("the valuation date"). In deriving the fair value of the reporting unit (the Bank), the third-party firm assessed general economic conditions and outlook; industry and market considerations and outlook; the impact of recent events to financial performance; the market price of ChoiceOne’s common stock and other relevant events. In addition, the valuation relied on financial projections through 2027 and growth rates prepared by management. Based on the valuation prepared, it was determined that ChoiceOne's estimated fair value of the reporting unit at the valuation date was greater than its book value and impairment of goodwill was not required.

 

Management concurred with the conclusion derived from the quantitative goodwill analysis as of the valuation date and determined that there were no material changes and that no triggering events had occurred that indicated impairment from the valuation date through December 31, 2023, and as a result that it is more likely than not that there was no goodwill impairment as of December 31, 2023.

 

The below table shows the inputs and assumptions addressed and the weight and nature of the impact to the analysis.

 

Relevant Events and Circumstances

Inputs and assumptions that most affect fair value

Weight of events and circumstances

Nature of impact (positive / neutral / negative)

Nature of evidence - subjective or objective

 

 

 

 

 

Macroeconomic conditions

 

 

 

 

Interest rate increases

Discount rate

High

Neutral

Subjective

Interest rate increases have driven deposit costs up

Projections - cost

High

Negative

Objective

Tax rates

Projections - cost

Low

Neutral

Objective

 

 

 

 

 

Industry conditions

 

 

 

 

Markets multiples have declined

 

 

 

 

 

Price to TBV

Mod

Negative

Objective

 

Price to TBV (AOCI)

Mod

Negative

Objective

 

Price to Earnings Multiple

Mod

Negative

Objective

 

Core deposit premium

Mod

Positive

Objective

 

 

 

 

 

Entity Specific events and circumstances

 

 

 

 

Growth Rates are higher than anticipated

Projections - Asset growth rate

High

Positive

Objective

 

Deferred Tax Assets and Liabilities

Income taxes include both a current and deferred portion. Deferred tax assets and liabilities are recorded to account for differences in the timing of the recognition of revenues and expenses for financial reporting and tax purposes. Generally accepted accounting principles require that deferred tax assets be reviewed to determine whether a valuation allowance should be established using a “more likely than not” standard. Based on its review of ChoiceOne’s deferred tax assets as of December 31, 2023, management determined that no valuation allowance was necessary. The valuation of current and deferred income tax assets and liabilities is considered critical, as it requires management to make estimates based on provisions of the enacted tax laws. The assessment of tax assets and liabilities involves the use of estimates, assumptions, interpretations, and judgments concerning certain accounting pronouncements and the federal tax code.

 

 

 

36


 

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

 

Interest rate risk is related to liquidity because each is affected by maturing assets and sources of funds. ChoiceOne’s Risk Committee attempts to stabilize the interest rate spread and avoid possible adverse effects when unusual or rapid changes in interest rates occur. The Risk Committee uses a simulation model to measure the Bank’s interest rate risk. The model incorporates changes in interest rates on rate-sensitive assets and liabilities. The degree of rate sensitivity is affected by prepayment assumptions that exist in the assets and liabilities. One method the Risk Committee uses of measuring interest rate sensitivity is the ratio of rate-sensitive assets to rate-sensitive liabilities. An asset or liability is considered to be rate-sensitive if it matures or otherwise reprices within a given time frame.

Table 5 documents the maturity or repricing schedule for ChoiceOne’s rate-sensitive assets and liabilities for selected time periods:

Table 5 – Maturities and Repricing Schedule

 

 

 

As of December 31, 2023

 

(Dollars in thousands)

 

0 - 3

 

 

3 - 12

 

 

1 - 5

 

 

Over

 

 

 

 

 

 

Months

 

 

Months

 

 

Years

 

 

5 Years

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities at fair value

 

$

7,505

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

7,505

 

Securities available for sale

 

 

72,671

 

 

 

16,262

 

 

 

116,948

 

 

 

308,717

 

 

 

514,598

 

Securities held to maturity

 

 

23,863

 

 

 

7,932

 

 

 

28,282

 

 

 

347,882

 

 

 

407,959

 

Federal Home Loan Bank stock

 

 

4,449

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,449

 

Federal Reserve Bank stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,065

 

 

 

5,065

 

Loans held for sale

 

 

4,710

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,710

 

Loans to other financial institutions

 

 

19,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,400

 

Core Loans

 

 

311,184

 

 

 

170,790

 

 

 

719,686

 

 

 

189,593

 

 

 

1,391,253

 

Cash surrender value of life insurance policies

 

 

-

 

 

 

-

 

 

 

-

 

 

 

45,074

 

 

 

45,074

 

Interest rate derivative contracts

 

 

716

 

 

 

8,164

 

 

 

-

 

 

 

-

 

 

 

8,880

 

Rate-sensitive assets

 

$

444,498

 

 

$

203,148

 

 

$

864,916

 

 

$

896,331

 

 

$

2,408,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

599,681

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

599,681

 

Money market deposits

 

 

247,602

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

247,602

 

Savings deposits

 

 

336,851

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

336,851

 

Certificates of deposit

 

 

71,688

 

 

 

261,019

 

 

 

33,878

 

 

 

266

 

 

 

366,851

 

Brokered deposits

 

 

12,056

 

 

 

6,754

 

 

 

4,635

 

 

 

-

 

 

 

23,445

 

Borrowings

 

 

-

 

 

 

170,000

 

 

 

30,000

 

 

 

-

 

 

 

200,000

 

Subordinated debentures

 

 

3,392

 

 

 

-

 

 

 

32,115

 

 

 

-

 

 

 

35,507

 

Interest rate derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Rate-sensitive liabilities

 

$

1,271,270

 

 

$

437,773

 

 

$

100,628

 

 

$

266

 

 

$

1,809,937

 

Rate-sensitive assets less rate-sensitive liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset (liability) gap for the period

 

$

(826,772

)

 

$

(234,625

)

 

$

764,288

 

 

$

896,065

 

 

$

598,956

 

Cumulative asset (liability) gap

 

$

(826,772

)

 

$

(1,061,397

)

 

$

(297,109

)

 

$

598,956

 

 

 

 

 

(1) Interest rate derivative contracts include pay fixed, receive variable swaps with a notional value of $401.0 million. Further details can be found in Note 8 – Derivatives and Hedging Activities.

 

Under this method, the Risk Committee measures interest rate sensitivity by focusing on the one-year repricing gap. ChoiceOne’s ratio of rate-sensitive assets to rate-sensitive liabilities that matured or repriced within a one-year time frame was 38% at December 31, 2023, compared to 36% at December 31, 2022. Table 5 above shows the entire balance of interest-bearing demand deposits, savings deposits, and money market deposits in the shortest repricing term. Although these categories have the ability to reprice immediately, management has some control over the actual timing or extent of the changes in interest rates on these liabilities. The Risk Committee plans to continue to monitor the ratio of rate-sensitive assets to rate-sensitive liabilities on a quarterly basis in 2024. As interest rates change, the Risk Committee will attempt to match its maturing assets with corresponding liabilities to maximize ChoiceOne’s net interest income.

Another method the Risk Committee uses to monitor its interest rate sensitivity is to subject rate-sensitive assets and liabilities to interest rate shocks. At December 31, 2023, management used a simulation model to subject its assets and liabilities up to an immediate 200 basis point increase and decline. The maturities of loans and mortgage-backed securities were affected by certain prepayment assumptions. Maturities for interest-bearing core deposits were based on an estimate of the period over which they would be outstanding. The maturities of advances from the borrowings were based on their contractual maturity dates. In the case of variable rate assets and

 

37


 

liabilities, repricing dates were used to determine their values. The simulation model measures the effect of immediate interest rate changes on both net interest income and shareholders’ equity.

Table 6 provides an illustration of hypothetical interest rate changes as of December 31, 2023 and 2022:

Table 6 – Sensitivity to Changes in Interest Rates

 

 

 

2023

 

 

Net

 

 

 

 

 

Market

 

 

 

(Dollars in thousands)

 

Interest

 

 

Percent

 

 

Value of

 

 

Percent

 

 

Income

 

 

Change

 

 

Equity

 

 

Change

Change in Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

200 basis point rise

 

 

67,650

 

 

 

-2

 

%

 

480,950

 

 

 

8

 

%

100 basis point rise

 

 

68,430

 

 

 

-1

 

%

 

469,920

 

 

 

5

 

%

Base rate scenario

 

 

69,100

 

 

 

-

 

%

 

446,210

 

 

 

-

 

%

100 basis point decline

 

 

66,660

 

 

 

-4

 

%

 

407,940

 

 

 

-9

 

%

200 basis point decline

 

 

66,120

 

 

 

-4

 

%

 

350,800

 

 

 

-21

 

%

 

 

 

2022

 

 

Net

 

 

 

 

 

Market

 

 

 

 

 

(Dollars in thousands)

 

Interest

 

 

Percent

 

 

Value of

 

 

Percent

 

 

 

 

Income

 

 

Change

 

 

Equity

 

 

Change

 

 

Change in Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

200 basis point rise

 

 

61,826

 

 

 

-11

 

%

 

355,701

 

 

 

15

 

%

100 basis point rise

 

 

66,025

 

 

 

-5

 

%

 

338,913

 

 

 

9

 

%

Base rate scenario

 

 

69,734

 

 

 

-

 

%

 

309,801

 

 

 

-

 

%

100 basis point decline

 

 

71,788

 

 

 

3

 

%

 

260,889

 

 

 

-16

 

%

200 basis point decline

 

 

71,276

 

 

 

2

 

%

 

181,078

 

 

 

-42

 

%

 

As of December 31, 2023, the Bank was within its guidelines for immediate rate shocks up and down for all net interest income scenarios and for the up rate scenarios for the market value of shareholders’ equity. The Bank’s percent change in the 100 and 200 basis points down scenarios for the market value of shareholders’ equity was higher than the policy guidelines. As of December 31, 2022, the Bank was within its guidelines for immediate rate shocks up and down for all net interest income scenarios and for the up rate scenarios and the down 100 and down 200 basis points scenarios for the market value of shareholders’ equity. The Risk Committee plans to continue to monitor the effect of changes in interest rates on both net interest income and shareholders’ equity and will make changes in the duration of its rate-sensitive assets and rate-sensitive liabilities where necessary.

 

Item 8. Financial Statements and Supplementary Data

 

38


 

Report of Independent Registered Public Accounting Firm

 

To the Stockholders and Board of Directors of ChoiceOne Financial Services, Inc.

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheets of ChoiceOne Financial Services, Inc. (the “Company”) as of December 31, 2023 and 2022, the related statements of income, comprehensive income, changes in stockholders' equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes(collectively referred to as the “financial statements”). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.

 

Change in Accounting Principle

 

As discussed in Note 1 to the financial statements, the Company has changed its method of accounting for credit losses effective January 1, 2023 due to the adoption of Accounting Standards Codification Topic 326: Financial Instruments – Credit Losses (“ASC 326”). The Company adopted the new credit loss standard using the modified retrospective method such that prior period amounts are not adjusted and continue to be reported in accordance with previously applicable generally accepted accounting principles. The subsequent application of Topic 326 is also communicated as a critical audit matter below.

 

Basis for Opinion

 

The Company's management is responsible for these financial statements. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matter

 

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

 

Allowance for Credit Losses – Qualitative Adjustment

As described in Notes 1 and 3 to the financial statements, management’s estimate of the allowance for credit losses (ACL) at December 31, 2023, includes a reserve on collectively evaluated loans. The reserve on collectively evaluated loans is based on an historical average loss rates of peer banks, adjusted for current and forecasted factors, applied over the remaining life of loans. Management applies an adjustment for qualitative factors based on internal and external qualitative and credit market risk factors as described in Note 1 and 3 to the financial statements.

 

Significant judgment was required by management in the selection and measurement of qualitative factor adjustments. Accordingly, performing audit procedures to evaluate the Company’s estimated ACL involved a high degree of auditor judgment and required significant effort, including the involvement of professionals with specialized skill and knowledge.

 

 

39


 

How the Critical Audit Matter was Addressed in the Audit

Our audit procedures related to the Company’s estimate of the ACL included, but were not limited to, the following:

We evaluated the design of management’s controls over the determination of the qualitative factor adjustments.
We obtained an understanding of management’s process for determining the need for qualitative factor adjustments, identifying appropriate factors, and measuring the direction and magnitude of the adjustment.
We evaluated management's rationale for determining qualitative adjustments were relevant and warranted for each loan segment and assessed the measurement of qualitative factor adjustments applied by management.
We assessed qualitative factors and overall reserves on collectively evaluated loans against trends in Company specific loss history.

/s/ Plante & Moran, PLLC

 

We have served as the Company’s auditor since 2006.

 

Grand Rapids, Michigan

March 13, 2024

 

40


 

ChoiceOne Financial Services, Inc.

Consolidated Balance Sheets

 

 

 

December 31,

 

(Dollars in thousands)

 

2023

 

 

2022

 

Assets

 

 

 

 

 

 

Cash and due from banks

 

$

55,083

 

 

$

43,593

 

Time deposits in other financial institutions

 

 

350

 

 

 

350

 

Cash and cash equivalents

 

 

55,433

 

 

 

43,943

 

 

 

 

 

 

 

Equity securities, at fair value (Note 2)

 

 

7,505

 

 

 

8,566

 

Securities available for sale, at fair value (Note 2)

 

 

514,598

 

 

 

529,749

 

Securities held to maturity, at amortized cost (Note 2)

 

 

407,959

 

 

 

425,906

 

Federal Home Loan Bank stock

 

 

4,449

 

 

 

3,517

 

Federal Reserve Bank stock

 

 

5,065

 

 

 

5,064

 

Loans held for sale

 

 

4,710

 

 

 

4,834

 

Loans to other financial institutions

 

 

19,400

 

 

 

-

 

Core Loans

 

 

1,391,253

 

 

 

1,189,782

 

  Total loans (Note 3)

 

 

1,410,653

 

 

 

1,189,782

 

Allowance for loan losses (Note 3)

 

 

(15,685

)

 

 

(7,619

)

  Loans, net

 

 

1,394,968

 

 

 

1,182,163

 

 

 

 

 

 

 

Premises and equipment, net (Note 5)

 

 

29,750

 

 

 

28,232

 

Other real estate owned, net (Note 7)

 

 

122

 

 

 

-

 

Cash value of life insurance policies

 

 

45,074

 

 

 

43,978

 

Goodwill (Note 6)

 

 

59,946

 

 

 

59,946

 

Core deposit intangible (Note 6)

 

 

1,854

 

 

 

2,809

 

Other assets

 

 

45,273

 

 

 

47,208

 

Total assets

 

$

2,576,706

 

 

$

2,385,915

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Deposits – noninterest-bearing (Note 9)

 

$

547,625

 

 

$

599,579

 

Deposits – interest-bearing (Note 9)

 

 

1,550,985

 

 

 

1,516,681

 

Brokered deposits (Note 9)

 

 

23,445

 

 

 

1,743

 

Total deposits

 

 

2,122,055

 

 

 

2,118,003

 

 

 

 

 

 

 

Borrowings (Note 10)

 

 

200,000

 

 

 

50,000

 

Subordinated debentures (Note 11)

 

 

35,507

 

 

 

35,262

 

Other liabilities (Notes 12)

 

 

23,510

 

 

 

13,776

 

Total liabilities

 

 

2,381,072

 

 

 

2,217,041

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

Preferred stock; shares authorized: 100,000; shares outstanding: none

 

 

-

 

 

 

-

 

Common stock and paid-in capital, no par value; shares authorized: 15,000,000; shares outstanding: 7,548,217 at December 31, 2023 and 7,516,098 at December 31, 2022 (Note 16)

 

 

173,513

 

 

 

172,277

 

Retained earnings

 

 

73,699

 

 

 

68,394

 

Accumulated other comprehensive income, net

 

 

(51,578

)

 

 

(71,797

)

Total shareholders’ equity

 

 

195,634

 

 

 

168,874

 

Total liabilities and shareholders’ equity

 

$

2,576,706

 

 

$

2,385,915

 

 

See accompanying notes to consolidated financial statements.

 

41


 

ChoiceOne Financial Services, Inc.

Consolidated Statements of Income

 

 

 

Year Ended

 

(Dollars in thousands, except per share data)

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Interest income

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

68,384

 

 

$

52,823

 

 

$

48,657

 

Securities:

 

 

 

 

 

 

 

 

 

Taxable

 

 

21,169

 

 

 

15,583

 

 

 

10,260

 

Tax exempt

 

 

5,629

 

 

 

6,163

 

 

 

5,617

 

Other

 

 

3,798

 

 

 

491

 

 

 

84

 

Total interest income

 

 

98,980

 

 

 

75,060

 

 

 

64,618

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

 

23,990

 

 

 

5,845

 

 

 

3,305

 

Advances from Federal Home Loan Bank

 

 

1,771

 

 

 

117

 

 

 

22

 

Other

 

 

7,334

 

 

 

1,784

 

 

 

650

 

Total interest expense

 

 

33,095

 

 

 

7,746

 

 

 

3,977

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

65,885

 

 

 

67,314

 

 

 

60,641

 

Provision for (reversal of) credit losses on loans

 

 

1,265

 

 

 

250

 

 

 

416

 

Provision for (reversal of) credit losses on unfunded commitments

 

 

(1,115

)

 

 

-

 

 

 

-

 

Net Provision for (reversal of) credit losses expense

 

 

150

 

 

 

250

 

 

 

416

 

Net interest income after provision for credit losses

 

 

65,735

 

 

 

67,064

 

 

 

60,225

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

Customer service charges

 

 

9,347

 

 

 

9,350

 

 

 

8,628

 

Insurance and investment commissions

 

 

698

 

 

 

779

 

 

 

765

 

Mortgage servicing rights (Note 4)

 

 

820

 

 

 

1,007

 

 

 

2,335

 

Gains on sales of loans (Note 4)

 

 

1,134

 

 

 

1,336

 

 

 

4,441

 

Net (losses) gains on sales of securities (Note 2)

 

 

(71

)

 

 

(809

)

 

 

(40

)

Net (losses) gains on sales and write-downs of other assets (Note 7)

 

 

147

 

 

 

99

 

 

 

6

 

Earnings on life insurance policies

 

 

1,096

 

 

 

1,312

 

 

 

809

 

Trust income

 

 

771

 

 

 

734

 

 

 

790

 

Change in market value of equity securities

 

 

(246

)

 

 

(955

)

 

 

479

 

Other

 

 

1,210

 

 

 

1,219

 

 

 

981

 

Total noninterest income

 

 

14,906

 

 

 

14,072

 

 

 

19,194

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Salaries and benefits (Note 13 and 14)

 

 

31,963

 

 

 

30,391

 

 

 

29,300

 

Occupancy and equipment (Note 5)

 

 

6,048

 

 

 

6,189

 

 

 

6,168

 

Data processing

 

 

6,618

 

 

 

6,729

 

 

 

6,189

 

Professional fees

 

 

2,198

 

 

 

2,175

 

 

 

3,009

 

Supplies and postage

 

 

780

 

 

 

719

 

 

 

614

 

Advertising and promotional

 

 

721

 

 

 

764

 

 

 

848

 

Intangible amortization (Note 6)

 

 

955

 

 

 

1,153

 

 

 

1,307

 

FDIC insurance

 

 

1,184

 

 

 

722

 

 

 

804

 

Other

 

 

4,607

 

 

 

4,636

 

 

 

4,682

 

Total noninterest expense

 

 

55,074

 

 

 

53,478

 

 

 

52,921

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

25,567

 

 

 

27,658

 

 

 

26,498

 

Income tax expense

 

 

4,306

 

 

 

4,018

 

 

 

4,456

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

21,261

 

 

$

23,640

 

 

$

22,042

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (Note 16)

 

$

2.82

 

 

$

3.15

 

 

$

2.87

 

Diluted earnings per share (Note 16)

 

$

2.82

 

 

$

3.15

 

 

$

2.86

 

Dividends declared per share

 

$

1.05

 

 

$

1.01

 

 

$

0.94

 

 

See accompanying notes to consolidated financial statements.

