ChoiceOne nine-month 2026 earnings rise to $40.7M
The nine-month earnings comparison includes $17.369 million in merger-related expenses in 2025 and none in 2026.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
ChoiceOne Financial Services, Inc. (COFS) reported nine-month net income of $40.712 million for the period ended September 30, 2026, compared with $14.309 million in 2025. Net interest income was $111.774 million, versus $100.230 million, and total interest income was $162.906 million, versus $148.582 million. The comparison includes $17.369 million of merger-related expenses in 2025 and none in 2026.
Third-quarter net income was $14.545 million, compared with $14.681 million a year earlier; diluted earnings per share were $0.97 in both periods. Nine-month operating cash flow was $45.520 million, compared with $17.780 million. ChoiceOne repurchased 125,000 shares for $3.860 million during the nine months and declared dividends of $0.87 per share, versus $0.84. Other comprehensive loss for the nine months was $20.749 million, and accumulated other comprehensive loss was $56.423 million as of September 30, 2026. ChoiceOne said securities unrealized losses were primarily due to interest-rate changes, increased credit spreads and reduced market liquidity; it recorded no allowance for credit losses on available-for-sale securities.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- Moderate pointNine-month net income was $40.712 million, compared with $14.309 million in 2025.
- Moderate pointNine-month net interest income was $111.774 million, compared with $100.230 million in 2025.
- Moderate pointNine-month operating cash flow was $45.520 million, compared with $17.780 million in 2025.
- Minor pointNine-month dividends declared per share increased to $0.87 from $0.84.
Negative
- Moderate pointAccumulated other comprehensive loss reached $56.423 million at September 30, 2026.
Filing Explained
As of
Key Figures
Key Terms
allowance for credit losses financial
loans purchased with credit deterioration (PCD loans) financial
reasonable and supportable economic forecast financial
available for sale financial
held to maturity financial
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much did COFS earn in the first nine months of 2026?
What was COFS's third-quarter 2026 net income?
How many shares remain under ChoiceOne's repurchase plan?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|
|
|
|
For the quarterly period ended |
|
|
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:
(Exact Name of Registrant as Specified in its Charter)
|
|
|
|
|
|
|
|
( |
|
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.
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).
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 ☐ |
|
|
|
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 is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading symbol(s) |
Name of each exchange on which registered |
As of October 31, 2026, the Registrant had
Table of Contents
|
|
Page |
PART I. |
FINANCIAL INFORMATION |
3 |
Item 1. |
Financial Statements |
3 |
|
Consolidated Balance Sheets |
3 |
|
Consolidated Statements Of Income |
4 |
|
Consolidated Statements Of Comprehensive Income (Loss) |
5 |
|
Consolidated Statements Of Changes In Shareholders’ Equity |
6 |
|
Consolidated Statements Of Cash Flows |
8 |
|
Notes To Interim Consolidated Financial Statements |
10 |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
41 |
Item 4. |
Controls and Procedures |
55 |
PART II. |
OTHER INFORMATION |
56 |
Item 1. |
Legal Proceedings |
56 |
Item 1A. |
Risk Factors |
56 |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
56 |
Item 5. |
Other Information |
56 |
Item 6. |
Exhibits |
57 |
Signatures |
|
58 |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
ChoiceOne Financial Services, Inc.
CONSOLIDATED BALANCE SHEETS (September 30, 2026 Unaudited)
|
September 30, |
|
|
December 31, |
|
||
(Dollars in thousands, except share data) |
2026 |
|
|
2025 |
|
||
Assets |
|
|
|
|
|
||
Cash and due from banks |
$ |
|
|
$ |
|
||
Time deposits in other financial institutions |
|
|
|
|
|
||
Cash and cash equivalents |
|
|
|
|
|
||
|
|
|
|
|
|
||
Equity securities, at fair value (Note 2) |
|
|
|
|
|
||
Securities available for sale, at fair value (Note 2) |
|
|
|
|
|
||
Securities held to maturity, at amortized cost (Note 2) |
|
|
|
|
|
||
Federal Home Loan Bank stock |
|
|
|
|
|
||
Federal Reserve Bank stock |
|
|
|
|
|
||
Loans held for sale |
|
|
|
|
|
||
Mortgage warehouse advances (Note 3) |
|
|
|
|
|
||
Core loans (Note 3) |
|
|
|
|
|
||
Total loans held for investment (Note 3) |
|
|
|
|
|
||
Allowance for credit losses (Note 3) |
|
( |
) |
|
|
( |
) |
Loans, net |
|
|
|
|
|
||
|
|
|
|
|
|
||
Premises and equipment, net |
|
|
|
|
|
||
Other real estate owned, net |
|
|
|
|
|
||
Cash value of life insurance policies |
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
||
Intangible assets |
|
|
|
|
|
||
Other assets |
|
|
|
|
|
||
Total assets |
$ |
|
|
$ |
|
||
|
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
||
Deposits – noninterest-bearing |
$ |
|
|
$ |
|
||
Deposits – interest-bearing |
|
|
|
|
|
||
Savings deposits (Note 9) |
|
|
|
|
|
||
Certificates of deposit (Note 9) |
|
|
|
|
|
||
Brokered deposits |
|
|
|
|
|
||
Total deposits |
|
|
|
|
|
||
|
|
|
|
|
|
||
Borrowings |
|
|
|
|
|
||
Subordinated debentures |
|
|
|
|
|
||
Other liabilities |
|
|
|
|
|
||
Total liabilities |
|
|
|
|
|
||
|
|
|
|
|
|
||
Shareholders' Equity |
|
|
|
|
|
||
Preferred stock; shares authorized: |
|
|
|
|
|
||
Common stock and paid-in capital, |
|
|
|
|
|
||
Retained earnings |
|
|
|
|
|
||
Accumulated other comprehensive loss, net |
|
( |
) |
|
|
( |
) |
Total shareholders’ equity |
|
|
|
|
|
||
Total liabilities and shareholders’ equity |
$ |
|
|
$ |
|
||
See accompanying notes to interim consolidated financial statements.
3
ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(Dollars in thousands, except share data) |
September 30, |
|
|
September 30, |
|
||||||||||
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, including fees |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Securities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
|
|
|
|
|
|
|
|
|
|
||||
Tax exempt |
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest income |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
|
|
|
|
|
|
|
|
|
|
||||
Advances from Federal Home Loan Bank |
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Total interest expense |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest income |
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for (reversal of) credit losses on loans |
|
|
|
|
|
|
|
|
|
|
|
||||
Net interest income after provision |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
||||
Customer service charges |
|
|
|
|
|
|
|
|
|
|
|
||||
Interchange income |
|
|
|
|
|
|
|
|
|
|
|
||||
Insurance and investment commissions |
|
|
|
|
|
|
|
|
|
|
|
||||
Gains on sales of loans |
|
|
|
|
|
|
|
|
|
|
|
||||
Net gains (losses) on sales of securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Net gains on sales and write downs of other assets |
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Earnings on life insurance policies |
|
|
|
|
|
|
|
|
|
|
|
||||
Trust income |
|
|
|
|
|
|
|
|
|
|
|
||||
Change in market value of equity securities |
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and benefits |
|
|
|
|
|
|
|
|
|
|
|
||||
Occupancy and equipment |
|
|
|
|
|
|
|
|
|
|
|
||||
Data processing |
|
|
|
|
|
|
|
|
|
|
|
||||
Communications |
|
|
|
|
|
|
|
|
|
|
|
||||
Professional fees |
|
|
|
|
|
|
|
|
|
|
|
||||
Supplies and postage |
|
|
|
|
|
|
|
|
|
|
|
||||
Advertising and promotional |
|
|
|
|
|
|
|
|
|
|
|
||||
Intangible amortization |
|
|
|
|
|
|
|
|
|
|
|
||||
FDIC insurance |
|
|
|
|
|
|
|
|
|
|
|
||||
Merger related expenses |
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income tax expense |
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share (Note 4) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Diluted earnings per share (Note 4) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Dividends declared per share |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
See accompanying notes to interim consolidated financial statements.
4
ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(Dollars in thousands) |
September 30, |
|
|
September 30, |
|
||||||||||
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Net income (loss) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
||||
Change in net unrealized gain (loss) on available-for-sale securities |
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Income tax benefit (expense) |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Less: reclassification adjustment for net (gain) loss included in net income |
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax benefit (expense) |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Less: reclassification adjustment for net (gain) loss for fair value hedge |
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Income tax benefit (expense) |
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
Unrealized gain (loss) on available-for-sale securities, net of tax |
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization of net unrealized (gains) losses on securities transferred from available-for-sale to held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax benefit (expense) |
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Unrealized loss on held to maturity securities, net of tax |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in net unrealized gain (loss) on cash flow hedge |
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Income tax benefit (expense) |
|
|
|
|
|
|
|
|
|
|
|
||||
Less: accretion of net unrealized (gains) losses included in net income |
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
Income tax benefit (expense) |
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain (loss) on cash flow hedge instruments, net of tax |
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income (loss), net of tax |
|
( |
) |
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income (loss) |
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
|||
See accompanying notes to interim consolidated financial statements.
5
ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
For the three months ended September 30,
|
|
|
|
|
|
|
|
|
|
|
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, July 1, 2025 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shares issued for directors and employee stock plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation expense for employee stock purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash dividends declared ($ |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, September 30, 2025 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, July 1, 2026 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|||
Shares issued for directors and employee stock plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation expense for employee stock purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Shares repurchased |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
||
Cash dividends declared ($ |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, September 30, 2026 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
6
ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
For the nine months ended September 30,
|
|
|
|
|
|
|
|
|
|
|
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, 2025 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|||
Shares issued for directors and employee stock plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation expense for employee stock purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock issued related to restricted stock unit vesting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
||||
Shares surrendered by participants for RSU tax payments |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|||
Merger with Fentura Financial, Inc., net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Repurchase of shares from Fentura Financial, Inc. ESOP |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
||
Cash dividends declared ($ |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, September 30, 2025 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, January 1, 2026 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|||
Shares issued for directors and employee stock plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation expense for employee stock purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock issued related to restricted stock unit vesting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
||||
Shares surrendered by participants for RSU tax payments |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
|||
Shares repurchased |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
||
Cash dividends declared ($ |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, September 30, 2026 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||||
7
ChoiceOne Financial Services, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
Nine Months Ended |
|
|||||
(Dollars in thousands) |
September 30, |
|
|||||
|
2026 |
|
|
2025 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income (loss) |
$ |
|
|
$ |
|
||
Adjustments to reconcile net income (loss) to net cash from operating activities: |
|
|
|
|
|
||
Provision for (reversal of) credit losses |
|
|
|
|
|
||
Depreciation |
|
|
|
|
|
||
Amortization |
|
|
|
|
|
||
Accretion on purchased loans |
|
( |
) |
|
|
( |
) |
Accretion of derivative termination (gain) loss |
|
( |
) |
|
|
|
|
Compensation expense on employee stock purchase plan, stock options, and restricted stock units |
|
|
|
|
|
||
Net losses (gains) on sales of available for sale securities |
|
|
|
|
|
||
Net change in market value of equity securities |
|
|
|
|
( |
) |
|
Gains on sales of loans |
|
( |
) |
|
|
( |
) |
Loans originated for sale |
|
( |
) |
|
|
( |
) |
Proceeds from loan sales |
|
|
|
|
|
||
Earnings on bank-owned life insurance |
|
( |
) |
|
|
( |
) |
Earnings on death benefit from bank-owned life insurance |
|
|
|
|
( |
) |
|
Write downs of OREO |
|
|
|
|
|
||
(Gains) on sales of other real estate owned |
|
( |
) |
|
|
( |
) |
Deferred federal income tax (benefit)/expense |
|
|
|
|
|
||
Net change in: |
|
|
|
|
|
||
Other assets |
|
( |
) |
|
|
( |
) |
Other liabilities |
|
|
|
|
( |
) |
|
Net cash provided by operating activities |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Sales of securities available for sale |
|
|
|
|
|
||
Maturities, prepayments and calls of securities available for sale |
|
|
|
|
|
||
Maturities, prepayments and calls of securities held to maturity |
|
|
|
|
|
||
Purchases of securities available for sale |
|
( |
) |
|
|
( |
) |
Purchases of equity securities |
|
( |
) |
|
|
( |
) |
Purchases of securities held to maturity |
|
( |
) |
|
|
( |
) |
Purchase of Federal Home Loan Bank stock |
|
( |
) |
|
|
( |
) |
Proceeds from redemption of Federal Home Loan Bank stock |
|
|
|
|
|
||
Loan originations and payments, net |
|
( |
) |
|
|
|
|
Purchase of loan pools |
|
( |
) |
|
|
|
|
Proceeds from sales of other real estate owned |
|
|
|
|
|
||
Purchase of bank-owned life insurance policies |
|
( |
) |
|
|
|
|
Proceeds from bank owned life insurance death benefits claim |
|
|
|
|
|
||
Additions to premises and equipment |
|
( |
) |
|
|
( |
) |
Proceeds from derivative contracts settlements |
|
|
|
|
|
||
Issuance costs |
|
|
|
|
( |
) |
|
Cash received from merger with Fentura Financial, Inc. |
|
|
|
|
|
||
Net cash provided by (used in) investing activities |
|
( |
) |
|
|
|
|
|
|
|
|
|
|
||
8
Cash flows from financing activities: |
|
|
|
|
|
||
Net change in deposits |
|
|
|
|
( |
) |
|
Net change in short term borrowings |
|
( |
) |
|
|
( |
) |
Issuance of common stock |
|
|
|
|
|
||
Repurchase of shares from Fentura Financial, Inc. ESOP |
|
|
|
|
( |
) |
|
Repurchase of common stock |
|
( |
) |
|
|
|
|
Share based compensation withholding obligation |
|
( |
) |
|
|
( |
) |
Cash dividends |
|
( |
) |
|
|
( |
) |
Net cash provided by (used in) financing activities |
|
|
|
|
( |
) |
|
|
|
|
|
|
|
||
Net change in cash and cash equivalents |
|
|
|
|
|
||
Beginning cash and cash equivalents |
|
|
|
|
|
||
|
|
|
|
|
|
||
Ending cash and cash equivalents |
$ |
|
|
$ |
|
||
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information: |
|
|
|
|
|
||
Cash paid for interest |
$ |
|
|
$ |
|
||
Cash paid for income taxes |
|
|
|
|
|
||
Noncash transactions: |
|
|
|
|
|
||
Loans transferred to other real estate |
|
|
|
|
|
||
Acquisition of assets from merger, net of cash |
|
|
|
|
|
||
Acquisition of liabilities from merger |
|
|
|
|
|
||
Issuance of common stock as consideration for merger |
|
|
|
|
|
||
See accompanying notes to interim consolidated financial statements.
