Skip to main content

CHOICEONE FINANCIAL SERVICES INC

For the period ended Dec 31, 2024. Filed Mar 11, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Mar 11, 2025

COFS$36.74-1.5%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Item 8. Financial Statements and Supplementary Data

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

Opinions on the Consolidated Financial Statements and Internal Control over Financial Reporting

We have audited the accompanying consolidated balance sheets of ChoiceOne Financial Services, Inc. (the “Company”) as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, changes in shareholders' equity, and cash flows for each of the years in the three-year period ended December 31, 2024, and the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO framework”).

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2024, based on criteria established in the COSO framework.

Basis for Opinion

The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s financial statements and an opinion on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control over Financial Reporting

A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Critical Audit Matter

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

Allowance for Credit Losses - Qualitative Adjustment

As described in Notes 1 and 3 to the consolidated financial statements, management’s estimate of the allowance for credit losses (ACL) at December 31, 2024, includes a reserve on collectively evaluated loans. The reserve on collectively evaluated loans is based on an historical average loss rates of peer banks, adjusted for current and forecasted factors, applied over the remaining life of loans. Management applies an adjustment for qualitative factors based on internal and external qualitative and credit market risk factors, as described in Notes 1 and 3 to the financial statements.

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

How the Critical Audit Matter was Addressed in the Audit

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

We evaluated the design of management’s controls over the determination of the qualitative factor adjustments.

We obtained an understanding of management’s process for determining the need for qualitative factor adjustments, identifying appropriate factors, and measuring the direction and magnitude of the adjustment.

We evaluated management's rationale for determining qualitative adjustments were relevant and warranted for each loan segment and assessed the measurement of qualitative factor adjustments applied by management.

We assessed qualitative factors and overall reserves on collectively evaluated loans against trends in Company specific loss history.

/s/ Plante & Moran, PLLC

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

Grand Rapids, Michigan

March 11, 2025

December 31,
(Dollars in thousands)20242023
Assets
Cash and due from banks$96,401$55,083
Time deposits in other financial institutions350350
Cash and cash equivalents96,75155,433
Equity securities, at fair value (Note 2)7,7827,505
Securities available for sale, at fair value (Note 2)479,117514,598
Securities held to maturity, at amortized cost (Note 2)394,534407,959
Federal Home Loan Bank stock9,3834,449
Federal Reserve Bank stock5,3075,065
Loans held for sale7,2884,710
Loans to other financial institutions39,87819,400
Core Loans1,505,7621,391,253
Total loans held for investment (Note 3)1,545,6401,410,653
Allowance for loan losses (Note 3)(16,552)(15,685)
Loans, net1,529,0881,394,968
Premises and equipment, net (Note 5)27,09929,750
Other real estate owned, net (Note 7)473122
Cash value of life insurance policies44,89645,074
Goodwill (Note 6)59,94659,946
Core deposit intangible, net (Note 6)1,0961,854
Other assets60,48345,273
Total assets$2,723,243$2,576,706
Liabilities
Deposits – noninterest-bearing (Note 9)$524,945$547,625
Deposits – interest-bearing (Note 9)1,652,6471,550,985
Brokered deposits (Note 9)36,51123,445
Total deposits2,214,1032,122,055
Borrowings (Note 10)175,000200,000
Subordinated debentures (Note 11)35,75235,507
Other liabilities (Notes 12)37,97323,510
Total liabilities2,462,8282,381,072
Shareholders’ Equity
Preferred stock; shares authorized: 100,000; shares outstanding: none--
Common stock and paid-in capital, no par value; shares authorized: 30,000,000; shares outstanding: 8,965,483 at December 31, 2024 and 7,548,217 at December 31, 2023 (Note 16)206,780173,513
Retained earnings91,41473,699
Accumulated other comprehensive income, net(37,779)(51,578)
Total shareholders’ equity260,415195,634
Total liabilities and shareholders’ equity$2,723,243$2,576,706
Year Ended
(Dollars in thousands, except per share data)December 31,
202420232022
Interest income
Loans, including fees$89,580$68,384$52,823
Securities:
Taxable21,22821,16915,583
Tax exempt5,6145,6296,163
Other4,6823,798491
Total interest income121,10498,98075,060
Interest expense
Deposits34,17423,9905,845
Advances from Federal Home Loan Bank2,0411,771117
Other10,4477,3341,784
Total interest expense46,66233,0957,746
Net interest income74,44265,88567,314
Provision for (reversal of) credit losses on loans (Note 3)1,3001,265250
Provision for (reversal of) credit losses on unfunded commitments (Note 3)(675)(1,115)-
Net Provision for (reversal of) credit losses expense (Note 3)625150250
Net interest income after provision for credit losses73,81765,73567,064
Noninterest income
Customer service charges4,7744,6014,561
Credit and debit card fees5,7974,7464,789
Insurance and investment commissions742698779
Gains on sales of loans (Note 4)2,4391,9542,343
Net (losses) gains on sales of securities (Note 2)-(71)(809)
Net (losses) gains on sales and write-downs of other assets (Note 7)19814799
Earnings on life insurance policies1,9341,0961,312
Trust income906771734
Change in market value of equity securities195(246)(955)
Other1,0101,2101,219
Total noninterest income17,99514,90614,072
Noninterest expense
Salaries and benefits (Note 14 and 15)33,40831,96330,391
Occupancy and equipment (Note 5)5,7976,0486,189
Data processing5,9055,3505,488
Communication1,3171,2681,241
Professional fees2,4712,1982,175
Supplies and postage699780719
Advertising and promotional788721764
Intangible amortization (Note 6)7579551,153
FDIC insurance1,3351,184722
Merger related expenses1,039--
Other5,2074,6074,636
Total noninterest expense58,72355,07453,478
Income before income tax expense33,08925,56727,658
Income tax expense6,3624,3064,018
Net income$26,727$21,261$23,640
Basic earnings per share (Note 16)$3.27$2.82$3.15
Diluted earnings per share (Note 16)$3.25$2.82$3.15
Dividends declared per share$1.09$1.05$1.01