 

42


 

ChoiceOne Financial Services, Inc.

Consolidated Statements of Comprehensive Income

 

 

 

Year Ended

 

(Dollars in thousands)

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Net income

 

$

21,261

 

 

$

23,640

 

 

$

22,042

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on AFS securities

 

 

20,934

 

 

 

(91,923

)

 

 

(17,261

)

Income tax benefit (expense)

 

 

(4,396

)

 

 

19,304

 

 

 

3,625

 

Less: reclassification adjustment for net (gain) loss included in net income

 

 

-

 

 

 

809

 

 

 

39

 

Income tax benefit (expense)

 

 

-

 

 

 

(170

)

 

 

(7

)

Less: reclassification adjustment for net (gain) loss for fair value hedge

 

 

(1,534

)

 

 

1,930

 

 

 

-

 

Income tax benefit (expense)

 

 

322

 

 

 

(405

)

 

 

-

 

Less: net unrealized (gains) losses on securities transferred from AFS to HTM

 

 

-

 

 

 

3,404

 

 

 

-

 

Income tax benefit (expense)

 

 

-

 

 

 

(715

)

 

 

-

 

Unrealized gain (loss) on AFS securities, net of tax

 

 

15,326

 

 

 

(67,766

)

 

 

(13,604

)

 

 

 

 

 

 

 

 

 

 

Reclassification of unrealized gain (loss) upon transfer of securities from AFS to HTM

 

 

-

 

 

 

(3,404

)

 

 

-

 

Income tax benefit (expense)

 

 

-

 

 

 

715

 

 

 

-

 

Amortization of net unrealized (gains) losses on securities transferred from AFS to HTM

 

 

333

 

 

 

351

 

 

 

-

 

Income tax benefit (expense)

 

 

(70

)

 

 

(74

)

 

 

-

 

Unrealized loss on held to maturity securities, net of tax

 

 

263

 

 

 

(2,412

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on cash flow hedge

 

 

3,024

 

 

 

(558

)

 

 

-

 

Income tax benefit (expense)

 

 

(635

)

 

 

117

 

 

 

-

 

Less: reclassification adjustment for net (gain) loss on cash flow hedge

 

 

-

 

 

 

771

 

 

 

-

 

Income tax benefit (expense)

 

 

-

 

 

 

(162

)

 

 

-

 

Less: amortization of net unrealized (gains) losses included in net income

 

 

2,837

 

 

 

999

 

 

 

-

 

Income tax benefit (expense)

 

 

(596

)

 

 

(210

)

 

 

-

 

Unrealized gain (loss) on cash flow hedge instruments, net of tax

 

 

4,630

 

 

 

957

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

 

20,219

 

 

 

(69,221

)

 

 

(13,604

)

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

41,480

 

 

$

(45,581

)

 

$

8,438

 

 

See accompanying notes to consolidated financial statements.

 

43


 

ChoiceOne Financial Services, Inc.

Consolidated Statements of Changes in Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Common

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Stock and

 

 

 

 

 

Comprehensive

 

 

 

 

 

 

Number of

 

 

Paid in

 

 

Retained

 

 

Income/(Loss),

 

 

 

 

(Dollars in thousands, except per share data)

 

Shares

 

 

Capital

 

 

Earnings

 

 

Net

 

 

Total

 

Balance, January 1, 2021

 

 

7,796,352

 

 

$

178,750

 

 

$

37,490

 

 

$

11,028

 

 

$

227,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

22,042

 

 

 

 

 

 

22,042

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(13,604

)

 

 

(13,604

)

Shares issued

 

 

23,301

 

 

 

509

 

 

 

 

 

 

 

 

 

509

 

Effect of employee stock purchases

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

25

 

Stock-based compensation expense

 

 

 

 

 

415

 

 

 

 

 

 

 

 

 

415

 

Shares repurchased

 

 

(309,274

)

 

 

(7,786

)

 

 

 

 

 

 

 

 

(7,786

)

Cash dividends declared ($0.94 per share)

 

 

 

 

 

 

 

 

(7,200

)

 

 

 

 

 

(7,200

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

7,510,379

 

 

$

171,913

 

 

$

52,332

 

 

$

(2,576

)

 

$

221,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

23,640

 

 

 

 

 

 

23,640

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(69,221

)

 

 

(69,221

)

Shares issued

 

 

31,618

 

 

 

461

 

 

 

 

 

 

 

 

 

461

 

Effect of employee stock purchases

 

 

 

 

 

31

 

 

 

 

 

 

 

 

 

31

 

Stock-based compensation expense

 

 

-

 

 

 

554

 

 

 

 

 

 

 

 

 

554

 

Shares repurchased

 

 

(25,899

)

 

 

(682

)

 

 

 

 

 

 

 

 

(682

)

Cash dividends declared ($1.01 per share)

 

 

 

 

 

 

 

 

(7,578

)

 

 

 

 

 

(7,578

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2022

 

 

7,516,098

 

 

$

172,277

 

 

$

68,394

 

 

$

(71,797

)

 

$

168,874

 

Adoption of ASU 2016-13 (CECL) on January 1, 2023

 

 

 

 

 

 

 

 

(8,046

)

 

 

 

 

 

(8,046

)

Balance, January 1, 2023

 

 

7,516,098

 

 

$

172,277

 

 

$

60,348

 

 

$

(71,797

)

 

$

160,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

21,261

 

 

 

 

 

 

21,261

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

20,219

 

 

 

20,219

 

Shares issued

 

 

31,472

 

 

 

566

 

 

 

 

 

 

 

 

 

566

 

Effect of employee stock purchases

 

 

 

 

 

41

 

 

 

 

 

 

 

 

 

41

 

Stock-based compensation expense

 

 

 

 

 

629

 

 

 

 

 

 

 

 

 

629

 

Stock options exercised and issued (1)

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Cash dividends declared ($1.05 per share)

 

 

 

 

 

 

 

 

(7,910

)

 

 

 

 

 

(7,910

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2023

 

 

7,548,217

 

 

$

173,513

 

 

$

73,699

 

 

$

(51,578

)

 

$

195,634

 

 

(1)
The amount shown represents the number of shares issued in cashless transactions where some taxes are netted on a portion of the exercises.

See accompanying notes to consolidated financial statements.

 

44


 

ChoiceOne Financial Services, Inc.

Consolidated Statements of Cash Flows

 

 

Year Ended

 

(Dollars in thousands)

December 31,

 

 

2023

 

 

2022

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

$

21,261

 

 

$

23,640

 

 

$

22,042

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

(Reversal of) provision for credit losses

 

150

 

 

 

250

 

 

 

416

 

Depreciation

 

2,477

 

 

 

2,658

 

 

 

2,624

 

Amortization

 

9,953

 

 

 

10,684

 

 

 

9,801

 

Compensation expense on employee and director stock purchases, stock options, and restricted stock units

 

1,005

 

 

 

958

 

 

 

812

 

Net (gains) losses on sales of securities

 

71

 

 

 

809

 

 

 

40

 

Net change in market value of equity securities

 

246

 

 

 

955

 

 

 

(479

)

Gains on sales of loans and capitalized servicing rights

 

(1,954

)

 

 

(2,343

)

 

 

(6,776

)

Loans originated for sale

 

(56,085

)

 

 

(71,829

)

 

 

(197,387

)

Proceeds from loan sales

 

57,342

 

 

 

77,681

 

 

 

205,398

 

Earnings on bank-owned life insurance

 

(1,096

)

 

 

(1,038

)

 

 

(778

)

Proceeds from BOLI policy

 

-

 

 

 

690

 

 

 

204

 

Earnings on death benefit from bank-owned life insurance

 

-

 

 

 

(274

)

 

 

(31

)

(Gains) on sales of other real estate owned

 

(12

)

 

 

(41

)

 

 

(19

)

Proceeds from sales of other real estate owned

 

157

 

 

 

235

 

 

 

611

 

Deferred federal income tax (expense) benefit

 

(24

)

 

 

(15

)

 

 

924

 

Net change in:

 

 

 

 

 

 

 

 

Other assets

 

5,395

 

 

 

(4,208

)

 

 

(5,418

)

Other liabilities

 

7,596

 

 

 

6,205

 

 

 

5,715

 

Net cash provided by operating activities

 

46,482

 

 

 

45,017

 

 

 

37,699

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Sales of securities available for sale

 

-

 

 

 

47,167

 

 

 

29,742

 

Sales of equity securities

 

887

 

 

 

-

 

 

 

-

 

Proceeds from Federal Home Loan Bank stock redemption

 

3,917

 

 

 

-

 

 

 

-

 

Maturities, prepayments and calls of securities available for sale

 

32,289

 

 

 

51,570

 

 

 

54,202

 

Maturities, prepayments and calls of securities held to maturity

 

16,572

 

 

 

8,091

 

 

 

-

 

Purchases of securities available for sale

 

(1,646

)

 

 

(55,053

)

 

 

(632,826

)

Purchases of securities held to maturity

 

(597

)

 

 

(7,505

)

 

 

-

 

Purchases of equity securities

 

-

 

 

 

(1,029

)

 

 

(5,117

)

Purchases of Federal Home Loan Bank stock

 

(4,849

)

 

 

-

 

 

 

-

 

Purchase of bank-owned life insurance policies

 

-

 

 

 

-

 

 

 

(10,000

)

Loan originations and payments, net

 

(221,245

)

 

 

(130,620

)

 

 

45,384

 

Additions to premises and equipment

 

(4,234

)

 

 

(1,164

)

 

 

(2,759

)

Proceeds from (payments for) derivative contracts, net

 

1,732

 

 

 

(1,953

)

 

 

-

 

Payments for derivative contracts settlements

 

(4,191

)

 

 

-

 

 

 

-

 

Net cash (used in)/provided by investing activities

 

(181,365

)

 

 

(90,496

)

 

 

(521,374

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Net change in deposits

 

4,052

 

 

 

65,709

 

 

 

377,716

 

Proceeds from borrowings

 

420,000

 

 

 

726,000

 

 

 

87,500

 

Payments on borrowings

 

(270,000

)

 

 

(726,000

)

 

 

(14,326

)

Issuance of common stock

 

231

 

 

 

172

 

 

 

139

 

Repurchase of common stock

 

-

 

 

 

(682

)

 

 

(7,786

)

Share based compensation withholding obligation

 

-

 

 

 

(85

)

 

 

-

 

Cash dividends

 

(7,910

)

 

 

(7,578

)

 

 

(7,200

)

Net cash provided by/(used in) financing activities

 

146,373

 

 

 

57,536

 

 

 

436,043

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

11,490

 

 

 

12,057

 

 

 

(47,632

)

Beginning cash and cash equivalents

 

43,943

 

 

 

31,887

 

 

 

79,519

 

 

 

 

 

 

 

 

 

 

Ending cash and cash equivalents

$

55,433

 

 

$

43,943

 

 

$

31,887

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest

$

27,481

 

 

$

7,577

 

 

$

3,718

 

Cash paid for income taxes

 

4,450

 

 

 

1,989

 

 

 

3,251

 

Loans transferred to other real estate owned

 

266

 

 

 

-

 

 

 

520

 

 

See accompanying notes to consolidated financial statements.

 

45


 

Note 1 – Summary of Significant Accounting Policies

Principles of Consolidation

 

The consolidated financial statements include ChoiceOne Financial Services, Inc. (“ChoiceOne”), its wholly-owned subsidiaries, ChoiceOne Bank (the “Bank”) and 109 Technologies, LLC, and ChoiceOne Bank’s wholly-owned subsidiary, ChoiceOne Insurance Agencies, Inc. (the “Insurance Agency”). Intercompany transactions and balances have been eliminated in consolidation.

 

ChoiceOne owns all of the common securities of Community Shores Capital Trust I (the “Capital Trust”). Under U.S. generally accepted accounting principles (“GAAP”), the Capital Trust is not consolidated because it is a variable interest entity and ChoiceOne is not the primary beneficiary.

Nature of Operations

The Bank is a full-service community bank that offers commercial, consumer, and real estate loans as well as traditional demand, savings and time deposits to both commercial and consumer clients within the Bank’s primary market areas in Kent, Muskegon, Newaygo, and Ottawa counties in western Michigan and Lapeer, Macomb, and St. Clair counties in southeastern Michigan. Substantially all loans are secured by specific items of collateral including business assets, consumer assets, and real estate. Commercial loans are expected to be repaid from the cash flows from operations of businesses. Real estate loans are collateralized by either residential or commercial real estate.

109 Technologies, LLC is a wholly owned subsidiary of ChoiceOne Financial Services Inc. with the intent of selling a fintech product marketed to other banks and bank holding companies.

The Insurance Agency is a wholly-owned subsidiary of the Bank. The Insurance Agency sells insurance policies such as life and health for both commercial and consumer clients. The Insurance Agency also offers alternative investment products such as annuities and mutual funds through a registered broker.

 

Together, the Bank and ChoiceOne’s other direct and indirect subsidiaries account for substantially all of ChoiceOne’s assets, revenues and operating income.

Use of Estimates

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, ChoiceOne’s management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided. These estimates and assumptions are subject to many risks and uncertainties. Actual results may differ from these estimates. Estimates associated with the allowance for credit losses are particularly susceptible to change.

Cash and Cash Equivalents

Cash and cash equivalents are defined to include cash on hand, demand deposits with other banks, and federal funds sold. Cash flows are reported on a net basis for customer loan and deposit transactions, deposits with other financial institutions, and short-term borrowings with original terms of 90 days or less.

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of unearned interest, deferred loan fees and costs, remaining purchase accounting adjustments, and an allowance for credit losses. Loans held for sale are reported at the lower of cost or market, on an aggregate basis.

Interest income on loans is reported on the interest method and includes amortization of net deferred loan fees and costs over the estimated loan term. Interest on loans is accrued based upon the principal balance outstanding. The accrual of interest is discontinued at the time at which loans are 90 days past due unless the loan is secured by sufficient collateral and is in the process of collection. Past due status is based on the contractual terms of the loan. Loans are placed into nonaccrual status or charged off at an earlier date if collection of principal or interest is considered doubtful. Interest accrued but not received is reversed against interest income when the loans are placed into nonaccrual status. Interest received on such loans is applied to principal until qualifying for return to accrual. Loans are returned to accrual basis when all the principal and interest amounts contractually due are brought current and future payment is reasonably assured.

 

 

46


 

Purchased financial assets without credit deterioration will be recorded at the acquisition date fair value. Additionally, an allowance is recorded with a corresponding charge to credit loss expense in the reporting period in which the acquisition occurs. For assets purchased with credit deterioration, an allowance is recorded with a corresponding increase to the amortized cost basis of the financial asset as of the acquisition date. No financial assets were purchased since the initiation of CECL on January 1, 2023.

Loans to Other Financial Institutions

Loans to other financial institutions are made for the purpose of providing a warehouse line of credit to facilitate funding of residential mortgage loan originations at other financial institutions. The loans are short-term in nature and are designed to provide funding for the time period between the loan origination and its subsequent sale in the secondary market. Loans to other financial institutions earn a share of interest income, determined by the contract, from when the loan is funded to when the loan is sold on the secondary market.

 

Allowance for Credit Losses (“ACL”)

 

In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments. This ASU (as subsequently amended by ASU 2018-19) significantly changed how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard replaced the former “incurred loss” approach with an “expected loss” model. The new model, referred to as the CECL model, applies to financial assets subject to credit losses and measured at amortized cost, and certain off-balance sheet credit exposures. The standard also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the ACL. In addition, entities need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. A reasonable and supportable economic forecast is a key component of the CECL methodology.

ChoiceOne adopted CECL effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with the incurred loss accounting standards. The transition adjustment of the CECL adoption included an increase in the ACL of $7.2 million, which included a $5.5 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $1.5 million tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet. The transition adjustment of the CECL adoption included an additional ACL on unfunded commitments of $3.3 million, which included a $2.6 million decrease to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $688,000 tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet.

 

The ACL is a valuation allowance for expected credit losses. The ACL is increased by the provision for credit losses and decreased by loans charged off less any recoveries of charged off loans. As ChoiceOne has had very limited loss experience since 2011, management elected to utilize benchmark peer loss history data to estimate historical loss rates. ChoiceOne identified an appropriate peer group for each loan cohort which shared similar characteristics. Management estimates the ACL required based on the selected peer group loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, a reasonable and supportable economic forecast, and other factors. Allocations of the ACL may be made for specific loans, but the entire ACL is available for any loan that, in management’s judgment, should be charged off. Loan losses are charged against the ACL when management believes that collection of a loan balance is not possible.

 

The ACL consists of general and specific components. The general component covers loans collectively evaluated for credit losses and is based on peer historical loss experience adjusted for current and forecasted factors. Management’s adjustment for current and forecasted factors is based on trends in delinquencies, trends in charge-offs and recoveries, trends in the volume of loans, changes in underwriting standards, trends in loan review findings, the experience and ability of lending staff, and a reasonable and supportable economic forecast described further below.

 

The discounted cash flow methodology is utilized for all loan pools. This methodology is supported by our CECL software provider and allows management to automatically calculate contractual life by factoring in all cash flows and adjusting them for behavioral and credit-related aspects.

 

Reasonable and supportable economic forecasts have to be incorporated in determining expected credit losses. The forecast period represents the time frame from the current period end through the point in time that we can reasonably forecast and support entity and environmental factors that are expected to impact the performance of our loan portfolio. Ideally, the economic forecast period would encompass the contractual terms of all loans; however, the ability to produce a forecast that is considered reasonable and supportable becomes more difficult or may not be possible in later periods. Subsequent to the end of the forecast period, we revert to historical loan data based on an ongoing evaluation of each economic forecast in relation to then current economic conditions as well as any developing

 

47


 

loan loss activity and resulting historical data. As of December 31, 2023, we used a one-year reasonable and supportable economic forecast period, with a two year straight-line reversion period.

We are not required to develop and use our own economic forecast model, and we elected to utilize economic forecasts from third-party providers that analyze and develop forecasts of the economy for the entire United States at least quarterly.

Other inputs to the calculation are also updated or reviewed quarterly. Prepayment speeds are updated on a one quarter lag based on the asset liability model from the previous quarter. This model is performed at the loan level. Curtailment is updated quarterly within the ACL model based on our peer group average. The reversion period is reviewed by management quarterly with consideration of the current economic climate. Prepayment speeds and curtailment were updated during the fourth quarter of 2023; however, the effect was insignificant.

 

We are also required to consider expected credit losses associated with loan commitments over the contractual period in which we are exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by us. Any allowance for off-balance sheet credit exposures is reported as an other liability on our Consolidated Balance Sheet and is increased or decreased via the provision for credit losses account on our Consolidated Statement of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to be funded.

Loans that do not share risk characteristics are evaluated on an individual basis and are excluded from the collective evaluation. ChoiceOne has determined that any loans which have been placed on non-performing status, loans with a risk rating of 6 or higher, and loans past due more than 60 days will be assessed individually for evaluation. Management’s judgment will be used to determine if the loan should be migrated back to pool on an individual basis. Individual analysis will establish a specific reserve for loans in scope. Specific reserves on non-performing loans are typically based on management’s best estimate of the fair value of collateral securing these loans, adjusted for selling costs as appropriate or based on the present value of the expected cash flows from that loan.

