株探米国株
日本語 英語
エドガーで原本を確認する
false000080316400008031642026-01-302026-01-30

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report (Date of earliest event reported) January 30, 2026

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

Michigan
(State or Other Jurisdiction
of Incorporation)

001-39209
(Commission
File Number)

38-2659066
(IRS Employer
Identification No.)

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


49345
(Zip Code)

Registrant's telephone number, including area code: (616) 887-7366

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

Title of each class

Trading symbol(s)

Name of each exchange on which registered

Common stock

COFS

NASDAQ Capital Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

Item 2.02

Results of Operations and Financial Condition.

On January 30, 2026, ChoiceOne Financial Services, Inc. issued the press release attached as Exhibit 99.1 to this Form 8-K, which is here incorporated by reference. This Report and the Exhibit are furnished to, and not filed with, the Commission.

Item 9.01

Financial Statements and Exhibits.


(d)

Exhibits:

99.1

Press Release dated January 30, 2026. This Exhibit is furnished to, and not filed with, the Commission.

104

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

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 hereunto duly authorized.

 

Dated:

January 30, 2026

CHOICEONE FINANCIAL SERVICES, INC.
(Registrant)

By:

/s/ Adom J. Greenland

Adom J. Greenland
Its Chief Financial Officer and Treasurer

 


EX-99.1 2 cofs-ex99_1.htm EX-99.1 EX-99.1

 

EXHIBIT 99.1

 

img110299532_0.jpg

News Release

ChoiceOne Reports Fourth Quarter 2025 Results

Sparta, Michigan – January 30, 2026 – ChoiceOne Financial Services, Inc. ("ChoiceOne", NASDAQ:COFS), the parent company for ChoiceOne Bank, reported financial results for the quarter ended December 31, 2025.

Significant items impacting comparable periods of 2024 and 2025 results include the following:

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, the consolidation of The State Bank with and into ChoiceOne Bank with ChoiceOne Bank surviving the consolidation was completed.
The total assets, loans and deposits acquired in the Merger were approximately $1.8 billion, $1.4 billion and $1.4 billion, respectively.
Merger related expenses, net of taxes, of $13.9 million or $0.99 per diluted share for the year ended December 31, 2025. There were no merger expenses in the fourth quarter of 2025 and management does not anticipate additional material merger expenses.
Merger related provision for credit losses, net of taxes, of $9.5 million during the first quarter ended March 31, 2025, or $0.68 per diluted share for the year ended December 31, 2025.

 

Highlights

ChoiceOne reported net income of $13,867,000 and $28,176,000 for the three months ended and year ended December 31, 2025, compared to net income of $7,159,000 and $26,727,000 for the same periods in the prior year, respectively. Net income excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was $13,867,000 and $51,524,000 for the three months ended and year ended December 31, 2025, respectively.
Diluted earnings per share were $0.92 and $2.01 for the three months ended and year ended December 31, 2025, compared to diluted earnings per share of $0.79 and $3.25 in the same periods in the prior year. Diluted earnings per share excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, were $0.92 and $3.68 for the three months ended and year ended December 31, 2025.
Core loans, which exclude held for sale loans and loans to other financial institutions, increased by $55.6 million or 7.6% on an annualized basis during the fourth quarter of 2025 and grew organically by $86.1 million or 5.7% during the twelve months ended December 31, 2025. Core loans also grew by $1.4 billion due to the Merger on March 1, 2025.
Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.04%. Nonperforming loans to total loans (excluding loans held for sale) increased to 0.98% as of December 31, 2025 compared to 0.69% as of September 30, 2025. Notably, 0.63% of the nonperforming loans to total loans (excluding loans held for sale) is attributed to certain purchased loans which were identified prior to the Merger as having credit deterioration. Importantly, we believe this uptick is not indicative of a broader trend, and current portfolio performance does not suggest emerging weakness in underlying credit quality.

 

 

"2025 was a landmark year for ChoiceOne—not only because of the successful merger with Fentura and its subsidiary, The State Bank, but also due to our strong financial performance. These accomplishments are a direct result of the hard work and dedication of our exceptional team, whose efforts truly shined throughout the year" said Kelly Potes, Chief Executive Officer.

ChoiceOne reported net income of $13,867,000 and $28,176,000 for the three months ended and year ended December 31, 2025, compared to net income of $7,159,000 and $26,727,000 for the same periods in the prior year, respectively. Net income excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was $13,867,000 and $51,524,000 for the three months ended and year ended December 31, 2025, respectively. Diluted earnings per share were $0.92 and $2.01 for the three months ended and year ended December 31, 2025, compared to diluted earnings per share of $0.79 and $3.25 in the same periods in the prior year. Diluted earnings per share excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, were $0.92 and $3.68 for the three months ended and year ended December 31, 2025.

 

1


 

 

As of December 31, 2025, total assets were $4.4 billion, an increase of $1.7 billion compared to December 31, 2024. The growth in total assets is primarily attributed to the Merger. In addition to growth related to the Merger, ChoiceOne also grew in core loans, securities and loans to other financial institutions, which consist of a warehouse line of credit used to facilitate mortgage loan originations. Interest rates and balances from this warehouse line of credit fluctuate with the national mortgage market and are short term in nature.

 

Core loans, which exclude held for sale loans and loans to other financial institutions, increased by $55.6 million or 7.6% on an annualized basis during the fourth quarter of 2025 and grew organically by $86.1 million or 5.7% during the twelve months ended December 31, 2025. Core loans also grew by $1.4 billion due to the Merger on March 1, 2025. Loan interest income increased $23.0 million in the fourth quarter of 2025 compared to the same period in 2024 and decreased $506,000 compared to the third quarter of 2025. The decrease from the third quarter is due to rate reductions in PRIME rate loans which are tied to changes in the federal funds rate and a decrease in interest income due to accretion from purchased loans. Interest income for the three months ended December 31, 2025, includes $3.1 million of interest income due to accretion from purchased loans 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 29 and 36 basis points in the fourth and third quarter of 2025, respectively. Of this amount, $2.3 million was calculated using the effective interest rate method of amortization, while the remaining $635,000 resulted from accretion through unexpected payoffs and paydowns of loans with an associated fair value mark. Estimated interest income due to accretion from purchased loans for 2026 using the effective interest method of amortization is $8.0 million; however, actual results will be dependent on prepayment speeds and other factors. It is estimated that a total of $53.1 million remains to be recognized as interest income due to accretion from purchased loans over the life of the loan portfolio.

