株探米国株
日本語 英語
エドガーで原本を確認する
false000080316400008031642026-04-242026-04-24

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) April 24, 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 April 24, 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 April 24, 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:

April 24, 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 First Quarter 2026 Results

Sparta, Michigan – April 24, 2026 – ChoiceOne Financial Services, Inc. ("ChoiceOne", NASDAQ:COFS), the parent company for ChoiceOne Bank, reported financial results for the quarter ended March 31, 2026.

Highlights

ChoiceOne reported net income of $13,704,000 for the three months ended March 31, 2026, compared to net income of $13,867,000 and net loss of $13,906,000 for the three months ended December 31, 2025 and March 31, 2025, respectively. 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.
Diluted earnings per share were $0.91 for the three months ended March 31, 2026, compared to diluted earnings per share of $0.92 and diluted loss per share of $1.29 for the three months ended December 31, 2025 and March 31, 2025, respectively. Diluted earnings per share excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was $0.86 for the three months ended March 31, 2025.
Core loans, which exclude held for sale loans and mortgage warehouse advances, declined by $30.9 million or an annualized 4.2% during the first quarter of 2026 and grew by $9.5 million or 0.3% during the twelve months ended March 31, 2026.
Net Interest Margin increased to 3.63% for the three months ended March 31, 2026 compared to 3.59% for the three months ended December 31, 2025.
Deposits, excluding brokered deposits grew by $68.9 million or an annualized 7.9% during the first quarter of 2026. This increase is a combination of organic deposit growth and some seasonality in municipal deposits.
Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.01% for the first quarter of 2026. Nonperforming loans to total loans (excluding loans held for sale) increased to 1.01% as of March 31, 2026 compared to 0.98% as of December 31, 2025. Notably, 0.61% 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.

 

 

"ChoiceOne delivered solid first-quarter performance, driven by strong net interest income, continued balance-sheet and expense discipline, and stable credit quality. Our loan pipeline looks strong as we continue to grow organically through deep customer relationships and executing on our strategic priorities across Michigan," said Kelly Potes, Chief Executive Officer.

ChoiceOne reported net income of $13,704,000 for the three months ended March 31, 2026, compared to net income of $13,867,000 and net loss of $13,906,000 for the three months ended December 31, 2025 and March 31, 2025, respectively. Net income excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was $9,310,000 for the three months ended March 31, 2025. Diluted earnings per share were $0.91 for the three months ended March 31, 2026, compared to diluted earnings per share of $0.92 and diluted loss per share of $1.29 for the three months ended December 31, 2025 and March 31, 2025, respectively. Diluted earnings per share excluding merger expenses, net of taxes, and merger related provision for credit losses, net of taxes, was $0.86 for the three months ended March 31, 2025.

 

As of March 31, 2026, total assets were $4.4 billion, an increase of $89.2 million compared to March 31, 2025. The growth in total assets is primarily attributed to growth in securities and warehouse mortgage advances. This was partially offset by a reduction in the cash balance of $55.2 million during the twelve months ended March 31, 2026. Interest rates and balances on warehouse mortgage advances fluctuate with the national mortgage market and are short term in nature.

 

Core loans, which exclude held for sale loans and mortgage warehouse advances, declined by $30.9 million or an annualized 4.2% during the first quarter of 2026 and grew by $9.5 million or 0.3% during the twelve months ended March 31, 2026. Loan interest income increased $13.0 million in the first quarter of 2026 compared to the same period in 2025 and decreased $975,000 compared to the fourth quarter of 2025. The decrease from the fourth quarter of 2025 is partially due to a decline in interest income due to accretion from purchased loans during the first quarter of 2026 compared to the fourth quarter of 2025. Interest income for the three months ended March 31, 2026 includes $2.7 million of interest income due to accretion from purchased loans compared to $3.1 million for the three months ended December 31, 2025.

 

1


 

Interest income due to accretion from purchased loans increased GAAP net interest margin by 26 and 29 basis points in the first quarter of 2026 and fourth quarter of 2025, respectively. Of the amount recognized in the first quarter of 2026, $2.1 million was calculated using the effective interest rate method of amortization, while the remaining $597,000 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 the remainder of 2026 using the effective interest method of amortization is $5.8 million; however, actual results will be dependent on prepayment speeds and other factors. It is estimated that a total of $50.4 million remains to be recognized as interest income due to accretion from purchased loans over the life of the purchased loans portfolio.

 

Deposits, excluding brokered deposits, increased by $68.9 million as of March 31, 2026, compared to December 31, 2025. This increase is a combination of organic deposit growth and some seasonality in municipal deposits. Deposits, excluding brokered deposits, declined by $20.4 million as of March 31, 2026, compared to March 31, 2025. This decrease is primarily related to runoff of higher cost municipal CDs acquired in the Merger, partially offset by organic growth in other categories. 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 March 31, 2026, the total balance of borrowed funds from the FHLB was $185.0 million at a weighted average rate of 3.81%, with $165.0 million due within 12 months. At March 31, 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 $1.1 billion or 30.7% of deposits at March 31, 2026.