 

Allowance for Loan Losses

 

Prior to the adoption of CECL on January 1, 2023, management calculated the allowance for loan losses for the valuation allowance for probable incurred credit losses. The allowance for loan losses is increased by the provision for loan losses and decreased by loans charged off less any recoveries of charged off loans. Management estimates the allowance for loan losses balance required based on past loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance for loan losses may be made for specific loans, but the entire allowance for loan losses is available for any loan that, in management’s judgment, should be charged off. Loan losses are charged against the allowance for loan losses when management believes that collection of a loan balance is not possible.

The allowance for loan losses consists of general and specific components. The general component covers non-classified loans and is based on historical loss experience adjusted for current factors. The specific component relates to loans that are individually classified as impaired or loans otherwise classified as substandard or doubtful. The general component of management's estimate of the allowance for loan losses covers non-impaired loans and is based on historical loss experience adjusted for current factors. Management's adjustment for current factors is based on trends in delinquencies, trends in charge-offs and recoveries, trends in the volume of loans, changes in underwriting standards, trends in loan review findings, experience and ability of lending staff, national and economic trends and conditions, industry conditions, trends in real estate values, and other conditions.

A loan is impaired when full payment under the loan terms is not expected. Troubled debt restructuring of loans is undertaken to improve the likelihood that the loan will be repaid in full under the modified terms in accordance with a reasonable repayment schedule. All modified loans are evaluated to determine whether the loans should be reported as Troubled Debt Restructurings ("TDR"). A loan is a TDR when the Bank, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower by modifying a loan. To make this determination, the Bank must determine whether (a) the borrower is experiencing financial difficulties and (b) the Bank granted the borrower a concession. This determination requires consideration of all facts and circumstances surrounding the modification. An overall general decline in the economy or some deterioration in a borrower’s financial condition does not automatically mean the borrower is experiencing financial difficulties. Commercial loans are evaluated for impairment on an individual loan basis. If a loan is considered impaired or if a loan has been classified as a TDR, a portion of the allowance for loan losses is allocated to the loan so that it is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of smaller-balance homogeneous loans such as consumer and residential real estate mortgage loans are collectively evaluated for impairment and, accordingly, they are not separately identified for impairment disclosures.

 

Securities

 

48


 

 

Debt securities are classified as held to maturity and carried at amortized cost when management has the positive intent and ability to hold them to maturity. ​ Debt securities are classified as available for sale because they might be sold before maturity. Debt securities classified as available for sale are carried at fair value, with unrealized holding gains and losses reported separately in the accumulated other comprehensive income or loss section of shareholders’ equity, net of tax effect. Restricted investments in Federal Reserve Bank stock and Federal Home Loan Bank stock are carried at cost. Equity securities consist of investments in preferred stock and investments in common stock of other financial institutions. Equity securities are reported at their fair value with changes in market value reported through current earnings.

 

Interest income includes amortization of purchase premium or discount. Premiums and discounts on securities are amortized using the level-yield method without anticipating prepayments. Gains or losses on sales are recorded on the trade date based on the amortized cost of the security sold.

 

Securities Available for Sale – For securities AFS in an unrealized loss position, management determines whether they intend to sell or if it is more likely than not that ChoiceOne will be required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income with an allowance being established under CECL. For securities AFS with unrealized losses not meeting these criteria, management evaluates whether any decline in fair value is due to credit loss factors. In making this assessment, management considers any changes to the rating of the security by rating agencies and adverse conditions specifically related to the issuer of the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses (“ACL”) is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Changes in the ACL under ASC 326-30 are recorded as provisions for (or reversal of) credit loss expense. Losses are charged against the allowance when the collectability of a debt security AFS is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, net of income taxes. At December 31, 2023 and at adoption of CECL on January 1, 2023, there was no ACL related to debt securities AFS. Accrued interest receivable on debt securities was excluded from the estimate of credit losses.

Securities Held to Maturity – Since the adoption of CECL, ChoiceOne measures credit losses on HTM securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of HTM securities to present the net amount expected to be collected. HTM securities are charged off against the ACL when deemed uncollectible. Adjustments to the ACL are reported in ChoiceOne’s Consolidated Statements of Income in the provision for credit losses. Accrued interest receivable on HTM securities is excluded from the estimate of credit losses. With regard to US Treasury securities, these have an explicit government guarantee; therefore, no ACL is recorded for these securities. With regard to obligations of states and political subdivisions and other HTM securities, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. A discounted cash flow method will be used to determine the reserve required for any credit losses on HTM securities. At December 31, 2023, the ACL related to securities HTM is insignificant.

Troubled Loan Modifications

 

FASB also issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This standard eliminated the previous accounting guidance for troubled debt restructurings and added additional disclosure requirements for gross chargeoffs by year of origination. It also prescribes guidance for reporting modifications of loans to borrowers experiencing financial difficulty.

Premises and Equipment

Premises and equipment are stated at cost less accumulated depreciation. Land is carried at cost. Land improvements are depreciated using the straight-line method with useful lives ranging from 7 to 15 years. Building and related components are depreciated using the straight-line method with useful lives ranging from 5 to 39 years. Leasehold improvements are depreciated over the shorter of the estimated life or the lease term. Furniture and equipment are depreciated using the straight-line method with useful lives ranging from 3 to 7 years. Fixed assets are periodically reviewed for impairment. If impaired, the assets are recorded at fair value.

Other Real Estate Owned

 

49


 

Real estate properties acquired in the collection of a loan are initially recorded at the lower of the Bank’s basis in the loans or fair value at acquisition establishing a new cost basis. Any reduction to fair value from the carrying value of the related loan is accounted for as a credit loss. After acquisition, a valuation allowance reduces the reported amount to the lower of the initial amount or fair value less costs to sell. Expenses to repair or maintain properties are included within other noninterest expenses. Gains and losses upon disposition and changes in the valuation allowance are reported net within noninterest income.

Bank Owned Life Insurance

Bank owned life insurance policies are stated at the current cash surrender value of the policy, or the policy death proceeds less any obligation to provide a death benefit to an insured’s beneficiaries if that value is less than the cash surrender value. Increases in the asset value are recorded as earnings in other income.

Loan Servicing Rights

Loan servicing rights represent the allocated value of servicing rights on loans sold with servicing retained. Servicing rights are initially recorded at estimated fair value and fair value is determined using prices for similar assets with similar characteristics when available or based upon discounted cash flows using market-based assumptions. Servicing rights are expensed in proportion to, and over the period of, estimated net servicing revenues. Impairment is evaluated based on the fair value of the rights, using groupings of the underlying loans as to interest rates and then, secondarily, as to geographic and prepayment characteristics. Any impairment of a grouping is reported as a valuation allowance.

Goodwill and Intangible Assets

Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of the acquired tangible assets and liabilities and identifiable intangible assets. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently if events and circumstances exist that indicate that a goodwill impairment test should be performed.

Core Deposit Intangible

Core deposit intangible represents the value of the acquired customer core deposit bases and is included as an asset on the consolidated balance sheets. The core deposit intangible has an estimated finite life, is amortized on an accelerated basis over a 120 month period and is subject to periodic impairment evaluation.

Loan Commitments and Related Financial Instruments

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet financing needs of customers. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.

Employee Benefit Plans

ChoiceOne’s 401(k) plan allows participants to make contributions to their individual accounts under the plan in amounts up to the IRS maximum. Employer matching contributions from ChoiceOne to its 401(k) plan are discretionary.

Income Taxes

Income tax expense is the sum of the current year income tax due and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. The Company recognizes interest and/or penalties related to income tax matters in income tax expense.

Earnings Per Share

Basic earnings per common share (“EPS”) is based on weighted-average common shares outstanding. Diluted EPS assumes issuance of any dilutive potential common shares issuable under stock options or restricted stock units granted.

Comprehensive Income

 

50


 

Comprehensive income consists of net income and other comprehensive income or loss. Other comprehensive income or loss includes unrealized gains and losses on securities available for sale and changes in the funded status of derivative instruments, net of tax, which are also recognized as a separate component of shareholders’ equity.

Accumulated other comprehensive income was as follows:

 

(Dollars in thousands)

 

As of December 31,

 

 

 

2023

 

 

2022

 

Unrealized gain (loss) on available-for-sale securities

 

$

(69,641

)

 

$

(89,041

)

Unrealized gain (loss) on held to maturity securities

 

 

(2,720

)

 

 

(3,053

)

Unrealized gain (loss) on derivative instruments

 

 

7,072

 

 

 

1,212

 

Tax effect

 

 

13,711

 

 

 

19,085

 

Accumulated other comprehensive income (loss)

 

$

(51,578

)

 

$

(71,797

)

 

Loss Contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe that there are any such matters that may have a material effect on the financial statements as of December 31, 2023.

Cash Restrictions

Cash on hand or on deposit with the Federal Reserve Bank was $0 at both December 31, 2023 and 2022, as the Federal Reserve revoked the reserve requirement.

Leases

 

Leases are classified as operating or finance leases at the lease commencement date. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term.

Stock-Based Compensation

Share based restricted stock units are valued at fair value as of the grant date. The Company values share-based stock option awards granted using the Black-Scholes option-pricing model. The Company recognizes compensation expense for its awards on a straight-line basis over the requisite service period for the entire award (straight-line attribution method), ensuring that the amount of compensation cost recognized at any date at least equals the portion of the grant-date fair value of the award that is vested at that time. Compensation costs related to stock options granted are disclosed in Note 15.

Dividend Restrictions

Banking regulations require the maintenance of certain capital levels and may limit the amount of dividends that may be paid by the Bank to ChoiceOne (see Note 21).

Fair Value of Financial Instruments

Fair values of financial instruments are estimated using relevant market information and other assumptions, which are more fully documented in Note 18 to the consolidated financial statements. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates.

Derivatives

 

At the inception of a derivative contract, ChoiceOne designates the derivative as one of two types based on our intention and belief as to the likely effectiveness of the hedge. These two types are (1) a hedge of changes in fair value of a recognized asset or liability or of an unrecognized firm commitment (“fair value hedge”), and (2) a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (“cash flow hedge”). For a fair value hedge, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item, are recognized in current earnings as fair values change. For a cash flow hedge,

 

51


 

the gain or loss on the derivative is reported in other comprehensive income and is reclassified into earnings in the same period during which the hedged transaction affects the earnings. The changes in fair value of derivatives that do not qualify for hedge accounting are reported in current earnings, as noninterest income.

Net cash settlements on derivatives that qualify for hedge accounting are recorded in interest income or interest expense, based on the item being hedged. Cash flows on hedges are classified in the cash flow statement in the same line item as the cash flows of the item being hedged.

The initial fair value of hedge components excluded from the assessment of effectiveness are recognized in the statement of financial condition under a systematic and rational method over the life of the hedging relationship and are presented in the same income statement line item as the earnings effect of the hedged item. Any difference between the change in the fair value of the hedge components excluded from the assessment of effectiveness and the amounts recognized in earnings are recorded as a component of other comprehensive income.

ChoiceOne discontinues hedge accounting when it determines that the derivative is no longer effective in offsetting changes in fair values or cash flows of the hedged item, the derivative is settled or terminates, a hedged forecasted transaction is no longer probable, a hedged firm commitment is no longer firm, or the treatment of the derivative as a hedge is no longer appropriate or intended. When hedge accounting is discontinued, subsequent changes in fair value of the derivative are recorded as noninterest income. When a fair value hedge is discontinued, the hedged asset or liability is no longer adjusted for changes in fair value and the existing basis adjustment is amortized or accreted over the remaining life of the asset or liability. When a cash flow hedge is discontinued but the hedged cash flows or forecasted transactions are still expected to occur, gains or losses that were accumulated in other comprehensive income are amortized into earnings over the same periods in which the hedged transactions will affect earnings.

ChoiceOne is exposed to losses if a counterparty fails to make its payments under a contract in which the Company is in the net receiving position. ChoiceOne anticipates that the counterparties will be able to fully satisfy their obligation under the agreements. All the contracts to which we are a party have cash flows that settle monthly or semiannually.

Operating Segments

While ChoiceOne’s management monitors the revenue streams of various products and services for the Bank and the Insurance Agency, operations and financial performance are evaluated on a company-wide basis. Accordingly, all of the financial service operations are considered by management to be aggregated into one reportable operating segment.

Recent Accounting Pronouncements

 

Investment in Equity Method and Joint Ventures

 

In March 2023, the FASB issued ASU 2023-02, Investments – Equity Method and Joint Venture (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method. The amendments in this ASU permit reporting entities to account for the tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method. This update will be effective for financial statements issued for fiscal years and interim periods beginning after December 15, 2023. Early adoption is permitted. This change in guidance effective on January 1, 2023, did not have a significant impact on the financial statements.

 

Improvements to Income Tax Disclosure

 

ASU 2023-09 enhances transparency by requiring consistent categorization, greater disaggregation, and detailed disclosure related to income taxes paid. These changes aim to help users of financial statements understand factors contributing to differences between effective and statutory tax rates. The disclosure is effective for annual reporting periods beginning after December 15, 2024.

 

52


 

Note 2 – Securities

On January 1, 2022, ChoiceOne reassessed and transferred, at fair value, $428.4 million of securities classified as available for sale to the held to maturity classification. The net unrealized after-tax loss of $2.7 million as of the transfer date remained in accumulated other comprehensive income to be amortized over the remaining life of the securities, offsetting the related amortization of discount or premium on the transferred securities. No gains or losses were recognized at the time of the transfer. The remaining net unamortized unrealized loss on transferred securities included in accumulated other comprehensive income was $2.1 million after tax as of December 31, 2023.

The fair value of equity securities and the related gross unrealized gains and (losses) recognized in noninterest income at December 31 were as follows:

 

 

 

December 31, 2023

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Equity securities

 

$

7,960

 

 

$

212

 

 

$

(667

)

 

$

7,505

 

 

 

 

December 31, 2022

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Equity securities

 

$

8,982

 

 

$

305

 

 

$

(721

)

 

$

8,566

 

 

The fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

 

 

 

December 31, 2023

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

Available for Sale:

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

 

90,345

 

 

 

-

 

 

 

(10,151

)

 

 

80,194

 

State and municipal

 

 

269,918

 

 

 

-

 

 

 

(35,236

)

 

 

234,682

 

Mortgage-backed

 

 

212,392

 

 

 

14

 

 

 

(23,905

)

 

 

188,501

 

Corporate

 

 

250

 

 

 

-

 

 

 

(46

)

 

 

204

 

Asset-backed securities

 

 

11,334

 

 

 

-

 

 

 

(317

)

 

 

11,017

 

Total

 

$

584,239

 

 

$

14

 

 

$

(69,655

)

 

$

514,598

 

 

 

 

December 31, 2022

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

Available for Sale:

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

 

90,810

 

 

 

-

 

 

 

(12,606

)

 

 

78,204

 

State and municipal

 

 

277,489

 

 

 

-

 

 

 

(47,551

)

 

 

229,938

 

Mortgage-backed

 

 

236,703

 

 

 

-

 

 

 

(28,140

)

 

 

208,563

 

Corporate

 

 

757

 

 

 

-

 

 

 

(46

)

 

 

711

 

Asset-backed securities

 

 

13,031

 

 

 

-

 

 

 

(698

)

 

 

12,333

 

Total

 

$

618,790

 

 

$

-

 

 

$

(89,041

)

 

$

529,749

 

 

 

53


 

The amortized cost and fair value of securities held to maturity and the related gross unrealized gains and losses were as follows:

 

 

 

December 31, 2023

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

Held to Maturity:

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Government and federal agency

 

$

2,972

 

 

$

-

 

 

$

(293

)

 

$

2,679

 

State and municipal

 

 

196,098

 

 

 

14

 

 

 

(30,220

)

 

 

165,892

 

Mortgage-backed

 

 

188,329

 

 

 

-

 

 

 

(25,796

)

 

 

162,533

 

Corporate

 

 

20,013

 

 

 

21

 

 

 

(2,864

)

 

 

17,170

 

Asset-backed securities

 

 

547

 

 

 

-

 

 

 

(30

)

 

 

517

 

Total

 

$

407,959

 

 

$

35

 

 

$

(59,203

)

 

$

348,791

 

 

 

 

December 31, 2022

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

Held to Maturity:

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Government and federal agency

 

$

2,966

 

 

$

-

 

 

$

(421

)

 

$

2,545

 

State and municipal

 

 

201,890

 

 

 

1

 

 

 

(39,355

)

 

 

162,536

 

Mortgage-backed

 

 

200,473

 

 

 

-

 

 

 

(29,868

)

 

 

170,605

 

Corporate

 

 

19,603

 

 

 

-

 

 

 

(2,285

)

 

 

17,318

 

Asset-backed securities

 

 

974

 

 

 

-

 

 

 

(77

)

 

 

897

 

Total

 

$

425,906

 

 

$

1

 

 

$

(72,006

)

 

$

353,901

 

Information regarding sales of equity and debt securities available for sale for the year ended December 31 follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

Proceeds from sales of securities

 

$

887

 

 

$

47,167

 

 

$

29,742

 

Gross realized gains

 

 

-

 

 

 

-

 

 

 

-

 

Gross realized losses

 

 

(71

)

 

 

(809

)

 

 

(40

)

 

Contractual maturities of securities available for sale at December 31, 2023 were as follows:

 

(Dollars in thousands)

 

 

 

Amortized

 

 

Fair

 

 

 

 

 

Cost

 

 

Value

 

Due within one year

 

 

 

$

250

 

 

$

250

 

Due after one year through five years

 

 

 

 

99,159

 

 

 

90,209

 

Due after five years through ten years

 

 

 

 

177,228

 

 

 

159,321

 

Due after ten years

 

 

 

 

95,210

 

 

 

76,317

 

Total debt securities

 

 

 

 

371,847

 

 

 

326,097

 

Mortgage-backed securities

 

 

 

 

212,392

 

 

 

188,501

 

Total

 

 

 

$

584,239

 

 

$

514,598

 

 

Contractual maturities of securities held to maturity at December 31, 2023 were as follows:

 

(Dollars in thousands)

 

 

 

Amortized

 

 

Fair

 

 

 

 

 

Cost

 

 

Value

 

Due within one year

 

 

 

$

1,586

 

 

$

1,543

 

Due after one year through five years

 

 

 

 

12,379

 

 

 

11,376

 

Due after five years through ten years

 

 

 

 

124,644

 

 

 

108,371

 

Due after ten years

 

 

 

 

81,021

 

 

 

64,968

 

Total debt securities

 

 

 

 

219,630

 

 

 

186,258

 

Mortgage-backed securities

 

 

 

 

188,329

 

 

 

162,533

 

Total

 

 

 

$

407,959

 

 

$

348,791

 

 

Certain securities were pledged as collateral for participation in a program that provided Community Reinvestment Act credits and for other purposes, as required or permitted by law. ChoiceOne also pledges securities to the FHLB and the FRB. The purpose of this

 

54


 

pledging strategy is to enhance the availability of cash and other liquid assets that can be used to meet the operational needs of the organization. This strategy also allows the organization to optimize its asset allocation and diversify its funding sources. The carrying amount of the securities pledged as collateral at December 31 was as follows:

 

(Dollars in thousands)

 

 

 

2023

 

 

2022

 

Securities pledged to Federal Reserve Bank

 

 

 

$

526,413

 

 

$

-

 

Securities pledged to Federal Home Loan Bank

 

 

 

 

278,503

 

 

 

-

 

Securities pledged for Community Reinvestment Act credits

 

 

 

 

250

 

 

 

250

 

Total Securities pledged

 

 

 

 

805,166

 

 

 

250

 

 

Securities with unrealized losses at year-end 2023 and 2022, aggregated by investment category and length of time the individual securities have been in an unrealized loss position, were as follows:

 

 

 

2023

 

 

 

Less than 12 months

 

 

More than 12 months

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

Available for Sale:

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

 

-

 

 

 

-

 

 

 

80,194

 

 

 

10,151

 

 

 

80,194

 

 

 

10,151

 

State and municipal

 

 

557

 