 

Deposits, excluding brokered deposits, increased by $760,000 as of December 31, 2025, compared to September 30, 2025. Deposits, excluding brokered deposits, increased by $1.3 billion as of December 31, 2025, compared to December 31, 2024 largely as a result of the Merger. ChoiceOne continues to be proactive in managing its liquidity position by using brokered deposits and short term FHLB advances to ensure ample liquidity. As of December 31, 2025, the total balance of borrowed funds from the FHLB was $265.0 million at a weighted average rate of 3.83%, with $245.0 million due within 12 months. At December 31, 2025, total available borrowing capacity secured by pledged assets was $1.1 billion. ChoiceOne can increase its borrowing capacity by utilizing unsecured federal fund lines and pledging additional assets. Uninsured deposits totaled $1.2 billion or 33.2% of deposits at December 31, 2025.

In the three months ended December 31, 2025, ChoiceOne’s annualized cost of deposits to average total deposits remained flat compared to the three months ended September 30, 2025 and was down one basis point compared to the three months ended December 31, 2024, despite the higher-cost deposits acquired through the Merger. The annualized cost of funds decreased by 11 basis points, from 1.90% to 1.79% in the three months ended December 31, 2025 compared to the same period in the prior year, primarily due to a decrease in higher cost local and brokered CDs. Interest expense on borrowings for the three months ended December 31, 2025, increased by $289,000 compared to the same period in the prior year, due to a $58.2 million increase in the average balance borrowed offset by a reduction in rates. In the three months ended December 31, 2025, compared to the three months ended September 30, 2025, annualized cost of funds increased 2 basis points from 1.77% to 1.79% despite reductions in federal funds rates during the fourth quarter. This is due to the timing of reductions to customer rates later in the fourth quarter, increased competition for deposits, and the reduction of cash flow on pay-fixed swaps tied to interest bearing deposits which offset interest expense. With ChoiceOne’s already low cost of deposits and market conditions, further reductions in federal funds rates may not immediately offset with savings on reductions in deposits and short term borrowings.

 

The provision for credit losses on loans was $1.1 million in the fourth quarter of 2025, due to $112.1 million of loan growth in the portfolio, excluding loans held for sale, and $305,000 in net charge offs. The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.18% on December 31, 2025 compared to 1.19% on September 30, 2025, and 1.07% on December 31, 2024. Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.04%. Nonperforming loans to total loans (excluding loans held for sale) increased to 0.98% as of December 31, 2025 compared to 0.69% as of September 30, 2025. Notably, 0.63% of the nonperforming loans to total loans (excluding loans held for sale) is attributed to certain purchased loans which were identified prior to the Merger as having credit deterioration. Importantly, we believe this uptick is not indicative of a broader trend, and current portfolio performance does not suggest emerging weakness in underlying credit quality.

ChoiceOne uses interest rate swaps to manage interest rate exposure to certain fixed rate assets and variable rate liabilities. During the third quarter of 2025, ChoiceOne entered into $30.4 million in amortizing pay-fixed interest rate swaps to hedge interest rate risk on approximately $40.6 million of newly purchased agency mortgage backed securities. The interest rate swaps are designed to amortize with the expected cash flow of the bonds and hold a coupon of 3.52% and a contractual term ending in 2040. On December 31, 2025, ChoiceOne held pay-fixed interest rate swaps with a total notional value of $380.4 million, a weighted average coupon of 3.15%, a fair value of $8.4 million and an average remaining contract length of 7.0 years. Settlements from interest rate swaps amounted to $955,000 for the fourth quarter of 2025 compared to $1.3 million for the third quarter of 2025. In addition to the pay-fixed interest rate swaps, ChoiceOne also employs back-to-back swaps on select commercial loans, with the impact reflected in interest income. In January 2026, ChoiceOne exited $201.0 million of pay‑fixed interest rate swaps with a coupon of 3.4%, realizing a small gain, that will be applied to the basis of the hedged bonds.

 

2


 

After evaluating multiple rate scenarios, we determined that our interest rate risk profile and overall balance‑sheet flexibility are improved without the pay‑fixed interest rate swaps, and we believe this action better aligns our interest‑rate posture with long‑term value creation for shareholders. Following this exit, ChoiceOne has approximately $180 million of pay-fixed interest rate swaps with a weighted average coupon of 2.88%.

As of December 31, 2025, shareholders’ equity was $465.4 million, a significant increase from $260.4 million on December 31, 2024. This growth was primarily driven by the Merger, in which ChoiceOne issued 6,070,836 shares of common stock on March 1, 2025, valued at $193.0 million. Additional growth of $2.1 million is the result of improvement to accumulated other comprehensive loss during the year. ChoiceOne also repurchased 25,116 shares of stock for a net cost of $775,000 under our existing share repurchase plan. The repurchase plan has 350,272 shares remaining to purchase as of December 31, 2025. The repurchase reflects our view that our capital position is healthy and the repurchase of shares is in the best interest of our shareholders. ChoiceOne Bank continues to be “well-capitalized,” with a total risk-based capital ratio of 12.5% as of December 31, 2025, compared to 12.7% on December 31, 2024.

Noninterest income increased by $1.1 million and $6.7 million for the three months ended and year ended December 31, 2025, compared to the same periods in the prior year. This increase was partly driven by higher interchange income, which rose due to increased volume from the Merger. Trust income as well as insurance and investment commissions income also increased as a result of higher estate settlement fees and customers obtained from the Merger. These increases were offset by a decline in gains on sales of loans and losses on sales and write downs of other assets. Gains on sales of loans declined as the bank maintained conservative underwriting and chose not to pursue certain loan sale opportunities that did not meet our pricing or credit risk standards. Noninterest income decreased $1.0 million in the fourth quarter of 2025 compared to the third quarter 2025 due primarily to losses on sales of other assets of $161,000 and unrealized losses on market value of equity securities of $655,000.