9
ChoiceOne Financial Services, Inc.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
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, Fentura Capital Trust I, and Fentura Capital Trust II (collectively, the “Capital Trusts”). Under U.S. generally accepted accounting principles (“GAAP”), the Capital Trusts are not consolidated because each is a variable interest entity and ChoiceOne is not the primary beneficiary.
On March 1, 2025, ChoiceOne completed the merger (the “Merger”) of Fentura Financial, Inc. (“Fentura”), the former parent company of The State Bank, with and into ChoiceOne with ChoiceOne surviving the merger. On March 14, 2025, ChoiceOne Bank completed the consolidation of The State Bank with and into ChoiceOne Bank with ChoiceOne Bank surviving the consolidation.
The accompanying unaudited consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, which, in the opinion of management, are necessary for a fair presentation of the interim financial statements. Operating results for the nine months ended September 30, 2026, are not necessarily indicative of the results that may be expected for the year ending December 31, 2026.
The accompanying consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes thereto included in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2025.
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, the unrealized gains and losses on securities available for sale and held to maturity, the fair value of other financial instruments (derivatives), and the fair value measurement of acquired assets and liabilities associated with the Merger are particularly susceptible to change.
Goodwill
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 its useful life and is subject to periodic impairment evaluation.
Customer List Intangible
Customer list intangible represents the value of the acquired customer relationships from the Merger and is included as an asset on the consolidated balance sheets. The customer list intangible has an estimated finite life and is amortized on an accelerated basis over its useful life and is subject to periodic impairment evaluation.
Stock Transactions
A total of
10
Plan. A total of
A total of
On March 1, 2025, ChoiceOne issued
ChoiceOne’s common stock repurchase plan announced in April 2021 and amended in 2022, authorizes the repurchase of up to
Allowance for Credit Losses (“ACL”)
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 pool which shared similar characteristics. During 2026, management updated its peer group methodology and selected a new peer group to better reflect the Company's current size, geographic footprint, loan portfolio mix, and lending practices following continued growth and merger-related changes to the organization. The revised peer group consists of institutions that management believes are more comparable to ChoiceOne's current risk profile and operating environment, resulting in a more representative estimate of expected credit losses. 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 included in the general component. This methodology is supported by our current expected credit loss ("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 September 30, 2026 and December 31, 2025, 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.
11
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 third quarter of 2026.
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
ACL for Purchased Loans: With and Without Credit Deterioration
Purchased loans are initially recorded at fair value. ChoiceOne’s accounting treatment for these loans depends on whether they exhibit significant credit deterioration since origination at the time of purchase. As part of the Merger, ChoiceOne recognized a valuation adjustment on the purchased loans, which included two distinct categories: loans purchased with credit deterioration (“PCD”) and loans purchased without credit deterioration. Loans were classified as PCD based on a review of credit quality indicators at the acquisition date, including any loan designated as a watch‑list credit (which includes loans that were 30 days or more past due and/or internally risk‑rated 6 or higher), as well as any loan for which credit deterioration was identified or recommended by ChoiceOne’s third‑party loan review firm as part of its independent credit review. A substantial portion of this valuation adjustment is expected to be recognized as interest income over time.
Loans Purchased with Credit Deterioration
Purchased loans that reflect a more than insignificant credit deterioration since origination at the date of purchase are classified as loans purchased with credit deterioration (PCD loans). PCD loans are recorded at fair value plus the ACL expected at the time of purchase. Under this method, there is no provision for credit losses on purchase of PCD loans. The allowance for credit losses was recorded as the credit mark on PCD loans. PCD loans are assessed on a regular basis and subsequent adjustments to the ACL are recorded on the income statement. The non-credit-related difference between fair value and the unpaid principal balance at the purchase date is amortized or accreted to interest income over the contractual life of the loan using the effective interest method.
Loans Purchased Without Credit Deterioration
Loans purchased without credit deterioration (Non-PCD loans) do not reflect more than insignificant credit deterioration since origination at the date of purchase. Non-PCD loans are recorded at fair value and an increase to the allowance for credit losses is recorded with a corresponding increase to the provision for credit losses at the date of purchase. The difference between fair value and the unpaid principal balance at the purchase date is amortized or accreted to interest income over the contractual life of the loan using the effective interest method. Purchased loans from the Merger were brought into the model and segmented into classes on the same basis as ChoiceOne originated loans.
ACL for Securities
Securities Available for Sale ("AFS") – 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. 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
12
and an allowance for credit losses 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 ACL 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 September 30, 2026 and December 31, 2025, there was no ACL related to securities AFS.
Securities Held to Maturity ("HTM") – 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 totaled $
Recent Accounting Pronouncements
ASU 2025-08 Purchased Credit Deteriorated Loans
In November 2025, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2025‑08, Financial Instruments—Credit Losses (Topic 326): Purchased Loans, which expands the use of the gross‑up method for recognizing expected credit losses on certain acquired loans. The amendments extend the gross‑up approach—previously limited to purchased credit deteriorated (“PCD”) loans—to a broader population of acquired loans that meet the definition of purchased seasoned loans, while retaining the existing accounting model for PCD loans. Under the gross‑up method, an allowance for credit losses is recorded at acquisition with a corresponding increase to the loan’s amortized cost basis, rather than through earnings. The guidance is effective for fiscal years beginning after December 15, 2026, including interim periods therein, and is to be applied prospectively. Management has elected not to early adopt this guidance and is currently evaluating the potential impact of adoption on the Bank’s consolidated financial statements.
13
NOTE 2 – SECURITIES
On January 1, 2022, ChoiceOne reassessed and transferred, at fair value, $
On March 1, 2025, ChoiceOne acquired $
The fair value of equity securities and the related gross unrealized gains (losses) recognized in noninterest income were as follows:
|
September 30, 2026 |
|
|||||||||||||
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
(Dollars in thousands) |
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
Equity securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
|
December 31, 2025 |
|
|||||||||||||
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
(Dollars in thousands) |
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
Equity securities |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
The following tables present the amortized cost and fair value of securities available for sale and the gross unrealized gains (losses) recognized in accumulated other comprehensive income (loss) and the amortized cost and fair value of securities held to maturity and the related gross unrealized gains and losses:
|
September 30, 2026 |
|
|||||||||||||
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
(Dollars in thousands) |
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
Available for Sale: |
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
U.S. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
State and municipal |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Mortgage-backed |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
||||
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Government and federal agency |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
State and municipal |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Mortgage-backed |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
14
|
December 31, 2025 |
|
|||||||||||||
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
||||
(Dollars in thousands) |
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
||||
Available for Sale: |
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
||||
U.S. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
State and municipal |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Mortgage-backed |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Asset-backed securities |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
||||
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Government and federal agency |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
State and municipal |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Mortgage-backed |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Corporate |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Total |
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
|
|||
Available for sale securities with unrealized losses as of September 30, 2026 and December 31, 2025, aggregated by investment category and length of time the individual securities have been in an unrealized loss position, were as follows:
|
September 30, 2026 |
|
|||||||||||||||||||||
|
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. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total securities in an unrealized loss position |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
|
December 31, 2025 |
|
|||||||||||||||||||||
|
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. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total securities in an unrealized loss position |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
15
Held to maturity securities with unrealized losses as of September 30, 2026 and December 31, 2025, aggregated by investment category and length of time the individual securities have been in an unrealized loss position, were as follows:
|
September 30, 2026 |
|
|||||||||||||||||||||
|
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 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total securities in an unrealized loss position |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
|
December 31, 2025 |
|
|||||||||||||||||||||
|
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 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total securities in an unrealized loss position |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||
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 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.
The majority of unrealized losses at September 30, 2026, 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
Unrealized losses have not been recognized into income because the issuers’ bonds are of high credit quality, and management does not intend to sell the bonds 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.
16
Presented below is a schedule of maturities of securities as of September 30, 2026. Available for sale securities are reported at fair value and held to maturity securities are reported at amortized cost. 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 September 30, |
|
|||||
(Dollars in thousands) |
1 Year |
|
|
5 Years |
|
|
10 Years |
|
|
10 Years |
|
|
2026 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Available for Sale |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
|
Held to Maturity Securities maturing within: |
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized Cost |
|
|||||
|
Less than |
|
|
1 Year - |
|
|
5 Years - |
|
|
More than |
|
|
at September 30, |
|
|||||
(Dollars in thousands) |
1 Year |
|
|
5 Years |
|
|
10 Years |
|
|
10 Years |
|
|
2026 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Government and federal agency |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total debt securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Held to Maturity |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Following is information regarding sales of securities available for sale for the three and nine months ended September 30, 2026 and 2025. The cost of securities sold is determined using the specific identification method.