 

 

6

 

 

 

234,125

 

 

 

35,230

 

 

 

234,682

 

 

 

35,236

 

Mortgage-backed

 

 

1,255

 

 

 

23

 

 

 

176,400

 

 

 

23,882

 

 

 

177,655

 

 

 

23,905

 

Corporate

 

 

-

 

 

 

-

 

 

 

204

 

 

 

46

 

 

 

204

 

 

 

46

 

Asset-backed securities

 

 

-

 

 

 

-

 

 

 

11,017

 

 

 

317

 

 

 

11,017

 

 

 

317

 

Total temporarily impaired

 

$

1,812

 

 

$

29

 

 

$

501,940

 

 

$

69,626

 

 

$

503,752

 

 

$

69,655

 

 

 

 

2022

 

 

 

Less than 12 months

 

 

More than 12 months

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

Available for Sale:

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U.S. Treasury notes and bonds

 

 

-

 

 

 

-

 

 

 

78,204

 

 

 

12,606

 

 

 

78,204

 

 

 

12,606

 

State and municipal

 

 

89,158

 

 

 

12,612

 

 

 

140,390

 

 

 

34,939

 

 

 

229,548

 

 

 

47,551

 

Mortgage-backed

 

 

63,249

 

 

 

3,093

 

 

 

144,318

 

 

 

25,047

 

 

 

207,567

 

 

 

28,140

 

Corporate

 

 

711

 

 

 

46

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

46

 

Asset-backed securities

 

 

-

 

 

 

-

 

 

 

12,333

 

 

 

698

 

 

 

12,333

 

 

 

698

 

Total temporarily impaired

 

$

153,118

 

 

$

15,751

 

 

$

375,245

 

 

$

73,290

 

 

$

528,363

 

 

$

89,041

 

 

 

 

2023

 

 

 

Less than 12 months

 

 

More than 12 months

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

Held to Maturity:

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

2,679

 

 

$

293

 

 

$

2,679

 

 

$

293

 

State and municipal

 

 

23

 

 

 

-

 

 

 

165,526

 

 

 

30,220

 

 

 

165,549

 

 

 

30,220

 

Mortgage-backed

 

 

-

 

 

 

-

 

 

 

162,533

 

 

 

25,796

 

 

 

162,533

 

 

 

25,796

 

Corporate

 

 

-

 

 

 

-

 

 

 

15,509

 

 

 

2,864

 

 

 

15,509

 

 

 

2,864

 

Asset-backed securities

 

 

-

 

 

 

-

 

 

 

517

 

 

 

30

 

 

 

517

 

 

 

30

 

Total temporarily impaired

 

$

23

 

 

$

-

 

 

$

346,764

 

 

$

59,203

 

 

$

346,787

 

 

$

59,203

 

 

 

55


 

 

 

2022

 

 

 

Less than 12 months

 

 

More than 12 months

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

Held to Maturity:

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

U.S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

2,545

 

 

$

421

 

 

$

2,545

 

 

$

421

 

State and municipal

 

 

13,457

 

 

 

1,899

 

 

 

149,016

 

 

 

37,456

 

 

 

162,473

 

 

 

39,355

 

Mortgage-backed

 

 

25,582

 

 

 

822

 

 

 

145,024

 

 

 

29,046

 

 

 

170,606

 

 

 

29,868

 

Corporate

 

 

5,296

 

 

 

603

 

 

 

10,771

 

 

 

1,682

 

 

 

16,067

 

 

 

2,285

 

Asset-backed securities

 

 

-

 

 

 

-

 

 

 

897

 

 

 

77

 

 

 

897

 

 

 

77

 

Total temporarily impaired

 

$

44,335

 

 

$

3,324

 

 

$

308,253

 

 

$

68,682

 

 

$

352,588

 

 

$

72,006

 

 

 

 

ChoiceOne evaluates all securities on a quarterly basis to determine if an ACL and corresponding impairment charge should be recorded. Consideration is given to the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of ChoiceOne to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value of amortized cost basis. ChoiceOne believes that unrealized losses on securities were temporary in nature and were caused primarily by changes in interest rates, increased credit spreads, and reduced market liquidity and were not caused by the credit status of the issuer. No ACL was recorded in the year ended December 31, 2023 and no other-than-temporary impairment charges were recorded in the year ended December 31, 2022.

 

At December 31, 2023 and December 31, 2022, there were 569 and 611 securities with an unrealized loss, respectively. Unrealized losses have not been recognized into income because the issuers’ bonds are of high credit quality, and management does not intend to sell prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments on the bonds. The fair value is expected to recover as the bonds approach maturity.

The majority of unrealized losses at December 31, 2023, are related to U.S. Treasury notes and bonds, state and municipal bonds and mortgage backed securities. The U.S. Treasury notes are guaranteed by the U.S. government and 100% of the notes are rated AA or better. State and municipal bonds are backed by the taxing authority of the bond issuer or the revenues from the bond. On December 31, 2023, 86% of state and municipal bonds held are rated AA or better, 11% are A rated and 3% are not rated. Of the mortgage-backed securities held on December 31, 2023, 39% were issued by US government sponsored entities and agencies, and rated AA, 39% are AAA rated private issue and collateralized mortgage obligation, and 22% are unrated privately issued mortgage-backed securities with structured credit enhancement and collateralized mortgage obligation.

Following is information regarding unrealized gains and losses on equity securities for the years ending December 31:

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

Net gains and losses recognized during the period

 

 

 

 

 

 

 

$

(317

)

 

$

(955

)

 

$

479

 

Less: Net gains and losses recognized during the period on securities sold

 

 

 

 

 

 

 

 

(71

)

 

 

-

 

 

 

-

 

Unrealized gains and losses recognized during the reporting period on securities still held at the reporting date

 

 

 

 

 

 

 

$

(246

)

 

$

(955

)

 

$

479

 

 

 

56


 

Note 3 – Loans and Allowance for Credit Losses

The Bank’s loan portfolio as of December 31 was as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

2023

 

 

2022

 

Agricultural

 

$

49,210

 

 

$

64,159

 

Commercial and industrial

 

 

229,915

 

 

 

210,210

 

Consumer

 

 

36,541

 

 

 

39,808

 

Real estate - commercial

 

 

786,921

 

 

 

630,953

 

Real estate - construction

 

 

20,936

 

 

 

14,736

 

Real estate - residential

 

 

267,730

 

 

 

229,916

 

Loans to other financial institutions

 

 

19,400

 

 

 

-

 

Total Loans

 

$

1,410,653

 

 

$

1,189,782

 

Allowance for credit losses

 

 

(15,685

)

 

 

(7,619

)

Loans, net

 

$

1,394,968

 

 

$

1,182,163

 

 

The table below details the outstanding balances of the County Bank Corp. acquired portfolio and the acquisition fair value adjustments at acquisition date:

 

(Dollars in thousands)

 

Acquired

 

 

Acquired

 

 

Acquired

 

 

 

Impaired

 

 

Non-impaired

 

 

Total

 

Loans acquired - contractual payments

 

$

7,729

 

 

$

387,394

 

 

$

395,123

 

Nonaccretable difference

 

 

(2,928

)

 

 

-

 

 

 

(2,928

)

Expected cash flows

 

 

4,801

 

 

 

387,394

 

 

 

392,195

 

Accretable yield

 

 

(185

)

 

 

(1,894

)

 

 

(2,079

)

Carrying balance at acquisition date

 

$

4,616

 

 

$

385,500

 

 

$

390,116

 

 

The table below presents a roll-forward of the accretable yield on County Bank Corp. acquired loans for the year ended December 31, 2022:

 

(Dollars in thousands)

 

Acquired

 

 

Acquired

 

 

Acquired

 

 

 

Impaired

 

 

Non-impaired

 

 

Total

 

Balance, January 1, 2019

 

$

-

 

 

$

-

 

 

$

-

 

Merger with County Bank Corp. on October 1, 2019

 

 

185

 

 

 

1,894

 

 

 

2,079

 

Accretion October 1, 2019 through December 31, 2019

 

 

-

 

 

(75

)

 

(75

)

Balance January 1, 2020

 

 

185

 

 

 

1,819

 

 

 

2,004

 

Accretion January 1, 2020 through December 31, 2020

 

 

(50

)

 

(295

)

 

(345

)

Balance January 1, 2021

 

 

135

 

 

 

1,524

 

 

 

1,659

 

Accretion January 1, 2021 through December 31, 2021

 

 

(247

)

 

 

(348

)

 

 

(595

)

Transfer from non-accretable to accretable yield

 

 

400

 

 

-

 

 

400

 

Balance January 1, 2022

 

 

288

 

 

 

1,176

 

 

 

1,464

 

Transfer from non-accretable to accretable yield

 

 

2,192

 

 

 

-

 

 

 

2,192

 

Accretion January 1, 2022 through December 31, 2022

 

 

(553

)

 

 

(98

)

 

 

(651

)

Balance December 31, 2022

 

$

1,927

 

 

$

1,078

 

 

$

3,005

 

 

The table below details the outstanding balances of the Community Shores Bank Corporation acquired loan portfolio and the acquisition fair value adjustments at acquisition date:

 

(Dollars in thousands)

 

Acquired

 

 

Acquired

 

 

Acquired

 

 

 

Impaired

 

 

Non-impaired

 

 

Total

 

Loans acquired - contractual payments

 

$

20,491

 

 

$

158,495

 

 

$

178,986

 

Nonaccretable difference

 

 

(2,719

)

 

 

-

 

 

 

(2,719

)

Expected cash flows

 

 

17,772

 

 

 

158,495

 

 

 

176,267

 

Accretable yield

 

 

(869

)

 

 

(596

)

 

 

(1,465

)

Carrying balance at acquisition date

 

$

16,903

 

 

$

157,899

 

 

$

174,802

 

 

 

57


 

The table below presents a roll-forward of the accretable yield on Community Shores Bank Corporation acquired loans for the year ended December 31, 2022:

 

(Dollars in thousands)

 

Acquired

 

 

Acquired

 

 

Acquired

 

 

 

Impaired

 

 

Non-impaired

 

 

Total

 

Balance January 1, 2020

 

$

-

 

 

$

-

 

 

$

-

 

Merger with Community Shores Bank Corporation on July 1, 2020

 

 

869

 

 

 

596

 

 

 

1,465

 

Accretion July 1, 2020 through December 31, 2020

 

 

(26

)

 

 

(141

)

 

 

(167

)

Balance, January 1, 2021

 

 

843

 

 

 

455

 

 

 

1,298

 

Accretion January 1, 2021 through December 31, 2021

 

 

(321

)

 

 

(258

)

 

 

(579

)

Balance January 1, 2022

 

 

522

 

 

 

197

 

 

 

719

 

Transfer from non-accretable to accretable yield

 

 

1,086

 

 

 

-

 

 

 

1,086

 

Accretion January 1, 2022 through December 31, 2022

 

 

(993

)

 

 

(197

)

 

 

(1,190

)

Balance December 31, 2022

 

$

615

 

 

$

-

 

 

$

615

 

 

ChoiceOne manages its credit risk through the use of its loan policy and its loan approval process and by monitoring of loan credit performance. The loan approval process for commercial loans involves individual and group approval authorities. Individual authority levels are based on the experience of the lender. Group authority approval levels can consist of an internal loan committee that includes the Bank’s President or Senior Lender and other loan officers for loans that exceed individual approval levels, or a loan committee of the Board of Directors for larger commercial loans. Most consumer loans are approved by individual loan officers based on standardized underwriting criteria, with larger consumer loans subject to approval by the internal loan committee.

Ongoing credit review of commercial loans is the responsibility of the loan officers. ChoiceOne’s internal credit committee meets at least monthly and reviews loans with payment issues and loans with a risk rating of 6, 7, or 8. Risk ratings of commercial loans are reviewed periodically and adjusted if needed. ChoiceOne’s consumer loan portfolio is primarily monitored on an exception basis. Loans where payments are past due are turned over to the applicable Bank’s collection department, which works with the borrower to bring payments current or take other actions when necessary. In addition to internal reviews of credit performance, ChoiceOne contracts with a third party for independent loan review that monitors the loan approval process and the credit quality of the loan portfolio.

Activity in the allowance for credit losses and balances in the loan portfolio was as follows:

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

and

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

Financial

 

 

 

 

 

 

 

 

 

Agricultural

 

 

Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Institutions

 

 

Unallocated

 

 

Total

 

Allowance for Credit Losses Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

144

 

 

$

1,361

 

 

$

310

 

 

$

4,822

 

 

$

63

 

 

$

906

 

 

$

-

 

 

$

13

 

 

$

7,619

 

Cumulative effect of change in accounting principle

 

 

14

 

 

 

1,587

 

 

 

541

 

 

 

3,006

 

 

 

20

 

 

 

2,010

 

 

 

-

 

 

 

(13

)

 

 

7,165

 

Charge-offs

 

 

-

 

 

 

(158

)

 

 

(554

)

 

 

-

 

 

 

-

 

 

 

(27

)

 

 

-

 

 

 

-

 

 

 

(739

)

Recoveries

 

 

-

 

 

 

66

 

 

 

283

 

 

 

13

 

 

 

-

 

 

 

13

 

 

 

-

 

 

 

-

 

 

 

375

 

Provision

 

 

(64

)

 

 

(640

)

 

 

243

 

 

 

979

 

 

 

(25

)

 

 

742

 

 

 

30

 

 

 

-

 

 

 

1,265

 

Ending balance

 

$

94

 

 

$

2,216

 

 

$

823

 

 

$

8,820

 

 

$

58

 

 

$

3,644

 

 

$

30

 

 

$

-

 

 

$

15,685

 

Individually evaluated loan reserves

 

$

2

 

 

$

6

 

 

$

-

 

 

$

1

 

 

$

-

 

 

$

51

 

 

$

-

 

 

$

-

 

 

$

60

 

Collectively evaluated loan reserves

 

$

92

 

 

$

2,210

 

 

$

823

 

 

$

8,819

 

 

$

58

 

 

$

3,593

 

 

$

30

 

 

$

-

 

 

$

15,625

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans

 

$

54

 

 

$

136

 

 

$

2

 

 

$

29

 

 

$

-

 

 

$

1,858

 

 

$

-

 

 

 

 

 

$

2,079

 

Collectively evaluated loans

 

 

49,156

 

 

 

229,779

 

 

 

36,539

 

 

 

786,892

 

 

 

20,936

 

 

 

265,872

 

 

 

19,400

 

 

 

 

 

 

1,408,574

 

Ending balance

 

$

49,210

 

 

$

229,915

 

 

$

36,541

 

 

$

786,921

 

 

$

20,936

 

 

$

267,730

 

 

$

19,400

 

 

 

 

 

$

1,410,653

 

 

 

58


 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

and

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

Financial

 

 

 

 

 

 

 

 

 

Agricultural

 

 

Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Institutions

 

 

Unallocated

 

 

Total

 

Allowance for Loan Losses Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

448

 

 

$

1,454

 

 

$

290

 

 

$

3,705

 

 

$

110

 

 

$

671

 

 

$

-

 

 

$

1,010

 

 

$

7,688

 

Charge-offs

 

 

-

 

 

 

(177

)

 

 

(496

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(673

)

Recoveries

 

 

-

 

 

 

143

 

 

 

206

 

 

 

3

 

 

 

-

 

 

 

2

 

 

 

-

 

 

 

-

 

 

 

354

 

Provision

 

 

(304

)

 

 

(59

)

 

 

310

 

 

 

1,114

 

 

 

(47

)

 

 

233

 

 

 

-

 

 

 

(997

)

 

 

250

 

Ending balance

 

$

144

 

 

$

1,361

 

 

$

310

 

 

$

4,822

 

 

$

63

 

 

$

906

 

 

$

-

 

 

$

13

 

 

$

7,619

 

Individually evaluated for impairment

 

$

2

 

 

$

14

 

 

$

1

 

 

$

5

 

 

$

-

 

 

$

131

 

 

$

-

 

 

$

-

 

 

$

153

 

Collectively evaluated for impairment

 

$

142

 

 

$

1,347

 

 

$

309

 

 

$

4,817

 

 

$

63

 

 

$

775

 

 

$

-

 

 

$

13

 

 

$

7,466

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

23

 

 

$

177

 

 

$

7

 

 

$

165

 

 

$

-

 

 

$

2,474

 

 

$

-

 

 

 

 

 

$

2,846

 

Collectively evaluated for impairment

 

 

64,136

 

 

 

206,074

 

 

 

39,793

 

 

 

622,131

 

 

 

14,736

 

 

 

225,792

 

 

 

-

 

 

 

 

 

 

1,172,662

 

Acquired with deteriorated credit quality

 

 

-

 

 

 

3,959

 

 

 

8

 

 

 

8,657

 

 

 

-

 

 

 

1,650

 

 

 

-

 

 

 

 

 

 

14,274

 

Ending balance

 

$

64,159

 

 

$

210,210

 

 

$

39,808

 

 

$

630,953

 

 

$

14,736

 

 

$

229,916

 

 

$

-

 

 

 

 

 

$

1,189,782

 

 

The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans and (2) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 9. A description of the characteristics of the ratings follows:

Risk Rating 1 through 5 or pass: These loans are considered pass credits. They exhibit acceptable credit risk and demonstrate the ability to repay the loan from normal business operations.

Risk rating 6 or special mention: Loans and other credit extensions bearing this grade are considered to be inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral. These obligations, even if apparently protected by collateral value, have well-defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended. Furthermore, there is the possibility that ChoiceOne Bank will sustain some future loss if such weaknesses are not corrected. Clear loss potential, however, does not have to exist in any individual assets classified as substandard. Loans falling into this category should have clear action plans and timelines with benchmarks to determine which direction the relationship will move.

Risk rating 7 or substandard: Loans and other credit extensions graded “7” have all the weaknesses inherent in those graded “6”, with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and values. Loans in this classification should be evaluated for non-accrual status. All nonaccrual commercial and Retail loans must be at a minimum graded a risk code “7”.

Risk rating 8 or doubtful: Loans and other credit extensions bearing this grade have been determined to have the extreme probability of some loss, but because of certain important and reasonably specific factors, the amount of loss cannot be determined. Such pending factors could include merger or liquidation, additional capital injection, refinancing plans, or perfection of liens on additional collateral.

Risk rating 9 or loss: Loans in this classification are considered uncollectible and cannot be justified as a viable asset of ChoiceOne Bank. This classification does not mean the loan has absolutely no recovery value, but that it is neither practical nor desirable to defer writing off this loan even though partial recovery may be obtained in the future.