Consolidated Statementsof Comprehensive Income

Year Ended
(Dollars in thousands)December 31,
202420232022
Net income$26,727$21,261$23,640
Other comprehensive income:
Change in net unrealized gain (loss) on AFS securities1,36220,934(91,923)
Income tax benefit (expense)(286)(4,396)19,304
Reclassification adjustment for net (gain) loss included in net income--809
Income tax benefit (expense)--(170)
Reclassification adjustment for net gain (loss) for fair value hedge7,205(1,534)1,930
Income tax benefit (expense)(1,513)322(405)
Net unrealized (gains) losses on securities transferred from AFS to HTM--3,404
Income tax benefit (expense)--(715)
Unrealized gain (loss) on AFS securities, net of tax6,76815,326(67,766)
Reclassification of unrealized gain (loss) upon transfer of securities from AFS to HTM--(3,404)
Income tax benefit (expense)--715
Amortization of net unrealized (gains) losses on securities transferred from AFS to HTM242333351
Income tax benefit (expense)(51)(70)(74)
Unrealized gain (loss) on held to maturity securities, net of tax191263(2,412)
Change in net unrealized gain (loss) on cash flow hedge7,5663,024(558)
Income tax benefit (expense)(1,589)(635)117
Reclassification adjustment for net (gain) loss on cash flow hedge--771
Income tax benefit (expense)--(162)
Amortization of net unrealized (gains) losses included in net income1,0922,837999
Income tax benefit (expense)(229)(596)(210)
Unrealized gain (loss) on cash flow hedge instruments, net of tax6,8404,630957
Other comprehensive income (loss), net of tax13,79920,219(69,221)
Comprehensive income (loss)$40,526$41,480$(45,581)

Consolidated Statements of Changesin Shareholders’ Equity

Accumulated
Common · Other
Stock and · Comprehensive
Number of · Paid in · Retained · Income/(Loss),
(Dollars in thousands, except per share data) · Shares · Capital · Earnings · Net · Total
Balance, January 1, 20227,510,379$171,913$52,332$(2,576)$221,669
Net income23,64023,640
Other comprehensive income (loss)(69,221)(69,221)
Shares issued for directors and employee stock plans31,618461461
Compensation expense for employee stock purchases3131
Stock-based compensation expense554554
Shares repurchased(25,899)(682)(682)
Cash dividends declared ($1.01 per share)(7,578)(7,578)
Balance, December 31, 20227,516,098$172,277$68,394$(71,797)$168,874
Adoption of ASU 2016-13 (CECL) on January 1, 2023(8,046)(8,046)
Balance January 1, 20237,516,098$172,277$60,348$(71,797)$160,828
Net income21,26121,261
Other comprehensive income (loss)20,21920,219
Shares issued for directors and employee stock plans31,472566566
Compensation expense for employee stock purchases4141
Stock-based compensation expense629629
Stock options exercised and issued (1)647-
Cash dividends declared ($1.05 per share)(7,910)(7,910)
Balance, December 31, 20237,548,217$173,513$73,699$(51,578)$195,634
Net income26,72726,727
Other comprehensive income (loss)13,79913,799
Shares issued for directors and employee stock plans36,101453453
Compensation expense for employee stock purchases4141
Stock options exercised and issued (1)1,165-
Stock-based compensation expense680680
Common stock offering net of costs1,380,00032,09332,093
Cash dividends declared ($1.09 per share)(9,012)(9,012)
Balance, December 31, 20248,965,483$206,780$91,414$(37,779)$260,415