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(Dollars in thousands) |
September 30, |
|
|
September 30, |
|
||||||||||
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Proceeds from sales of securities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Gross realized gains |
|
|
|
|
|
|
|
|
|
|
|
||||
Gross realized losses |
|
|
|
|
|
|
|
( |
) |
|
|
|
|||
Following is information regarding unrealized gains and losses on equity securities for the three and nine months ended September 30, 2026 and 2025:
17
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net gains and (losses) recognized during the period |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||
Less: Net gains and (losses) recognized during the period on securities sold |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gains and (losses) recognized during the reporting period on securities still held at the reporting date |
|
$ |
( |
) |
|
$ |
|
|
$ |
( |
) |
|
$ |
|
||
NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
Loans by type as a percentage of the portfolio were as follows:
|
September 30, 2026 |
|
|
December 31, 2025 |
|
|
|
|
|
|||||||||
(Dollars in thousands) |
Balance |
|
% |
|
|
Balance |
|
% |
|
|
Percent Increase (Decrease) |
|||||||
Agricultural |
$ |
|
|
% |
|
$ |
|
|
% |
|
|
( |
) |
% |
||||
Commercial and Industrial |
|
|
|
% |
|
|
|
|
% |
|
|
|
% |
|||||
Commercial Real Estate |
|
|
|
% |
|
|
|
|
% |
|
|
( |
) |
% |
||||
Consumer |
|
|
|
% |
|
|
|
|
% |
|
|
|
% |
|||||
Construction Real Estate |
|
|
|
% |
|
|
|
|
% |
|
|
|
% |
|||||
Residential Real Estate |
|
|
|
% |
|
|
|
|
% |
|
|
|
% |
|||||
Mortgage Warehouse Advances |
|
|
|
% |
|
|
|
|
% |
|
|
( |
) |
% |
||||
Gross Loans |
$ |
|
|
|
|
$ |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for credit losses |
|
|
|
% |
|
|
|
|
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net loans |
$ |
|
|
|
|
$ |
|
|
|
|
|
|
|
|||||
Activity in the allowance for credit losses and balances in the loan portfolio were as follows:
18
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage |
|
|
|
|
||||||||
(Dollars in thousands) |
|
|
|
|
And |
|
|
|
|
|
Commercial |
|
|
Construction |
|
|
Residential |
|
|
Warehouse |
|
|
|
|
||||||||
|
|
Agricultural |
|
|
Industrial |
|
|
Consumer |
|
|
Real Estate |
|
|
Real Estate |
|
|
Real Estate |
|
|
Advances |
|
|
Total |
|
||||||||
Allowance for Credit Losses Three Months Ended September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Charge-offs |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Provision |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Credit Losses Nine Months Ended September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Charge-offs |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
- |
|
|
|
( |
) |
|
|
- |
|
|
|
( |
) |
Recoveries |
|
|
- |
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
||||
Provision |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|||||
Ending balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending loan balance |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage |
|
|
|
|
||||||||
(Dollars in thousands) |
|
|
and |
|
|
|
Commercial |
|
Construction |
|
Residential |
|
Warehouse |
|
|
|
|||||||||||||||
|
Agricultural |
|
Industrial |
|
Consumer |
|
Real Estate |
|
Real Estate |
|
Real Estate |
|
Advances |
|
Total |
|
|||||||||||||||
Allowance for Credit Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Twelve Months Ended December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning Balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Acquisition related allowance for credit loss (PCD) |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|||||
Charge-offs |
|
- |
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
- |
|
|
|
( |
) |
|
|
- |
|
|
|
( |
) |
Recoveries |
|
- |
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
||||
Provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending loan balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
19
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(Dollars in thousands) |
|
|
and |
|
|
|
Commercial |
|
Construction |
|
Residential |
|
|
Mortgage |
|
|
|
||||||||||||||
|
Agricultural |
|
Industrial |
|
Consumer |
|
Real Estate |
|
Real Estate |
|
Real Estate |
|
|
Warehouse Advances |
|
Total |
|
||||||||||||||
Allowance for Credit Losses Three Months Ended September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Charge-offs |
|
- |
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
||||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Provision |
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
||||
Ending balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for Credit Losses Nine Months Ended September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Acquisition related allowance for credit loss (PCD) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs |
|
|
|
|
( |
) |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
|||
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|||||||
Ending balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ending loan balance |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||||||
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 special mention. 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 tables reflect the amortized cost basis of loans as of September 30, 2026 based on year of origination (dollars in thousands). The current year-to-date gross write offs reflect nine months ended September 30, 2026 gross write offs:
20
Commercial: |
2026 |
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
|||||||||
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial Loans |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
21
Retail: |
2026 |
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
|||||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Mortgage warehouse advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Retail Loans |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
(1)
22
The following tables reflect the amortized cost basis of loans as of December 31, 2025 based on year of origination (dollars in thousands). The current year-to-date gross write offs reflect nine months ended September 30, 2025 gross write offs:
Commercial: |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
|||||||||
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pass |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Special mention |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Substandard |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Doubtful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Commercial Loans |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
23
Retail: |
2025 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
Prior |
|
|
Term Loans Total |
|
|
Revolving Loans |
|
|
Grand Total |
|
|||||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Mortgage warehouse advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Performing |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Nonperforming |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Nonaccrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
Current year-to-date gross write-offs (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Retail Loans |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||||
(1)
The following table presents the amortized cost basis of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the full year 2025. There were
For the period ended: |
December 31, 2025 |
|
|||||
|
|
|
|
|
|
||
|
Term Extension |
|
|||||
|
|
|
|
% of Total |
|
||
|
|
|
|
Class of |
|
||
(Dollars in thousands) |
Amortized |
|
|
Financing |
|
||
|
Cost Basis |
|
|
Receivable |
|
||
Residential real estate |
$ |
|
|
|
% |
||
Total |
$ |
|
|
|
|
||
The following table presents the financial effect by type of modification made to borrowers experiencing financial difficulty and class of financing receivable during the full year 2025. There were no loans modified to borrowers experiencing financial difficulty during the first nine months of 2026.
24
For the period ended: |
December 31, 2025 |
|
Term Extension |
Residential real estate |
Provided with new five year payment plan based on bankruptcy |
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: |
September 30, 2026 |
|
|
(Dollars in thousands) |
Term extension |
|
|
|
|||
Residential real estate |
$ |
|
|
Total |
$ |
|
|
For the period ended: |
December 31, 2025 |
|
|
(Dollars in thousands) |
Term extension |
|
|
|
|
|
|
Residential real estate |
$ |
|
|
Total |
$ |
|
|
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: |
September 30, 2026 |
|
|||||||||||||
(Dollars in thousands) |
Current |
|
|
30-89 days |
|
|
Greater than 90 days |
|
|
Total |
|
||||
|
|
|
|
||||||||||||
Residential real estate |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
For the period ended: |
December 31, 2025 |
|
|||||||||||||
(Dollars in thousands) |
Current |
|
|
30-89 days |
|
|
Greater than 90 days |
|
|
Total |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential real estate |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
25
Nonaccrual loans by loan category were as follows and the interest income recognized during the period on those nonaccrual loans:
As of September 30, 2026 |
|||||||||||||
(Dollars in thousands) |
Nonaccrual loans with no ACL |
|
|
Nonaccrual loans with ACL |
|
|
Interest income recognized year to date on nonaccrual loans |
|
|
|
|||
Agricultural |
$ |
|
|
$ |
|
|
$ |
|
|
|
|||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|||
Consumer |
|
|
|
|
|
|
|
|
|
|
|||
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|||
Total nonaccrual loans |
$ |
|
|
$ |
|
|
$ |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
As of December 31, 2025 |
|||||||||||||
(Dollars in thousands) |
Nonaccrual loans with no ACL |
|
|
Nonaccrual loans with ACL |
|
|
Interest income recognized year to date on nonaccrual loans |
|
|
|
|||
Commercial and industrial |
$ |
|
|
$ |
|
|
$ |
|
|
|
|||
Consumer |
|
|
|
|
|
|
|
|
|
|
|||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|||
Total nonaccrual loans |
$ |
|
|
$ |
|
|
$ |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
An aging analysis of loans by loan category follows:
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|||||||
|
Loans |
|
|
Loans |
|
|
Past Due |
|
|
|
|
|
|
|
|
|
|
|
90 Days |
|
|||||||
|
Past Due |
|
|
Past Due |
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|||||||
September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Agricultural |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mortgage warehouse advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
(1)
26
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|||||||
|
Loans |
|
|
Loans |
|
|
Past Due |
|
|
|
|
|
|
|
|
|
|
|
90 Days |
|
|||||||
|
Past Due |
|
|
Past Due |
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
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, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Agricultural |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
Commercial and industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mortgage warehouse advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||||
(1)
The following tables present the collateral dependent loans and the related ACL allocated by segment of loans. All collateral dependent loans were secured by real estate, with the exception of those classified as commercial and industrial and consumer, which were secured by accounts receivable, inventory, vehicles or equipment.
|
September 30, 2026 |
|
|
December 31, 2025 |
|
||||||||||
(Dollars in thousands) |
Loan Balance |
|
|
ACL Allocation |
|
|
Loan Balance |
|
|
ACL Allocation |
|
||||
Agricultural |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|
|
||||
Commercial Real Estate |
|
|
|
|
|
|
|
|
|
|
|
||||
Consumer |
|
|
|
|
|
|
|
|
|
|
|
||||
Construction Real Estate |
|
|
|
|
|
|
|
|
|
|
|
||||
Residential Real Estate |
|
|
|
|
|
|
|
|
|
|
|
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
27
NOTE 4 – EARNINGS PER SHARE
Earnings per share are based on the weighted average number of shares outstanding during the period.
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
(Dollars in thousands, except share data) |
September 30, |
|
|
September 30, |
|
||||||||||
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Basic |
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic (loss) earnings per common shares |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted |
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||
Plus dilutive stock options and restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding and potentially dilutive shares |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted (loss) earnings per common share |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
There were
28
|
|
|
|
|
|
|
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) |
|
|||||
September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Equity securities at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Federal Home Loan Bank and Federal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reserve Bank stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate lock commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate derivative contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Brokered deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Subordinated debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate derivative contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Equity securities at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Securities held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Federal Home Loan Bank and Federal Reserve Bank stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate lock commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate derivative contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Brokered deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Subordinated debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accrued interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
29
NOTE 6 – FAIR VALUE MEASUREMENTS
The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis at September 30, 2026 and December 31, 2025, 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.
30
Disclosures concerning assets and liabilities measured at fair value 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 |
|
|
Balance |
|
||||
(Dollars in thousands) |
Assets |
|
|
Inputs |
|
|
Inputs |
|
|
at Date |
|
||||
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Indicated |
|
||||
Equity Securities Held at Fair Value - September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity securities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment Securities, Available for Sale - September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
||||
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
|
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivative Instruments - September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts - assets |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Interest rate derivative contracts - liabilities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps - September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps - assets |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Interest rate swaps - liabilities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity Securities Held at Fair Value - December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity securities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment Securities, Available for Sale - December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
||||
U. S. Treasury notes and bonds |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
State and municipal |
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
||||
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
|
||||
Total |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivative Instruments - December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivative contracts - assets |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Interest rate derivative contracts - liabilities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps - December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swaps - assets |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Interest rate swaps - liabilities |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
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,
31
mortgage-backed securities, corporate bonds, and asset backed securities. The Company classified certain 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.
Derivative instruments and interest rate swaps are generally reported at fair value using Level 2 inputs. The estimated fair value is determined by calculating the present value of expected future cashflows, based on market observable inputs.
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis
|
Nine Months Ended |
|
|||||
(Dollars in thousands) |
September 30, |
|
|||||
|
2026 |
|
|
2025 |
|
||
Equity Securities Held at Fair Value |
|
|
|
|
|
||
Balance, January 1 |
$ |
|
|
$ |
|
||
Total realized and unrealized (losses) gains included in noninterest income |
|
|
|
|
|
||
Net purchases, sales, calls, and maturities |
|
|
|
|
|
||
Net transfers into Level 3 |
|
|
|
|
|
||
Balance, September 30, |
$ |
|
|
$ |
|
||
|
|
|
|
|
|
||
Amount of total losses for the period included in earning attributable to the change in |
$ |
|
|
$ |
|
||
Of the Level 3 assets that were held by the Company at September 30, 2026, the net unrealized gain as of September 30, 2026 was $
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
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
||||
September 30, 2026 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
December 31, 2025 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other Real Estate |
|
|
|
|
|
|
|
|
|
|
|
||||
September 30, 2026 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
December 31, 2025 |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
32
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). The fair value of other real estate owned was based on appraisals or other reviews of property values, adjusted for estimated costs to sell.
33
NOTE 7 – REVENUE FROM CONTRACTS WITH CUSTOMERS
ChoiceOne has a variety of sources of revenue, which include interest and fees from customers as well as revenue from non-customers. ASC Topic 606, Revenue from Contracts with Customers, covers certain sources of revenue that are classified within noninterest income in the Consolidated Statements of Income. Sources of revenue that are included in the scope of ASC Topic 606 include service charges and fees on deposit accounts, interchange income, investment asset management income and transaction-based revenue, and other charges and fees for customer services.
Customer service charges
Revenue includes charges and fees to provide account maintenance, overdraft services, wire transfers, funds transfer, and other deposit-related services. Account maintenance fees such as monthly service charges are recognized over the period of time that the service is provided. Transaction fees such as wire transfer charges are recognized when the service is provided to the customer.