In the three months ended March 31, 2026, ChoiceOne’s annualized cost of deposits to average total deposits declined 3 basis points compared to the three months ended December 31, 2025 and declined 5 basis points compared to the three months ended March 31, 2025. The annualized cost of funds decreased by 13 basis points, from 1.86% to 1.73% in the three months ended March 31, 2026 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 March 31, 2026 decreased by $9,000 compared to the same period in the prior year, despite a $32.2 million increase in the average balance borrowed, due to a reduction in rates. In the three months ended March 31, 2026, compared to the three months ended December 31, 2025, annualized cost of funds decreased 6 basis points from 1.79% to 1.73% due to the reductions in federal funds rate during the fourth quarter of 2025. With ChoiceOne’s already low cost of deposits and market conditions, additional reductions in the federal funds rate may not immediately result in a further reduction in cost of deposits.

 

There was no provision for credit losses on loans during the first quarter of 2026, due to a decline in loan balances and only $53,000 in net charge offs. The ratio of the allowance for credit losses to total loans (excluding loans held for sale) was 1.19% on March 31, 2026 compared to 1.18% on December 31, 2025. Asset quality continues to remain strong, with annualized net loan charge-offs to average loans of 0.01% for the first quarter of 2026. Nonperforming loans to total loans (excluding loans held for sale) increased to 1.01% as of March 31, 2026 compared to 0.98% as of December 31, 2025. Notably, 0.61% 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.

ChoiceOne uses interest rate swaps to manage interest rate exposure to certain fixed rate assets and variable rate liabilities. During the first quarter of 2026, ChoiceOne exited $351.0 million of pay‑fixed interest rate swaps with an average coupon of approximately 3.12%. This resulted in a small gain that was applied to the basis of the hedged bonds and a $4.6 million realized gain that will be amortized into interest expense over approximately six years. 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, the asset sensitivity of the bank is reduced and balance sheet derivatives are no longer a significant percentage of assets. ChoiceOne has approximately $29.0 million of pay-fixed interest rate swaps with a weighted average coupon of 3.52%. These swaps were entered into in the third quarter of 2025 to hedge interest rate risk on newly purchased agency mortgage backed securities.

At March 31, 2026, shareholders’ equity was $470.0 million, an increase from $427.1 million on March 31, 2025. ChoiceOne repurchased 25,116 shares of stock for a net cost of $775,000 in the fourth quarter of 2025 and 50,000 shares of stock for a net cost of $1.4 million during the first quarter of 2026 under our existing share repurchase plan. The repurchase plan has 300,272 shares remaining to purchase as of March 31, 2026. 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 12.9% as of March 31, 2026, compared to 11.9% on March 31, 2025.

Noninterest income declined by $282,000 in the three months ended March 31, 2026, compared to the three months ended December 31, 2025. This decline was partly driven by lower interchange income and lower gains on sales of loans, which are both affected by seasonality. Noninterest income also declined in the first quarter of 2026 compared to the fourth quarter of 2025 due to losses on the sales of securities. These declines were offset by an increase from the change in market value of equity securities during the first quarter of 2026 compared to the fourth quarter of 2025. Noninterest income increased by $893,000 in the three months ended March 31, 2026 compared to the three months ended March 31, 2025. This increase was partly driven by higher customer service charges and interchange income, which rose due to increased volume from the Merger. Insurance and investment commissions income also increased as a result of higher estate settlement fees and customers obtained from the Merger.

 

2


 

These increases were offset by the aforementioned loss on sales of securities in the first quarter of 2026.

Noninterest expense increased by $427,000 for the three months ended March 31, 2026, compared to the three months ended December 31, 2025. The increase was due to higher FDIC insurance costs, professional fees, and other expenses including Michigan state taxes, offset by lower salaries and benefits costs. Noninterest expense declined by $9.9 million for the three months ended March 31, 2026, compared to the three months ended March 31, 2025. The decline was largely due to merger-related expenses of $17.2 million in the three months ended March 31, 2025, offset by higher salaries and benefits expense, occupancy and equipment expense and intangible amortization expense in the three months ended March 31, 2026, compared to the same period in 2025. 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.

 

ChoiceOne’s first‑quarter 2026 tax expense was reduced by $200,000 as a result of purchasing a transferable tax credit that will be applied to 2026 income taxes. Management intends to purchase similar sized transferable tax credits in 2026 to reduce tax expense.

“We ended the first quarter 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 progress through 2026, we remain focused on disciplined growth, strengthening customer relationships, and executing on opportunities across our markets."

 

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 54 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. 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, 2025 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.

 

3


 

For Further Information:

Adom Greenland

Executive Vice President & CFO

(616) 887 – 2334

IR@ChoiceOne.bank

 

4


 

Condensed Balance Sheets
(Unaudited)

 

(In thousands)

 

March 31, 2026

 

 

December 31, 2025

 

 

March 31, 2025

 

Cash and cash equivalents

 

$

84,218

 

 

$

87,988

 

 

$

139,421

 

Equity securities, at fair value

 

 

9,425

 

 

 

9,353

 

 

 

9,328

 

Securities Held to Maturity

 

 

384,339

 

 

 

385,193

 

 

 

394,434

 

Securities Available for Sale

 

 

573,531

 

 

 

554,420

 

 

 

480,650

 

Federal Home Loan Bank stock

 

 

18,562

 

 

 

18,562

 

 

 

18,562

 

Federal Reserve Bank stock

 

 

12,554

 

 

 

12,554

 

 

 

12,357

 

Loans held for sale

 

 

9,976

 

 

 

7,185

 

 

 

3,941

 