 

The following table reflects the amortized cost basis of loans as of December 31, 2023 based on year of origination (dollars in thousands):

 

59


 

 

Commercial:

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

 Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

5,015

 

 

$

4,088

 

 

$

3,078

 

 

$

1,788

 

 

$

7,028

 

 

$

18,476

 

 

$

39,473

 

 

$

9,507

 

 

$

48,980

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

176

 

 

 

54

 

 

 

230

 

 

 

-

 

 

 

230

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

5,015

 

 

$

4,088

 

 

$

3,078

 

 

$

1,788

 

 

$

7,204

 

 

$

18,530

 

 

$

39,703

 

 

$

9,507

 

 

$

49,210

 

Current year-to-date gross write-offs

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

23,600

 

 

$

45,489

 

 

$

23,462

 

 

$

10,502

 

 

$

9,214

 

 

$

11,882

 

 

$

124,149

 

 

$

105,559

 

 

$

229,708

 

 Special mention

 

-

 

 

 

-

 

 

 

28

 

 

 

35

 

 

 

73

 

 

 

64

 

 

 

200

 

 

 

3

 

 

 

203

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

4

 

 

 

-

 

 

 

4

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

23,600

 

 

$

45,489

 

 

$

23,490

 

 

$

10,537

 

 

$

9,287

 

 

$

11,950

 

 

$

124,353

 

 

$

105,562

 

 

$

229,915

 

Current year-to-date gross write-offs

$

-

 

 

$

55

 

 

$

30

 

 

$

71

 

 

$

-

 

 

$

2

 

 

$

158

 

 

$

-

 

 

$

158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

149,181

 

 

$

134,289

 

 

$

107,033

 

 

$

71,754

 

 

$

43,846

 

 

$

136,361

 

 

$

642,464

 

 

$

143,120

 

 

$

785,584

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,337

 

 

 

1,337

 

 

 

-

 

 

 

1,337

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

149,181

 

 

$

134,289

 

 

$

107,033

 

 

$

71,754

 

 

$

43,846

 

 

$

137,698

 

 

$

643,801

 

 

$

143,120

 

 

$

786,921

 

Current year-to-date gross write-offs

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total Business Loans

$

177,796

 

 

$

183,866

 

 

$

133,601

 

 

$

84,079

 

 

$

60,337

 

 

$

168,178

 

 

$

807,857

 

 

$

258,189

 

 

$

1,066,046

 

 

 

 

 

 

 

 

60


 

 

 

 Retail:

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

9,775

 

 

$

13,876

 

 

$

6,771

 

 

$

2,849

 

 

$

1,260

 

 

$

1,202

 

 

$

35,733

 

 

$

808

 

 

$

36,541

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

9,775

 

 

$

13,876

 

 

$

6,771

 

 

$

2,849

 

 

$

1,260

 

 

$

1,202

 

 

$

35,733

 

 

$

808

 

 

$

36,541

 

Current year-to-date gross write-offs

$

8

 

 

$

24

 

 

$

11

 

 

$

28

 

 

$

-

 

 

$

1

 

 

$

72

 

 

$

-

 

 

$

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

2,507

 

 

$

2,719

 

 

$

552

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,778

 

 

$

15,158

 

 

$

20,936

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

2,507

 

 

$

2,719

 

 

$

552

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,778

 

 

$

15,158

 

 

$

20,936

 

Current year-to-date gross write-offs

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

54,231

 

 

$

64,768

 

 

$

28,301

 

 

$

16,391

 

 

$

12,556

 

 

$

40,270

 

 

$

216,517

 

 

$

49,491

 

 

$

266,008

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

380

 

 

 

826

 

 

 

-

 

 

 

-

 

 

 

486

 

 

 

1,692

 

 

 

30

 

 

 

1,722

 

Total

$

54,231

 

 

$

65,148

 

 

$

29,127

 

 

$

16,391

 

 

$

12,556

 

 

$

40,756

 

 

$

218,209

 

 

$

49,521

 

 

$

267,730

 

Current year-to-date gross write-offs

$

-

 

 

$

26

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1

 

 

$

27

 

 

$

-

 

 

$

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other Financial Institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

19,400

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

19,400

 

 

$

-

 

 

$

19,400

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

19,400

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

19,400

 

 

$

-

 

 

$

19,400

 

Current year-to-date gross write-offs

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer Loans

$

85,913

 

 

$

81,743

 

 

$

36,450

 

 

$

19,240

 

 

$

13,816

 

 

$

41,958

 

 

$

279,120

 

 

$

65,487

 

 

$

344,607

 

 

 

 

 

61


 

Corporate Credit Exposure - Credit risk profile by credit worthiness category

 

(Dollars in thousands)

Agricultural

 

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2022

 

 

2022

 

Pass

$

63,867

 

 

$

209,700

 

 

$

624,555

 

Special Mention

 

289

 

 

 

400

 

 

 

2,048

 

Substandard

 

3

 

 

 

110

 

 

 

4,350

 

Doubtful

 

-

 

 

 

-

 

 

 

-

 

Loss

 

-

 

 

 

-

 

 

 

-

 

 

$

64,159

 

 

$

210,210

 

 

$

630,953

 

 

Consumer Credit Exposure - Credit risk profile based on payment activity

 

(Dollars in thousands)

Consumer

 

 

Construction Real Estate

 

 

Residential Real Estate

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2022

 

 

2022

 

Performing

$

39,808

 

 

$

14,736

 

 

$

228,653

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

1,263

 

 

$

39,808

 

 

$

14,736

 

 

$

229,916

 

 

Included within the loan categories above were loans in the process of foreclosure. As of December 31, 2023 and 2022, loans in the process of foreclosure totaled $846,000 and $1.1 million, respectively.

 

The following table presents the amortized cost basis as of December 31, 2023 of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the reporting period.

 

For the period ended:

December 31, 2023

 

 

 

 

 

 

 

 

 

 

Term Extension

 

 

 

 

 

 

% of Total

 

 

 

 

 

 

Class of

 

 

(Dollars in thousands)

Amortized

 

 

Financing

 

 

 

Cost Basis

 

 

Receivable

 

 

Commercial and industrial

$

60

 

 

 

0

%

 

Residential real estate

 

129

 

 

 

0

%

 

Total

$

189

 

 

 

 

 

 

The following table presents the financial effect by type of modification made to borrowers experiencing financial difficulty and class of financing receivable.

 

For the period ended:

December 31, 2023

 

 

Term Extension

 

Commercial and industrial

Termed out line of credit and termed out draw note.

 

Residential real estate

Provided with new twelve month payment plan to catch up on past due balance.

 

 

 

62


 

The following table presents the period-end amortized cost basis of financing receivables that had a payment default during the period and were modified in the 12 months before default to borrowers experiencing financial difficulty.

 

For the period ended:

December 31, 2023

 

(Dollars in thousands)

Term extension

 

 

 

 

Commercial and industrial

$

60

 

Residential real estate

 

129

 

Total

$

189

 

 

The following table presents the period-end amortized cost basis of loans that have been modified in the past 12 months to borrowers experiencing financial difficulty by payment status and class of financing receivable.

 

For the period ended:

December 31, 2023

 

(Dollars in thousands)

Current

 

 

30-89 days

 

 

Greater than 90 days

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

60

 

 

$

-

 

 

$

-

 

 

$

60

 

Residential real estate

 

-

 

 

 

-

 

 

 

129

 

 

 

129

 

Total

$

60

 

 

$

-

 

 

$

129

 

 

$

189

 

 

The following schedule provides information on loans that were considered troubled debt restructurings ("TDRs") that were modified during the years ended December 31, 2022:

 

 

Year Ended December 31, 2022

 

 

 

 

 

Pre-

 

 

Post-

 

 

 

 

 

Modification

 

 

Modification

 

 

 

 

 

Outstanding

 

 

Outstanding

 

(Dollars in thousands)

Number of

 

 

Recorded

 

 

Recorded

 

 

Loans

 

 

Investment

 

 

Investment

 

Agricultural

 

-

 

 

$

-

 

 

$

-

 

Commercial and Industrial

 

1

 

 

 

15

 

 

 

15

 

Commercial Real Estate

 

-

 

 

 

-

 

 

 

-

 

Total

 

1

 

 

$

15

 

 

$

15

 

 

There were no TDRs as of December 31, 2022 where the borrower was past due with respect to principal and interest for 30 days or more during the year ended December 31, 2022.

 

 

63


 

Impaired loans by loan category as of December 31 were as follows:

 

 

 

 

 

Unpaid

 

 

 

 

 

Average

 

 

Interest

 

(Dollars in thousands)

Recorded

 

 

Principal

 

 

Related

 

 

Recorded

 

 

Income

 

 

Investment

 

 

Balance

 

 

Allowance

 

 

Investment

 

 

Recognized

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

 

$

250

 

 

$

-

 

Commercial and industrial

 

-

 

 

 

-

 

 

 

-

 

 

 

18

 

 

 

-

 

Consumer

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Construction real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

19

 

 

 

-

 

Residential real estate

 

550

 

 

 

595

 

 

 

-

 

 

 

231

 

 

 

1

 

Subtotal

 

550

 

 

 

595

 

 

 

-

 

 

 

518

 

 

 

1

 

With an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

23

 

 

 

27

 

 

 

2

 

 

 

913

 

 

 

2

 

Commercial and industrial

 

177

 

 

 

177

 

 

 

14

 

 

 

209

 

 

 

13

 

Consumer

 

7

 

 

 

7

 

 

 

1

 

 

 

14

 

 

 

1

 

Construction real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial real estate

 

165

 

 

 

165

 

 

 

5

 

 

 

158

 

 

 

13

 

Residential real estate

 

1,924

 

 

 

1,954

 

 

 

131

 

 

 

1,897

 

 

 

93

 

Subtotal

 

2,296

 

 

 

2,330

 

 

 

153

 

 

 

3,191

 

 

 

122

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

23

 

 

 

27

 

 

 

2

 

 

 

1,163

 

 

 

2

 

Commercial and industrial

 

177

 

 

 

177

 

 

 

14

 

 

 

227

 

 

 

13

 

Consumer

 

7

 

 

 

7

 

 

 

1

 

 

 

14

 

 

 

1

 

Construction real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial real estate

 

165

 

 

 

165

 

 

 

5

 

 

 

177

 

 

 

13

 

Residential real estate

 

2,474

 

 

 

2,549

 

 

 

131

 

 

 

2,128

 

 

 

94

 

Total

$

2,846

 

 

$

2,925

 

 

$

153

 

 

$

3,709

 

 

$

123

 

 

An aging analysis of loans by loan category as of December 31 follows:

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

Loans

 

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

Past Due

 

 

Past Due

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

90 Days Past

 

(Dollars in thousands)

30 to 59

 

 

60 to 89

 

 

Than 90

 

 

 

 

 

Loans Not

 

 

Total

 

 

Due and

 

 

Days (1)

 

 

Days (1)

 

 

Days (1)

 

 

Total (1)

 

 

Past Due

 

 

Loans

 

 

Accruing

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

49,210

 

 

$

49,210

 

 

$

-

 

Commercial and industrial

 

-

 

 

 

-

 

 

 

1

 

 

 

1

 

 

 

229,914

 

 

 

229,915

 

 

 

-

 

Consumer

 

31

 

 

 

2

 

 

 

-

 

 

 

33

 

 

 

36,508

 

 

 

36,541

 

 

 

-

 

Commercial real estate

 

173

 

 

 

-

 

 

 

-

 

 

 

173

 

 

 

786,748

 

 

 

786,921

 

 

 

-

 

Construction real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20,936

 

 

 

20,936

 

 

 

-

 

Residential real estate

 

755

 

 

 

549

 

 

 

870

 

 

 

2,174

 

 

 

265,556

 

 

 

267,730

 

 

 

-

 

Loans to other financial institutions

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,400

 

 

 

19,400

 

 

 

-

 

 

$

959

 

 

$

551

 

 

$

871

 

 

$

2,381

 

 

$

1,408,272

 

 

$

1,410,653

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

64,159

 

 

$

64,159

 

 

$

-

 

Commercial and industrial

 

-

 

 

 

171

 

 

 

-

 

 

 

171

 

 

 

210,039

 

 

 

210,210

 

 

 

-

 

Consumer

 

39

 

 

 

7

 

 

 

-

 

 

 

46

 

 

 

39,762

 

 

 

39,808

 

 

 

-

 

Commercial real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

630,953

 

 

 

630,953

 

 

 

-

 

Construction real estate

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

14,736

 

 

 

14,736

 

 

 

-

 

Residential real estate

 

682

 

 

 

-

 

 

 

842

 

 

 

1,524

 

 

 

228,392

 

 

 

229,916

 

 

 

-

 

 

64


 

Loans to other financial institutions

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$

721

 

 

$

178

 

 

$

842

 

 

$

1,741

 

 

$

1,188,041

 

 

$

1,189,782

 

 

$

-

 

 

(1)
Includes nonaccrual loans

Nonaccrual loans by loan category as of December 31 as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

2023

 

 

2022

 

Commercial and industrial

$

1

 

 

$

-

 

Residential real estate

 

1,722

 

 

 

1,263

 

Total nonaccrual loans

$

1,723

 

 

$

1,263

 

 

(Dollars in thousands)

Nonaccrual loans with no ACL

 

 

Total nonaccrual loans

 

 

Interest income recognized during the period on nonaccrual loans

 

Commercial and industrial

$

-

 

 

$

1

 

 

$

-

 

Residential real estate

 

707

 

 

 

1,722

 

 

 

16

 

Total nonaccrual loans

$

707

 

$

1,723

 

$

16

 

 

Note 4 – Mortgage Banking

Activity in secondary market loans during the year was as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

Loans originated for resale, net of principal payments

$

56,085

 

 

$

71,829

 

 

$

197,387

 

Proceeds from loan sales

$

57,342

 

 

$

77,681

 

 

$

205,398

 

Net gains on sales of loans held for sale

$

1,954

 

 

$

2,343

 

 

$

6,776

 

Loan servicing fees, net of amortization

$

211

 

 

$

175

 

 

$

(163

)

 

Net gains on sales of loans held for sale include capitalization of loan servicing rights. Loans serviced for others are not reported as assets in the accompanying consolidated balance sheets. The unpaid principal balances of these loans were $495.7 million and $488.6 million at December 31, 2023 and 2022, respectively. The Bank maintains custodial escrow balances in connection with these serviced loans; however, such escrows were immaterial at December 31, 2023 and 2022.

Activity for loan servicing rights (included in other assets) was as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

Balance, beginning of year

$

4,322

 

 

$

4,667

 

 

$

3,967

 

Capitalized

 

820

 

 

 

1,007

 

 

 

1,961

 

Amortization

 

(1,308

)

 

 

(1,352

)

 

 

(1,635

)

Market valuation allowance change

 

-

 

 

 

-

 

 

 

374

 

Balance, end of year

$

3,834

 

 

$

4,322

 

 

$

4,667

 

 

The fair value of loan servicing rights was $5.6 million, $5.9 million and $5.5 million as of December 31, 2023, 2022 and 2021, respectively. Valuation allowances of $0 were recorded at December 31, 2023, 2022 and December 31, 2021. The fair value of the Bank’s servicing rights at December 31, 2023 was determined using a discount rate of 9.5%-10.5% and prepayment speeds ranging from 5.7% to 7.5%. The fair value of the Bank’s servicing rights at December 31, 2022 was determined using a discount rate of 8.00% and prepayment speeds ranging from 5.2% to 6.7%. The fair value of the Bank’s servicing rights at December 31, 2021 was determined using a discount rate of 8.00% and prepayment speeds ranging from 5% to 27%.

 

65


 

Note 5 – Premises and Equipment

As of December 31, premises and equipment consisted of the following:

 

(Dollars in thousands)

 

 

 

 

 

 

 

2023

 

 

2022

 

 

Land and land improvements

$

8,415

 

 

$

8,327

 

 

Leasehold improvements

 

81

 

 

 

81

 

 

Buildings

 

29,635

 

 

 

26,823

 

 

Furniture and equipment

 

12,558

 

 

 

11,208

 

 

Total cost

 

50,689

 

 

 

46,439

 

 

Accumulated depreciation

 

(20,939

)

 

 

(18,207

)

 

Premises and equipment, net

$

29,750

 

 

$

28,232

 

 

 

Depreciation expense was $2.5 million, $2.7 million, and $2.6 million in 2023, 2022 and 2021, respectively.

The Bank leases certain branch properties and automated-teller machine locations in its normal course of business. Rent expense totaled $327,000, $211,000, and $153,000 for 2023, 2022 and 2021, respectively. The associated right of use assets are included in the applicable categories of fixed assets in the above table and the net book value of such assets approximates the operating lease liability. Rent commitments under non-cancelable operating leases were as follows, before considering renewal options that generally are present (dollars in thousands):

 

 

2024

 

$

314

 

 

2025

 

 

230

 

 

2026

 

 

168

 

 

2027

 

 

65

 

Total undiscounted cash flows

 

 

777

 

Less discount

 

 

68

 

Total operating lease liabilities

 

$

709

 

 

Note 6 - Goodwill and Acquired Intangible Assets

Goodwill

The change in the balance for goodwill was as follows:

 

(Dollars in thousands)

2023

 

 

2022

 

Balance, beginning of year

$

59,946

 

 

$

59,946

 

Goodwill adjustment from merger with Community Shores Bank Corporation

 

-

 

 

 

-

 

Balance, end of year

$

59,946

 

 

$

59,946

 

 

The Company acquired Valley Ridge Financial Corp. in 2006, County in 2019, and Community Shores in 2020, which resulted in the recognition of goodwill of $13.7 million, $38.9 million and $7.3 million, respectively.

 

ChoiceOne conducted an annual assessment of goodwill as of June 30, 2023 and no impairment was identified. ChoiceOne used a qualitative assessment to determine goodwill was not impaired.

 

During the prior year, ChoiceOne engaged a third party valuation firm to assist in performing a quantitative analysis of goodwill as of November 30, 2022 ("the valuation date"). In deriving the fair value of the reporting unit (the Bank), the third-party firm assessed general economic conditions and outlook; industry and market considerations and outlook; the impact of recent events to financial performance; the market price of ChoiceOne’s common stock and other relevant events. In addition, the valuation relied on financial projections through 2027 and growth rates prepared by management. Based on the valuation prepared, it was determined that ChoiceOne's estimated fair value of the reporting unit at the valuation date was greater than its book value and impairment of goodwill was not required.

 

Management concurred with the conclusion derived from the quantitative goodwill analysis as of the valuation date and determined that there were no material changes and that no triggering events had occurred that indicated impairment from the valuation date through December 31, 2023, and as a result that it is more likely than not that there was no goodwill impairment as of December 31, 2023.

 

66


 

Acquired Intangible Assets

Information for acquired intangible assets at December 31 is as follows:

 

 

2023

 

 

2022

 

 

Gross

 

 

 

 

 

Gross

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

Accumulated

 

(Dollars in thousands)

Amount

 

 

Amortization

 

 

Amount

 

 

Amortization

 

Core deposit intangible

$

7,120

 

 

$

5,266

 

 

$

7,120

 

 

$

4,311

 

 

The core deposit intangible from the County and Community Shores mergers is being amortized on a sum-of-the-years digits basis over ten years and eight years, respectively. Amortization expense was $955,000 in 2023, $1,153,000 in 2022 and $1,307,000 in 2021. The estimated amortization expense for the next five years ending December 31 is as follows (dollars in thousands):

 

2024

$

757

 

2025

 

560

 

2026

 

362

 

2027

 

164

 

2028

 

11

 

Total

$

1,854

 

 

Note 7 – Other Real Estate Owned

Other real estate owned represents residential and commercial properties primarily owned as a result of loan collection activities and is reported net of a valuation allowance. Activity within other real estate owned was as follows:

 

(Dollars in thousands)

2023

 

 

2022

 

 

2021

 

Balance, beginning of year

$

-

 

 

$

194

 

 

$

266

 

Transfers from loans

 

267

 

 

 

-

 

 

 

520

 

Additions from merger

 

-

 

 

 

-

 

 

 

-

 

Proceeds from sales

 

(157

)

 

 

(235

)

 

 

(611

)

Write-downs

 

-

 

 

 

-

 

 

 

-

 

Gains on sales

 

12

 

 

 

41

 

 

 

19

 

Balance, end of year

$

122

 

 

$

-

 

 

$

194

 

 

Included in the balances above were residential real estate mortgage loans of $122,000, $0, and $80,000 as of December 31, 2023, 2022, and 2021, respectively, and $0, $0, and $114,000 of commercial real estate loans as of December 31, 2023, 2022, and 2021, respectively.

Note 8 Derivatives and Hedging Activities

 

ChoiceOne is exposed to certain risks relating to its ongoing business operations. ChoiceOne utilizes interest rate derivatives as part of its asset liability management strategy to help manage its interest rate risk position. Derivative instruments represent contracts between parties that result in one party delivering cash to the other party based on a notional amount and an underlying term (such as a rate, security price or price index) as specified in the contract. The amount of cash delivered from one party to the other is determined based on the interaction of the notional amount of the contract with the underlying term. Derivatives are also implicit in certain contracts and commitments.