Noninterest expense increased by $10.0 million and $54.0 million for the three months ended and year ended December 31, 2025, compared to the same periods in 2024. The increase in 2025 was largely due to merger-related expenses of $17.4 million during 2025, compared to $1.0 million in the same period in the prior year. Management does not anticipate additional material merger expenses. The remainder of the increase was primarily due to the addition of Fentura on March 1, 2025. Noninterest expense decreased by $866,000 in the fourth quarter of 2025 compared to the third quarter of 2025 due to decreases in collections and fraud expenses and other operational expenses which were partially offset by an increase in salaries and benefits. ChoiceOne will continue to invest in its talented staff, technology and footprint while prioritizing operational efficiency and disciplined investment. ChoiceOne has secured a location in Troy, MI and expects to open a full service branch and lending office later in 2026. We believe this new office will help us continue our strong growth in an attractive market. In addition, we are experimenting with automation and AI‑driven solutions designed to modernize processes to augment the ability for our existing staff to manage our growth.

 

ChoiceOne’s fourth‑quarter 2025 tax expense was reduced by $340,000 as a result of purchasing a transferable tax credit that will be applied to 2025 income taxes, with allowable carrybacks to prior years. Management is continuing to evaluate additional transferable tax credit opportunities and may pursue further purchases to help offset tax expense in 2026.

“We closed the year with solid capital and liquidity and an efficient funding mix, keeping us well‑positioned to support clients and create long‑term value” said Kelly Potes, Chief Executive Officer. “As we move into 2026, we do so with strong organic growth momentum across our markets and a renewed focus on strengthening our customer relationships. I am grateful to our employees, Board of Directors, and shareholders for their continued support of our vision to be the Best Bank in Michigan”

 

About ChoiceOne

ChoiceOne Financial Services, Inc. is a financial holding company headquartered in Sparta, Michigan, with assets over $4 billion, and the parent corporation of ChoiceOne Bank. Member FDIC. ChoiceOne Bank operates 56 offices in West, Central and Southeast Michigan. ChoiceOne Bank offers insurance and investment products through its subsidiary, ChoiceOne Insurance Agencies, Inc. ChoiceOne Financial Services, Inc. common stock is quoted on the Nasdaq Capital Market under the symbol “COFS.” For more information, please visit Investor Relations at ChoiceOne’s website choiceone.bank.

Forward-Looking Statements

 

This press release contains forward-looking statements. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” “look forward,” “continue”, “future”, "view" and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements reflect current beliefs as to the expected outcomes of future events and are not guarantees of future performance. These statements involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements.

 

3


 

Furthermore, ChoiceOne does not undertake any obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.

Risk factors include, but are not limited to, the risk factors described in Item 1A in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2024 and in any of ChoiceOne’s subsequent SEC filings, which are available on the SEC’s website, www.sec.gov.

Non-GAAP Financial Measures

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

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

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

For Further Information:

Adom Greenland

Executive Vice President & CFO

(616) 887 – 2334

IR@ChoiceOne.bank

 

4


 

Condensed Balance Sheets
(Unaudited)

 

(In thousands)

 

December 31, 2025

 

 

September 30, 2025

 

 

December 31, 2024

 

Cash and cash equivalents

 

$

87,988

 

 

$

98,978

 

 

$

96,751

 

Equity securities, at fair value

 

 

9,353

 

 

 

9,505

 

 

 

7,782

 

Securities Held to Maturity

 

 

385,193

 

 

 

388,517

 

 

 

394,534

 

Securities Available for Sale

 

 

554,420

 

 

 

544,023

 

 

 

479,117

 

Federal Home Loan Bank stock

 

 

18,562

 

 

 

18,562

 

 

 

9,383

 

Federal Reserve Bank stock

 

 

12,554

 

 

 

12,554

 

 

 

5,307

 

Loans held for sale

 

 

7,185

 

 

 

6,323

 

 

 

7,288

 

Loans to other financial institutions

 

 

58,987

 

 

 

2,483

 

 

 

39,878

 

Core loans

 

 

2,963,047

 

 

 

2,907,445

 

 

 

1,505,762

 

  Total loans held for investment

 

 

3,022,034

 

 

 

2,909,928

 

 

 

1,545,640

 

Allowance for credit losses

 

 

(35,550

)

 

 

(34,754

)

 

 

(16,552

)

Loans, net of allowance for credit losses

 

 

2,986,484

 

 

 

2,875,174

 

 

 

1,529,088

 

Premises and equipment

 

 

48,110

 

 

 

46,159

 

 

 

27,099

 

Cash surrender value of life insurance policies

 

 

74,798

 

 

 

74,231

 

 

 

44,896

 

Goodwill

 

 

129,854

 

 

 

126,730

 

 

 

59,946

 

Intangible assets

 

 

31,149

 

 

 

31,694

 

 

 

1,096

 

Other assets

 

 

64,901

 

 

 

64,452

 

 

 

60,956

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

4,410,551

 

 

$

4,296,902

 

 

$

2,723,243

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

907,007

 

 

$

903,925

 

 

$

524,945

 

Interest-bearing demand deposits

 

 

1,364,887

 

 

 

1,395,724

 

 

 

920,167

 

Savings deposits

 

 

607,045

 

 

 

588,798

 

 

 

338,109

 

Certificates of deposit

 

 

616,180

 

 

 

605,912

 

 

 

394,371

 

Brokered deposits

 

 

104,906

 

 

 

72,672

 

 

 

36,511

 

Borrowings

 

 

264,788

 

 

 

197,752

 

 

 

175,000

 

Subordinated debentures

 

 

48,460

 

 

 

48,368

 

 

 

35,752

 

Other liabilities

 

 

31,925

 

 

 

34,136

 

 

 

37,973

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

3,945,198

 

 

 

3,847,287

 

 

 

2,462,828

 

 

 

 

 

 

 

 

 

 

Common stock and paid-in capital, no par value; shares authorized: 30,000,000; shares outstanding: 15,000,939 at December 31, 2025, 15,017,802 at September 30, 2025, and 8,965,483 at December 31, 2024.