Mortgage warehouse advances

 

 

51,187

 

 

 

58,987

 

 

 

2,393

 

Core loans

 

 

2,932,110

 

 

 

2,963,047

 

 

 

2,922,562

 

  Total loans held for investment

 

 

2,983,297

 

 

 

3,022,034

 

 

 

2,924,955

 

Allowance for credit losses

 

 

(35,496

)

 

 

(35,550

)

 

 

(34,567

)

Loans, net of allowance for credit losses

 

 

2,947,801

 

 

 

2,986,484

 

 

 

2,890,388

 

Premises and equipment

 

 

48,670

 

 

 

48,110

 

 

 

44,284

 

Cash surrender value of life insurance policies

 

 

86,305

 

 

 

74,798

 

 

 

73,765

 

Goodwill

 

 

129,854

 

 

 

129,854

 

 

 

126,730

 

Intangible assets

 

 

29,464

 

 

 

31,149

 

 

 

35,153

 

Other assets

 

 

59,866

 

 

 

64,901

 

 

 

76,378

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

4,394,565

 

 

$

4,410,551

 

 

$

4,305,391

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

912,845

 

 

$

907,007

 

 

$

912,033

 

Interest-bearing demand deposits

 

 

1,428,338

 

 

 

1,364,887

 

 

 

1,406,660

 

Savings deposits

 

 

624,084

 

 

 

607,045

 

 

 

602,337

 

Certificates of deposit

 

 

598,743

 

 

 

616,180

 

 

 

663,404

 

Brokered deposits

 

 

103,381

 

 

 

104,906

 

 

 

67,295

 

Borrowings

 

 

184,819

 

 

 

264,788

 

 

 

137,330

 

Subordinated debentures

 

 

48,552

 

 

 

48,460

 

 

 

48,186

 

Other liabilities

 

 

23,802

 

 

 

31,925

 

 

 

41,078

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

3,924,564

 

 

 

3,945,198

 

 

 

3,878,323

 

 

 

 

 

 

 

 

 

 

Common stock and paid-in capital, no par value; shares authorized: 30,000,000; shares outstanding: 14,960,200 at March 31, 2026, 15,000,939 at December 31, 2025, and 14,975,034 at March 31, 2025.

 

 

397,498

 

 

 

398,386

 

 

 

398,075

 

Retained earnings

 

 

112,008

 

 

 

102,641

 

 

 

73,316

 

Accumulated other comprehensive income (loss), net

 

 

(39,505

)

 

 

(35,674

)

 

 

(44,323

)

Shareholders' Equity

 

 

470,001

 

 

 

465,353

 

 

 

427,068

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

4,394,565

 

 

$

4,410,551

 

 

$

4,305,391

 

 

 

5


 

Condensed Statements of Operations
(Unaudited)

 

 

Three Months Ended

 

 

(Dollars in thousands, except per share data)

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

 

 

2026

 

 

2025

 

 

2025

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

45,642

 

 

$

46,617

 

 

$

32,641

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

5,492

 

 

 

5,663

 

 

 

4,730

 

 

Tax exempt

 

 

1,451

 

 

 

1,402

 

 

 

1,409

 

 

Other

 

 

690

 

 

 

694

 

 

 

1,179

 

 

Total interest income

 

 

53,275

 

 

 

54,376

 

 

 

39,959

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

13,745

 

 

 

14,127

 

 

 

10,716

 

 

Advances from Federal Home Loan Bank

 

 

2,182

 

 

 

2,564

 

 

 

2,052

 

 

Other

 

 

706

 

 

 

845

 

 

 

880

 

 

Total interest expense

 

 

16,633

 

 

 

17,536

 

 

 

13,648

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

36,642

 

 

 

36,840

 

 

 

26,311

 

 

Provision for credit losses on loans

 

 

-

 

 

 

1,100

 

 

 

13,163

 

 

Provision for (reversal of) credit losses on unfunded commitments

 

 

-

 

 

 

(300

)

 

 

-

 

 

Net Provision for credit losses expense

 

 

-

 

 

 

800

 

 

 

13,163

 

 

Net interest income after provision

 

 

36,642

 

 

 

36,040

 

 

 

13,148

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

Customer service charges

 

 

1,656

 

 

 

1,683

 

 

 

1,181

 

 

Interchange income

 

 

1,892

 

 

 

2,086

 

 

 

1,509

 

 

Insurance and investment commissions

 

 

551

 

 

 

592

 

 

 

295

 

 

Gains on sales of loans

 

 

408

 

 

 

511

 

 

 

444

 

 

Net gains (losses) on sales of securities

 

 

(203

)

 

 

-

 

 

 

-

 

 

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

 

 

9

 

 

 

(200

)

 

 

10

 

 

Earnings on life insurance policies

 

 

584

 

 

 

567

 

 

 

389

 

 

Trust income

 

 

692

 

 

 

689

 

 

 

506

 

 

Change in market value of equity securities

 

 

26

 

 

 

(197

)

 

 

107

 

 

Other

 

 

200

 

 

 

366

 

 

 

481

 

 

Total noninterest income

 

 

5,815

 

 

 

6,097

 

 

 

4,922

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

14,062

 

 

 

14,559

 

 

 

10,320

 

 

Occupancy and equipment

 

 

2,591

 

 

 

2,469

 

 

 

1,719

 

 

Data processing

 

 