Interchange income
Revenue includes debit card interchange and network revenues. This revenue is earned on debit card transactions that are conducted through payment networks. The revenue is recorded as services are delivered.
Insurance and investment commission income
Revenue includes fees from the investment management advisory services and revenue is recognized when services are rendered. Revenue also includes commissions received from the placement of brokerage transactions for purchase or sale of stocks or other investments, which is recognized when the transaction has been completed. Insurance commission income includes commissions received from the brokerage of insurance policies and is recognized when the company has satisfied its performance obligation under the terms of the agreement.
Trust fee income
Revenue includes fees from the management of trust assets and from other related advisory services. Revenue is recognized when services are rendered.
Following is noninterest income separated by revenue within the scope of ASC 606 and revenue within the scope of other GAAP topics:
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
September 30, |
|
|
September 30, |
|
||||||||||
(Dollars in thousands) |
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Customer service charges |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Interchange income |
|
|
|
|
|
|
|
|
|
|
|
||||
Insurance and investment commission income |
|
|
|
|
|
|
|
|
|
|
|
||||
Trust fee income |
|
|
|
|
|
|
|
|
|
|
|
||||
Other charges and fees for customer services |
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest income from contracts with customers |
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest income within the scope of other GAAP topics |
|
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
34
NOTE 8 – DERIVATIVE AND HEDGING ACTIVITIES
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 exchange for ChoiceOne making variable rate payments, over the life of the agreements without the exchange of the underlying notional amount.
Active Interest Rate Swaps
In the third quarter of 2025, ChoiceOne entered into $
Terminated Interest Rate Swaps
In 2022, ChoiceOne entered into
In 2022, ChoiceOne entered into
The table below presents the fair value of derivative financial instruments as well as the classification within the consolidated statements of financial condition:
35
|
September 30, 2026 |
|
|
December 31, 2025 |
|
||||
(Dollars in thousands) |
Balance Sheet Location |
Fair Value |
|
|
Balance Sheet Location |
Fair Value |
|
||
Derivatives designated as hedging instruments |
|
|
|
|
|
|
|
||
Interest rate contracts |
Other Assets |
$ |
|
|
Other Assets |
$ |
|
||
Interest rate contracts |
Other Liabilities |
$ |
|
|
Other Liabilities |
$ |
|
||
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 |
|
||||||||||||||||||||||
|
Three months ended September 30, 2026 |
|
|
Three months ended September 30, 2025 |
|
|
Nine months ended September 30, 2026 |
|
|
Nine months ended September 30, 2025 |
|
||||||||||||||||
(Dollars in thousands) |
Interest Income |
|
Interest Expense |
|
|
Interest Income |
|
Interest Expense |
|
|
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 |
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain or (loss) on fair value hedging relationships: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Hedged items |
$ |
( |
) |
$ |
|
|
$ |
|
$ |
|
|
$ |
( |
) |
$ |
|
|
$ |
|
$ |
|
||||||
Derivatives designated as hedging instruments |
$ |
|
$ |
|
|
$ |
( |
) |
$ |
|
|
$ |
|
$ |
|
|
$ |
( |
) |
$ |
|
||||||
Amount excluded from effectiveness testing recognized in earnings based on amortization approach |
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain or (loss) on cash flow hedging relationships: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Amount of gain or (loss) reclassified from accumulated other comprehensive income into income |
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
||||||||
Amount excluded from effectiveness testing recognized in earnings based on amortization approach |
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
||||||||
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:
|
|
|
September 30, 2026 |
|
||
|
|
|
Cumulative amount of Fair |
|
||
(Dollars in thousands) |
|
|
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 |
$ |
|
$ |
( |
) |
|
Back to Back Loan Swaps
36
Derivatives not designated as hedges are not speculative and result from a service provided to certain commercial loan borrowers. ChoiceOne executes interest rate swaps with commercial banking customers desiring longer-term fixed rate loans, while simultaneously entering into interest rate swaps with a correspondent bank to offset the impact of the interest rate swaps with the commercial banking customers. This is known as a back to back loan swap agreement. The net result is the desired floating rate loan and a minimization of the risk exposure of the interest rate swap transactions. Under this arrangement, ChoiceOne has freestanding interest rate swaps, each of which is carried at fair value. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the commercial banking customer interest rate swaps and the offsetting interest rate swaps with the correspondent bank are recognized directly to earnings.
The table below presents the notional and fair value of these derivative instruments as of September 30, 2026 and December 31, 2025:
|
September 30, 2026 |
|
|||||
(Dollars in thousands) |
Notional Amount |
|
Balance Sheet Location |
Fair Value |
|
||
Derivative assets |
|
|
|
|
|
||
Interest rate swaps |
$ |
|
Other Assets |
$ |
|
||
Derivative liabilities |
|
|
|
|
|
||
Interest rate swaps |
$ |
|
Other Liabilities |
$ |
|
||
|
|
|
|
|
|
||
|
December 31, 2025 |
|
|||||
(Dollars in thousands) |
Notional Amount |
|
Balance Sheet Location |
Fair Value |
|
||
Derivative assets |
|
|
|
|
|
||
Interest rate swaps |
$ |
|
Other Assets |
$ |
|
||
Derivative liabilities |
|
|
|
|
|
||
Interest rate swaps |
$ |
|
Other Liabilities |
$ |
|
||
The fair value of interest rate swaps in a net liability position, which includes accrued interest was $
Interest rate swaps entered into with commercial loan customers had notional amounts aggregating $
The following represents the contractual maturities of Federal Home Loan Bank Advances:
(Dollars in thousands) |
|
September 30, 2026 |
|
|
December 31, 2025 |
|
||
|
|
|
|
|
|
|
||
Maturity of January 2026 with fixed interest rate of |
|
$ |
|
|
$ |
|
||
Maturity of March 2026 with variable-fed fund callable rate of |
|
|
|
|
|
|
||
Maturity of March 2026 with variable-fed fund callable rate of |
|
|
|
|
|
|
||
Maturity of November 2026 with variable-fed fund callable rate of |
|
|
|
|
|
|
||
Maturity of December 2026 with variable-fed fund callable rate of |
|
|
|
|
|
|
||
Maturity of December 2026 with fixed interest rate of |
|
|
|
|
|
|
||
Maturity of December 2026 with fixed interest rate of |
|
|
|
|
|
|
||
Maturity of December 2027 with fixed interest rate of |
|
|
|
|
|
|
||
Total contractual advances outstanding at period end |
|
$ |
|
|
$ |
|
||
37
As of September 30, 2026, ChoiceOne had
Advances from the FHLB were secured by residential real estate loans with a carrying value of approximately $
In June 2021, ChoiceOne obtained a $
In February 2026, ChoiceOne obtained a $
NOTE 10 – Subordinated Debentures
ChoiceOne acquired trust preferred securities in the acquisition of Community Shores. The Capital Trust sold
ChoiceOne acquired trust preferred securities in the merger with Fentura. Fentura Capital Trust I sold
The Fentura Capital Trust II sold
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
38
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 $
NOTE 11 – Segment Reporting
Segment Reporting
ChoiceOne operates in
At ChoiceOne, the Chief Operating Decision Maker (CODM) is the Chief Executive Officer.
Entity-Wide Disclosures
Products and Services: ChoiceOne's revenues are derived from a variety of financial products and services, including interest income from loans and investments, fees from deposit accounts, and income from mortgage banking activities.
Geographic Areas: ChoiceOne operates primarily in the state of Michigan, with a significant portion of its revenues generated from customers located in Michigan. ChoiceOne does not have any operations outside of the United States.
Major Customers: The Company does not have any single customer that accounts for
Reconciliations:
|
|
Nine Months Ended September 30, |
|
|||||
(Dollars in thousands) |
|
2026 |
|
|
2025 |
|
||
Total Revenues |
|
$ |
|
|
$ |
|
||
Net (loss) Income |
|
$ |
|
|
$ |
|
||
Total Assets |
|
$ |
|
|
$ |
|
||
39
NOTE 12 – BUSINESS COMBINATION
The table below presents the allocation of purchase price for the Merger with Fentura (dollars in thousands):
Purchase Price |
|
|
|
|
|
|
|
Consideration |
$ |
|
|
|
|
|
|
Net assets acquired: |
|
|
|
Cash and cash equivalents |
|
|
|
Securities available for sale |
|
|
|
Federal Home Loan Bank and Federal Reserve Bank stock |
|
|
|
Originated loans |
|
|
|
Premises and equipment |
|
|
|
Other real estate owned |
|
|
|
Intangible assets |
|
|
|
Other assets |
|
|
|
Total assets |
|
|
|
|
|
|
|
Non-interest bearing deposits |
|
|
|
Interest bearing deposits |
|
|
|
Total deposits |
|
|
|
Borrowing |
|
|
|
Subordinated debentures |
|
|
|
Other liabilities |
|
|
|
Total liabilities |
|
|
|
|
|
|
|
Net assets acquired |
|
|
|
|
|
|
|
Goodwill |
$ |
|
|
40
Item 2. 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 interim consolidated financial statements and related notes.
FORWARD-LOOKING STATEMENTS
This discussion and other sections of this quarterly 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. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” “look forward,” “continue,” “future,” “will” and variations of such words and similar expressions are intended to identify such forward-looking statements. 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 (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involve judgments that are inherently 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 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 discussed in Item 1A of ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2025. These are representative of the risk factors that could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.
NON-GAAP FINANCIAL MEASURES
In addition to results presented in accordance with GAAP, this report includes certain non-GAAP financial measures. ChoiceOne
believes these non-GAAP financial measures provide additional information that is useful to investors in helping to understand
underlying financial performance and condition and trends of ChoiceOne.
Non-GAAP financial measures have inherent limitations. Readers should be aware of these limitations and should be cautious with
respect to the use of such measures. To compensate for these limitations, non-GAAP financial measures are used as comparative tools, together with GAAP financial measures, to assist in the evaluation of operating performance or financial condition. These measures are also calculated using the appropriate GAAP or regulatory components in their entirety and are computed in a manner intended to facilitate consistent period-to-period comparisons. ChoiceOne’s method of calculating these non-GAAP 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 applicable regulatory requirements.
Where non-GAAP financial measures are used, the most directly comparable GAAP or regulatory financial measure, as well as the
reconciliation to the most directly comparable GAAP or regulatory financial measure, can be found in the tables to this Form 10-Q
under the heading non-GAAP reconciliation.
RECENT EVENTS
On March 1, 2025, ChoiceOne completed the merger (the “Merger”) of Fentura Financial, Inc. (“Fentura”), the former parent company of The State Bank, with and into ChoiceOne with ChoiceOne surviving the Merger. On March 14, 2025, ChoiceOne Bank completed the consolidation of The State Bank with and into ChoiceOne Bank with ChoiceOne Bank surviving the consolidation.
RESULTS OF OPERATIONS
ChoiceOne reported net income of $14.5 million, or $0.97 per diluted share, for the third quarter of 2026, and net income of $40.7 million, or $2.71 per diluted share, for the first nine months of 2026, compared with net income of $14.7 million, or $0.97 per diluted share, for the third quarter of 2025, and net income of $14.3 million, or $1.05 per diluted share, for the first nine months of 2025. For the nine months ended September 30, 2025, results were impacted by the Merger, which was completed during the first quarter of 2025. As of September 30, 2026, total assets were $4.5 billion, an increase of $162.2 million compared to September 30, 2025. The growth in total assets is primarily attributed to growth in core loans and warehouse mortgage advances.
41
Core loans, which exclude held for sale loans and mortgage warehouse advances, increased by $33.6 million or an annualized 4.4% during the third quarter of 2026 and grew by $145.4 million or 5.0% during the twelve months ended September 30, 2026. Loan interest income increased $1.7 million in the third quarter of 2026 compared to the second quarter of 2026 and $894,000 compared to the third quarter of 2025. Interest income due to accretion from purchased loans was approximately $2.7 million during the third quarter of 2026 compared to $3.6 million for the three months ended September 30, 2025. Interest income due to accretion from purchased loans increased GAAP net interest margin by 25 and 36 basis points in the third quarter of 2026 and the third quarter of 2025, respectively. Of the amount recognized in the third quarter of 2026, $1.9 million was calculated using the effective interest rate method of amortization, while the remaining $806,000 resulted from unexpected payoffs and paydowns of loans with an associated fair value mark. Estimated interest income due to accretion from purchased loans for the remainder of 2026 and 2027 using the effective interest method of amortization is $1.8 million and $6.0 million, respectively; however, actual results will be dependent on prepayment speeds and other factors. It is estimated that a total of $45.3 million remains to be recognized as interest income due to accretion from purchased loans over the life of the purchased loans portfolio, with $22.0 million expected to be recognized using the effective interest method over the next five years.