(1)

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

Year Ended
(Dollars in thousands)December 31,
2024 · 2023 · 2022
Cash flows from operating activities:
Net income$26,727$21,261$23,640
Adjustments to reconcile net income to net cash from operating activities:
Provision for (reversal of provision) credit losses625150250
Depreciation2,4632,4772,658
Amortization9,8709,95310,684
Compensation expense on employee and director stock purchases, stock options, and restricted stock units7201,005958
Net (gains) losses on sales of securities-71809
Net change in market value of equity securities(195)246955
Gains on sales of loans and capitalized servicing rights(2,439)(1,954)(2,343)
Loans originated for sale(74,299)(56,085)(71,829)
Proceeds from loan sales73,10757,34277,681
Earnings on bank-owned life insurance(1,234)(1,096)(1,038)
Earnings on death benefit from bank-owned life insurance(700)-(274)
(Gains) on sales of other real estate owned(46)(12)(41)
Proceeds from sales of other real estate owned345157235
Deferred federal income tax (expense) benefit(271)(24)(15)
Net change in:
Other assets(817)5,395(4,208)
Other liabilities14,7907,5966,205
Net cash provided by operating activities48,64646,48244,327
Cash flows from investing activities:
Sales of securities available for sale--47,167
Sales of equity securities-887-
Proceeds from Federal Home Loan Bank stock redemption-3,917-
Maturities, prepayments and calls of securities available for sale33,78232,28951,570
Maturities, prepayments and calls of securities held to maturity25,98816,5728,091
Purchases of securities available for sale(2,479)(1,646)(55,053)
Purchases of securities held to maturity(14,279)(597)(7,505)
Purchases of equity securities(82)-(1,029)
Purchases of Federal Home Loan Bank stock(4,934)(4,849)-
Purchase of Federal Reserve Bank stock(242)--
Loan originations and payments, net(136,070)(221,245)(130,620)
Proceeds from bank owned life insurance death benefits claim2,112690
Additions to premises and equipment(1,706)(4,234)(1,164)
Proceeds from (payments for) derivative contracts, net-1,732(1,953)
Payments for derivative contracts settlements-(4,191)-
Net cash (used in)/provided by investing activities(97,910)(181,365)(89,806)
Cash flows from financing activities:
Net change in deposits92,0474,05265,709
Proceeds from borrowings315,000420,000726,000
Payments on borrowings(340,000)(270,000)(726,000)
Issuance of common stock674231172
Repurchase of common stock--(682)
Share based compensation withholding obligation(220)-(85)
Cash dividends(9,012)(7,910)(7,578)
Cash proceeds from common stock offering32,093--
Net cash provided by/(used in) financing activities90,582146,37357,536
Net change in cash and cash equivalents41,31811,49012,057
Beginning cash and cash equivalents55,43343,94331,886
Ending cash and cash equivalents$96,751$55,433$43,943
Supplemental disclosures of cash flow information:
Cash paid for interest$49,902$27,481$7,577
Cash paid for income taxes6,3504,4501,989
Loans transferred to other real estate owned650267-

Note 1 – Summary of Significant Accounting Policies

Principles of Consolidation

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

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

Nature of Operations

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

109 Technologies, LLC is a wholly owned subsidiary of ChoiceOne Financial Services Inc. and owns intellectual property for a fintech product licensed to third party banks and bank holding companies.

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

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

Use of Estimates

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

Cash and Cash Equivalents

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

Loans

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

Interest income on loans is reported on the interest method and includes amortization of net deferred loan fees and costs over the estimated loan term. Interest on loans is accrued based upon the principal balance outstanding. The accrual of interest is discontinued at the time at which loans are 90 days past due unless the loan is secured by sufficient collateral and is in the process of collection. Past due status is based on the contractual terms of the loan. Loans are placed into nonaccrual status or charged off at an earlier date if collection of principal or interest is considered doubtful. Interest accrued but not received is reversed against interest income when the loans are placed into nonaccrual status. Interest received on such loans is applied to principal until qualifying for return to accrual. Loans are returned to accrual basis when all the principal and interest amounts contractually due are brought current and future payment is reasonably assured. Accrued interest receivable totaled $5.1 million and $4.8 million at December 31, 2024, and 2023, respectively, and was reported in other assets on the consolidated balance sheets and is excluded in the estimate of credit losses.

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

Loans to Other Financial Institutions

Loans to other financial institutions are made up of purchased participating interests in individual advances under a warehouse line of credit used to facilitate funding of residential mortgage loan originations at other financial institutions. The loans are short-term in nature and are designed to provide funding for the time period between the loan origination and its subsequent sale in the secondary market by the originating financial institution at which time our advances are paid off. These advances earn interest based on the warehouse line of credit terms from the time the advance is funded to when the advance is paid off.