2,290

 

 

 

2,374

 

 

 

1,999

 

 

Communication

 

 

555

 

 

 

576

 

 

 

380

 

 

Professional fees

 

 

982

 

 

 

784

 

 

 

697

 

 

Supplies and postage

 

 

335

 

 

 

291

 

 

 

244

 

 

Advertising and promotional

 

 

264

 

 

 

258

 

 

 

256

 

 

Intangible amortization

 

 

1,685

 

 

 

1,683

 

 

 

680

 

 

FDIC insurance

 

 

570

 

 

 

475

 

 

 

455

 

 

Merger related expenses

 

 

-

 

 

 

-

 

 

 

17,203

 

 

Other

 

 

2,442

 

 

 

1,880

 

 

 

1,712

 

 

Total noninterest expense

 

 

25,776

 

 

 

25,349

 

 

 

35,665

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax

 

 

16,681

 

 

 

16,788

 

 

 

(17,595

)

 

Income tax expense (benefit)

 

 

2,977

 

 

 

2,921

 

 

 

(3,689

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

13,704

 

 

$

13,867

 

 

$

(13,906

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.91

 

 

$

0.92

 

 

$

(1.30

)

 

Diluted earnings (loss) per share

 

$

0.91

 

 

$

0.92

 

 

$

(1.29

)

 

Dividends declared per share

 

$

0.29

 

 

$

0.29

 

 

$

0.28

 

 

 

 

6


 

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

 

Three Months Ended March 31, 2026

 

 

Three Months Ended December 31, 2025

 

 

Three Months Ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

2,979,652

 

 

$

45,661

 

 

 

6.21

 

%

$

2,961,133

 

 

$

46,635

 

 

 

6.25

 

%

$

2,019,643

 

 

$

32,666

 

 

 

6.56

 

%

Taxable securities (2)

 

755,718

 

 

 

5,492

 

 

 

2.95

 

 

 

750,256

 

 

 

5,663

 

 

 

2.99

 

 

 

689,891

 

 

 

4,730

 

 

 

2.78

 

 

Nontaxable securities (1)

 

281,295

 

 

 

1,837

 

 

 

2.65

 

 

 

285,782

 

 

 

1,776

 

 

 

2.47

 

 

 

288,878

 

 

 

1,783

 

 

 

2.50

 

 

Other

 

74,803

 

 

 

690

 

 

 

3.74

 

 

 

69,056

 

 

 

694

 

 

 

3.99

 

 

 

115,091

 

 

 

1,179

 

 

 

4.15

 

 

Interest-earning assets

 

4,091,468

 

 

 

53,680

 

 

 

5.32

 

 

 

4,066,227

 

 

 

54,768

 

 

 

5.34

 

 

 

3,113,503

 

 

 

40,358

 

 

 

5.26

 

 

Noninterest-earning assets

 

313,152

 

 

 

 

 

 

 

 

 

309,300

 

 

 

 

 

 

 

 

 

206,088

 

 

 

 

 

 

 

 

Total assets

$

4,404,620

 

 

 

 

 

 

 

 

$

4,375,527

 

 

 

 

 

 

 

 

$

3,319,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

1,404,153

 

 

$

6,282

 

 

 

1.81

 

%

$

1,343,600

 

 

$

6,352

 

 

 

1.88

 

%

$

1,111,903

 

 

$

4,420

 

 

 

1.61

 

%

Savings deposits

 

613,837

 

 

 

1,379

 

 

 

0.91

 

 

 

596,010

 

 

 

1,252

 

 

 

0.83

 

 

 

431,192

 

 

 

883

 

 

 

0.83

 

 

Certificates of deposit

 

598,616

 

 

 

5,099

 

 

 

3.45

 

 

 

613,387

 

 

 

5,502

 

 

 

3.56

 

 

 

487,448

 

 

 

4,950

 

 

 

4.12

 

 

Brokered deposit

 

100,175

 

 

 

985

 

 

 

3.99

 

 

 

100,133

 

 

 

1,021

 

 

 

4.05

 

 

 

45,553

 

 

 

463

 

 

 

4.12

 

 

Borrowings

 

226,192

 

 

 

2,182

 

 

 

3.91

 

 

 

255,978

 

 

 

2,663

 

 

 

4.13

 

 

 

193,961

 

 

 

2,191

 

 

 

4.58

 

 

Subordinated debentures

 

48,503

 

 

 

661

 

 

 

5.53

 

 

 

48,411

 

 

 

681

 

 

 

5.58

 

 

 

40,182

 

 

 

518

 

 

 

5.23

 

 

Other

 

4,871

 

 

 

45

 

 

 

3.75

 

 

 

6,311

 

 

 

65

 

 

 

4.09

 

 

 

20,553

 

 

 

223

 

 

 

4.41

 

 

Interest-bearing liabilities

 

2,996,347

 

 

 

16,633

 

 

 

2.25

 

 

 

2,963,830

 

 

 

17,536

 

 

 

2.35

 

 

 

2,330,792

 

 

 

13,648

 

 

 

2.37

 

 

Demand deposits

 

907,453

 

 

 

 

 

 

 

 

 

925,414

 

 

 

 

 

 

 

 

 

651,424

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

30,425

 

 

 

 

 

 

 

 

 

26,860

 

 

 

 

 

 

 

 

 

34,838

 

 

 

 

 