Deposits, excluding brokered deposits, totaled $3.6 billion at September 30, 2026, an increase of $95.7 million from June 30, 2026, and an increase of $109.9 million from September 30, 2025. The growth during the quarter is primarily due to seasonal fluctuations related to municipal deposits and the timing of tax receipts, while growth year over year reflects steady growth in sustainable deposits. The increase from June 30, 2026 was primarily attributable to growth of $100.3 million in interest-bearing demand deposits and $8.6 million in savings deposits, partially offset by a $7.0 million decrease in noninterest-bearing deposits and a $6.2 million decrease in certificates of deposit. Growth in relationship-based deposits strengthened the balance sheet, improved liquidity, and reduced the Company's reliance on brokered deposits and other borrowed funds. Brokered deposits decreased $25.8 million during the third quarter of 2026 to $67.5 million, while borrowed funds decreased $60.0 million to $234.9 million. At September 30, 2026, total available borrowing capacity secured by pledged assets was $1.2 billion. ChoiceOne can increase its borrowing capacity by utilizing unsecured federal fund lines and pledging additional assets. Uninsured deposits totaled $1.3 billion or 35.0% of deposits at September 30, 2026.
For the three months ended September 30, 2026, the annualized cost of deposits decreased four basis points to 1.54% from 1.58% for the second quarter of 2026, while the annualized cost of funds decreased four basis points to 1.73% from 1.77%. The cost of interest-bearing liabilities also decreased four basis points to 2.28% for the three months ended September 30, 2026 compared to June 30, 2026. These improvements were primarily due to deposit mix, as the average balance of lower cost liquid deposit balances were higher in the third quarter 2026 due to seasonality. Average brokered deposits decreased $68.1 million and average borrowings decreased $11.5 million in the third quarter of 2026 compared to the second quarter of 2026.
ChoiceOne has improved its funding profile through growth in relationship-based deposits and reduced reliance on wholesale funding sources in the third quarter of 2026 compared to the third quarter of 2025. During the nine months ended September 30, 2026, ChoiceOne's annualized cost of deposits declined to 1.54% from 1.57%, while annualized cost of funds decreased to 1.73% from 1.77%. Average brokered deposits declined $24.1 million and average certificates of deposit declined $32.8 million in the three months ended September 30, 2026 compared to the three months ended September 30, 2025, while average interest-bearing demand and savings deposits increased $113.2 million. This favorable deposit mix contributed to lower funding costs and enhanced ChoiceOne's net interest income performance.
ChoiceOne incurred a $900,000 provision for credit losses on loans during the third quarter of 2026, due to the increase in loan balances and $648,000 in net charge offs. The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.16% on September 30, 2026 compared to 1.16% and 1.18% on June 30, 2026 and December 31, 2025, respectively. Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.08% for the third quarter of 2026. Nonperforming loans to total loans (excluding loans held for sale) increased to 1.25% as of September 30, 2026 compared to 1.07% as of June 30, 2026. Notably, 0.40% of the nonperforming loans to total loans (excluding loans held for sale) is attributed to certain purchased loans which were identified prior to acquisition as having credit deterioration. Although nonperforming assets increased to $38.6 million at quarter end, the portfolio continues to benefit from meaningful credit protection. Approximately 35.5% of the loans are supported by SBA or USDA guarantees, and approximately 34.3% of nonperforming assets consist of residential real estate loans, where strong collateral values and ChoiceOne's historical loss experience have limited realized losses.
The annualized return on average assets and annualized return on average shareholders’ equity were 1.30% and 12.14%, respectively, for the third quarter of 2026, compared to 1.36% and 13.39%, respectively, for the same period in 2025. The annualized return on average assets and annualized return on average shareholders’ equity were 1.23% and 11.42%, respectively, for the nine months ended September 30 2026, compared to 0.48% and 5.00%, respectively, for the same period in 2025.
Dividends
42
Cash dividends of $4.3 million or $0.29 per share were declared in the third quarter of 2026, compared to $4.2 million or $0.28 per share in the third quarter of 2025. The cash dividend payout percentage was 29.7% for the third quarter of 2026, compared to 28.6% in the same period in the prior year. Cash dividends declared in the first nine months of 2026 were $13.0 million or $0.87 per share, compared to $12.6 million or $0.84 per share in the same period during the prior year. The cash dividend payout percentage was 31.9% for the nine months ended September 30, 2026. The Board of Directors’ determination of appropriate cash dividends will be based on, among other things, market conditions and ChoiceOne’s requirements for cash and capital.
Interest Income and Expense
Tables 1 and 2 on the following pages provide information regarding interest income and expense for the three and nine months ended September 30, 2026 and 2025. 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. These tables are referred to in the discussion of interest income, interest expense and net interest income.
43
Table 1 – Average Balances and Tax-Equivalent Interest Rates
|
Three Months Ended September 30, |
Three Months Ended June 30, |
|
|
Three Months Ended September 30, |
|||||||||||||||||||||||||||||||
|
2026 |
|
|
2026 |
|
|
2025 |
|
|
|||||||||||||||||||||||||||
(Dollars in thousands) |
Average |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|||||||||
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
|||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loans (1)(3)(4)(5) |
$ |
3,054,471 |
|
|
$ |
48,039 |
|
|
|
6.24 |
|
% |
$ |
2,998,144 |
|
|
$ |
46,364 |
|
|
|
6.20 |
|
% |
$ |
2,927,878 |
|
|
$ |
47,142 |
|
|
|
6.39 |
|
% |
Taxable securities (2) |
|
771,925 |
|
|
|
5,653 |
|
|
|
2.91 |
|
|
|
774,014 |
|
|
|
5,633 |
|
|
|
2.92 |
|
|
|
703,045 |
|
|
|
5,249 |
|
|
|
2.96 |
|
|
Nontaxable securities (1) |
|
248,799 |
|
|
|
1,634 |
|
|
|
2.61 |
|
|
|
275,477 |
|
|
|
1,810 |
|
|
|
2.64 |
|
|
|
287,274 |
|
|
|
1,795 |
|
|
|
2.48 |
|
|
Other |
|
75,400 |
|
|
|
729 |
|
|
|
3.84 |
|
|
|
56,036 |
|
|
|
532 |
|
|
|
3.81 |
|
|
|
79,365 |
|
|
|
909 |
|
|
|
4.54 |
|
|
Interest-earning assets |
|
4,150,595 |
|
|
|
56,055 |
|
|
|
5.36 |
|
|
|
4,103,671 |
|
|
|
54,339 |
|
|
|
5.31 |
|
|
|
3,997,562 |
|
|
|
55,095 |
|
|
|
5.47 |
|
|
Noninterest-earning assets |
|
317,371 |
|
|
|
|
|
|
|
|
|
311,894 |
|
|
|
|
|
|
|
|
|
310,727 |
|
|
|
|
|
|
|
|
||||||
Total assets |
$ |
4,467,966 |
|
|
|
|
|
|
|
|
$ |
4,415,565 |
|
|
|
|
|
|
|
|
$ |
4,308,289 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Liabilities and Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing demand deposits |
$ |
1,449,580 |
|
|
$ |
7,171 |
|
|
|
1.96 |
|
% |
$ |
1,363,149 |
|
|
$ |
6,562 |
|
|
|
1.93 |
|
% |
$ |
1,374,827 |
|
|
$ |
6,392 |
|
|
|
1.84 |
|
% |
Savings deposits |
|
630,094 |
|
|
|
1,540 |
|
|
|
0.97 |
|
|
|
620,744 |
|
|
|
1,516 |
|
|
|
0.98 |
|
|
|
591,653 |
|
|
|
1,125 |
|
|
|
0.75 |
|
|
Certificates of deposit |
|
583,930 |
|
|
|
4,949 |
|
|
|
3.36 |
|
|
|
584,423 |
|
|
|
4,922 |
|
|
|
3.38 |
|
|
|
616,686 |
|
|
|
5,777 |
|
|
|
3.72 |
|
|
Brokered deposit |
|
67,598 |
|
|
|
671 |
|
|
|
3.94 |
|
|
|
135,700 |
|
|
|
1,341 |
|
|
|
3.96 |
|
|
|
91,735 |
|
|
|
993 |
|
|
|
4.30 |
|
|
Borrowings |
|
219,811 |
|
|
|
2,187 |
|
|
|
3.95 |
|
|
|
231,263 |
|
|
|
2,240 |
|
|
|
3.89 |
|
|
|
179,122 |
|
|
|
2,019 |
|
|
|
4.47 |
|
|
Subordinated debentures |
|
48,685 |
|
|
|
737 |
|
|
|
6.01 |
|
|
|
48,597 |
|
|
|
663 |
|
|
|
5.47 |
|
|
|
48,663 |
|
|
|
701 |
|
|
|
5.72 |
|
|
Other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,550 |
|
|
|
94 |
|
|
|
4.38 |
|
|
Interest-bearing liabilities |
|
2,999,698 |
|
|
|
17,255 |
|
|
|
2.28 |
|
|
|
2,983,876 |
|
|
|
17,244 |
|
|
|
2.32 |
|
|
|
2,911,236 |
|
|
|
17,101 |
|
|
|
2.33 |
|
|
Demand deposits |
|
952,183 |
|
|
|
|
|
|
|
|
|
927,628 |
|
|
|
|
|
|
|
|
|
930,346 |
|
|
|
|
|
|
|
|
||||||
Other noninterest-bearing liabilities |
|
36,719 |
|
|
|
|
|
|
|
|
|
27,385 |
|
|
|
|
|
|
|
|
|
28,258 |
|
|
|
|
|
|
|
|
||||||
Total liabilities |
|
3,988,600 |
|
|
|
|
|
|
|
|
|
3,938,889 |
|
|
|
|
|
|
|
|
|
3,869,840 |
|
|
|
|
|
|
|
|
||||||
Shareholders' equity |
|
479,366 |
|
|
|
|
|
|
|
|
|
476,676 |
|
|
|
|
|
|
|
|
|
438,449 |
|
|
|
|
|
|
|
|
||||||
Total liabilities and shareholders' equity |
$ |
4,467,966 |
|
|
|
|
|
|
|
|
$ |
4,415,565 |
|
|
|
|
|
|
|
|
$ |
4,308,289 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest income (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
$ |
38,800 |
|
|
|
|
|
|
|
|
$ |
37,095 |
|
|
|
|
|
|
|
|
$ |
37,994 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest margin (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
|
|
|
|
3.71 |
|
% |
|
|
|
|
|
|
|
3.63 |
|
% |
|
|
|
|
|
|
|
3.77 |
|
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation to Reported Net Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net interest income (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
$ |
38,800 |
|
|
|
|
|
|
|
|
$ |
37,095 |
|
|
|
|
|
|
|
|
$ |
37,994 |
|
|
|
|
|
||||||
Adjustment for taxable equivalent interest |
|
|
|
|
(365 |
) |
|
|
|
|
|
|
|
|
(398 |
) |
|
|
|
|
|
|
|
|
(397 |
) |
|
|
|
|
||||||
Net interest income (GAAP) |
|
|
|
$ |
38,435 |
|
|
|
|
|
|
|
|
$ |
36,697 |
|
|
|
|
|
|
|
|
$ |
37,597 |
|
|
|
|
|
||||||
Net interest margin (GAAP) |
|
|
|
|
|
|
|
3.67 |
|
% |
|
|
|
|
|
|
|
3.59 |
|
% |
|
|
|
|
|
|
|
3.73 |
|
% |
||||||
44
|
Nine Months Ended September 30, |
|
|
|||||||||||||||||||||
|
2026 |
|
|
2025 |
|
|
||||||||||||||||||
(Dollars in thousands) |
Average |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
||||||
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans (1)(3)(4)(5) |
$ |
3,011,029 |
|
|
$ |