Allowance for Credit Losses (“ACL”)

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

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

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

Reasonable and supportable economic forecasts have to be incorporated in determining expected credit losses. The forecast period represents the time frame from the current period end through the point in time that we can reasonably forecast and support entity and environmental factors that are expected to impact the performance of our loan portfolio. Ideally, the economic forecast period would encompass the contractual terms of all loans; however, the ability to produce a forecast that is considered reasonable and supportable becomes more difficult or may not be possible in later periods. Subsequent to the end of the forecast period, we revert to historical loan data based on an ongoing evaluation of each economic forecast in relation to then current economic conditions as well as any developing loan loss activity and resulting historical data. As of December 31, 2024, we used a one-year reasonable and supportable economic forecast period, with a two year straight-line reversion period.

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

Other inputs to the calculation are also updated or reviewed quarterly. Prepayment speeds are updated on a one quarter lag based on the asset liability model from the previous quarter. This model is performed at the loan level. Curtailment is updated quarterly within the ACL model based on our peer group average. The reversion period is reviewed by management quarterly with consideration of the current economic climate. Prepayment speeds and curtailment were updated during the fourth quarter of 2024; however, the effect was insignificant.

We are also required to consider expected credit losses associated with loan commitments over the contractual period in which we are exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by us. Any allowance for off-balance sheet credit exposures is reported as an other liability on our Consolidated Balance Sheet and is increased or decreased via the provision for credit losses account on our Consolidated Statement of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance is calculated using the same aggregate reserve rates calculated for the funded portion of loans at the portfolio level applied to the amount of commitments expected to be funded. The liability for expected credit losses on unfunded loans and other commitments was $1.5 million on December 31, 2024, compared to $2.2 million as of December 31, 2023.

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

Securities

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

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

Securities Available for Sale – For securities AFS in an unrealized loss position, management determines whether they intend to sell or if it is more likely than not that ChoiceOne will be required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities AFS with unrealized losses not meeting these criteria, management evaluates whether any decline in fair value is due to credit loss factors. In making this assessment, management considers any changes to the rating of the security by rating agencies and adverse conditions specifically related to the issuer of the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses (“ACL”) is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Changes in the ACL under ASC 326-30 are recorded as provisions for (or reversal of) credit loss expense. Losses are charged against the allowance when the collectability of a debt security AFS is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, net of income taxes. At December 31, 2024 and December 31, 2023, there was no ACL related to debt securities AFS.

Securities Held to Maturity – Since the adoption of CECL, ChoiceOne measures credit losses on HTM securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of HTM securities to present the net amount expected to be collected. HTM securities are charged off against the ACL when deemed uncollectible. Adjustments to the ACL are reported in ChoiceOne’s Consolidated Statements of Income in the provision for credit losses. Accrued interest receivable totaled $2.0 million and $2.1 million at December 31, 2024, and 2023, respectively, and was reported in other assets on the consolidated balance sheets and is excluded from the estimate of credit losses. With regard to US Treasury securities, these have an explicit government guarantee; therefore, no ACL is recorded for these securities. With regard to obligations of states and political subdivisions and other HTM securities, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. A discounted cash flow method will be used to determine the reserve required for any credit losses on HTM securities. At December 31, 2024 and December 31, 2023, the ACL related to securities HTM is insignificant.

Troubled Loan Modifications

Occasionally, the Company modifies loans to borrowers in financial distress by providing term extension, an other-than-insignificant payment delay or interest rate reduction. In some cases, the Company provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. Additional concessions may be granted if the borrower continues to experience financial distress.

Premises and Equipment

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

Other Real Estate Owned

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

Bank Owned Life Insurance

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

Loan Servicing Rights

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

Goodwill and Intangible Assets

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

Core Deposit Intangible

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

Loan Commitments and Related Financial Instruments

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

Employee Benefit Plans

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

Income Taxes

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

Earnings Per Share

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

Comprehensive Income

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

Accumulated other comprehensive income was as follows:

(Dollars in thousands)As of December 31,
20242023
Unrealized gain (loss) on available-for-sale securities$(61,074)$(69,641)
Unrealized gain (loss) on held to maturity securities(2,478)(2,720)
Unrealized gain (loss) on derivative instruments designated as cash flow hedges15,7307,072
Tax effect10,04313,711
Accumulated other comprehensive income (loss)$(37,779)$(51,578)

Loss Contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe that there are any such matters that may have a material effect on the financial statements as of December 31, 2024.