 

 

 

Total liabilities

 

3,934,225

 

 

 

 

 

 

 

 

 

3,916,104

 

 

 

 

 

 

 

 

 

3,017,054

 

 

 

 

 

 

 

 

Shareholders' equity

 

470,395

 

 

 

 

 

 

 

 

 

459,423

 

 

 

 

 

 

 

 

 

302,537

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,404,620

 

 

 

 

 

 

 

 

$

4,375,527

 

 

 

 

 

 

 

 

$

3,319,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

$

37,047

 

 

 

 

 

 

 

$

37,232

 

 

 

 

 

 

 

$

26,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

3.67

 

%

 

 

 

 

 

 

 

3.63

 

%

 

 

 

 

 

 

 

3.48

 

%

 

(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 mortgage warehouse advances and loans held for sale.
(4)
Non-accruing loan balances are included in the balances of average loans. Non-accruing loan average balances were $27.5 million, $22.2 million, and $10.2 million in the first quarter of 2026, the fourth quarter of 2025 and the first quarter of 2025, 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 $2.7 million, $3.1 million and $2.9 million in the first quarter of 2026, the fourth quarter of 2025 and the first quarter of 2025, respectively.

 

 

 

 

7


 

Income Adjusted for Merger Expenses - Non-GAAP Reconciliation

(Unaudited)

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

 

 

2026

 

 

2025

 

 

2025

 

 

(In Thousands, Except Per Share Data)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

13,704

 

 

$

13,867

 

 

$

(13,906

)

 

 

 

 

 

 

 

 

 

 

 

 

Merger related expenses, net of tax

 

 

-

 

 

 

-

 

 

 

13,753

 

 

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

 

 

-

 

 

 

-

 

 

 

9,463

 

 

Adjusted net income

 

$

13,704

 

 

$

13,867

 

 

$

9,310

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares

 

 

14,990,017

 

 

 

15,015,486

 

 

 

10,676,068

 

 

Diluted average shares outstanding

 

 

15,041,910

 

 

 

15,065,937

 

 

 

10,740,077

 

 

Basic earnings (loss) per share

 

$

0.91

 

 

$

0.92

 

 

$

(1.30

)

 

Diluted earnings (loss) per share

 

$

0.91

 

 

$

0.92

 

 

$

(1.29

)

 

Adjusted basic earnings per share

 

$

0.91

 

 

$

0.92

 

 

$

0.87

 

 

Adjusted diluted earnings per share

 

$

0.91

 

 

$

0.92

 

 

$

0.86

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8


 

Other Selected Financial Highlights

(Unaudited)

 

 

Quarterly

 

Earnings

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

(in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

36,642

 

 

$

36,840

 

 

$

37,597

 

 

$

36,322

 

 

$

26,311

 

Net provision expense

 

 

-

 

 

 

800

 

 

 

200

 

 

 

650

 

 

 

13,163

 

Noninterest income

 

 

5,815

 

 

 

6,097

 

 

 

7,144

 

 

 

6,503

 

 

 

4,922

 

Noninterest expense

 

 

25,776

 

 

 

25,349

 

 

 

26,215

 

 

 

25,506

 

 

 

35,665

 

Net income (loss) before federal income tax expense

 

 

16,681

 

 

 

16,788

 

 

 

18,326

 

 

 

16,669

 

 

 

(17,595

)

Income tax expense (benefit)

 

 

2,977

 

 

 

2,921

 

 

 

3,645

 

 

 

3,135

 

 

 

(3,689

)

Net income (loss)

 

 

13,704

 

 

 

13,867

 

 

 

14,681

 

 

 

13,534

 

 

 

(13,906

)

Basic earnings (loss) per share

 

 

0.91

 

 

 

0.92

 

 

 

0.98

 

 

 

0.90

 

 

 

(1.30

)

Diluted earnings (loss) per share

 

 

0.91

 

 

 

0.92

 

 

 

0.97

 

 

 

0.90

 

 

 

(1.29

)

Adjusted basic earnings per share (non-GAAP)

 

 

0.91

 

 

 

0.92

 

 

 

0.98

 

 

 

0.91

 

 

 

0.87

 

Adjusted diluted earnings per share (non-GAAP)

 

 

0.91

 

 

 

0.92

 

 

 

0.97

 

 

 

0.91

 

 

 

0.86

 

 

End of period balances

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans

 

$

2,993,273

 

 

$

3,029,219

 

 

$

2,916,251

 

 

$

2,928,431

 

 

$

2,928,896

 

Loans held for sale (1)

 

 

9,976

 

 

 

7,185

 

 

 

6,323

 

 

 

7,639

 

 

 

3,941

 

Mortgage warehouse advances (2)

 

 

51,187

 

 

 

58,987

 

 

 

2,483

 

 

 

3,033

 

 

 

2,393

 

Core loans (gross loans excluding 1 and 2 above)

 

 

2,932,110

 

 

 

2,963,047

 

 

 

2,907,445

 

 

 

2,917,759

 

 

 

2,922,562

 

Allowance for credit losses

 

 

35,496

 

 

 

35,550

 

 

 

34,754

 

 

 

34,798

 

 

 

34,567

 

Securities available for sale

 

 

573,531

 

 

 

554,420

 

 

 

544,023

 

 

 

479,426

 

 

 

480,650

 

Securities held to maturity

 

 