140,064 |
|
|
|
6.22 |
|
% |
$ |
2,631,222 |
|
|
$ |
126,359 |
|
|
|
6.42 |
|
% |
Taxable securities (2) |
|
767,279 |
|
|
|
16,778 |
|
|
|
2.92 |
|
|
|
697,188 |
|
|
|
15,243 |
|
|
|
2.92 |
|
|
Nontaxable securities (1) |
|
268,404 |
|
|
|
5,281 |
|
|
|
2.63 |
|
|
|
288,398 |
|
|
|
5,342 |
|
|
|
2.48 |
|
|
Other |
|
68,749 |
|
|
|
1,952 |
|
|
|
3.79 |
|
|
|
85,827 |
|
|
|
2,822 |
|
|
|
4.40 |
|
|
Interest-earning assets |
|
4,115,461 |
|
|
|
164,075 |
|
|
|
5.33 |
|
|
|
3,702,635 |
|
|
|
149,766 |
|
|
|
5.41 |
|
|
Noninterest-earning assets |
|
314,151 |
|
|
|
|
|
|
|
|
|
276,538 |
|
|
|
|
|
|
|
|
||||
Total assets |
$ |
4,429,612 |
|
|
|
|
|
|
|
|
$ |
3,979,173 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Liabilities and Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing demand deposits |
$ |
1,405,794 |
|
|
$ |
20,015 |
|
|
|
1.90 |
|
% |
$ |
1,273,979 |
|
|
$ |
16,976 |
|
|
|
1.78 |
|
% |
Savings deposits |
|
621,618 |
|
|
|
4,434 |
|
|
|
0.95 |
|
|
|
539,990 |
|
|
|
3,010 |
|
|
|
0.75 |
|
|
Certificates of deposit |
|
588,936 |
|
|
|
14,971 |
|
|
|
3.40 |
|
|
|
583,934 |
|
|
|
17,079 |
|
|
|
3.91 |
|
|
Brokered deposit |
|
101,038 |
|
|
|
2,997 |
|
|
|
3.97 |
|
|
|
86,172 |
|
|
|
2,778 |
|
|
|
4.31 |
|
|
Borrowings |
|
225,732 |
|
|
|
6,609 |
|
|
|
3.91 |
|
|
|
180,726 |
|
|
|
6,162 |
|
|
|
4.56 |
|
|
Subordinated debentures |
|
48,595 |
|
|
|
2,061 |
|
|
|
5.67 |
|
|
|
45,897 |
|
|
|
1,901 |
|
|
|
5.54 |
|
|
Other |
|
1,606 |
|
|
|
45 |
|
|
|
3.71 |
|
|
|
13,578 |
|
|
|
446 |
|
|
|
4.39 |
|
|
Interest-bearing liabilities |
|
2,993,319 |
|
|
|
51,132 |
|
|
|
2.28 |
|
|
|
2,724,276 |
|
|
|
48,352 |
|
|
|
2.37 |
|
|
Demand deposits |
|
929,252 |
|
|
|
|
|
|
|
|
|
833,490 |
|
|
|
|
|
|
|
|
||||
Other noninterest-bearing liabilities |
|
31,734 |
|
|
|
|
|
|
|
|
|
39,862 |
|
|
|
|
|
|
|
|
||||
Total liabilities |
|
3,954,305 |
|
|
|
|
|
|
|
|
|
3,597,628 |
|
|
|
|
|
|
|
|
||||
Shareholders' equity |
|
475,307 |
|
|
|
|
|
|
|
|
|
381,545 |
|
|
|
|
|
|
|
|
||||
Total liabilities and shareholders' equity |
$ |
4,429,612 |
|
|
|
|
|
|
|
|
$ |
3,979,173 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
$ |
112,943 |
|
|
|
|
|
|
|
|
$ |
101,414 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest margin (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
|
|
|
|
3.67 |
|
% |
|
|
|
|
|
|
|
3.66 |
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Reconciliation to Reported Net Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income (tax-equivalent basis) (Non-GAAP) (1) |
|
|
|
$ |
112,943 |
|
|
|
|
|
|
|
|
$ |
101,414 |
|
|
|
|
|
||||
Adjustment for taxable equivalent interest |
|
|
|
|
(1,169 |
) |
|
|
|
|
|
|
|
|
(1,184 |
) |
|
|
|
|
||||
Net interest income (GAAP) |
|
|
|
$ |
111,774 |
|
|
|
|
|
|
|
|
$ |
100,230 |
|
|
|
|
|
||||
Net interest margin (GAAP) |
|
|
|
|
|
|
|
3.63 |
|
% |
|
|
|
|
|
|
|
3.62 |
|
% |
||||
45
Table 2 – Changes in Tax-Equivalent Net Interest Income
|
Three Months Ended September 30, |
|
|||||||||
(Dollars in thousands) |
2026 Over 2025 |
|
|||||||||
|
Total |
|
|
Volume |
|
|
Rate |
|
|||
Increase (decrease) in interest income (1) |
|
|
|
|
|
|
|
|
|||
Loans (2) |
$ |
897 |
|
|
$ |
6,282 |
|
|
$ |
(5,385 |
) |
Taxable securities |
|
404 |
|
|
|
987 |
|
|
|
(583 |
) |
Nontaxable securities (2) |
|
(161 |
) |
|
|
(641 |
) |
|
|
480 |
|
Other |
|
(180 |
) |
|
|
(44 |
) |
|
|
(136 |
) |
Net change in interest income |
|
960 |
|
|
|
6,584 |
|
|
|
(5,624 |
) |
|
|
|
|
|
|
|
|
|
|||
Increase (decrease) in interest expense (1) |
|
|
|
|
|
|
|
|
|||
Interest-bearing demand deposits |
|
779 |
|
|
|
350 |
|
|
|
429 |
|
Savings deposits |
|
415 |
|
|
|
75 |
|
|
|
340 |
|
Certificates of deposit |
|
(828 |
) |
|
|
(295 |
) |
|
|
(533 |
) |
Brokered deposit |
|
(322 |
) |
|
|
(244 |
) |
|
|
(78 |
) |
Borrowings |
|
168 |
|
|
|
1,347 |
|
|
|
(1,179 |
) |
Subordinated debentures |
|
36 |
|
|
|
0 |
|
|
|
36 |
|
Other |
|
(94 |
) |
|
|
(47 |
) |
|
|
(47 |
) |
Net change in interest expense |
|
154 |
|
|
|
1,186 |
|
|
|
(1,032 |
) |
Net change in tax-equivalent net interest income |
$ |
806 |
|
|
$ |
5,398 |
|
|
$ |
(4,592 |
) |
46
|
Nine Months Ended September 30, |
|
|||||||||
(Dollars in thousands) |
2026 Over 2025 |
|
|||||||||
|
Total |
|
|
Volume |
|
|
Rate |
|
|||
Increase (decrease) in interest income (1) |
|
|
|
|
|
|
|
|
|||
Loans (2) |
$ |
13,705 |
|
|
$ |
17,131 |
|
|
$ |
(3,426 |
) |
Taxable securities |
|
1,535 |
|
|
|
1,525 |
|
|
|
10 |
|
Nontaxable securities (2) |
|
(61 |
) |
|
|
(344 |
) |
|
|
283 |
|
Other |
|
(870 |
) |
|
|
(646 |
) |
|
|
(224 |
) |
Net change in interest income |
|
14,309 |
|
|
|
17,666 |
|
|
|
(3,357 |
) |
|
|
|
|
|
|
|
|
|
|||
Increase (decrease) in interest expense (1) |
|
|
|
|
|
|
|
|
|||
Interest-bearing demand deposits |
|
3,039 |
|
|
|
2,276 |
|
|
|
763 |
|
Savings deposits |
|
1,424 |
|
|
|
750 |
|
|
|
674 |
|
Certificates of deposit |
|
(2,108 |
) |
|
|
102 |
|
|
|
(2,210 |
) |
Brokered deposit |
|
219 |
|
|
|
419 |
|
|
|
(200 |
) |
Borrowings |
|
447 |
|
|
|
1,257 |
|
|
|
(810 |
) |
Subordinated debentures |
|
160 |
|
|
|
133 |
|
|
|
27 |
|
Other |
|
(401 |
) |
|
|
(369 |
) |
|
|
(32 |
) |
Net change in interest expense |
|
2,780 |
|
|
|
4,568 |
|
|
|
(1,788 |
) |
Net change in tax-equivalent net interest income |
$ |
11,529 |
|
|
$ |
13,098 |
|
|
$ |
(1,569 |
) |
Net Interest Income
Tax equivalent net interest income increased $806,000 to $38.8 million for the three months ended September 30, 2026, compared to $38.0 million for the same period in 2025. For the nine months ended September 30, 2026, net interest income increased $11.5 million to $112.9 million compared to $101.4 million for the same period in 2025. The increase during both periods was driven primarily by growth in average earning assets, including loans and securities, and a lower cost funding base. These benefits were partially offset by lower yields on earning assets, principally due to the continuing decline in interest income due to accretion from purchased loans and the repricing of variable-rate loans in a lower interest rate environment.
GAAP net interest margin was 3.67% for the third quarter of 2026, compared to 3.73% for the third quarter of 2025. The six-basis-point decline was largely attributable to interest income due to accretion from purchased loans, which contributed approximately 25 basis points to the third quarter of 2026 net interest margin, compared to 36 basis points in the third quarter of 2025. Excluding the impact of interest income due to accretion from purchased loans, underlying margin performance improved by five basis points, as improvement in funding costs were offset by lower earning asset yields.
For the first nine months of 2026, GAAP net interest margin increased one basis point to 3.63% compared to the same period in 2025. The improvement was primarily driven by a reduction in funding costs and favorable changes in funding mix, including growth in interest-bearing demand deposits and savings deposits. Average earning assets increased $412.8 million, or 11.1% for the first nine months of 2026, compared to the prior-year period, while the annualized cost of deposits declined five basis points to 1.55% and the annualized cost of funds declined seven basis points to 1.74%.
The following table presents the annualized cost of deposits and the annualized cost of funds for the three months ended September 30, 2026, June 30, 2026 and September, 2025 and for the nine months ended September 30, 2026 and 2025.
47
|
Three months ended, |
|
|
Nine Months Ended September 30, |
|
|||||||||||
|
September 30, 2026 |
|
June 30, 2026 |
|
September 30, 2025 |
|
|
2026 |
|
2025 |
|
|||||
Cost of deposits |
|
1.54 |
% |
|
1.58 |
% |
|
1.57 |
% |
|
|
1.55 |
% |
|
1.60 |
% |
Cost of funds |
|
1.73 |
% |
|
1.77 |
% |
|
1.77 |
% |
|
|
1.74 |
% |
|
1.81 |
% |
Average loans increased $56.3 million during the third quarter of 2026 compared to the three months ended June 30, 2026 and $126.6 million during the three months ended September 30, 2026 compared to the three months ended September 30, 2025. The average yield on loans increased 4 basis points during the third quarter of 2026 compared to the three months ended June 30, 2026, and decreased 15 basis points during the three months ended September 30, 2026 compared to the three months ended September 30, 2025. The decline in yield for the three months ended September 30, 2026 compared to the same period in 2025 was primarily due to lower interest income due to accretion from purchased loans and the repricing of variable-rate loans in a lower interest rate environment. Interest income due to accretion from purchased loans totaled $2.7 million during the third quarter of 2026, compared to $3.6 million in the three months ended September 30, 2025, reducing the benefit to net interest margin to 25 basis points from 36 basis points in the three months ended September 30, 2026 and 2025, respectively. As of September 30, 2026, approximately $45.3 million of interest income due to accretion from purchased loans remained to be recognized over the life of the purchased loan portfolio.
Interest income on securities increased $243,000 and $1.5 million for the three and nine months ended September 30, 2026, respectively, compared to the same periods in 2025. The increase was primarily attributable to higher average securities balances, which increased $30.4 million and $50.1 million for the three and nine months ended September 30, 2026, compared to the three and nine months ended September 30, 2025. Average securities balances increased as the Company redeployed excess liquidity into agency mortgage-backed securities and other investment securities. The average yield earned on securities increased approximately 1 basis point to 2.86% for the three months ended September 30, 2026 compared to 2.85% for the same period in 2025. For the nine months ended September 30, 2026, the average yield earned on securities increased approximately 6 basis points to 2.84% compared to 2.78% for the same period in 2025. Securities income and yields continued to be impacted by lower cash settlements from interest rate swaps that matured or were terminated during late 2025 and early 2026 and had previously provided additional income on portions of the securities portfolio.