 

 

398,386

 

 

 

398,688

 

 

 

206,780

 

Retained earnings

 

 

102,641

 

 

 

93,124

 

 

 

91,414

 

Accumulated other comprehensive income (loss), net

 

 

(35,674

)

 

 

(42,197

)

 

 

(37,779

)

Shareholders' Equity

 

 

465,353

 

 

 

449,615

 

 

 

260,415

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

4,410,551

 

 

$

4,296,902

 

 

$

2,723,243

 

 

 

5


 

Condensed Statements of Operations
(Unaudited)

 

6


 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Twelve Months Ended

 

(Dollars in thousands, except per share data)

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

46,617

 

 

$

47,123

 

 

$

23,571

 

 

$

172,914

 

 

$

89,580

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

5,663

 

 

 

5,249

 

 

 

4,846

 

 

 

20,906

 

 

 

21,228

 

Tax exempt

 

 

1,402

 

 

 

1,418

 

 

 

1,390

 

 

 

5,622

 

 

 

5,614

 

Other

 

 

694

 

 

 

908

 

 

 

1,231

 

 

 

3,516

 

 

 

4,682

 

Total interest income

 

 

54,376

 

 

 

54,698

 

 

 

31,038

 

 

 

202,958

 

 

 

121,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,127

 

 

 

14,287

 

 

 

8,710

 

 

 

53,970

 

 

 

34,174

 

Advances from Federal Home Loan Bank

 

 

2,564

 

 

 

1,926

 

 

 

669

 

 

 

8,201

 

 

 

2,041

 

Other

 

 

845

 

 

 

888

 

 

 

2,310

 

 

 

3,717

 

 

 

10,447

 

Total interest expense

 

 

17,536

 

 

 

17,101

 

 

 

11,689

 

 

 

65,888

 

 

 

46,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

36,840

 

 

 

37,597

 

 

 

19,349

 

 

 

137,070

 

 

 

74,442

 

Provision for credit losses on loans

 

 

1,100

 

 

 

200

 

 

 

200

 

 

 

15,113

 

 

 

1,300

 

Provision for (reversal of) credit losses on unfunded commitments

 

 

(300

)

 

 

-

 

 

 

-

 

 

 

(300

)

 

 

(675

)

Net Provision for credit losses expense

 

 

800

 

 

 

200

 

 

 

200

 

 

 

14,813

 

 

 

625

 

Net interest income after provision

 

 

36,040

 

 

 

37,397

 

 

 

19,149

 

 

 

122,257

 

 

 

73,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service charges

 

 

1,683

 

 

 

1,729

 

 

 

1,237

 

 

 

5,994

 

 

 

4,774

 

Interchange income

 

 

2,086

 

 

 

2,133

 

 

 

1,494

 

 

 

7,811

 

 

 

5,797

 

Insurance and investment commissions

 

 

592

 

 

 

485

 

 

 

170

 

 

 

1,912

 

 

 

742

 

Gains on sales of loans

 

 

511

 

 

 

671

 

 

 

829

 

 

 

1,981

 

 

 

2,439

 

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

 

 

(200

)

 

 

(39

)

 

 

(5

)

 

 

(226

)

 

 

198

 

Earnings on life insurance policies

 

 

567

 

 

 

558

 

 

 

819

 

 

 

2,358

 

 

 

1,934

 

Trust income

 

 

689

 

 

 

734

 

 

 

241

 

 

 

2,525

 

 

 

906

 

Change in market value of equity securities

 

 

(197

)

 

 

458

 

 

 

(46

)

 

 

607

 

 

 

195

 

Other

 

 

366

 

 

 

415

 

 

 

255

 

 

 

1,704

 

 

 

1,010

 

Total noninterest income

 

 

6,097

 

 

 

7,144

 

 

 

4,994

 

 

 

24,666

 

 

 

17,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

14,559

 

 

 

14,127

 

 

 

8,941

 

 

 

52,737

 

 

 

33,408

 

Occupancy and equipment

 

 

2,469

 

 

 

2,694

 

 

 

1,383

 

 

 

9,314

 

 

 

5,797

 

Data processing

 

 

2,374

 

 

 

2,499

 

 

 

1,499

 

 

 

9,311

 

 

 

5,905

 

Communication

 

 

576

 

 

 

517

 

 

 

341

 

 

 

2,034

 

 

 

1,317

 

Professional fees

 

 

784

 

 

 

834

 

 

 

653

 

 

 

3,262

 

 

 

2,471

 

Supplies and postage

 

 

291

 

 

 

267

 

 

 

179

 

 

 

1,107

 

 

 

699

 

Advertising and promotional

 

 

258

 

 

 

207

 

 

 

271

 

 

 

981

 

 

 

788

 

Intangible amortization

 

 

1,683

 

 

 

1,728

 

 

 

153

 

 

 

5,823

 

 

 

757

 

FDIC insurance

 

 

475

 

 

 

530

 

 

 

180

 

 

 

2,010

 

 

 

1,335

 

Merger related expenses

 

 

-

 

 

 

-

 

 

 

394

 

 

 

17,369

 

 

 

1,039

 

Other

 

 

1,880

 

 

 

2,812

 

 

 

1,350

 

 

 

8,787

 

 

 

5,207

 

Total noninterest expense

 

 

25,349

 

 

 

26,215

 

 

 

15,344

 

 

 

112,735

 

 

 

58,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax

 

 

16,788

 

 

 

18,326

 

 

 

8,799

 

 

 

34,188

 

 

 

33,089

 

Income tax expense (benefit)

 

 

2,921

 

 

 

3,645

 

 

 

1,640

 

 

 

6,012

 

 

 

6,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

13,867

 

 

$

14,681

 

 

$

7,159

 

 

$

28,176

 

 

$

26,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.92

 

 

$

0.98

 

 

$

0.79

 

 

$

2.02

 

 

$

3.27

 

Diluted earnings (loss) per share

 

$

0.92

 

 

$

0.97

 

 

$

0.79

 

 

$

2.01

 

 

$

3.25

 

Dividends declared per share

 

$

0.29

 

 

$

0.28

 

 

$

0.28

 

 

$

1.13

 

 

$

1.09

 

Table 1 - Average Balances and tax-Equivalent Interest Rates (Unaudited)

 

7


 

 

Three Months Ended December 31, 2025

 

 

Three Months Ended September 30, 2025

 

 

Three Months Ended December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

2,961,133

 

 

 

46,635

 

 

 

6.25

 

%

$

2,927,878

 

 

$

47,142

 

 

 

6.39

 

%

$

1,516,466

 

 

$

23,591

 

 

 

6.19

 

%

Taxable securities (2)

 

750,256

 

 

 

5,663

 

 

 

2.99

 

 

 

703,045

 

 

 

5,249

 

 

 

2.96

 

 

 

677,133

 

 

 

4,846

 

 

 

2.85

 

 

Nontaxable securities (1)

 

285,782

 