384,339

 

 

 

385,193

 

 

 

388,517

 

 

 

390,457

 

 

 

394,434

 

Other interest-earning assets

 

 

76,229

 

 

 

74,857

 

 

 

79,677

 

 

 

110,206

 

 

 

110,605

 

Total earning assets (before allowance)

 

 

4,027,372

 

 

 

4,043,689

 

 

 

3,928,468

 

 

 

3,908,520

 

 

 

3,914,585

 

Total assets

 

 

4,394,565

 

 

 

4,410,551

 

 

 

4,296,902

 

 

 

4,310,252

 

 

 

4,305,391

 

Noninterest-bearing deposits

 

 

912,845

 

 

 

907,007

 

 

 

903,925

 

 

 

943,873

 

 

 

912,033

 

Interest-bearing demand deposits

 

 

1,428,338

 

 

 

1,364,887

 

 

 

1,395,724

 

 

 

1,322,336

 

 

 

1,406,660

 

Savings deposits

 

 

624,084

 

 

 

607,045

 

 

 

588,798

 

 

 

595,981

 

 

 

602,337

 

Certificates of deposit

 

 

598,743

 

 

 

616,180

 

 

 

605,912

 

 

 

624,209

 

 

 

663,404

 

Brokered deposits

 

 

103,381

 

 

 

104,906

 

 

 

72,672

 

 

 

106,225

 

 

 

67,295

 

Total deposits

 

 

3,667,391

 

 

 

3,600,025

 

 

 

3,567,031

 

 

 

3,592,624

 

 

 

3,651,729

 

Deposits excluding brokered

 

 

3,564,010

 

 

 

3,495,119

 

 

 

3,494,359

 

 

 

3,486,399

 

 

 

3,584,434

 

Total subordinated debt

 

 

48,552

 

 

 

48,460

 

 

 

48,368

 

 

 

48,277

 

 

 

48,186

 

Total borrowed funds

 

 

184,819

 

 

 

264,788

 

 

 

197,752

 

 

 

198,428

 

 

 

137,330

 

Other interest-bearing liabilities

 

 

1

 

 

 

7,689

 

 

 

7,695

 

 

 

8,529

 

 

 

13,420

 

Total interest-bearing liabilities

 

 

2,987,918

 

 

 

3,013,955

 

 

 

2,916,921

 

 

 

2,903,985

 

 

 

2,938,632

 

Shareholders' equity

 

 

470,001

 

 

 

465,353

 

 

 

449,615

 

 

 

431,761

 

 

 

427,068

 

 

 

9


 

Average Balances

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,979,652

 

 

$

2,961,133

 

 

$

2,927,878

 

 

$

2,936,168

 

 

$

2,019,643

 

Securities

 

 

1,037,013

 

 

 

1,036,038

 

 

 

990,319

 

 

 

984,607

 

 

 

978,769

 

Other interest-earning assets

 

 

74,803

 

 

 

69,056

 

 

 

79,365

 

 

 

63,416

 

 

 

115,091

 

Total earning assets (before allowance)

 

 

4,091,468

 

 

 

4,066,227

 

 

 

3,997,562

 

 

 

3,984,191

 

 

 

3,113,503

 

Total assets

 

 

4,404,620

 

 

 

4,375,527

 

 

 

4,308,289

 

 

 

4,298,513

 

 

 

3,319,591

 

Noninterest-bearing deposits

 

 

907,453

 

 

 

925,414

 

 

 

930,346

 

 

 

915,637

 

 

 

651,424

 

Interest-bearing deposits

 

 

2,616,606

 

 

 

2,552,997

 

 

 

2,583,166

 

 

 

2,573,927

 

 

 

2,030,543

 

Brokered deposits

 

 

100,175

 

 

 

100,133

 

 

 

91,735

 

 

 

120,720

 

 

 

45,553

 

Total deposits

 

 

3,624,234

 

 

 

3,578,544

 

 

 

3,605,247

 

 

 

3,610,284

 

 

 

2,727,520

 

Total subordinated debt

 

 

48,503

 

 

 

48,411

 

 

 

48,663

 

 

 

48,971

 

 

 

40,182

 

Total borrowed funds

 

 

226,192

 

 

 

255,978

 

 

 

179,122

 

 

 

169,257

 

 

 

193,961

 

Other interest-bearing liabilities

 

 

4,871

 

 

 

6,311

 

 

 

8,550

 

 

 

11,763

 

 

 

20,553

 

Total interest-bearing liabilities

 

 

2,996,347

 

 

 

2,963,830

 

 

 

2,911,236

 

 

 

2,924,638

 

 

 

2,330,792

 

Shareholders' equity

 

 

470,395

 

 

 

459,423

 

 

 

438,449

 

 

 

427,543

 

 

 

302,537

 

 

Loan Breakout (in thousands)

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

Agricultural

 

$

47,840

 

 

$

56,218

 

 

$

51,183

 

 

$

47,273

 

 

$

48,165

 

Commercial and Industrial

 

 

369,425

 

 

 

352,556

 

 

 

352,876

 

 

 

351,367

 

 

 

345,138

 

Commercial Real Estate

 

 

1,745,410

 

 

 

1,780,396

 

 

 

1,728,774

 

 

 

1,743,541

 

 

 

1,757,599

 

Consumer

 

 

23,180

 

 

 

26,701

 

 