Deposits and borrowings continued to provide stable funding for balance sheet growth while benefiting from the repricing of liabilities in a lower interest rate environment. Average interest-bearing deposits increased during both the three and nine month periods ended September 30, 2026, compared to the three and nine months ended September 30, 2025, led by growth in interest-bearing demand and savings deposits. As a result, the annualized cost of deposits decreased to 1.54% for the third quarter of 2026 from 1.57% in the third quarter of 2025 and to 1.55% for the first nine months of 2026 from 1.60% in the comparable prior-year period.
Interest expense on borrowings and subordinated debentures increased $204,000 and $607,000 for the three and nine months ended September 30, 2026 compared to the same period in 2025, respectively. Average balance of borrowings and subordinated debentures increased $40.7 million for the three months ended September 30, 2026, compared to the same period in the prior year, which was offset by a 52 basis point decrease in rate for borrowings and a 29 basis point increase in rate for subordinated debentures during that same time period. Average balance of borrowings and subordinated debentures increased $47.7 million for the nine months ended September 30, 2026, compared to the same period in the prior year, which was offset by a 65 basis point decrease in rate for borrowings and a 13 basis point increase in rate for subordinated debentures during that same time period.
48
Provision and Allowance for Credit Losses
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. Our lookback period for benchmark peer net charge-off history excludes the years 2020 and 2021 due to the COVID-19 pandemic and spans from January 1, 2004, to December 31, 2019, and January 1, 2022, to December 31, 2025.
ChoiceOne incurred a $900,000 provision for credit losses on loans during the third quarter of 2026, due to the increase in loan balances and $648,000 in net charge offs. The provision for credit losses on loans was $1.5 million for the first nine months of 2026 compared to $14.0 million in the same period in 2025. The provision for credit losses in the first nine months of 2025 was due primarily to $12.0 million of expense in the first quarter for the acquisition of $1.3 billion of loans purchased without credit deterioration in the Merger.
The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.16% on September 30, 2026 compared to 1.16% and 1.18% on June 30, 2026 and December 31, 2025, respectively. Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.08% for the third quarter of 2026. Nonperforming loans to total loans (excluding loans held for sale) increased to 1.25% as of September 30, 2026 compared to 1.07% as of June 30, 2026. Notably, 0.40% of the nonperforming loans to total loans (excluding loans held for sale) is attributed to certain purchased loans which were identified prior to acquisition as having credit deterioration. Although nonperforming loans increased to $38.6 million at September 30, 2026, the portfolio continues to benefit from meaningful credit protection. Approximately 35.5% of the loans are supported by SBA or USDA guarantees, and approximately 34.3% of nonperforming assets consist of residential real estate loans, where strong collateral values and the Bank's historical loss experience have limited realized losses. The liability for expected credit losses on unfunded loans and other commitments was $1.3 million for both September 30, 2026 and December 31, 2025.
Charge-offs and recoveries for respective loan categories for the nine months ended September 30, 2026 and 2025 were as follows:
(Dollars in thousands) |
2026 |
|
|
2025 |
|
||||||||||
|
Charge-offs |
|
|
Recoveries |
|
|
Charge-offs |
|
|
Recoveries |
|
||||
Agricultural |
$ |
99 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Commercial and industrial |
|
836 |
|
|
|
239 |
|
|
|
9 |
|
|
|
8 |
|
Consumer |
|
617 |
|
|
|
313 |
|
|
|
586 |
|
|
|
273 |
|
Commercial real estate |
|
1 |
|
|
|
- |
|
|
|
393 |
|
|
|
- |
|
Construction real estate |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Residential real estate |
|
29 |
|
|
|
20 |
|
|
|
52 |
|
|
|
25 |
|
|
$ |
1,582 |
|
|
$ |
572 |
|
|
$ |
1,040 |
|
|
$ |
306 |
|
Net charge-offs were $1.0 million during the first nine months of 2026, compared to net charge-offs of $734,000 during the same period in 2025. Net charge-offs for checking accounts during the first nine months of 2026 were $295,000 compared to $206,000 for the same period in the prior year. Annualized net loan charge-offs as a percentage of average loans were 0.08% for the third quarter of 2026 compared to 0.03% for the same period in the prior year.
Noninterest Income
Noninterest income for the three months ended September 30, 2026 was $6.8 million, a decrease of $389,000, from $7.1 million for the third quarter of 2025. The year-over-year decrease was primarily attributable to a $309,000 loss on other assets during the third quarter of 2026 compared to a $39,000 loss in the third quarter of 2025, and an unrealized loss on the market value of equity securities of $156,000 during the third quarter of 2026 compared to a gain of $458,000 in the third quarter of 2025, due to a CRA bond mutual fund whose fair value is impacted by higher long term interest rates. These two items decreased 2026 third quarter earnings by approximately $0.03 per fully diluted share. Compared with the second quarter of 2026, noninterest income increased $1.8 million, primarily due to the absence of the $1.9 million loss on the sale of securities recognized in the second quarter of 2026. For the nine months ended September 30, 2026, noninterest income decreased $1.1 million to $17.5 million compared to the same period in 2025, primarily due to
49
losses on sales of securities and unfavorable changes in the market value of equity securities, partially offset by growth in customer service charges, interchange income, and insurance and investment commissions.
Noninterest Expense
Noninterest expense for the three months ended September 30, 2026 increased $330,000 to $26.5 million, compared to the third quarter of 2025. The increase primarily reflected higher salaries and benefits and data processing expenses, partially offset by lower intangible amortization, occupancy and equipment expense, and lower other operating expenses. Compared with the second quarter of 2026, noninterest expense increased $494,000. For the nine months ended September 30, 2026, noninterest expense decreased $9.0 million compared to the same period in 2025, primarily due to the absence of $17.4 million of merger-related expenses. Excluding those merger-related expenses, the year-over-year increase primarily reflected higher salaries and benefits and other operating costs associated with the Company’s expanded operations.
Income Tax Expense
Income tax expense was $3.2 million in the three months ended September 30, 2026 and $8.7 million in the nine months ended September 30, 2026, compared to income tax expense of $3.6 million and $3.1 million for the same periods in 2025. The tax expense for the nine months ended September 30, 2025 was reduced by the loss in the first quarter of 2025 due to expenses related to the Merger. The effective tax rate was 18.0% and 17.7% for the three and nine months ended September 30, 2026, respectively, compared to 19.9% and 17.8% for the same periods in 2025. ChoiceOne’s tax expense for the first nine months of 2026 was reduced by $600,000 as a result of purchasing a transferable tax credit that will be applied to 2026 income taxes. Depending on market conditions, management intends to purchase additional transferable tax credits in the remainder of 2026 to reduce tax expense.
50
FINANCIAL CONDITION
At September 30, 2026, ChoiceOne had consolidated total assets of $4.5 billion, net loans of $3.1 billion, total deposits (excluding brokered deposits) of $3.6 billion and total shareholders' equity of $469.8 million. Asset growth during the first nine months of 2026 was primarily due to growth in the loan portfolio and increases in the cash surrender value of bank-owned life insurance, partially offset by decreases in investment securities. The Company’s balance sheet is well-positioned to support continued lending activity, customer deposit relationships, and overall liquidity needs.
Securities
On September 30, 2026, total available‑for‑sale securities ("AFS securities") were $527.3 million, compared to $554.4 million at December 31, 2025. The decrease was primarily driven by the decline in the fair value of securities due to the increase in long term rates during the first nine months of 2026. During the nine months ended September 30, 2026, ChoiceOne purchased $55.3 million of AFS securities, partially offset by sales of $29.5 million, and maturities, paydowns and calls of $23.9 million.
Total held to maturity securities on September 30, 2026 were $376.6 million compared to $385.2 million on December 31, 2025. ChoiceOne's held to maturity securities declined during the first nine months of 2026 due to principal repayments, calls and maturities, which was offset by the purchase of $2.6 million of securities during the first nine months of 2026.
At September 30, 2026, ChoiceOne had $129.4 million in gross unrealized losses on its investment securities, including $76.4 million in unrealized losses on available for sale securities, $52.3 million in unrealized losses on held to maturity securities, and $730,000 in unrealized losses on equity 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 the bonds 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.
Equity securities included a money market preferred security of $1.0 million and common stock of $8.4 million as of September 30, 2026 and December 31, 2025.
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.
Loans
The company's loan portfolio by call report code was as follows:
|
|
September 30, 2026 |
|
|
December 31, 2025 |
|
||||||||
(Dollars in thousands) |
Call Report Codes |
Balance |
|
% |
|
|
Balance |
|
% |
|
||||
Construction & Development Loans |
1A2 |
$ |
94,989 |
|
|
3.1 |
% |
|
$ |
89,394 |
|
|
3.0 |
% |
1-4 Family Loans |
1A1, 1C1, 1C2A, 1C2B, 9A |
|
912,012 |
|
|
29.5 |
% |
|
|
875,818 |
|
|
29.0 |
% |
Multifamily Loans |
1D |
|
104,167 |
|
|
3.4 |
% |
|
|
150,380 |
|
|
5.0 |
% |
Owner Occupied CRE Loans |
1E1 |
|
596,461 |
|
|
19.3 |
% |
|
|
553,208 |
|
|
18.3 |
% |
Non-Owner Occupied CRE Loans |
1E2 |
|
899,200 |
|
|
29.1 |
% |
|
|
917,758 |
|
|
30.4 |
% |
Commercial & Industrial Loans |
2A2, 4A,10B |
|
395,118 |
|
|
12.7 |
% |
|
|
345,064 |
|
|
11.4 |
% |
Farm & Agriculture Loans |
1B, 3 |
|
56,668 |
|
|
1.8 |
% |
|
|
57,525 |
|
|
1.9 |
% |
Consumer & Other Loans |
6B, 6C, 6D, 8, 9b2 |
|
36,412 |
|
|
1.2 |
% |
|
|
32,887 |
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||
Total Loans |
|
$ |
3,095,027 |
|
|
|
|
$ |
3,022,034 |
|
|
|
||
Core loans, which exclude held for sale loans and mortgage warehouse advances, increased by $89.8 million or an annualized 4.0% during the nine months ended September 30, 2026. Of this growth, approximately $40.0 million was due to a purchase of seasoned, high quality adjustable rate mortgages from another community bank made during the second quarter of 2026. ChoiceOne also generated growth in key commercial loan categories during the nine months ended September 30, 2026, with commercial and industrial loans
51
increasing $50.1 million and owner-occupied commercial real estate loans increasing $43.3 million. These increases were partially offset by declines of $46.2 million in multifamily loans and $18.6 million in non-owner-occupied commercial real estate loans.
Mortgage warehouse advances decreased by $16.8 million as of September 30, 2026 compared to December 31, 2025. Mortgage warehouse advances consist of a warehouse line of credit used to facilitate mortgage loan originations, with interest rates and balances that fluctuate in line with the national mortgage market.
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, Community Shores Bank Corporation in 2020, and Fentura in 2025, which resulted in the recognition of goodwill of $13.7 million, $38.9 million, $7.3 million and $69.9 million, respectively.
ChoiceOne conducted an annual assessment of goodwill as of June 30, 2026 and no impairment was identified.
Deposits and Borrowings
Deposits, excluding brokered deposits, increased by $109.2 million as of September 30, 2026, compared to December 31, 2025. The growth during the nine months ended September 30, 2026 is a mix of seasonal fluctuations related to municipal deposits and the timing of tax receipts and growth in sustainable deposits. Deposits, excluding brokered deposits, grew $95.7 million during the third quarter of 2026 compared to June 30, 2026, which was primarily attributable to growth of $100.3 million in interest-bearing demand deposits and $8.6 million in savings deposits, partially offset by a $7.0 million decrease in noninterest-bearing deposits and a $6.2 million decrease in certificates of deposit. ChoiceOne continues to be proactive in managing its liquidity position by using brokered deposits and short-term FHLB advances to ensure ample liquidity. Brokered deposits declined $37.4 million during the nine months ended September 30, 2026 and the total balance of borrowed funds declined $29.9 million during that same time period.