Cash Restrictions

Cash on hand or on deposit with the Federal Reserve Bank was $0 at both December 31, 2024 and 2023, as the Federal Reserve revoked the reserve requirement.

Leases

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

Stock-Based Compensation

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

Dividend Restrictions

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

Fair Value of Financial Instruments

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

Derivatives

At the inception of a derivative contract to be designated as a hedge, ChoiceOne designates the derivative as one of two types based on our intention and belief as to the likely effectiveness of the hedge. These two types are (1) a hedge of changes in fair value of a recognized asset or liability or of an unrecognized firm commitment (“fair value hedge”), and (2) a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (“cash flow hedge”). For a fair value hedge, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item, are recognized in current earnings as fair values change. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income and is reclassified into earnings in the same period during which the hedged transaction affects the earnings. The changes in fair value of derivatives that do not qualify for hedge accounting are reported in current earnings, as noninterest income.

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

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

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

In 2024, ChoiceOne began a program to execute interest rate swaps with commercial banking customers desiring longer-term fixed rate loans, while simultaneously entering into interest rate swaps with a correspondent bank to offset the impact of the interest rate swaps with the commercial banking customers. This is known as a back to back loan swap agreement. The net result is the desired floating rate loan and a minimization of the risk exposure of the interest rate swap transactions.

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

Identification and Classification of Merger-Related Expenses

Merger-related expenses are costs incurred directly in connection with the company's merger and acquisition activities. These expenses include legal fees for negotiation and drafting of merger agreements, accounting and auditing fees related to due diligence and financial statement preparation, consulting fees for strategic advisory services specific to the merger, costs related to regulatory filings and compliance, expenses for integration planning and execution (including IT and systems integration), severance and retention bonuses for employees affected by the merger, and travel and accommodation expenses directly related to merger activities.

Recent Accounting Pronouncements

Adoption of ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires enhanced disclosures about the Company's operating segments. This adoption was aimed at providing more transparent and comprehensive information regarding the Company's financial performance and position. The Company operates inone reportable segment. The Company adopted this guidance as of December 31, 2024, on a retrospective basis. The adoption didnot have a material impact on the Company's financial statements but resulted in additional entity-wide disclosures about products and services, geographic areas, and major customers. These disclosures are intended to provide users of the financial statements with a better understanding of the Company's operations and the economic environments in which it operates.

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

ASU 2023-09 Improvements to Income Tax Disclosures

In 2023, the FASB issued ASU 2023-09, Income Taxes: Improvements to Income Tax Disclosures. The amendments in this update enhance transparency and decision usefulness of income tax disclosures. This ASU requires consistent categorization, greater disaggregation, and detailed disclosures related to income taxes paid. These changes aim to help users of financial statements understand factors contributing to differences between effective and statutory tax rates. The disclosure is effective for annual reporting periods beginning after December 15, 2024. The Company is evaluating the impact this will have on the Company's income tax disclosures.

Note 2 – Securities

On January 1, 2022, ChoiceOne reassessed and transferred, at fair value, $428.4 million of securities classified as available for sale to the held to maturity classification. The net unrealized after-tax loss of $2.7 million as of the transfer date remained in accumulated other comprehensive income to be amortized over the remaining life of the securities, offsetting the related amortization of discount or premium on the transferred securities. No gains or losses were recognized at the time of the transfer. The remaining net unamortized unrealized loss on transferred securities included in accumulated other comprehensive income was $2.0 million after tax as of December 31, 2024.

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

Gross · Gross
(Dollars in thousands)AmortizedUnrealizedUnrealizedFair
CostGainsLossesValue
Equity securities$8,043$397$(658)$7,782
Gross · Gross
(Dollars in thousands)AmortizedUnrealizedUnrealizedFair
CostGainsLossesValue
Equity securities$7,960$212$(667)$7,505

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

Gross · Gross
(Dollars in thousands) · Amortized · Unrealized · Unrealized · Fair
Available for Sale: · Cost · Gains · Losses · Value
U.S. Treasury notes and bonds$89,875$-$(9,373)$80,502
State and municipal258,815-(30,579)228,236
Mortgage-backed181,86362(20,955)160,970
Corporate250-(38)212
Asset-backed securities9,387-(190)9,197
Total$540,190$62$(61,135)$479,117
Gross · Gross
(Dollars in thousands) · Amortized · Unrealized · Unrealized · Fair
Available for Sale: · Cost · Gains · Losses · Value
U.S. Treasury notes and bonds$90,345$-$(10,151)$80,194
State and municipal269,918-(35,236)234,682
Mortgage-backed212,39214(23,905)188,501
Corporate250-(46)204
Asset-backed securities11,334-(317)11,017
Total$584,239$14$(69,655)$514,598