 

27,328

 

 

 

29,741

 

 

 

30,932

 

Construction Real Estate

 

 

20,897

 

 

 

19,139

 

 

 

18,440

 

 

 

21,508

 

 

 

18,067

 

Residential Real Estate

 

 

725,358

 

 

 

728,037

 

 

 

728,844

 

 

 

724,329

 

 

 

722,661

 

Mortgage Warehouse Advances

 

 

51,187

 

 

 

58,987

 

 

 

2,483

 

 

 

3,033

 

 

 

2,393

 

Gross Loans (excluding held for sale)

 

$

2,983,297

 

 

$

3,022,034

 

 

$

2,909,928

 

 

$

2,920,792

 

 

$

2,924,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

35,496

 

 

 

35,550

 

 

 

34,754

 

 

 

34,798

 

 

 

34,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans

 

$

2,947,801

 

 

$

2,986,484

 

 

$

2,875,174

 

 

$

2,885,994

 

 

$

2,890,388

 

 

Performance Ratios

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average assets

 

 

1.24

%

 

 

1.27

%

 

 

1.36

%

 

 

1.26

%

 

 

-1.68

%

Annualized return on average equity

 

 

11.65

%

 

 

12.07

%

 

 

13.39

%

 

 

12.66

%

 

 

-18.39

%

Annualized return on average tangible common equity

 

 

15.95

%

 

 

16.66

%

 

 

19.08

%

 

 

18.26

%

 

 

-27.97

%

Net interest margin (GAAP)

 

 

3.63

%

 

 

3.59

%

 

 

3.73

%

 

 

3.66

%

 

 

3.43

%

Net interest margin (fully tax-equivalent)

 

 

3.67

%

 

 

3.63

%

 

 

3.77

%

 

 

3.70

%

 

 

3.48

%

Efficiency ratio

 

 

55.99

%

 

 

54.12

%

 

 

54.76

%

 

 

55.32

%

 

 

111.01

%

Annualized cost of funds

 

 

1.73

%

 

 

1.79

%

 

 

1.77

%

 

 

1.84

%

 

 

1.86

%

Annualized cost of deposits

 

 

1.54

%

 

 

1.57

%

 

 

1.57

%

 

 

1.65

%

 

 

1.59

%

Cost of interest bearing liabilities

 

 

2.25

%

 

 

2.35

%

 

 

2.33

%

 

 

2.41

%

 

 

2.37

%

Shareholders' equity to total assets

 

 

10.70

%

 

 

10.55

%

 

 

10.46

%

 

 

10.02

%

 

 

9.91

%

Tangible common equity to tangible assets

 

 

7.34

%

 

 

7.16

%

 

 

7.04

%

 

 

6.54

%

 

 

6.40

%

Annualized noninterest expense to average assets

 

 

2.34

%

 

 

2.32

%

 

 

2.43

%

 

 

2.37

%

 

 

4.30

%

Loan to deposit

 

 

81.62

%

 

 

84.14

%

 

 

81.76

%

 

 

81.51

%

 

 

80.21

%

Full-time equivalent employees

 

 

561

 

 

 

569

 

 

 

573

 

 

 

571

 

 

 

605

 

 

 

10


 

Capital Ratios ChoiceOne Financial Services Inc.

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

 

13.2

%

 

 

12.7

%

 

 

13.0

%

 

 

12.4

%

 

 

12.0

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

10.6

%

 

 

10.2

%

 

 

10.3

%

 

 

9.8

%

 

 

9.4

%

Tier 1 capital (to risk weighted assets)

 

 

11.1

%

 

 

10.7

%

 

 

10.9

%

 

 

10.4

%

 

 

10.0

%

Tier 1 capital (to average assets)

 

 

8.6

%

 

 

8.5

%

 

 

8.5

%

 

 

8.2

%

 

 

10.4

%

Tier 1 capital (to total assets)

 

 

8.3

%

 

 

8.1

%

 

 

8.2

%

 

 

7.9

%

 

 

7.6

%

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

 

 

262.9

%

 

 

279.0

%

 

 

275.2

%

 

 

288.2

%

 

 

302.0

%

 

Capital Ratios ChoiceOne Bank

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

 

12.9

%

 

 

12.5

%

 

 

12.8

%

 

 

12.4

%

 

 

11.9

%

Common equity Tier 1 capital (to risk weighted assets)

 

 

11.8

%

 

 

11.4

%

 

 

11.7

%

 

 

11.3

%

 

 

10.9

%

Tier 1 capital (to risk weighted assets)

 

 

11.8

%

 

 

11.4

%

 

 

11.7

%

 

 

11.3

%

 

 

10.9

%

Tier 1 capital (to average assets)

 

 

9.2

%

 

 

9.1

%

 

 

9.1

%

 

 

8.9

%

 

 

11.3

%

Tier 1 capital (to total assets)

 

 

8.9

%

 

 

8.7

%

 

 

8.8

%

 

 

8.6

%

 

 

8.3

%

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

 

 

268.9

%

 

 

284.4

%

 

 

280.0

%

 

 

290.6

%

 

 

303.9

%

 

 

 

Asset Quality

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs (recoveries)

 

$

53

 

 

$

305

 

 

$

244

 

 

$

418

 

 

$

72

 

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

 

 

0.01

%

 

 

0.04

%

 

 

0.03

%

 

 