ChoiceOne recognizes derivative financial instruments in the consolidated financial statements at fair value regardless of the purpose or intent for holding the instrument. ChoiceOne records derivative assets and derivative liabilities on the balance sheet within other assets and other liabilities, respectively. Changes in the fair value of derivative financial instruments are either recognized in income or in shareholders’ equity as a component of accumulated other comprehensive income or loss depending on whether the derivative financial instrument qualifies for hedge accounting and, if so, whether it qualifies as a fair value hedge or cash flow hedge.

Interest rate swaps

ChoiceOne uses interest rate swaps as part of its interest rate risk management strategy to add stability to net interest income and to manage its exposure to interest rate movements. Interest rate swaps designated as hedges involve the receipt of variable-rate amounts from a counterparty in exchange for ChoiceOne making fixed-rate payments or the receipt of fixed-rate amounts from a counterparty in

 

67


 

exchange for ChoiceOne making variable rate payments, over the life of the agreements without the exchange of the underlying notional amount.

In the second quarter of 2022, ChoiceOne entered into two pay-floating/receive-fixed interest rate swaps (the “Pay Floating Swap Agreements”) for a total notional amount of $200.0 million that were designated as cash flow hedges. These derivatives hedge the variable cash flows of specifically identified available-for-sale securities, cash and loans. The Pay Floating Swap Agreements were determined to be highly effective during the periods presented and therefore no amount of ineffectiveness has been included in net income. The Pay Floating Swap Agreements pay a coupon rate equal to SOFR while receiving a fixed coupon rate of 2.41%. In March 2023, ChoiceOne terminated all Pay Floating Swap Agreements for a cash payment of $4.2 million. The loss will be amortized into interest income over 13 months, which was the remaining period of the swap agreements. The remaining loss to be fully amortized in 2024 was $1.1 million.

 

In the second quarter of 2022, ChoiceOne entered into one forward starting pay-fixed/receive-floating interest rate swap (the “Pay Fixed Swap Agreement”) for a notional amount of $200.0 million that was designated as a cash flow hedge. This derivative hedges the risk of variability in cash flows attributable to forecasted payments on future deposits or floating rate borrowings indexed to the SOFR Rate. The Pay Fixed Swap Agreement is two years forward starting with an eight-year term set to expire in 2032. The Pay Fixed Swap Agreements will pay a fixed coupon rate of 2.75% while receiving the SOFR Rate.

In the fourth quarter of 2022, ChoiceOne entered into four pay-fixed/receive-floating interest rate swaps for a total notional amount of $201.0 million that were designated as fair value hedges. These derivatives hedge the risk of changes in fair value of certain available for sale securities for changes in the SOFR benchmark interest rate component of the fixed rate bonds. All four of these hedges were effective immediately on December 22, 2022. Of the total notional value, $101.9 million has a ten-year term set to expire in 2032, with the benchmark SOFR interest rate risk component of the fixed rate bonds equal to 3.390%. Of the total notional value, $50.0 million has a nine-year term set to expire in 2031, with the benchmark SOFR interest rate risk component of the fixed rate bonds equal to 3.4015%. The remaining notional value of $49.1 million has a nine-year term set to expire in 2031, with the benchmark SOFR interest rate risk component of the fixed rate bond equal to 3.4030%. ChoiceOne adopted ASC2022-01, as of December 20, 2022, to use the portfolio layer method. The fair value basis adjustment associated with available-for-sale fixed rate bonds initially results in an adjustment to AOCI. For available-for-sale securities subject to fair value hedge accounting, the changes in the fair value of the fixed rate bonds related to the hedged risk (the benchmark interest rate component and the partial term) are then reclassed from AOCI to current earnings offsetting the fair value measurement change of the interest rate swap, which is also recorded in current earnings. Net cash settlements are received/paid semi-annually, with the first starting in March 2023, and will be included in interest income.

Net settlements received on these four pay-fixed/receive-floating swaps were $3.3 million for the year ended December 31, 2023, which were included in interest income.

The table below presents the fair value of derivative financial instruments as well as the classification within the consolidated statements of financial condition:

 

 

 

December 31, 2023

 

 

December 31, 2022

 

(Dollars in thousands)

 

Balance Sheet
Location

 

Fair Value

 

 

Balance Sheet
Location

 

Fair Value

 

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

Other Assets

 

$

8,880

 

 

Other Assets

 

$

9,204

 

Interest rate contracts

 

Other Liabilities

 

$

-

 

 

Other Liabilities

 

$

5,823

 

 

 

68


 

The table below presents the effect of fair value and cash flow hedge accounting on the consolidated statements of operations for the periods presented:

 

 

 

Location and Amount of Gain or (Loss)

 

 

Location and Amount of Gain or (Loss)

 

 

 

Recognized in Income on Fair Value and Cash Flow Hedging Relationships

 

 

Recognized in Income on Fair Value and Cash Flow Hedging Relationships

 

 

 

Year Ended December 31, 2023

 

 

Year Ended December 31, 2022

 

 

 

Interest Income

 

 

Interest Expense

 

 

Interest Income

 

 

Interest Expense

 

Total amounts of income and expense line items presented in the consolidated statements of income in which the effects of fair value or cash flow hedges are recorded

 

$

(284

)

 

$

-

 

 

$

(55

)

 

$

(825

)

 

 

 

 

 

 

 

 

 

 

 

 

Gain or (loss) on fair value hedging relationships:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts:

 

 

 

 

 

 

 

 

 

 

 

 

Hedged items

 

$

1,534

 

 

$

-

 

 

$

(1,930

)

 

$

-

 

Derivatives designated as hedging instruments

 

$

(1,454

)

 

$

-

 

 

$

2,171

 

 

$

-

 

Amount excluded from effectiveness testing recognized in earnings based on amortization approach

 

$

-

 

 

$

-

 

 

$

(496

)

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain or (loss) on cash flow hedging relationships:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts:

 

 

 

 

 

 

 

 

 

 

 

 

Amount of gain or (loss) reclassified from accumulated other comprehensive income into income

 

$

(2,837

)

 

$

-

 

 

$

-

 

 

$

-

 

Amount excluded from effectiveness testing recognized in earnings based on amortization approach

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(503

)

 

The table below presents the cumulative basis adjustments on hedged items designated as fair value hedges and the related amortized cost of those items as of the periods presented:

 

 

 

 

December 31, 2023

 

 

 

 

Cumulative amount of Fair

 

 

 

 

Value Hedging Adjustment

 

Line Item in the Statement of

 

 

included in the carrying

 

Financial Position in which the

Amortized cost of the

 

amount of the Hedged

 

Hedged Item is included

Hedged Assets/(Liabilities)

 

Assets/(Liabilities)

 

 

 

 

 

 

Securities available for sale

$

222,933

 

$

(396

)

 

Note 9 – Deposits

Deposit balances as of December 31 consisted of the following:

 

(Dollars in thousands)

2023

 

 

2022

 

Noninterest-bearing demand deposits

$

547,625

 

 

$

599,579

 

Interest-bearing demand deposits

 

599,681

 

 

 

638,641

 

Money market deposits

 

247,602

 

 

 

214,026

 

Savings deposits

 

336,851

 

 

 

427,583

 

Local certificates of deposit

 

366,851

 

 

 

236,431

 

Brokered certificates of deposit

 

23,445

 

 

 

1,743

 

Total deposits

$

2,122,055

 

 

$

2,118,003

 

 

 

69


 

Scheduled maturities of certificates of deposit as of December 31, 2023 were as follows:

 

(Dollars in thousands)

 

 

 

 

 

2024

$

351,516

 

2025

 

29,857

 

2026

 

3,802

 

2027

 

2,275

 

2028

 

2,580

 

Thereafter

 

266

 

Total

$

390,296

 

 

The Bank had certificates of deposit issued in denominations of $250,000 or greater totaling $199.7 million and $148.9 million at December 31, 2023 and 2022, respectively. The Bank held $23.4 million and $1.7 million in brokered certificates of deposit at December 31, 2023 and 2022, respectively. In addition, the Bank had $36.2 million and $17.3 million of certificates of deposit as of December 31, 2023, and December 31, 2022, respectively, that had been issued through the Certificate of Deposit Account Registry Service (“CDARS”).

Note 10 – Borrowings

Bank Term Funding Program (“BTFP”)

At December 31, loans from the BTFP were as follows:

(Dollars in thousands)

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Maturity of May 2024 with fixed interest rate of 4.71%

 

$

160,000

 

 

$

-

 

Maturity of December 2024 with fixed interest rate of 4.83%

 

 

10,000

 

 

 

-

 

Total advances outstanding at year-end

 

$

170,000

 

 

$

-

 

Federal Home Loan Bank Advances

At December 31, advances from the FHLB were as follows:

 

(Dollars in thousands)

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Maturity of January 2023 with fixed interest rate of 4.16%

 

$

-

 

 

$

50,000

 

Maturity of July 2025 with fixed interest rate of 4.88%

 

 

20,000

 

 

 

-

 

Maturity of December 2026 with fixed interest rate of 4.20%

 

 

10,000

 

 

 

-

 

Total advances outstanding at year-end

 

$

30,000

 

 

$

50,000

 

 

Advances from the Federal Reserve Bank were secured by securities with a carrying value of approximately $526.4 million and loans with a carrying value of approximately $433.2 million at December 31, 2023. Based on this collateral, the Bank was eligible to borrow an additional $649.0 million at year end 2023.

 

Advances from the FHLB were secured by residential real estate loans with a carrying value of approximately $191.1 million and securities with a carrying value of approximately $278.5 million at December 31, 2023 and residential real estate loans with a carrying value of approximately $169.7 million at December 31, 2022, respectively. Based on this collateral, the Bank was eligible to borrow an additional $284.3 million at year-end 2023.

In June 2021, ChoiceOne obtained a $20 million line of credit with an annual renewal. The line carries a floating rate of prime rate with a floor of 3.25% and current rate of 8.5% at December 31, 2023. The credit agreement includes certain financial covenants, including minimum capital ratios, asset quality ratios, and the requirements of achieving certain profitability thresholds.

ChoiceOne was in compliance with all covenants as of December 31, 2023. The line of credit balance was $0 at December 31, 2023.

Note 11 – Subordinated Debentures

The Capital Trust sold 4,500 Cumulative Preferred Securities (“trust preferred securities”) at $1,000 per security in a December 2004 offering. The proceeds from the sale of the trust preferred securities were used by the Capital Trust to purchase an equivalent amount of

 

70


 

subordinated debentures from Community Shores. The trust preferred securities and subordinated debentures carry a floating rate of 2.05% over the 3-month LIBOR and the rate was 7.6% at December 31, 2023 and 5.7% at December 31, 2022. The stated maturity is December 30, 2034. Total trust preferred securities at December 31, 2023 were $3.4 million consisting of $4.5 million in trust preferred securities less $1.1 million in merger fair value adjustments, which is being amortized over the next 10 years. The trust preferred securities are redeemable at par value on any interest payment date and are, in effect, guaranteed by ChoiceOne. Interest on the subordinated debentures is payable quarterly on March 30, June 30, September 30 and December 30. ChoiceOne is not considered the primary beneficiary of the Capital Trust (under the variable interest entity rules), therefore the Capital Trust is not consolidated in the consolidated financial statements, rather the subordinated debentures are shown as a liability, and the interest expense is recorded in the consolidated statement of income.

The terms of the subordinated debentures, the trust preferred securities and the agreements under which they were issued give ChoiceOne the right, from time to time, to defer payment of interest for up to 20 consecutive quarters, unless certain specified events of default have occurred and are continuing. The deferral of interest payments on the subordinated debentures results in the deferral of distributions on the trust preferred securities.

In September 2021, ChoiceOne completed a private placement of $32.5 million in aggregate principal amount of 3.25% fixed-to-floating rate subordinated notes due 2031. The notes will initially bear interest at a fixed interest rate of 3.25% per annum until September 3, 2026, after which time the interest rate will reset quarterly to a floating rate equal to a benchmark rate, which is expected to be the then current three-month term Secured Overnight Financing Rate (“SOFR”) plus 255 basis points until the notes’ maturity on September 3, 2031. The notes are redeemable by ChoiceOne, in whole or in part, on or after September 3, 2026, and at any time upon the occurrence of certain events. The notes have been structured to qualify as Tier 2 capital for ChoiceOne for regulatory capital purposes. ChoiceOne used a portion of net proceeds from the private placement to redeem senior debt, fund common stock repurchases, and support bank-level capital ratios.

Note 12 – Income Taxes

Information as of December 31 and for the year follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

 

Provision for Income Taxes

 

 

 

 

 

 

 

 

 

 

Current federal income tax expense

 

$

4,330

 

 

$

4,033

 

 

$

3,532

 

 

Deferred federal income tax expense/(benefit)

 

 

(24

)

 

 

(15

)

 

 

924

 

 

Income tax expense

 

$

4,306

 

 

$

4,018

 

 

$

4,456

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income Tax Provision to Statutory Rate

 

 

 

 

 

 

 

 

 

 

Income tax computed at statutory federal rate of 21%

 

$

5,369

 

 

$

5,808

 

 

$

5,565

 

 

Tax exempt interest income

 

 

(1,206

)

 

 

(1,323

)

 

 

(1,190

)

 

Tax exempt earnings on bank-owned life insurance

 

 

(230

)

 

 

(276

)

 

 

(170

)

 

Tax credits

 

 

(282

)

 

 

(289

)

 

 

(284

)

 

Disallowed interest expense

 

 

752

 

 

 

179

 

 

 

74

 

 

Other items

 

 

(97

)

 

 

(81

)

 

 

461

 

 

Income tax expense

 

$

4,306

 

 

$

4,018

 

 

$

4,456

 

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

 

17

%

 

 

15

%

 

 

17

%

 

 

 

71


 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Deferred Tax Assets and Liabilities

 

2023

 

 

2022

 

Deferred tax assets:

 

 

 

 

 

 

 Purchase accounting adjustments from mergers with County and Community Shores

 

$

529

 

 

$

945

 

Allowance for credit losses

 

 

3,294

 

 

 

1,600

 

Unrealized losses on securities available for sale

 

 

15,279

 

 

 

19,745

 

Net operating loss carryforward

 

 

466

 

 

 

505

 

Unfunded commitment reserve

 

 

454

 

 

 

-

 

Compensation

 

 

347

 

 

 

299

 

Other

 

 

761

 

 

 

716

 

Total deferred tax assets

 

 

21,130

 

 

 

23,810

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

Purchase accounting adjustments from mergers with County and Community Shores

 

 

622

 

 

 

844

 

Loan servicing rights

 

 

805

 

 

 

908

 

Depreciation

 

 

534

 

 

 

605

 

Interest rate derivative contracts

 

 

1,568

 

 

 

660

 

Deferred loan fees and costs, net

 

 

75

 

 

 

15

 

Other

 

 

363

 

 

 

404

 

Total deferred tax liabilities

 

 

3,967

 

 

 

3,436

 

Net deferred tax asset (liability)

 

$

17,163

 

 

$

20,374

 

 

As of December 31, 2023, deferred tax assets included federal net operating loss carryforwards of approximately $2.2 million which was acquired through the merger with Community Shores. The loss carryforwards expire at various dates from 2031 to 2035. Deferred tax assets are recognized for net operating losses because the benefit is more likely than not to be realized. Under Code Section 382, ChoiceOne is limited to applying approximately $185,000 of net operating losses per year.

Note 13 – Related Party Transactions

Loans to executive officers, directors and their affiliates were as follows at December 31:

 

(Dollars in thousands)

2023

 

 

2022

 

 

 

 

 

 

 

Balance, beginning of year

$

24,036

 

 

$

24,000

 

New loans

 

16,881

 

 

 

9,684

 

Repayments

 

(10,601

)

 

 

(9,259

)

Effect of changes in related parties

 

-

 

 

 

(389

)

Balance, end of year

$

30,316

 

 

$

24,036

 

 

Deposits from executive officers, directors and their affiliates were $21.1 million, $30.0 million and $16.8 million at December 31, 2023, 2022 and 2021, respectively.

Note 14 – Employee Benefit Plans

401(k) Plan:

The 401(k) plan allows employees to contribute to their individual accounts under the plan amounts up to the IRS maximum. Matching company contributions to the plan are discretionary. Expense for matching company contributions under the plan was $594,000 and $650,000 in 2023 and 2022, respectively.

Note 15 - Stock Based Compensation

 

Options to buy stock have been granted to key employees to provide them with additional equity interests in ChoiceOne under the Stock Incentive Plan of 2012, which is expired. Compensation expense in connection with stock options granted was $0 in 2023 and $4,000 in 2022. The Equity Incentive Plan of 2022 was approved by the Company’s shareholders at the Annual Meeting held on May 25, 2022. The Equity Incentive Plan of 2022 provides for the issuance of up to 200,000 shares of common stock. At December 31, 2023, there were 142,755 shares available for future grants.

 

72


 

A summary of stock options activity during the year ended December 31, 2023 was as follows:

 

 

 

 

 

 

Weighted

 

 

Weighted

 

 

 

 

 

 

average

 

 

average

 

 

 

 

 

 

exercise

 

 

Grant Date

 

 

 

Shares

 

 

price

 

 

Fair Value

 

Options outstanding at January 1, 2023

 

 

20,631

 

 

$

25.30

 

 

$

3.46

 

Options granted

 

 

-

 

 

 

-

 

 

 

-

 

Options exercised

 

 

(7,500

)

 

 

27.25

 

 

 

3.64

 

Options forfeited or expired

 

 

-

 

 

 

-

 

 

 

-

 

Options outstanding, end of year

 

 

13,131

 

 

$

24.19

 

 

$

3.36

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at December 31, 2023

 

 

13,131

 

 

$

24.19

 

 

$

3.36

 

 

The exercise prices for options outstanding and exercisable at the end of 2023 ranged from $20.86 to $27.25 per share. The weighted average remaining contractual life of options outstanding and exercisable at the end of 2023 was approximately 4.07 years.

The intrinsic value of all outstanding and exercisable stock options was $67,000 and $76,000 respectively, at December 31, 2023 and December 31, 2022. The aggregate intrinsic values of outstanding and exercisable options at December 31, 2023 were calculated based on the closing market price of the Company’s common stock on December 31, 2023 of $29.30 per share less the exercise price.

Information pertaining to options outstanding at December 31, 2023 was as follows:

 

Exercise price of stock options:

 

Number of options outstanding at year-end

 

 

Number of options exercisable at year-end

 

 

Average remaining contractual life (in years)

 

$27.25

 

 

4,500

 

 

 

4,500

 

 

 

5.41

 

$25.65

 

 

3,000

 

 

 

3,000

 

 

 

4.48

 

$20.86

 

 

3,306

 

 

 

3,306

 

 

 

3.34

 

$21.13

 

 

2,325

 

 

 

2,325

 

 

 

1.99

 

 

The fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model. ChoiceOne uses historical data to estimate the volatility of the market price of ChoiceOne stock and employee terminations within the valuation model. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. As of December 31, 2023, there was no unrecognized compensation expense related to stock options.

ChoiceOne has granted restricted stock units to a select group of employees under the Stock Incentive Plan of 2012 and the Equity Incentive Plan of 2022. Restricted stock units outstanding as of December 31, 2023 vest on roughly the three year anniversary of the grant date. Certain additional vesting provisions apply. Each restricted stock unit, once vested, is settled by delivery of one share of ChoiceOne common stock. ChoiceOne recognized compensation expense of $548,000 and $503,000, in 2023 and 2022, respectively, in connection with restricted stock units for current participants during these years.