 

 

1,776

 

 

 

2.47

 

 

 

287,274

 

 

 

1,795

 

 

 

2.48

 

 

 

288,368

 

 

 

1,760

 

 

 

2.43

 

 

Other

 

69,056

 

 

 

694

 

 

 

3.99

 

 

 

79,365

 

 

 

909

 

 

 

4.54

 

 

 

100,864

 

 

 

1,231

 

 

 

4.86

 

 

Interest-earning assets

 

4,066,227

 

 

 

54,768

 

 

 

5.34

 

 

 

3,997,562

 

 

 

55,095

 

 

 

5.47

 

 

 

2,582,831

 

 

 

31,428

 

 

 

4.84

 

 

Noninterest-earning assets

 

309,300

 

 

 

 

 

 

 

 

 

310,727

 

 

 

 

 

 

 

 

 

136,699

 

 

 

 

 

 

 

 

Total assets

$

4,375,527

 

 

 

 

 

 

 

 

$

4,308,289

 

 

 

 

 

 

 

 

$

2,719,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,343,600

 

 

$

6,352

 

 

 

1.88

 

%

$

1,374,827

 

 

$

6,392

 

 

 

1.84

 

%

$

907,631

 

 

$

3,389

 

 

 

1.49

 

%

Savings deposits

 

596,010

 

 

 

1,252

 

 

 

0.83

 

 

 

591,653

 

 

 

1,125

 

 

 

0.75

 

 

 

336,107

 

 

 

810

 

 

 

0.96

 

 

Certificates of deposit

 

613,387

 

 

 

5,502

 

 

 

3.56

 

 

 

616,686

 

 

 

5,777

 

 

 

3.72

 

 

 

397,364

 

 

 

4,291

 

 

 

4.30

 

 

Brokered deposit

 

100,133

 

 

 

1,021

 

 

 

4.05

 

 

 

91,735

 

 

 

993

 

 

 

4.30

 

 

 

19,620

 

 

 

220

 

 

 

4.46

 

 

Borrowings

 

255,978

 

 

 

2,663

 

 

 

4.13

 

 

 

179,122

 

 

 

2,019

 

 

 

4.47

 

 

 

197,828

 

 

 

2,374

 

 

 

4.77

 

 

Subordinated debentures

 

48,411

 

 

681

 

 

 

5.58

 

 

 

48,663

 

 

 

701

 

 

 

5.72

 

 

 

35,719

 

 

 

405

 

 

 

4.51

 

 

Other

 

6,311

 

 

65

 

 

 

4.09

 

 

 

8,550

 

 

 

94

 

 

 

4.38

 

 

 

16,928

 

 

 

200

 

 

 

4.70

 

 

Interest-bearing liabilities

 

2,963,830

 

 

 

17,536

 

 

 

2.35

 

 

 

2,911,236

 

 

 

17,101

 

 

 

2.33

 

 

 

1,911,197

 

 

 

11,689

 

 

 

2.43

 

 

Demand deposits

 

925,414

 

 

 

 

 

 

 

 

 

930,346

 

 

 

 

 

 

 

 

 

536,653

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

26,860

 

 

 

 

 

 

 

 

 

28,258

 

 

 

 

 

 

 

 

 

16,943

 

 

 

 

 

 

 

 

Total liabilities

 

3,916,104

 

 

 

 

 

 

 

 

 

3,869,840

 

 

 

 

 

 

 

 

 

2,464,793

 

 

 

 

 

 

 

 

Shareholders' equity

 

459,423

 

 

 

 

 

 

 

 

 

438,449

 

 

 

 

 

 

 

 

 

254,737

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,375,527

 

 

 

 

 

 

 

 

$

4,308,289

 

 

 

 

 

 

 

 

$

2,719,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

$

37,232

 

 

 

 

 

 

 

$

37,994

 

 

 

 

 

 

 

$

19,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

3.63

 

%

 

 

 

 

 

 

 

3.77

 

%

 

 

 

 

 

 

 

3.04

 

%

 

(1)
Adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of 21%. The presentation of these measures on a tax-equivalent basis is not in accordance with GAAP, but is customary in the banking industry. These non-GAAP measures ensure comparability with respect to both taxable and tax-exempt loans and securities.
(2)
Taxable securities include dividend income from Federal Home Loan Bank and Federal Reserve Bank stock.
(3)
Loans include both loans to other financial institutions and loans held for sale.
(4)
Non-accruing loan balances are included in the balances of average loans. Non-accruing loan average balances were $22.2 million, $17.1 million, and 3.0 million in the fourth quarter of 2025, the third quarter of 2025 and the fourth quarter of 2024, respectively.
(5)
Interest on loans included net origination fees and interest income due to accretion from purchased loans. Interest income due to accretion from purchased loans was $3.1 million, $3.6 million and $276,000 in the fourth quarter of 2025, the third quarter of 2025 and the fourth quarter of 2024, respectively.

 

 

 

 

8


 

Income Adjusted for Merger Expenses - Non-GAAP Reconciliation

(Unaudited)

 

 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(In Thousands, Except Per Share Data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

13,867

 

 

$

14,681

 

 

$

7,159

 

 

$

28,176

 

 

$

26,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger related expenses net of tax

 

 

-

 

 

 

-

 

 

 

373

 

 

 

13,885

 

 

 

1,006

 

Merger related provision for credit losses, net of tax (1)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,463

 

 

 

-

 

Adjusted net income

 

$

13,867

 

 

$

14,681

 

 

$

7,532

 

 

$

51,524

 

 

$

27,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares

 

 

15,015,486

 

 

 

15,014,933

 

 

 

8,963,258

 

 

 

13,941,260

 

 

 

8,166,472

 

Diluted average shares outstanding

 

 

15,065,937

 

 

 

15,061,155

 

 

 

9,024,567

 

 

 

13,992,099

 

 

 

8,221,065

 

Basic earnings (loss) per share

 

$

0.92

 

 

$

0.98

 

 

$

0.79

 

 

$

2.02

 

 

$

3.27

 

Diluted earnings (loss) per share

 

$

0.92

 

 

$

0.97

 

 

$

0.79

 

 

$

2.01

 

 

$

3.25

 

Adjusted basic earnings per share

 

$

0.92

 

 

$

0.98

 

 

$

0.84

 

 

$

3.70

 

 

$

3.40

 