Total funds borrowed from the FHLB were $235.0 million at a weighted average rate of 4.01%, with $215.0 million due within 12 months at September 30, 2026. At September 30, 2026, total available borrowing capacity secured by pledged assets was $1.2 billion. ChoiceOne can increase its borrowing capacity by utilizing unsecured federal fund lines and pledging additional assets. Uninsured deposits totaled $1.3 billion or 35.0% of deposits at September 30, 2026.
For the three months ended September 30, 2026, the annualized cost of deposits decreased four basis points to 1.54% from 1.58% for the second quarter of 2026, while the annualized cost of funds decreased four basis points to 1.73% from 1.77%. The cost of interest-bearing liabilities also decreased four basis points to 2.28% for the three months ended September 30, 2026 compared to June 30, 2026. These improvements were primarily due to deposit mix, as the average balance of lower cost liquid deposit balances were higher in the third quarter due to seasonality. Average brokered deposits decreased $68.1 million and average borrowings decreased $11.5 million in the third quarter of 2026 compared to the second quarter of 2026.
ChoiceOne has improved its funding profile through growth in relationship-based deposits in the third quarter of 2026 compared to the third quarter of 2025. During the three months ended September 30, 2026, ChoiceOne's annualized cost of deposits declined to 1.54% from 1.57%, while annualized cost of funds decreased to 1.73% from 1.77%. Average brokered deposits declined $24.1 million and average certificates of deposit declined $32.8 million in the three months ended September 30, 2026 compared to the three months ended September 30, 2025, while average interest-bearing demand and savings deposits increased $113.2 million. This favorable deposit mix contributed to lower funding costs and enhanced ChoiceOne's net interest income performance.
ChoiceOne recognized a core deposit intangible of $31.0 million related to the Merger in the first quarter of 2025. This intangible asset, valued at 2.78% of Fentura's core deposits, is being amortized over a period of 10 years using the sum-of-years-digits method. This approach reflects the anticipated pattern of economic benefits derived from the core deposits. ChoiceOne recognized core deposit intangible expense of $1.6 million for the three months ended September 30, 2026 and $4.8 million for the nine months ended September 30, 2026.
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 also holds $16.2 million in subordinated debentures that were obtained in the acquisition of Community Shores Bank Corporation and the Merger, offset by the merger mark-to-market adjustment.
52
Shareholders' Equity
At September 30, 2026, shareholders’ equity totaled $469.8 million, compared with $482.7 million at June 30, 2026 and $449.6 million at September 30, 2025. The decline in the third quarter of 2026 compared to the second quarter of 2026 was primarily attributable to a $22.3 million decline in accumulated other comprehensive income resulting from the effect of higher long-term interest rates on the fair value of the Company’s available-for-sale securities portfolio, partially offset by third-quarter earnings. ChoiceOne repurchased 40,000 and 125,000 shares of stock for a net cost of $1.3 million and $3.9 million for the three and nine months ended September 30, 2026, respectively, under its existing share repurchase plan. The repurchase reflects management’s continued confidence in the Company’s capital position and its commitment to enhancing long-term shareholder value. ChoiceOne Bank continues to be “well-capitalized,” with a total risk-based capital ratio of 12.9% as of September 30, 2026, compared to 12.8% on September 30, 2025.
53
Regulatory Capital Requirements
Following is information regarding compliance of ChoiceOne and ChoiceOne Bank with regulatory capital requirements:
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
||||||
September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ChoiceOne Financial Services Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital (to risk weighted assets) |
$ |
456,127 |
|
|
|
13.4 |
|
% |
$ |
272,011 |
|
|
|
8.0 |
|
% |
N/A |
|
|
N/A |
|
|
||
Common equity Tier 1 capital (to risk weighted assets) |
|
370,062 |
|
|
|
10.9 |
|
|
|
153,006 |
|
|
|
4.5 |
|
|
N/A |
|
|
N/A |
|
|
||
Tier 1 capital (to risk weighted assets) |
|
386,290 |
|
|
|
11.4 |
|
|
|
204,008 |
|
|
|
6.0 |
|
|
N/A |
|
|
N/A |
|
|
||
Tier 1 capital (to average assets) |
|
386,290 |
|
|
|
9.0 |
|
|
|
172,493 |
|
|
|
4.0 |
|
|
N/A |
|
|
N/A |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ChoiceOne Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital (to risk weighted assets) |
$ |
437,619 |
|
|
|
12.9 |
|
% |
$ |
271,723 |
|
|
|
8.0 |
|
% |
$ |
339,654 |
|
|
|
10.0 |
|
% |
Common equity Tier 1 capital (to risk weighted assets) |
|
400,282 |
|
|
|
11.8 |
|
|
|
152,844 |
|
|
|
4.5 |
|
|
|
220,775 |
|
|
|
6.5 |
|
|
Tier 1 capital (to risk weighted assets) |
|
400,282 |
|
|
|
11.8 |
|
|
|
203,793 |
|
|
|
6.0 |
|
|
|
271,723 |
|
|
|
8.0 |
|
|
Tier 1 capital (to average assets) |
|
400,282 |
|
|
|
9.3 |
|
|
|
172,356 |
|
|
|
4.0 |
|
|
|
215,444 |
|
|
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ChoiceOne Financial Services Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital (to risk weighted assets) |
$ |
425,813 |
|
|
|
12.7 |
|
% |
$ |
267,754 |
|
|
|
8.0 |
|
% |
N/A |
|
|
N/A |
|
|
||
Common equity Tier 1 capital (to risk weighted assets) |
|
340,023 |
|
|
|
10.2 |
|
|
|
150,611 |
|
|
|
4.5 |
|
|
N/A |
|
|
N/A |
|
|
||
Tier 1 capital (to risk weighted assets) |
|
358,523 |
|
|
|
10.7 |
|
|
|
200,815 |
|
|
|
6.0 |
|
|
N/A |
|
|
N/A |
|
|
||
Tier 1 capital (to average assets) |
|
358,523 |
|
|
|
8.5 |
|
|
|
168,643 |
|
|
|
4.0 |
|
|
N/A |
|
|
N/A |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ChoiceOne Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total capital (to risk weighted assets) |
$ |
417,800 |
|
|
|
12.5 |
|
% |
$ |
267,564 |
|
|
|
8.0 |
|
% |
$ |
334,455 |
|
|
|
10.0 |
|
% |
Common equity Tier 1 capital (to risk weighted assets) |
|
382,914 |
|
|
|
11.4 |
|
|
|
150,505 |
|
|
|
4.5 |
|
|
|
217,396 |
|
|
|
6.5 |
|
|
Tier 1 capital (to risk weighted assets) |
|
382,914 |
|
|
|
11.4 |
|
|
|
200,673 |
|
|
|
6.0 |
|
|
|
267,564 |
|
|
|
8.0 |
|
|
Tier 1 capital (to average assets) |
|
382,914 |
|
|
|
9.1 |
|
|
|
168,463 |
|
|
|
4.0 |
|
|
|
210,579 |
|
|
|
5.0 |
|
|
Management reviews the capital levels of ChoiceOne and ChoiceOne Bank on a regular basis. The Board of Directors and management believe that the capital levels as of September 30, 2026 are adequate for the foreseeable future.
54
Liquidity
Net cash provided by operating activities was $45.5 million for the nine months ended September 30, 2026, compared to $17.8 million for the same period in 2025. The increase was primarily attributable to higher net income and the absence of merger-related costs incurred during same period in the prior year and an increase in other liabilities for the nine months ended September 30, 2026 compared to the same periods in the prior year.
Net cash used in investing activities was $63.9 million for the nine months ended September 30, 2026, compared to net cash provided by investing activities of $224.9 million for the same period in 2025. Investing cash flows in the nine months ended September 30, 2025 were significantly impacted by the Merger, including $173.1 million of cash acquired from The State Bank and the increase in cash from the sale of securities available for sale acquired in the Merger. In addition, net loan originations and payments, including purchases of loan pools, used $63.4 million of cash during the first nine months of 2026, compared to providing $25.5 million of cash during the same period in 2025.
Net cash provided by financing activities was $25.4 million for the nine months ended September 30, 2026, compared to net cash used in financing activities of $240.5 million for the same period in 2025. Deposits increased $71.7 million during the first nine months of 2026, compared to a decrease of $79.0 million during the same period in 2025. The increase in deposits during 2026 reflected organic deposit growth and seasonal fluctuations in municipal deposits. Borrowings decreased $30.0 million during the first nine months of 2026, compared to a decrease of $147.2 million during the same period in 2025.
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 $235.0 million in outstanding borrowings from the FHLB at a weighted average fixed rate of 4.01% with $215.0 million due within 12 months as of September 30, 2026. ChoiceOne had $67.5 million in brokered deposits on September 30, 2026. The acceptance of brokered deposits is not limited as long as the Bank is categorized as “well capitalized” under regulatory guidelines. At September 30, 2026, total available borrowing capacity from the FHLB and the Federal Reserve Bank was $1.2 billion.
Item 4. Controls and Procedures.
An evaluation was performed under the supervision and with the participation of ChoiceOne’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of ChoiceOne’s disclosure controls and procedures as of September 30, 2026. Based on and as of the time of that evaluation, ChoiceOne’s management, including the Chief Executive Officer and Chief Financial Officer, concluded that ChoiceOne’s disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that material information required to be disclosed in the reports that ChoiceOne files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that ChoiceOne files or submits under the Exchange Act is accumulated and communicated to management, including ChoiceOne’s principal executive and principal financial officers, as appropriate to allow for timely decisions regarding required disclosure.
There was no change in ChoiceOne’s internal control over financial reporting that occurred during the three months ended September 30, 2026 that has materially affected, or that is reasonably likely to materially affect, ChoiceOne’s internal control over financial reporting.
55
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
There are no material pending legal proceedings to which ChoiceOne or ChoiceOne Bank is a party or to which any of their properties are subject, except for proceedings that arose in the ordinary course of business.
Item 1A. Risk Factors.
Information concerning risk factors is contained in the discussion in Item 1A, “Risk Factors,” in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2025. There have been no material changes to the risk factors disclosed in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2025.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
There were no unregistered sales of equity securities in the third quarter of 2026.
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 repurchase plan was adopted. ChoiceOne repurchased 40,000 shares of stock for a net cost of $1.3 million during the third quarter of 2026 and 125,000 shares of stock for a net cost of $3.9 million during the nine months ended September 30, 2026 under the repurchase plan. The repurchase plan has 225,272 shares remaining to purchase as of September 30, 2026. There was no stated expiration date. The repurchase reflects our view that our capital position is healthy and the repurchase of shares is in the best interest of our shareholders.
The following table provides information regarding ChoiceOne's purchases of its common stock during the quarter ended September 30, 2026.
|
|
|
|
|
|
|
|
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 |
|
||||
July 1 - July 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employee Transactions |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
|
|
|
Repurchase Plan |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
|
265,272 |
|
August 1 - August 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employee Transactions |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
|
|
|
Repurchase Plan |
|
|
40,000 |
|
|
$ |
33.61 |
|
|
|
40,000 |
|
|
|
225,272 |
|
September 1 - September 30, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employee Transactions |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
|
|
|
Repurchase Plan |
|
|
|
|
$ |
- |
|
|
|
- |
|
|
|
225,272 |
|
|
Item 5. Other Information
56
Item 6. Exhibits
The following exhibits are filed or incorporated by reference as part of this report:
Exhibit |
|
Document |
|
|
|
|
|
3.1 |
|
Restated Articles of Incorporation of ChoiceOne Financial Services, Inc. Previously filed as an exhibit to |
|
|
|
|
|
3.2 |
|
Bylaws of ChoiceOne as currently in effect and any amendments thereto. Previously filed as an exhibit to ChoiceOne’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. |
|
|
|
|
|
31.1 |
|
Certification of Chief Executive Officer |
|
|
|
|
|
31.2 |
|
Certification of Chief Financial Officer |
|
|
|
|
|
32.1 |
|
Certification pursuant to 18 U.S.C. § 1350. |
|
|
|
|
|
101.INS |
|
Inline XBRL Instance 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) |
|
|
|
|
57
SIGNATURES
Pursuant to the requirements 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. |
|
|
Date: November 9, 2026 |
/s/ Kelly J. Potes |
|
Kelly J. Potes |
|
|
Date: November 9, 2026 |
/s/ Adom J. Greenland |
|
Adom J. Greenland |
58