A summary of the activity for restricted stock units outstanding during the year ended December 31, 2023 is presented below:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average Grant

 

 

 

 

 

 

Date Fair Value

 

Outstanding Stock Awards

 

Shares

 

 

Per Share

 

Outstanding at January 1, 2023

 

 

53,867

 

 

$

27.48

 

Granted

 

 

23,679

 

 

 

24.23

 

Vested

 

 

(9,051

)

 

 

29.00

 

Forfeited

 

 

(312

)

 

 

24.23

 

Outstanding at December 31, 2023

 

 

68,183

 

 

$

26.16

 

 

At December 31, 2023, there were 68,183 restricted stock units outstanding with an approximate stock value of $2.0 million based on ChoiceOne’s December 31, 2023 stock price of $29.30 per share. At December 31, 2022, there were 53,867 restricted stock units outstanding with an approximate stock value of $1.6 million based on ChoiceOne’s December 31, 2022 stock price of $29.00 per share. The grant date fair value of restricted stock units granted was $574,000 and $755,000 in 2023 and 2022, respectively. The cost

 

73


 

is expected to be recognized over a weighted average period of 1.43 years. As of December 31, 2023, there was $770,000 of unrecognized compensation cost related to unvested shares granted.

ChoiceOne has granted performance stock units to a select group of employees under the Stock Incentive Plan of 2012 and the Equity Incentive Plan of 2022. Performance stock units outstanding as of December 31, 2023 vest on the three year anniversary of the grant date based on earnings per share growth rate from the date of the grant. Shares can vest at a rate of 125%, 100%, 75%, or 0% based on the growth rate achieved over the three year time frame. Certain additional vesting provisions apply. Each performance stock unit, once vested, is settled by delivery of one share of ChoiceOne common stock. ChoiceOne recognized compensation expense of $81,000 and $47,000 in 2023 and 2022, respectively, in connection with performance stock units for current participants during these years.

A summary of the activity for performance stock units outstanding during the year ended December 31, 2023 is presented below:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average Grant

 

 

 

 

 

 

Date Fair Value

 

Outstanding Stock Awards

 

Shares

 

 

Per Share

 

Outstanding at January 1, 2023

 

 

6,396

 

 

$

26.34

 

Granted

 

 

5,125

 

 

 

24.23

 

Vested

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding at December 31, 2023

 

 

11,521

 

 

$

25.40

 

 

At December 31, 2023, there were 11,521 performance stock units outstanding assuming 100% vesting with an approximate stock value of $338,000 based on ChoiceOne’s December 31, 2023 stock price of $29.30 per share. The grant date fair value of restricted stock units granted was $124,000 and $168,000 in 2023 and 2022, respectively. The cost is expected to be recognized over a weighted average period of 1.8 years. As of December 31, 2023, there was $165,000 of unrecognized compensation cost related to unvested shares granted.

Note 16 - Earnings Per Share

 

(Dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

2021

 

Basic

 

 

 

 

 

 

 

 

Net income

$

21,261

 

 

$

23,640

 

 

$

22,042

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

7,532,998

 

 

 

7,504,173

 

 

 

7,685,459

 

 

 

 

 

 

 

 

 

 

Basic earnings per common shares

$

2.82

 

 

$

3.15

 

 

$

2.87

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

Net income

$

21,261

 

 

$

23,640

 

 

$

22,042

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

7,532,998

 

 

 

7,504,173

 

 

 

7,685,459

 

Plus dilutive stock options and restricted stock units

 

39,292

 

 

 

23,198

 

 

 

17,255

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding and potentially dilutive shares

 

7,572,290

 

 

 

7,527,371

 

 

 

7,702,714

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

$

2.82

 

 

$

3.15

 

 

$

2.86

 

 

Stock options considered anti-dilutive to earnings per share were 4,500, 15,000, and 15,000 as of December 31, 2023, December 31, 2022, and December 31, 2021, respectively. This calculation is based on the average stock price during the year.

 

74


 

Note 17 – Condensed Financial Statements of Parent Company

Condensed Balance Sheets

 

(Dollars in thousands)

 

December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Assets

 

 

 

 

 

 

 

 

 

Cash

 

$

12,031

 

 

$

8,310

 

 

$

17,622

 

Equity securities at fair value

 

 

2,077

 

 

 

3,199

 

 

 

2,555

 

Other assets

 

 

474

 

 

 

586

 

 

 

553

 

Investment in subsidiaries

 

 

216,975

 

 

 

192,540

 

 

 

236,462

 

Total assets

 

$

231,557

 

 

$

204,635

 

 

$

257,192

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Subordinated debentures

 

$

32,115

 

 

$

31,971

 

 

$

31,827

 

Trust preferred securities

 

 

3,392

 

 

 

3,291

 

 

 

3,190

 

Other liabilities

 

 

416

 

 

 

499

 

 

 

506

 

Total liabilities

 

 

35,923

 

 

 

35,761

 

 

 

35,523

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

195,634

 

 

 

168,874

 

 

 

221,669

 

Total liabilities and shareholders’ equity

 

$

231,557

 

 

$

204,635

 

 

$

257,192

 

 

Condensed Statements of Income

 

(Dollars in thousands)

 

Years Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Interest income

 

 

 

 

 

 

 

 

 

Interest and dividends from ChoiceOne Bank

 

$

10,813

 

 

$

-

 

 

$

6,125

 

Interest and dividends from other securities

 

 

32

 

 

 

27

 

 

 

10

 

Total interest income

 

 

10,845

 

 

 

27

 

 

 

6,135

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

Borrowings

 

 

1,635

 

 

 

1,491

 

 

 

645

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

9,210

 

 

 

(1,464

)

 

 

5,490

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

Gains (losses) on sales of securities

 

 

(71

)

 

 

-

 

 

 

-

 

Change in market value of equity securities

 

 

(307

)

 

 

(385

)

 

 

554

 

Other

 

 

-

 

 

 

2

 

 

 

4

 

Total noninterest income

 

 

(378

)

 

 

(383

)

 

 

558

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Professional fees

 

 

47

 

 

 

40

 

 

 

15

 

Other

 

 

217

 

 

 

174

 

 

 

203

 

Total noninterest expense

 

 

264

 

 

 

214

 

 

 

218

 

 

 

 

 

 

 

 

 

 

 

Income before income tax and equity in undistributed net income of subsidiary

 

 

8,568

 

 

 

(2,061

)

 

 

5,830

 

Income tax (expense)/benefit

 

 

472

 

 

 

433

 

 

 

64

 

Income before equity in undistributed net income of subsidiary

 

 

9,040

 

 

 

(1,628

)

 

 

5,894

 

Equity in undistributed net income of subsidiary

 

 

12,221

 

 

 

25,268

 

 

 

16,148

 

Net income

 

$

21,261

 

 

$

23,640

 

 

$

22,042

 

 

 

75


 

Condensed Statements of Cash Flows

 

(Dollars in thousands)

 

Years Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

21,261

 

 

$

23,640

 

 

$

22,042

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

Equity in undistributed net income of subsidiary

 

 

(12,221

)

 

 

(25,268

)

 

 

(16,148

)

Amortization

 

 

245

 

 

 

245

 

 

 

101

 

Compensation expense on employee and director stock purchases, stock options, and restricted stock units

 

 

964

 

 

 

928

 

 

 

787

 

Net loss on sale of securities

 

 

71

 

 

 

-

 

 

 

-

 

Change in market value of equity securities

 

 

307

 

 

 

385

 

 

 

(554

)

Changes in other assets

 

 

113

 

 

 

(33

)

 

 

(260

)

Changes in other liabilities

 

 

(84

)

 

 

(7

)

 

 

(2,982

)

Net cash from operating activities

 

 

10,656

 

 

 

(110

)

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Sales of securities

 

 

887

 

 

 

-

 

 

 

-

 

Purchases of securities

 

 

(143

)

 

 

(1,029

)

 

 

(117

)

Investment in Subsidiary

 

 

-

 

 

 

-

 

 

 

(5,000

)

Net cash from investing activities

 

 

744

 

 

 

(1,029

)

 

 

(5,117

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

 

231

 

 

 

172

 

 

 

139

 

Repurchase of common stock

 

 

-

 

 

 

(767

)

 

 

(7,786

)

Proceeds from borrowings

 

 

-

 

 

 

-

 

 

 

36,827

 

Payments on borrowings

 

 

-

 

 

 

-

 

 

 

(14,166

)

Cash dividends paid

 

 

(7,910

)

 

 

(7,578

)

 

 

(7,200

)

Net cash from financing activities

 

 

(7,679

)

 

 

(8,173

)

 

 

7,814

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

3,721

 

 

 

(9,312

)

 

 

5,683

 

Beginning cash

 

 

8,310

 

 

 

17,622

 

 

 

11,939

 

Ending cash

 

$

12,031

 

 

$

8,310

 

 

$

17,622

 

 

 

76


 

Note 18 – Financial Instruments

Financial instruments as of the dates indicated were as follows:

 

 

 

 

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

(Dollars in thousands)

 

Carrying

 

 

Estimated

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

Amount

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

55,433

 

 

$

55,433

 

 

$

55,433

 

 

$

-

 

 

$

-

 

Equity securities at fair value

 

 

7,505

 

 

 

7,505

 

 

 

4,749

 

 

 

-

 

 

 

2,756

 

Securities available for sale

 

 

514,598

 

 

 

514,598

 

 

 

80,194

 

 

 

434,404

 

 

 

-

 

Securities held to maturity

 

 

407,959

 

 

 

348,791

 

 

 

-

 

 

 

335,493

 

 

 

13,298

 

Federal Home Loan Bank and Federal Reserve Bank stock

 

 

9,514

 

 

 

9,514

 

 

 

-

 

 

 

9,514

 

 

 

-

 

Loans held for sale

 

 

4,710

 

 

 

4,851

 

 

 

-

 

 

 

4,851

 

 

 

-

 

Loans, net

 

 

1,394,968

 

 

 

1,362,920

 

 

 

-

 

 

 

-

 

 

 

1,362,920

 

Accrued interest receivable

 

 

10,066

 

 

 

10,066

 

 

 

-

 

 

 

10,066

 

 

 

-

 

Interest rate lock commitments

 

 

64

 

 

 

64

 

 

 

-

 

 

 

64

 

 

 

-

 

Interest rate derivative contracts

 

 

8,880

 

 

 

8,880

 

 

 

-

 

 

 

8,880

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

547,625

 

 

 

547,625

 

 

 

547,625

 

 

 

-

 

 

 

-

 

Interest-bearing deposits

 

 

1,550,985

 

 

 

1,549,386

 

 

 

-

 

 

 

1,549,386

 

 

 

-

 

Brokered deposits

 

 

23,445

 

 

 

23,435

 

 

 

-

 

 

 

23,435

 

 

 

-

 

Borrowings

 

 

200,000

 

 

 

199,743

 

 

 

-

 

 

 

199,743

 

 

 

-

 

Subordinated debentures

 

 

35,507

 

 

 

31,748

 

 

 

-

 

 

 

31,748

 

 

 

-

 

Accrued interest payable

 

 

6,223

 

 

 

6,223

 

 

 

-

 

 

 

6,223

 

 

 

-

 

Interest rate derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

43,943

 

 

$

43,943

 

 

$

43,943

 

 

$

-

 

 

$

-

 

Equity securities at fair value

 

 

8,566

 

 

 

8,566

 

 

 

6,024

 

 

 

-

 

 

 

2,542

 

Securities available for sale

 

 

529,749

 

 

 

529,749

 

 

 

78,204

 

 

 

451,545

 

 

 

-

 

Securities held to maturity

 

 

425,906

 

 

 

353,901

 

 

 

-

 

 

 

338,583

 

 

 

15,318

 

Federal Home Loan Bank and Federal Reserve Bank stock

 

 

8,581

 

 

 

8,581

 

 

 

-

 

 

 

8,581

 

 

 

-

 

Loans held for sale

 

 

4,834

 

 

 

4,979

 

 

 

-

 

 

 

4,979

 

 

 

-

 

Loans, net

 

 

1,182,163

 

 

 

1,123,198

 

 

 

-

 

 

 

-

 

 

 

1,123,198

 

Accrued interest receivable

 

 

8,949

 

 

 

8,949

 

 

 

-

 

 

 

8,949

 

 

 

-

 

Interest rate lock commitments

 

 

28

 

 

 

28

 

 

 

-

 

 

 

28

 

 

 

-

 

Interest rate derivative contracts

 

 

9,204

 

 

 

9,204

 

 

 

-

 

 

 

9,204

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

599,579

 

 

 

599,579

 

 

 

599,579

 

 

 

-

 

 

 

-

 

Interest-bearing deposits

 

 

1,518,424

 

 

 

1,514,294

 

 

 

-

 

 

 

1,514,294

 

 

 

-

 

Borrowings

 

 

50,000

 

 

 

50,000

 

 

 

-

 

 

 

50,000

 

 

 

-

 

Subordinated debentures

 

 

35,262

 

 

 

30,304

 

 

 

-

 

 

 

30,304

 

 

 

-

 

Accrued interest payable

 

 

610

 

 

 

610

 

 

 

-

 

 

 

610

 

 

 

-

 

Interest rate derivative contracts

 

 

5,823

 

 

 

5,823

 

 

 

-

 

 

 

5,823

 

 

 

-

 

 

 

The estimated fair values approximate the carrying amounts for all financial instruments except those described later in this paragraph. The methodology for determining the estimated fair value for securities available for sale is described in Note 18. The estimated fair

 

77


 

value of loans involves discounting forecasted cash flows. The discounting is executed using the Treasury curve, incorporating a spread adjustment to account for factors such as liquidity, marketability, and related risks. The allowance for credit losses is considered to be a reasonable estimate of discount for credit quality concerns. The estimated fair value of loans also included the mark to market adjustments related to the Company’s mergers.

The valuation of liabilities, encompassing deposits, borrowings, and others, is derived by aligning forecasted cash flows with relevant points on the SOFR Swap curve. The estimated fair values for time deposits and FHLB advances are based on the rates paid at December 31 for new deposits or FHLB advances, applied until maturity. The estimated fair values for other financial instruments and off-balance sheet loan commitments are considered nominal.

Note 19 – Fair Value Measurements

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2023 and December 31, 2022, and the valuation techniques used by the Company to determine those fair values.

In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability.

In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability.

 

78


 

Disclosures concerning assets and liabilities measured at fair value as of December 31, 2023 or December 31, 2022 are as follows:

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

 

In Active

 

 

Significant

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

 

 

(Dollars in thousands)

 

Assets

 

 

Inputs

 

 

Inputs

 

 

Balance at

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Date Indicated

 

Equity Securities Held at Fair Value - December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

4,749

 

 

$

-

 

 

$

2,756

 

 

$

7,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities, Available for Sale -December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U. S. Treasury notes and bonds

 

 

80,194

 

 

 

-

 

 

 

-

 

 

 

80,194

 

State and municipal

 

 

-

 

 

 

234,682

 

 

 

-

 

 

 

234,682

 

Mortgage-backed

 

 

-

 

 

 

188,501

 

 

 

-

 

 

 

188,501

 

Corporate

 

 

-

 

 

 

204

 

 

 

-

 

 

 

204

 

Asset-backed Securities

 

 

-

 

 

 

11,017

 

 

 

-

 

 

 

11,017

 

Total

 

$

80,194

 

 

$

434,404

 

 

$

-

 

 

$

514,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Instruments -December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivative contracts - assets

 

$

-

 

 

$

8,880

 

 

$

-

 

 

$

8,880

 

Interest rate derivative contracts - liabilities

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities Held at Fair Value -December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

$

6,024

 

 

$

-

 

 

$

2,542

 

 

$

8,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities, Available for Sale -December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

U. S. Government and federal agency

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

U. S. Treasury notes and bonds

 

 

78,204

 

 

 

-

 

 

 

-

 

 

 

78,204

 

State and municipal

 

 

-

 

 

 

229,938

 

 

 

-

 

 

 

229,938

 

Mortgage-backed

 

 

-

 

 

 

208,563

 

 

 

-

 

 

 

208,563

 

Corporate

 

 

-

 

 

 

711

 

 

 

-

 

 

 

711

 

Asset-backed Securities

 

 

-

 

 

 

12,333

 

 

 

-

 

 

 

12,333

 

Total

 

$

78,204

 

 

$

451,545

 

 

$

-

 

 

$

529,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Instruments -December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivative contracts - assets

 

$

-

 

 

$

9,204

 

 

$

-

 

 

$

9,204

 

Interest rate derivative contracts - liabilities

 

$

-

 

 

$

5,823

 

 

$

-

 

 

$

5,823

 

 

Securities classified as available for sale are generally reported at fair value utilizing Level 2 inputs. ChoiceOne’s external investment advisor obtained fair value measurements from an independent pricing service that uses matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities' relationship to other benchmark quoted securities (Level 2 inputs). The fair value measurements considered observable data that may include dealer quotes, market spreads, cash flows and the bonds' terms and conditions, among other things. Securities classified in Level 2 included U.S. Government and federal agency securities, state and municipal securities, mortgage-backed securities, corporate bonds, and asset backed securities. The Company classified certain state and municipal securities and corporate bonds, and equity securities as Level 3. Based on the lack of observable market data, estimated fair values were based on the observable data available and reasonable unobservable market data.

 

79


 

Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

Equity Securities Held at Fair Value

 

 

 

 

 

 

 

 

 

 

Balance, January 1

 

 

 

 

 

$

2,542

 

 

$

1,768

 

Total realized and unrealized gains included in noninterest income

 

 

 

 

 

 

71

 

 

 

161

 

Net purchases, sales, calls, and maturities

 

 

 

 

 

 

143

 

 

 

613

 

Balance, December 31

 

 

 

 

 

$

2,756

 

 

$

2,542

 

Amount of total losses for the period included in earning attributable to the change in
   unrealized gains (losses) relating to assets and liabilities still held at December 31,

 

 

 

 

 

$

5

 

 

$

9

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities, Available for Sale

 

 

 

 

 

 

 

 

 

 

Balance, January 1

 

 

 

 

 

$

-

 

 

$

21,050

 

Total realized and unrealized gains included in income

 

 

 

 

 

 

-

 

 

 

-

 

Total unrealized gains/(losses) included in other comprehensive income

 

 

 

 

 

 

-

 

 

 

-

 

Net purchases, sales, calls, and maturities

 

 

 

 

 

 

-

 

 

 

-

 

Net transfers into Level 3

 

 

 

 

 

 

-

 

 

 

-

 

Transfer to held to maturity

 

 

 

 

 

 

-

 

 

 

(21,050

)

Balance, December 31

 

 

 

 

 

$

-

 

 

$

-

 

Amount of total losses for the period included in earning attributable to the change in
   unrealized gains (losses) relating to assets and liabilities still held at December 31,

 

 

 

 

 

$

-

 

 

$

-

 

 

Of the Level 3 assets that were held by the Company at December 31, 2023, the net unrealized gain as of December 31, 2023 was $71,000, compared to $161,000 as of December 31, 2022. The change in the net unrealized gain or loss is recognized in noninterest income or other comprehensive income in the consolidated balance sheets and income statements. Amounts recognized in noninterest income relate to changes in equity securities. A total of $143,000 and $613,000 of Level 3 securities were purchased in 2023 and 2022, respectively.

Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 assets and liabilities. As a result, the unrealized gains and losses for these assets and liabilities presented in the tables above may include changes in fair value that were attributable to both observable and unobservable inputs.