Adjusted diluted earnings per share

 

$

0.92

 

 

$

0.97

 

 

$

0.83

 

 

$

3.68

 

 

$

3.37

 

 

 

(1) Merger related provision for credit loss represents the calculated credit loss on Non-PCD loans acquired during the Merger on March 1, 2025.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9


 

Other Selected Financial Highlights

(Unaudited)

 

 

Quarterly

 

Earnings

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

(in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

36,840

 

 

$

37,597

 

 

$

36,322

 

 

$

26,311

 

 

$

19,349

 

Net provision expense

 

 

800

 

 

 

200

 

 

 

650

 

 

 

13,163

 

 

 

200

 

Noninterest income

 

 

6,097

 

 

 

7,144

 

 

 

6,503

 

 

 

4,922

 

 

 

4,994

 

Noninterest expense

 

 

25,349

 

 

 

26,215

 

 

 

25,506

 

 

 

35,665

 

 

 

15,344

 

Net income (loss) before federal income tax expense

 

 

16,788

 

 

 

18,326

 

 

 

16,669

 

 

 

(17,595

)

 

 

8,799

 

Income tax expense (benefit)

 

 

2,921

 

 

 

3,645

 

 

 

3,135

 

 

 

(3,689

)

 

 

1,640

 

Net income (loss)

 

 

13,867

 

 

 

14,681

 

 

 

13,534

 

 

 

(13,906

)

 

 

7,159

 

Basic earnings (loss) per share

 

 

0.92

 

 

 

0.98

 

 

 

0.90

 

 

 

(1.30

)

 

 

0.79

 

Diluted earnings (loss) per share

 

 

0.92

 

 

 

0.97

 

 

 

0.90

 

 

 

(1.29

)

 

 

0.79

 

Adjusted basic earnings per share (non-GAAP)

 

 

0.92

 

 

 

0.98

 

 

 

0.91

 

 

 

0.87

 

 

 

0.84

 

Adjusted diluted earnings per share (non-GAAP)

 

 

0.92

 

 

 

0.97

 

 

 

0.91

 

 

 

0.86

 

 

 

0.83

 

 

End of period balances

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans

 

$

3,029,219

 

 

$

2,916,251

 

 

$

2,928,431

 

 

$

2,928,896

 

 

$

1,552,928

 

Loans held for sale (1)

 

 

7,185

 

 

 

6,323

 

 

 

7,639

 

 

 

3,941

 

 

 

7,288

 

Loans to other financial institutions (2)

 

 

58,987

 

 

 

2,483

 

 

 

3,033

 

 

 

2,393

 

 

 

39,878

 

Core loans (gross loans excluding 1 and 2 above)

 

 

2,963,047

 

 

 

2,907,445

 

 

 

2,917,759

 

 

 

2,922,562

 

 

 

1,505,762

 

Allowance for credit losses

 

 

35,550

 

 

 

34,754

 

 

 

34,798

 

 

 

34,567

 

 

 

16,552

 

Securities available for sale

 

 

554,420

 

 

 

544,023

 

 

 

479,426

 

 

 

480,650

 

 

 

479,117

 

Securities held to maturity

 

 

385,193

 

 

 

388,517

 

 

 

390,457

 

 

 

394,434

 

 

 

394,534

 

Other interest-earning assets

 

 

74,857

 

 

 

79,677

 

 

 

110,206

 

 

 

110,605

 

 

 

86,185

 

Total earning assets (before allowance)

 

 

4,043,689

 

 

 

3,928,468

 

 

 

3,908,520

 

 

 

3,914,585

 

 

 

2,512,764

 

Total assets

 

 

4,410,551

 

 

 

4,296,902

 

 

 

4,310,252

 

 

 

4,305,391

 

 

 

2,723,243

 

Noninterest-bearing deposits

 

 

907,007

 

 

 

903,925

 

 

 

943,873

 

 

 

912,033

 

 

 

524,945

 

Interest-bearing demand deposits

 

 

1,364,887

 

 

 

1,395,724

 

 

 

1,322,336

 

 

 

1,406,660

 

 

 

920,167

 

Savings deposits

 

 

607,045

 

 

 

588,798

 

 

 

595,981

 

 

 

602,337

 

 

 

338,109

 

Certificates of deposit

 

 

616,180

 

 

 

605,912

 

 

 

624,209

 

 

 

663,404

 

 

 

394,371

 

Brokered deposits

 

 

104,906

 

 

 

72,672

 

 

 

106,225

 

 

 

67,295

 

 

 

36,511

 

Total deposits

 

 

3,600,025

 

 

 

3,567,031

 

 

 

3,592,624

 

 

 

3,651,729

 

 

 

2,214,103

 

Deposits excluding brokered

 

 

3,495,119

 

 

 

3,494,359

 

 

 

3,486,399

 

 

 

3,584,434

 

 

 

2,177,592

 

Total subordinated debt

 

 

48,460

 

 

 

48,368

 

 

 

48,277

 

 

 

48,186

 

 

 

35,752

 

Total borrowed funds

 

 

264,788

 

 

 

197,752

 

 

 

198,428

 

 

 

137,330

 

 

 

175,000

 

Other interest-bearing liabilities

 

 

7,689

 

 

 

7,695

 

 

 

8,529

 

 

 

13,420

 

 

 

24,003

 

Total interest-bearing liabilities

 

 

3,013,955

 

 

 

2,916,921

 

 

 

2,903,985

 

 

 

2,938,632

 

 

 

1,923,913

 

Shareholders' equity

 

 

465,353

 

 

 

449,615

 

 

 

431,761

 

 

 

427,068

 

 

 

260,415

 

 

 

10


 

Average Balances

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,961,133

 

 

$

2,927,878

 

 

$

2,936,168

 

 

$

2,019,643

 

 

$

1,516,466

 

Securities

 

 

1,036,038

 

 

 

990,319

 

 

 

984,607

 

 

 

978,769

 

 

 

965,501

 

Other interest-earning assets

 

 

69,056

 

 

 

79,365

 

 

 

63,416

 

 

 

115,091

 

 

 

100,864

 

Total earning assets (before allowance)

 

 

4,066,227

 

 

 

3,997,562

 

 

 

3,984,191

 

 

 

3,113,503

 

 

 

2,582,831

 

Total assets

 

 

4,375,527

 

 

 

4,308,289

 

 