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

Gross · Gross
(Dollars in thousands) · Amortized · Unrealized · Unrealized · Fair
Held to Maturity: · Cost · Gains · Losses · Value
U.S. Government and federal agency$2,978$-$(279)$2,699
State and municipal196,5105(31,477)165,038
Mortgage-backed174,3237(21,963)152,367
Corporate20,49529(1,803)18,721
Asset-backed securities228-(5)223
Total$394,534$41$(55,527)$339,048
Gross · Gross
(Dollars in thousands) · Amortized · Unrealized · Unrealized · Fair
Held to Maturity: · Cost · Gains · Losses · Value
U.S. Government and federal agency$2,972$-$(293)$2,679
State and municipal196,09814(30,220)165,892
Mortgage-backed188,329-(25,796)162,533
Corporate20,01321(2,864)17,170
Asset-backed securities547-(30)517
Total$407,959$35$(59,203)$348,791

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

(Dollars in thousands)
2024 · 2023 · 2022
Proceeds from sales of securities$-$887$47,167
Gross realized gains---
Gross realized losses-(71)(809)

Contractual maturities of securities available for sale at December 31, 2024 were as follows:

(Dollars in thousands)AmortizedFair
CostValue
Due within one year$1,260$1,248
Due after one year through five years114,506103,936
Due after five years through ten years85,42977,013
Due after ten years157,132135,950
Total debt securities358,327318,147
Mortgage-backed securities181,863160,970
Total$540,190$479,117

Contractual maturities of securities held to maturity at December 31, 2024 were as follows:

(Dollars in thousands)AmortizedFair
CostValue
Due within one year$2,745$2,726
Due after one year through five years22,97720,916
Due after five years through ten years123,130106,777
Due after ten years71,35956,262
Total debt securities220,211186,681
Mortgage-backed securities174,323152,367
Total$394,534$339,048

Certain securities were pledged as collateral for participation in a program that provided Community Reinvestment Act credits and for other purposes, as required or permitted by law. ChoiceOne also pledges securities to the FHLB and the FRB. The purpose of this pledging strategy is to enhance the availability of cash and other liquid assets that can be used to meet the operational needs of the organization. This strategy also allows the organization to optimize its asset allocation and diversify its funding sources. The carrying amount of the securities pledged as collateral at December 31 was as follows:

(Dollars in thousands)20242023
Securities pledged to Federal Reserve Bank$349,861$526,413
Securities pledged to Federal Home Loan Bank265,537278,503
Securities pledged for Community Reinvestment Act credits246250
Total Securities pledged$615,644$805,166

Securities with unrealized losses at year-end 2024 and 2023, aggregated by investment category and length of time the individual securities have been in an unrealized loss position, were as follows:

Less than 12 months · More than 12 months · Total
(Dollars in thousands) · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Available for Sale: · Value · Losses · Value · Losses · Value · Losses
U.S. Treasury notes and bonds$-$-$80,502$9,373$80,502$9,373
State and municipal--228,23630,579228,23630,579
Mortgage-backed9631142,17020,954143,13320,955
Corporate--2123821238
Asset-backed securities--9,1971909,197190
Total temporarily impaired$963$1$460,317$61,134$461,280$61,135
Less than 12 months · More than 12 months · Total
(Dollars in thousands) · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Available for Sale: · Value · Losses · Value · Losses · Value · Losses
U.S. Treasury notes and bonds$-$-$80,194$10,151$80,194$10,151
State and municipal5576234,12535,230234,68235,236
Mortgage-backed1,25523176,40023,882177,65523,905
Corporate--2044620446
Asset-backed securities--11,01731711,017317
Total temporarily impaired$1,812$29$501,940$69,626$503,752$69,655
Less than 12 months · More than 12 months · Total
(Dollars in thousands) · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Held to Maturity: · Value · Losses · Value · Losses · Value · Losses
U.S. Government and federal agency$-$-$2,699$279$2,699$279
State and municipal5,262630159,55830,847164,82031,477
Mortgage-backed2,35011141,97021,952144,32021,963
Corporate--16,5911,80316,5911,803
Asset-backed securities--22352235
Total temporarily impaired$7,612$641$321,041$54,886$328,653$55,527
Less than 12 months · More than 12 months · Total
(Dollars in thousands) · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized
Held to Maturity: · Value · Losses · Value · Losses · Value · Losses
U.S. Government and federal agency$-$-$2,679$293$2,679$293
State and municipal23-165,52630,220165,54930,220
Mortgage-backed--162,53325,796162,53325,796
Corporate--15,5092,86415,5092,864
Asset-backed securities--5173051730
Total temporarily impaired$23$-$346,764$59,203$346,787$59,203

ChoiceOne evaluates all securities on a quarterly basis to determine if an ACL and corresponding impairment charge should be recorded. Consideration is given to the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of ChoiceOne to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value of amortized cost basis. ChoiceOne believes that unrealized losses on securities were temporary in nature and were caused primarily by changes in interest rates, increased credit spreads, and reduced market liquidity and were not caused by the credit status of the issuer. No ACL was recorded in the year ended December 31, 2024 and December 31, 2023 on AFS securities.