 

The Company also has assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets are not normally measured at fair value, but can be subject to fair value adjustments in certain circumstances, such as impairment. Disclosures concerning assets measured at fair value on a non-recurring basis are as follows:

Assets Measured at Fair Value on a Non-recurring Basis

 

 

80


 

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

 

In Active

 

 

Significant

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

Balances at

 

 

Identical

 

 

Observable

 

 

Unobservable

 

(Dollars in thousands)

 

Dates

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

 

Indicated

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Collateral Dependent Loans

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

$

387

 

 

$

-

 

 

$

-

 

 

$

387

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

$

2,846

 

 

$

-

 

 

$

-

 

 

$

2,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

$

122

 

 

$

-

 

 

$

-

 

 

$

122

 

December 31, 2022

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Collateral dependent loans classified as Level 3 are loans for which the repayment is expected to be provided substantially through the sale or operation of the collateral when the borrower is experiencing financial difficulty. The fair value of the collateral should be adjusted for estimated costs to sell if the repayment depends on the sale of the collateral. The net carrying amount of the loan should not exceed the fair value of the collateral (less costs to sell, if applicable). Impaired loans categorized as Level 3 assets consist of non-homogeneous loans classified as non-accrual, TDR, or past due. The Company estimates the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). The changes in fair value consisted of charge-downs of impaired loans that were posted to the allowance for credit losses and write-downs of other real estate owned that were posted to a valuation account. The fair value of other real estate owned was based on appraisals or other reviews of property values, adjusted for estimated costs to sell.

Note 20 – Off-Balance Sheet Activities

Some financial instruments, such as loan commitments, credit lines, letters of credit, and overdraft protection, are issued to meet customers’ financing needs. These are agreements to provide credit or to support the credit of others, as long as conditions established in the contract are met, and usually have expiration dates. Commitments may expire without being used. Off-balance sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies are used to make such commitments as are used for loans, including obtaining collateral at exercise of the commitment.

The contractual amount of financial instruments with off-balance sheet risk was as follows at December 31:

 

 

 

2023

 

 

2022

 

 

Fixed

 

 

Variable

 

 

Fixed

 

 

Variable

 

 

(Dollars in thousands)

 

Rate

 

 

Rate

 

 

Rate

 

 

Rate

 

 

Unused lines of credit and letters of credit

 

$

57,781

 

 

$

141,522

 

 

$

54,523

 

 

$

148,497

 

 

Commitments to fund loans (at market rates)

 

 

90,178

 

 

 

27,939

 

 

 

35,789

 

 

 

12,565

 

 

 

Commitments to fund loans are generally made for periods of 180 days or less. The fixed rate loan commitments have interest rates ranging from 6.25% to 9.50% and maturities ranging from 1 year to 30 years.

Note 21 – Regulatory Capital

ChoiceOne and the Bank are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. The prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. Depending upon the capital category to which an institution is assigned, the regulators' corrective powers include: prohibiting the acceptance of brokered deposits; requiring the submission of a capital restoration plan; placing limits on asset growth and restrictions on activities; requiring the institution to issue additional capital stock (including additional voting stock) or be acquired; restricting transactions with affiliates; restricting the interest rate the institution may pay on deposits; ordering a new election of directors of the institution; requiring that senior executive officers or directors be dismissed; prohibiting the institution from accepting deposits from correspondent banks; requiring the institution to divest certain subsidiaries; prohibiting the payment of principal or interest on subordinated debt; and ultimately, appointing a receiver for the institution. At year-end 2023 and 2022, the Bank was categorized as well capitalized under the regulatory framework for prompt corrective action.

 

81


 

Actual capital levels and minimum required levels for ChoiceOne and the Bank were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Required

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to be Well

 

 

 

 

 

 

 

 

 

 

 

Minimum Required

 

 

 

Capitalized Under

 

 

 

 

 

 

 

 

 

 

 

for Capital

 

 

 

Prompt Corrective

 

 

(Dollars in thousands)

 

Actual

 

 

 

Adequacy Purposes

 

 

 

Action Regulations

 

 

 

 

Amount

 

 

Ratio

 

 

 

Amount

 

 

Ratio

 

 

 

Amount

 

 

Ratio

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ChoiceOne Financial Services Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

233,840

 

 

 

13.0

 

%

 

$

144,441

 

 

 

8.0

 

%

 

N/A

 

 

N/A

 

 

Common equity Tier 1 capital (to risk weighted assets)

 

 

185,412

 

 

 

10.3

 

 

 

 

81,248

 

 

 

4.5

 

 

 

N/A

 

 

N/A

 

 

Tier 1 capital (to risk weighted assets)

 

 

189,912

 

 

 

10.5

 

 

 

 

108,331

 

 

 

6.0

 

 

 

N/A

 

 

N/A

 

 

Tier 1 capital (to average assets)

 

 

189,912

 

 

 

7.5

 

 

 

 

101,337

 

 

 

4.0

 

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ChoiceOne Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

224,095

 

 

 

12.4

 

%

 

$

144,274

 

 

 

8.0

 

%

 

$

180,342

 

 

 

10.0

 

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

212,283

 

 

 

11.8

 

 

 

 

81,154

 

 

 

4.5

 

 

 

 

117,223

 

 

 

6.5

 

 

Tier 1 capital (to risk weighted assets)

 

 

212,283

 

 

 

11.8

 

 

 

 

108,205

 

 

 

6.0

 

 

 

 

144,274

 

 

 

8.0

 

 

Tier 1 capital (to average assets)

 

 

212,283

 

 

 

8.4

 

 

 

 

101,244

 

 

 

4.0

 

 

 

 

126,555

 

 

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ChoiceOne Financial Services Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

222,006

 

 

 

13.8

 

%

 

$

128,545

 

 

 

8.0

 

%

 

N/A

 

 

N/A

 

 

Common equity Tier 1 capital (to risk weighted assets)

 

 

177,916

 

 

 

11.1

 

 

 

 

72,307

 

 

 

4.5

 

 

 

N/A

 

 

N/A

 

 

Tier 1 capital (to risk weighted assets)

 

 

182,416

 

 

 

11.4

 

 

 

 

96,409

 

 

 

6.0

 

 

 

N/A

 

 

N/A

 

 

Tier 1 capital (to average assets)

 

 

182,416

 

 

 

7.9

 

 

 

 

92,558

 

 

 

4.0

 

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ChoiceOne Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

208,696

 

 

 

13.0

 

%

 

$

128,294

 

 

 

8.0

 

%

 

$

160,367

 

 

 

10.0

 

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

201,077

 

 

 

12.5

 

 

 

 

72,165

 

 

 

4.5

 

 

 

 

104,239

 

 

 

6.5

 

 

Tier 1 capital (to risk weighted assets)

 

 

201,077

 

 

 

12.5

 

 

 

 

96,220

 

 

 

6.0

 

 

 

 

128,294

 

 

 

8.0

 

 

Tier 1 capital (to average assets)

 

 

201,077

 

 

 

8.7

 

 

 

 

92,449

 

 

 

4.0

 

 

 

 

115,562

 

 

 

5.0

 

 

 

Banking laws and regulations limit capital distributions by state-chartered banks. Generally, capital distributions are limited to undistributed net income for the current and prior two years. At December 31, 2023, approximately $53.3 million was available for the Bank to pay dividends to ChoiceOne assuming regulatory approval of any amount in excess of the applicable capital conservation buffer. ChoiceOne’s ability to pay dividends to shareholders is dependent on the payment of dividends from the Bank, which is restricted by state law and regulations.

 

 

 

82


 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and principal financial officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures. Based on and as of the time of that evaluation, the Company’s management, including the Chief Executive Officer and principal financial officer, concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the required time periods.

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting that is designed to produce reliable financial statements in conformity with United States generally accepted accounting principles. The system of internal control over financial reporting as it relates to the financial statements is evaluated for effectiveness by management and tested for reliability through a program of internal audits. Actions are taken to correct potential deficiencies as they are identified. Any system of internal control, no matter how well designed, has inherent limitations, including the possibility that a control can be circumvented or overridden and misstatements due to error or fraud may occur and not be detected. Also, because of changes in conditions, internal control effectiveness may vary over time. Accordingly, even an effective system of internal control will provide only reasonable assurance with respect to financial statement preparation.

Management assessed the effectiveness of the Company’s system of internal control over financial reporting as of December 31, 2023, as required by Section 404 of the Sarbanes-Oxley Act of 2002. Management’s assessment is based on the criteria for effective internal control over financial reporting as described in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). Based on this assessment, management has concluded that, as of December 31, 2023, its system of internal control over financial reporting was effective and meets the criteria of the “Internal Control – Integrated Framework."

There was no change in the Company’s internal control over financial reporting that occurred during the three months ended December 31, 2023 that has materially affected, or that is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Item 9B. Other Information

None.

Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

None.

 

83


 

PART III

Item 10. Directors, Executive Officers and Corporate Governance

The information under the captions “ChoiceOne's Board of Directors and Executive Officers and “Corporate Governance” in the Company's Definitive Proxy Statement for the Annual Meeting of Shareholders to be held May 29, 2024, is incorporated herein by reference.

 

The Company has adopted a Code of Ethics for Executive Officers and Senior Financial Officers, which applies to the Chief Executive Officer and the Chief Financial Officer, as well as all other senior financial and accounting officers. The Code of Ethics is posted on the Company’s website at “www.choiceone.bank.” The Company intends to satisfy the disclosure requirements under Item 5.05 of Form 8-K regarding an amendment to, or a waiver from, a provision of the Code of Ethics by posting such information on its website at “www.choiceone.bank.

Item 11. Executive Compensation

The information under the captions “Executive Compensation” in the Company's Definitive Proxy Statement for the Annual Meeting of Shareholders to be held May 29, 2024, is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information under the caption "Ownership of ChoiceOne Common Stock" in the Company's Definitive Proxy Statement for the Annual Meeting of Shareholders to be held May 29, 2024, is incorporated herein by reference.

The following table presents information regarding the equity compensation plans both approved and not approved by shareholders at December 31, 2023:

 

 

 

 

 

 

 

 

 

Number of securities

 

 

 

 

 

 

 

 

 

remaining available for

 

 

 

Number of securities to

 

 

Weighted-average

 

 

future issuance under

 

 

 

be issued upon exercise

 

 

exercise price of

 

 

equity compensation plans

 

 

 

of outstanding options,

 

 

outstanding options,

 

 

(excluding securities

 

 

 

warrants and rights

 

 

warrants and rights

 

 

reflected in column (a))

 

 

 

(a)

 

 

(b)

 

 

(c)

 

Equity compensation plans approved by security holders

 

 

81,314

 

 

$

3.91

 

 

 

324,481

 

Equity compensation plans not approved by security holders

 

 

 

 

 

 

 

 

152,967

 

Total

 

 

81,314

 

 

$

3.91

 

 

 

477,448

 

 

Equity compensation plans approved by security holders include the Stock Incentive Plan of 2012, the Equity Incentive Plan of 2022, and the 2022 Employee Stock Purchase Plan. As of December 31, 2023, 142,755 shares remained available for future issuance under the Equity Incentive Plan of 2022 and 181,726 shares remained available for future issuance under the 2022 Employee Stock Purchase Plan, in each case other than upon the exercise of outstanding stock options. The Stock Incentive Plan of 2012 has expired and no further issuance of shares is permitted under the plan other than upon the exercise or vesting of outstanding awards.

The Directors’ Stock Purchase Plan and the Directors’ Equity Compensation Plan are the only equity compensation plans not approved by security holders. The Directors’ Stock Purchase Plan is designed to provide directors of the Company the option of receiving their fees in the Company’s common stock. Directors who elect to participate in the plan may elect to contribute to the plan twenty-five, fifty, seventy-five or one hundred percent of their board of director fees and one hundred percent of their director committee fees earned as directors of the Company. Contributions to the plan are made by the Company on behalf of each electing participant. Plan participants may terminate their participation in the plan at any time by written notice of withdrawal to the Company. The Directors’ Equity Compensation Plan provides for the grant and award of stock options, restricted stock, restricted stock units, stock awards, and other stock-based and stock-related awards as part of director compensation. Participants will cease to be eligible to participate in both plans when they cease to serve as directors of the Company. Shares are distributed to participants on a quarterly basis. The Directors' Equity Compensation Plan provides for the issuance of a maximum of 100,000 shares of the Company's common stock thereunder and the Directors' Stock Purchase Plan provides for issuance of a maximum of 100,000 shares thereunder, in each case subject to adjustments for certain changes in the capital structure of the Company. As of December 31, 2023, 79,926 shares remained available for issuance

 

84


 

under the Directors' Equity Compensation Plan and 73,041 shares remained available for issuance under the Directors' Stock Purchase Plan.

Item 13. Certain Relationships and Related Transactions, and Director Independence

The information under the captions “Related Matters - Transactions with Related Persons” and “Corporate Governance” in the Company's Definitive Proxy Statement for the Annual Meeting of Shareholders to be held May 29, 2024, is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services

The information under the caption "Related Matters - Independent Certified Public Accountants" in the Company's Definitive Proxy Statement for the Annual Meeting of Shareholders to be held May 29, 2024, is incorporated herein by reference.

Independent Registered Public Accounting Firm:

Name: Plante & Moran, PLLC

Location: Southfield, Michigan

PCAOB ID: 166

 

85


 

PART IV

 

Item 15. Exhibits and Financial Statement Schedules

 

(a)

(1)

Financial Statements. The following financial statements and independent auditors' reports are filed as part of this report:

Consolidated Balance Sheets at December 31, 2023 and 2022.

Consolidated Statements of Income for the years ended December 31, 2023, 2022, and 2021.

Consolidated Statement of Comprehensive Income for the years ended December 31, 2023, 2022, and 2021.

Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2023, 2022, and 2021.

Consolidated Statements of Cash Flows for the years ended December 31, 2023, 2022, and 2021.

Notes to Consolidated Financial Statements.

Report of Independent Registered Public Accounting Firm dated March 13, 2024.

(2)

Financial Statement Schedules. None.

 

Exhibit

Document

 

 

3.1

Restated Articles of Incorporation of ChoiceOne Financial Services, Inc. Previously filed as an exhibit to ChoiceOne’s Form 10-K Annual Report for the year ended December 31, 2022. Here incorporated by reference.

 

 

3.2

Bylaws of ChoiceOne Financial Services, Inc., as currently in effect and any amendments thereto. Previously filed as an exhibit to ChoiceOne Financial Services, Inc.'s Form 8-K filed April 21, 2021. Here incorporated by reference.

 

 

4.1

Advances, Pledge and Security Agreement between ChoiceOne Bank and the Federal Home Loan Bank of Indianapolis. Previously filed as an exhibit to ChoiceOne Financial Services, Inc.’s Form 10-K Annual Report for the year ended December 31, 2013. Here incorporated by reference.

 

 

4.2

Form of 3.25% Fixed-to-Floating Rate Subordinated Note due September 3, 2031. Previously filed as an exhibit to ChoiceOne Financial Services, Inc.'s Form 8-K filed September 7, 2021. Here incorporated by reference.

 

 

4.3

Form of 3.25% Fixed-to-Floating Rate Global Subordinated Note due September 3, 2031. Previously filed as an exhibit to ChoiceOne Financial Services, Inc.'s Form 8-K filed September 7, 2021. Here incorporated by reference.

 

 

4.4

Description of Rights of Shareholders. Previously filed as an exhibit to ChoiceOne’s Form 10-K Annual Report for the year ended December 31, 2022. Here incorporated by reference.

 

 

10.1

Employment Agreement between ChoiceOne Financial Services, Inc. and Kelly J. Potes, dated as of September 30, 2019. (1) Previously filed as an exhibit to ChoiceOne’s Form 8-K filed October 1, 2019. Here incorporated by reference.

10.2

Employment Agreement between ChoiceOne Financial Services, Inc. and Michael J. Burke, Jr., dated as of March 22, 2019. (1) Previously filed as exhibit to ChoiceOne’s Pre-Effective Amendment No. 2 to Form S-4 filed August 5, 2019. Here incorporated by reference.

10.3

Stock Incentive Plan of 2012. (1) Previously filed as Appendix A to ChoiceOne’s definitive proxy statement for ChoiceOne’s 2018 Annual Meeting of Shareholders, filed on April 19, 2018. Here incorporated by reference.

10.4

2022 Employee Stock Purchase Plan. (1) Previously filed as an exhibit to ChoiceOne’s Form S-8 filed May 27, 2022. Here incorporated by reference.

10.5

Equity Incentive Plan of 2022. (1) Previously filed as an exhibit to ChoiceOne’s Form S-8 filed May 27, 2022. Here incorporated by reference.

 

86


 

10.6

Directors' Stock Purchase Plan, as amended. (1) Previously filed as an exhibit to ChoiceOne Financial Services, Inc.'s Form 10-K Annual Report for the year ended December 31, 2019. Here incorporated by reference.

10.7

Director Equity Compensation Plan of 2019. (1) Previously filed as an exhibit to ChoiceOne Financial Services, Inc.'s Form 10-K Annual Report for the year ended December 31, 2019. Here incorporated by reference.

10.8

Former Valley Ridge Executive Employee Salary Continuation Agreements, as amended. (1) Previously filed as an exhibit to ChoiceOne Financial Services, Inc.’s Form 10-K Annual Report for the year ended December 31, 2013. Here incorporated by reference.

10.9

Former Valley Ridge Directors’ Deferred Compensation Plan and Agreement. (1) Previously filed as an exhibit to the ChoiceOne Financial Services, Inc.’s Form 10-K Annual Report for the year ended December 31, 2013. Here incorporated by reference.

19

Insider Trading Policy

 

 

21

Subsidiaries of ChoiceOne Financial Services, Inc.

23

Consent of Independent Registered Public Accounting Firm.

24

Powers of Attorney.

31.1

Certification of Chief Executive Officer.

31.2

Certification of Chief Financial Officer

32

Certification pursuant to 18 U.S.C. § 1350.

 

 

97

Incentive-Based Compensation Recoupment Policy

 

 

101.INS

Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

 

 

101.SCH

Inline XBRL Taxonomy Extension Schema Document

 

 

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

 

 

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

 

 

(1)
This agreement is a management contract or compensation plan or arrangement to be filed as an exhibit to this Form 10-K.

 

Copies of any exhibits will be furnished to shareholders upon written request. Requests should be directed to: Adom J. Greenland, Secretary, Chief Financial Officer and Treasurer, ChoiceOne Financial Services, Inc., 109 East Division, Sparta, Michigan, 49345.

 

87


 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

ChoiceOne Financial Services, Inc.

 

 

By:

/s/ Kelly J. Potes

March 13, 2024

 

Kelly J. Potes
Chief Executive Officer

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

/s/ Kelly J. Potes

Chief Executive Officer and

March 13, 2024

     Kelly J. Potes

Director (Principal Executive Officer)

/s/ Adom J. Greenland

Chief Financial Officer and

Treasurer (Principal Financial and

March 13, 2024

     Adom J. Greenland

Accounting Officer)

*/s/ Jack G. Hendon

Chairman of the Board and Director

March 13, 2024

     Jack G. Hendon

*/s/ Greg L. Armock

Director

March 13, 2024

     Greg L. Armock

*/s/ Keith Brophy

Director

March 13, 2024

     Keith Brophy

*/s/ Michael J. Burke, Jr.

President and Director

March 13, 2024

     Michael J. Burke, Jr.

*/s/ Harold J. Burns

Director

March 13, 2024

     Harold J. Burns

*/s/ Eric E. Burrough

Director

March 13, 2024

     Eric E. Burrough

*/s/ Curt E. Coulter

Director

March 13, 2024

     Curt E. Coulter

*/s/ Bruce John Essex, Jr.

Director

March 13, 2024

     Bruce John Essex, Jr.

*/s/ Gregory A. McConnell

Director

March 13, 2024

    Gregory A. McConnell

*/s/ Bradley F. McGinnis

Director

March 13, 2024

     Bradley F. McGinnis

*/s/ Roxanne M. Page

Director

March 13, 2024

     Roxanne M. Page

*/s/ Michelle M. Wendling

Director

March 13, 2024

     Michelle M. Wendling

*By /s/ Adom J. Greenland

     Attorney-in-Fact

 

 

88