 

4,298,513

 

 

 

3,319,591

 

 

 

2,719,530

 

Noninterest-bearing deposits

 

 

925,414

 

 

 

930,346

 

 

 

915,637

 

 

 

651,424

 

 

 

536,653

 

Interest-bearing deposits

 

 

2,552,997

 

 

 

2,583,166

 

 

 

2,573,927

 

 

 

2,030,543

 

 

 

1,641,102

 

Brokered deposits

 

 

100,133

 

 

 

91,735

 

 

 

120,720

 

 

 

45,553

 

 

 

19,620

 

Total deposits

 

 

3,578,544

 

 

 

3,605,247

 

 

 

3,610,284

 

 

 

2,727,520

 

 

 

2,197,375

 

Total subordinated debt

 

 

48,411

 

 

 

48,663

 

 

 

48,971

 

 

 

40,182

 

 

 

35,719

 

Total borrowed funds

 

 

255,978

 

 

 

179,122

 

 

 

169,257

 

 

 

193,961

 

 

 

197,828

 

Other interest-bearing liabilities

 

 

6,311

 

 

 

8,550

 

 

 

11,763

 

 

 

20,553

 

 

 

16,928

 

Total interest-bearing liabilities

 

 

2,963,830

 

 

 

2,911,236

 

 

 

2,924,638

 

 

 

2,330,792

 

 

 

1,911,197

 

Shareholders' equity

 

 

459,423

 

 

 

438,449

 

 

 

427,543

 

 

 

302,537

 

 

 

254,737

 

 

Loan Breakout (in thousands)

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

Agricultural

 

$

56,218

 

 

$

51,183

 

 

$

47,273

 

 

$

48,165

 

 

$

48,221

 

Commercial and Industrial

 

 

352,556

 

 

 

352,876

 

 

 

351,367

 

 

 

345,138

 

 

 

228,256

 

Commercial Real Estate

 

 

1,780,396

 

 

 

1,728,774

 

 

 

1,743,541

 

 

 

1,757,599

 

 

 

901,130

 

Consumer

 

 

26,701

 

 

 

27,328

 

 

 

29,741

 

 

 

30,932

 

 

 

29,412

 

Construction Real Estate

 

 

19,139

 

 

 

18,440

 

 

 

21,508

 

 

 

18,067

 

 

 

17,042

 

Residential Real Estate

 

 

728,037

 

 

 

728,844

 

 

 

724,329

 

 

 

722,661

 

 

 

281,701

 

Loans to Other Financial Institutions

 

 

58,987

 

 

 

2,483

 

 

 

3,033

 

 

 

2,393

 

 

 

39,878

 

Gross Loans (excluding held for sale)

 

$

3,022,034

 

 

$

2,909,928

 

 

$

2,920,792

 

 

$

2,924,955

 

 

$

1,545,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

35,550

 

 

 

34,754

 

 

 

34,798

 

 

 

34,567

 

 

 

16,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans

 

$

2,986,484

 

 

$

2,875,174

 

 

$

2,885,994

 

 

$

2,890,388

 

 

$

1,529,088

 

 

Performance Ratios

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets

 

 

1.27

%

 

 

1.36

%

 

 

1.26

%

 

 

-1.68

%

 

 

1.05

%

Annualized return on average equity

 

 

12.07

%

 

 

13.39

%

 

 

12.66

%

 

 

-18.39

%

 

 

11.24

%

Annualized return on average tangible common equity

 

 

16.66

%

 

 

19.08

%

 

 

18.26

%

 

 

-27.97

%

 

 

14.54

%

Net interest margin (GAAP)

 

 

3.59

%

 

 

3.73

%

 

 

3.66

%

 

 

3.43

%

 

 

2.98

%

Net interest margin (fully tax-equivalent)

 

 

3.63

%

 

 

3.77

%

 

 

3.70

%

 

 

3.48

%

 

 

3.04

%

Efficiency ratio

 

 

54.12

%

 

 

54.76

%

 

 

55.32

%

 

 

111.01

%

 

 

61.29

%

Annualized cost of funds

 

 

1.79

%

 

 

1.77

%

 

 

1.84

%

 

 

1.86

%

 

 

1.90

%

Annualized cost of deposits

 

 

1.57

%

 

 

1.57

%

 

 

1.65

%

 

 

1.59

%

 

 

1.58

%

Cost of interest bearing liabilities

 

 

2.35

%

 

 

2.33

%

 

 

2.41

%

 

 

2.37

%

 

 

2.43

%

Shareholders' equity to total assets

 

 

10.55

%

 

 

10.46

%

 

 

10.02

%

 

 

9.91

%

 

 

9.56

%

Tangible common equity to tangible assets

 

 

7.16

%

 

 

7.04

%

 

 

6.54

%

 

 

6.40

%

 

 

7.49

%

Annualized noninterest expense to average assets

 

 

2.32

%

 

 

2.43

%

 

 

2.37

%

 

 

4.30

%

 

 

2.26

%

Loan to deposit

 

 

84.14

%

 

 

81.76

%

 

 

81.51

%

 

 

80.21

%

 

 

70.14

%

Full-time equivalent employees

 

 

569

 

 

 

573

 

 

 

571

 

 

 

605

 

 

 

377

 

 

 

11


 

Capital Ratios ChoiceOne Financial Services Inc.

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

 

12.7

%

 

 

13.0

%

 

 

12.4

%

 

 

12.0

%

 

 

14.5

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

10.2

%

 

 

10.3

%

 

 

9.8

%

 

 

9.4

%

 

 

12.0

%

Tier 1 capital (to risk weighted assets)

 

 

10.7

%

 

 

10.9

%

 

 

10.4

%

 

 

10.0

%

 

 

12.2

%

Tier 1 capital (to average assets)

 

 

8.5

%

 

 

8.5

%

 

 

8.2

%

 

 

10.4

%

 

 

9.1

%

Tier 1 capital (to total assets)

 

 

8.1

%

 

 

8.2

%

 

 

7.9

%

 

 

7.6

%

 

 

8.9

%

Commercial Real Estate Loans (non-owner occupied) as a percentage of total capital

 

 

279.0

%

 

 

275.2

%

 

 

288.2

%

 

 

302.0

%

 

 

195.6

%

 

Capital Ratios ChoiceOne Bank

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

 

12.5

%

 

 

12.8

%

 