The majority of unrealized losses at December 31, 2024, are related to U.S. Treasury notes and bonds, state and municipal bonds and mortgage backed securities. The U.S. Treasury notes are guaranteed by the U.S. government and 100% of the notes are rated AA or better. State and municipal bonds are backed by the taxing authority of the bond issuer or the revenues from the bond. On December 31, 2024,85% of state and municipal bonds held are rated AA or better,10% are A rated and 4% are not rated. Of the mortgage-backed securities held on December 31, 2024,42% were issued by US government sponsored entities and agencies, and rated AA,44% are AAA rated private issue and collateralized mortgage obligation, and 14% are unrated privately issued mortgage-backed securities with structured credit enhancement and collateralized mortgage obligation.

Unrealized losses have not been recognized into income because the issuers’ bonds are of high credit quality, and management does not intend to sell prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments on the bonds. The fair value is expected to recover as the bonds approach maturity.

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

202420232022
Net gains and losses recognized during the period$195$(317)$(955)
Less: Net gains and losses recognized during the period on securities sold—(71)-
Unrealized gains and losses recognized during the reporting period on securities still held at the reporting date$195$(246)$(955)

Note 3 – Loans and Allowance for Credit Losses

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

December 31, 2024December 31, 2023
(Dollars in thousands)Balance%Balance%
Agricultural$48,2213.12%$49,2105.39%
Commercial and Industrial228,25614.77%229,91517.67%
Commercial Real Estate901,13058.30%786,92153.03%
Consumer29,4121.90%36,5413.35%
Construction Real Estate17,0421.10%20,9361.24%
Residential Real Estate281,70118.23%267,73019.32%
Loans to Other Financial Institutions39,8782.58%19,4000.00%
Gross Loans$1,545,640$1,410,653
Allowance for credit losses16,5521.07%15,6851.11%
Net loans$1,529,088$1,394,968

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

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

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

Commercial · Loans to Other
(Dollars in thousands) · and · Commercial · Construction · Residential · Financial
Agricultural · Industrial · Consumer · Real Estate · Real Estate · Real Estate · Institutions · Unallocated · Total
Allowance for Credit Losses Year Ended December 31, 2024
Beginning balance$94$2,216$823$8,820$58$3,644$30$-$15,685
Charge-offs-(7)(800)--(30)--(837)
Recoveries-15374--15--404
Provision(4)36336640126130-1,300
Ending balance$90$2,260$733$9,460$59$3,890$60$-$16,552
Individually evaluated loan reserves$-$4$1$-$16$147$-$-$168
Collectively evaluated loan reserves$90$2,256$732$9,460$43$3,743$60$-$16,384
Loans
Individually evaluated loans$9$119$31$-$229$3,691$-$4,079
Collectively evaluated loans48,212228,13729,381901,13016,813278,01039,8781,541,561
Ending balance$48,221$228,256$29,412$901,130$17,042$281,701$39,878$1,545,640
Commercial · Loans to Other
(Dollars in thousands) · and · Commercial · Construction · Residential · Financial
Agricultural · Industrial · Consumer · Real Estate · Real Estate · Real Estate · Institutions · Unallocated · Total
Allowance for Credit Losses Year Ended December 31, 2023
Beginning balance$144$1,361$310$4,822$63$906$-$13$7,619
Cumulative effect of change in accounting principle141,5875413,006202,010-(13)7,165
Charge-offs-(158)(554)--(27)--(739)
Recoveries-6628313-13--375
Provision(64)(640)243979(25)74230-1,265
Ending balance$94$2,216$823$8,820$58$3,644$30$-$15,685
Individually evaluated for impairment$2$6$-$1-$51$--$60
Collectively evaluated for impairment$92$2,210$823$8,819$58$3,593$30$-$15,625
Loans
Individually evaluated for impairment$54$136$2$29$-$1,858$-$2,079
Collectively evaluated for impairment49,156229,77936,539786,89220,936265,87219,4001,408,574
Ending balance$49,210$229,915$36,541$786,921$20,936$267,730$19,400$1,410,653
Commercial · Loans to Other
(Dollars in thousands) · and · Commercial · Construction · Residential · Financial
Agricultural · Industrial · Consumer · Real Estate · Real Estate · Real Estate · Institutions · Unallocated · Total
Allowance for Credit Losses Year Ended December 31, 2022
Beginning balance$448$1,454$290$3,705$110$671$-$1,010$7,688
Charge-offs-(177)(496)-----(673)
Recoveries-1432063-2--354
Provision(304)(59)3101,114(47)233-(997)250
Ending balance$144$1,361$310$4,822$63$906$-$13$7,619
Individually evaluated for impairment$2$14$1$5$-$131$-$-$153
Collectively evaluated for impairment$142$1,347$309$4,817$63$775$-$13$7,466
Loans
Individually evaluated for impairment$23$177$7$165$-$2,474$-$2,846
Collectively evaluated for impairment64,136206,07439,793622,13114,736225,792-1,172,662
Acquired with deteriorated credit quality-3,95988,657-1,650-14,274
Ending balance$64,159$210,210$39,808$630,953$14,736$229,916$-$1,189,782