0.06

%

 

 

0.01

%

Allowance for credit losses

 

$

35,496

 

 

$

35,550

 

 

$

34,754

 

 

$

34,798

 

 

$

34,567

 

Unfunded commitment liability

 

$

1,347

 

 

$

1,347

 

 

$

1,647

 

 

$

1,647

 

 

$

1,647

 

Allowance to loans (excludes held for sale)

 

 

1.19

%

 

 

1.18

%

 

 

1.19

%

 

 

1.19

%

 

 

1.18

%

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

 

 

1.23

%

 

 

1.22

%

 

 

1.25

%

 

 

1.25

%

 

 

1.24

%

Non-Accruing loans

 

$

27,892

 

 

$

27,058

 

 

$

17,365

 

 

$

16,854

 

 

$

16,789

 

Nonperforming loans (includes OREO)

 

$

30,177

 

 

$

29,582

 

 

$

19,940

 

 

$

19,296

 

 

$

19,154

 

Nonperforming loans to total loans (excludes held for sale)

 

 

1.01

%

 

 

0.98

%

 

 

0.69

%

 

 

0.66

%

 

 

0.65

%

Non Accrual classified as PCD

 

$

18,210

 

 

$

19,007

 

 

$

11,393

 

 

$

12,017

 

 

$

12,891

 

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

 

 

0.61

%

 

 

0.63

%

 

 

0.39

%

 

 

0.41

%

 

 

0.44

%

Nonperforming assets to total assets

 

 

0.69

%

 

 

0.67

%

 

 

0.46

%

 

 

0.45

%

 

 

0.44

%

 

 

 

 

11


 

Other Non-GAAP Reconciliation

(Unaudited)

 

 

 

NON-GAAP Reconciliation

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

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

 

$

37,047

 

 

$

37,232

 

 

$

37,994

 

 

$

36,711

 

 

$

26,710

 

Net interest margin (fully tax-equivalent)

 

 

3.67

%

 

 

3.63

%

 

 

3.77

%

 

 

3.70

%

 

 

3.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Reported Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

37,047

 

 

$

37,232

 

 

$

37,994

 

 

$

36,711

 

 

$

26,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for taxable equivalent interest

 

 

(405

)

 

 

(392

)

 

 

(397

)

 

 

(389

)

 

 

(399

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

36,642

 

 

$

36,840

 

 

$

37,597

 

 

$

36,322

 

 

$

26,311

 

Net interest margin (GAAP)

 

 

3.63

%

 

 

3.59

%

 

 

3.73

%

 

 

3.66

%

 

 

3.43

%

 

 

(dollars in thousands)

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

Total assets

 

$

4,394,565

 

 

$

4,410,551

 

 

$

4,296,902

 

 

$

4,310,252

 

 

$

4,305,391

 

Less: goodwill

 

 

129,854

 

 

 

129,854

 

 

 

126,730

 

 

 

126,730

 

 

 

126,730

 

Less: core deposit intangible

 

 

29,464

 

 

 

31,149

 

 

 

31,694

 

 

 

33,421

 

 

 

35,153

 

Tangible assets

 

$

4,235,247

 

 

$

4,249,548

 

 

$

4,138,478

 

 

$

4,150,101

 

 

$

4,143,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

470,001

 

 

$

465,353

 

 

$

449,615

 

 

$

431,761

 

 

$

427,068

 

Less: goodwill

 

 

129,854

 

 

 

129,854

 

 

 

126,730

 

 

 

126,730

 

 

 

126,730

 

Less: core deposit intangible

 

 

29,464

 

 

 

31,149

 

 

 

31,694

 

 

 

33,421

 

 

 

35,153

 

Tangible common equity

 

$

310,683

 

 

$

304,350

 

 

$

291,191

 

 

$

271,610

 

 

$

265,185

 

Tangible common equity to tangible assets

 

 

7.34

%

 

 

7.16

%

 

 

7.04

%

 

 

6.54

%

 

 

6.40

%

 

 

(dollars in thousands)

 

2026 1st
Qtr.

 

 

2025 4th
Qtr.

 

 

2025 3rd
Qtr.

 

 

2025 2nd
Qtr.

 

 

2025 1st
Qtr.

 

Net income

 

$

13,704

 

 

$

13,867

 

 

$

14,681

 

 

$

13,534

 

 

$

(13,906

)

Less: intangible amortization (tax affected at 21%)

 

 

1,331

 

 

 

1,330

 

 

 

1,365

 

 

 

1,369

 

 

 

537

 

Adjusted net income

 

$

12,373

 

 

$

12,537

 

 

$

13,316

 

 

$

12,165

 

 

$

(14,443

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

470,395

 

 

$

459,423

 

 

$

438,449

 

 

$

427,543

 

 

$

302,537

 

Less: average goodwill

 

 

129,854

 

 

 

127,308

 

 

 

126,730

 

 

 

126,730

 

 

 

83,030

 

Less: average core deposit intangible

 

 

30,319

 

 

 

31,092

 

 

 

32,599

 

 

 

34,356

 

 

 

12,983

 

Average tangible common equity

 

$

310,222

 

 

$

301,023

 

 

$

279,120

 

 

$

266,457

 

 

$

206,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity

 

 

15.95

%

 

 

16.66

%

 

 

19.08

%

 

 

18.26

%

 

 

-27.97

%

 

 

12