 

12.4

%

 

 

11.9

%

 

 

12.7

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

11.4

%

 

 

11.7

%

 

 

11.3

%

 

 

10.9

%

 

 

12.0

%

Tier 1 capital (to risk weighted assets)

 

 

11.4

%

 

 

11.7

%

 

 

11.3

%

 

 

10.9

%

 

 

12.0

%

Tier 1 capital (to average assets)

 

 

9.1

%

 

 

9.1

%

 

 

8.9

%

 

 

11.3

%

 

 

8.9

%

Tier 1 capital (to total assets)

 

 

8.7

%

 

 

8.8

%

 

 

8.6

%

 

 

8.3

%

 

 

8.7

%

Commercial Real Estate Loans (non-owner occupied) as a percentage of total capital

 

 

284.4

%

 

 

280.0

%

 

 

290.6

%

 

 

303.9

%

 

 

224.9

%

 

 

 

Asset Quality

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs (recoveries)

 

$

305

 

 

$

244

 

 

$

418

 

 

$

72

 

 

$

138

 

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

 

 

0.04

%

 

 

0.03

%

 

 

0.06

%

 

 

0.01

%

 

 

0.04

%

Allowance for credit losses

 

$

35,550

 

 

$

34,754

 

 

$

34,798

 

 

$

34,567

 

 

$

16,552

 

Unfunded commitment liability

 

$

1,347

 

 

$

1,647

 

 

$

1,647

 

 

$

1,647

 

 

$

1,485

 

Allowance to loans (excludes held for sale)

 

 

1.18

%

 

 

1.19

%

 

 

1.19

%

 

 

1.18

%

 

 

1.07

%

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

 

 

1.22

%

 

 

1.25

%

 

 

1.25

%

 

 

1.24

%

 

 

1.17

%

Non-Accruing loans

 

$

27,058

 

 

$

17,365

 

 

$

16,854

 

 

$

16,789

 

 

$

3,704

 

Nonperforming loans (includes OREO)

 

$

29,582

 

 

$

19,940

 

 

$

19,296

 

 

$

19,154

 

 

$

4,177

 

Nonperforming loans to total loans (excludes held for sale)

 

 

0.98

%

 

 

0.69

%

 

 

0.66

%

 

 

0.65

%

 

 

0.27

%

Non Accrual classified as PCD

 

$

19,007

 

 

$

11,393

 

 

$

12,017

 

 

$

12,891

 

 

$

-

 

Nonperforming loans to total loans (excludes held for sale) attributed to PCD

 

 

0.63

%

 

 

0.39

%

 

 

0.41

%

 

 

0.44

%

 

 

-

 

Nonperforming assets to total assets

 

 

0.67

%

 

 

0.46

%

 

 

0.45

%

 

 

0.44

%

 

 

0.15

%

 

 

 

 

12


 

Other Non-GAAP Reconciliation

(Unaudited)

 

 

 

NON-GAAP Reconciliation

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

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

 

$

37,232

 

 

$

37,994

 

 

$

36,711

 

 

$

26,710

 

 

$

19,739

 

Net interest margin (fully tax-equivalent)

 

 

3.63

%

 

 

3.77

%

 

 

3.70

%

 

 

3.48

%

 

 

3.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Reported Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

37,232

 

 

$

37,994

 

 

$

36,711

 

 

$

26,710

 

 

$

19,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for taxable equivalent interest

 

 

(392

)

 

 

(397

)

 

 

(389

)

 

 

(399

)

 

 

(390

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

36,840

 

 

$

37,597

 

 

$

36,322

 

 

$

26,311

 

 

$

19,349

 

Net interest margin (GAAP)

 

 

3.59

%

 

 

3.73

%

 

 

3.66

%

 

 

3.43

%

 

 

2.98

%

 

 

(dollars in thousands)

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

Total assets

 

$

4,410,551

 

 

$

4,296,902

 

 

$

4,310,252

 

 

$

4,305,391

 

 

$

2,723,243

 

Less: goodwill

 

 

129,854

 

 

 

126,730

 

 

 

126,730

 

 

 

126,730

 

 

 

59,946

 

Less: core deposit intangible

 

 

31,149

 

 

 

31,694

 

 

 

33,421

 

 

 

35,153

 

 

 

1,096

 

Tangible assets

 

$

4,249,548

 

 

$

4,138,478

 

 

$

4,150,101

 

 

$

4,143,508

 

 

$

2,662,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

465,353

 

 

$

449,615

 

 

$

431,761

 

 

$

427,068

 

 

$

260,415

 

Less: goodwill

 

 

129,854

 

 

 

126,730

 

 

 

126,730

 

 

 

126,730

 

 

 

59,946

 

Less: core deposit intangible

 

 

31,149

 

 

 

31,694

 

 

 

33,421

 

 

 

35,153

 

 

 

1,096

 

Tangible common equity

 

$

304,350

 

 

$

291,191

 

 

$

271,610

 

 

$

265,185

 

 

$

199,373

 

Tangible common equity to tangible assets

 

 

7.16

%

 

 

7.04

%

 

 

6.54

%

 

 

6.40

%

 

 

7.49

%

 

 

(dollars in thousands)

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

2024 4th
Qtr.

 

Net income

 

$

13,867

 

 

$

14,681

 

 

$

13,534

 

 

$

(13,906

)

 

$

7,159

 

Less: intangible amortization (tax affected at 21%)

 

 

1,330

 

 

 

1,365

 

 

 

1,369

 

 

 

537

 

 

 

121

 

Adjusted net income

 

$

12,537

 

 

$

13,316

 

 

$

12,165

 

 

$

(14,443

)

 

$

7,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

459,423

 

 

$

438,449

 

 

$

427,543

 

 

$

302,537

 

 

$

254,737

 

Less: average goodwill

 

 

127,308

 

 

 

126,730

 

 

 

126,730

 

 

 

83,030

 

 

 

59,946

 

Less: average core deposit intangible

 

 

31,092

 

 

 

32,599

 

 

 

34,356

 

 

 

12,983

 

 

 

1,179

 

Average tangible common equity

 

$

301,023

 

 

$

279,120

 

 

$

266,457

 

 

$

206,524

 

 

$

193,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity

 

 

16.66

%

 

 

19.08

%

 

 

18.26

%

 

 

-27.97

%

 

 

14.54

%

 

 

13