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

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

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

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

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

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

The following table reflects the amortized cost basis of loans as of December 31, 2024 based on year of origination (dollars in thousands):

Commercial: · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Term Loans Total · Revolving Loans · Grand Total
Agricultural
Pass$7,669$1,729$2,998$2,867$1,545$18,573$35,381$12,666$48,047
Special mention-----174174-174
Substandard---------
Doubtful---------
Loss---------
Total$7,669$1,729$2,998$2,867$1,545$18,747$35,555$12,666$48,221
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Commercial and Industrial
Pass$40,184$17,481$30,769$14,659$6,100$10,110$119,303$108,656$227,959
Special mention-841424174296-296
Substandard-----11-1
Doubtful---------
Loss---------
Total$40,184$17,481$30,853$14,673$6,124$10,285$119,600$108,656$228,256
Current year-to-date gross write-offs$-$-$-$-$-$7$7$-$7
Commercial Real Estate
Pass$150,126$140,105$120,517$99,381$69,773$151,908$731,810$165,046$896,856
Special mention-----4,2744,274-4,274
Substandard---------
Doubtful---------
Loss---------
Total$150,126$140,105$120,517$99,381$69,773$156,182$736,084$165,046$901,130
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Total Commercial Loans$197,979$159,315$154,368$116,921$77,442$185,214$891,239$286,368$1,177,607
Retail: · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Term Loans Total · Revolving Loans · Grand Total
Consumer
Performing$6,489$6,636$8,427$4,240$1,632$1,283$28,707$697$29,404
Nonperforming---------
Nonaccrual-71---8-8
Total$6,489$6,643$8,428$4,240$1,632$1,283$28,715$697$29,412
Current year-to-date gross write-offs (1)$-$69$111$11$-$2$193$-$193
Construction real estate
Performing$1,436$451$-$522$-$-$2,409$14,404$16,813
Nonperforming---------
Nonaccrual-------229229
Total$1,436$451$-$522$-$-$2,409$14,633$17,042
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Residential real estate
Performing$40,095$43,531$54,379$25,350$13,717$45,051$222,123$56,111$278,234
Nonperforming---------
Nonaccrual632921,8647362781833,416513,467
Total$40,158$43,823$56,243$26,086$13,995$45,234$225,539$56,162$281,701
Current year-to-date gross write-offs$-$23$-$1$-$6$30$-$30
Loans to Other Financial Institutions
Performing$39,878$-$-$-$-$-$39,878$-$39,878
Nonperforming---------
Nonaccrual---------
Total$39,878$-$-$-$-$-$39,878$-$39,878
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Total Retail Loans$87,961$50,917$64,671$30,848$15,627$46,517$296,541$71,492$368,033

(1) It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs during the full year 2024 were $607,000 compared to $480,000 during the full year 2023.

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

Commercial: · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Term Loans Total · Revolving Loans · Grand Total
Agricultural
Pass$5,015$4,088$3,078$1,788$7,028$18,476$39,473$9,507$48,980
Special mention----17654230-230
Substandard---------
Doubtful---------
Loss---------
Total$5,015$4,088$3,078$1,788$7,204$18,530$39,703$9,507$49,210
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Commercial and Industrial
Pass$23,600$45,489$23,462$10,502$9,214$11,882$124,149$105,559$229,708
Special mention-283573642003203
Substandard-----44-4
Doubtful---------
Loss---------
Total$23,600$45,489$23,490$10,537$9,287$11,950$124,353$105,562$229,915
Current year-to-date gross write-offs$-$55$30$71$-$2$158$-$158
Commercial Real Estate
Pass$149,181$134,289$107,033$71,754$43,846$136,361$642,464$143,120$785,584
Special mention-----1,3371,337-1,337
Substandard---------
Doubtful---------
Loss---------
Total$149,181$134,289$107,033$71,754$43,846$137,698$643,801$143,120$786,921
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Total Commercial Loans$177,796$183,866$133,601$84,079$60,337$168,178$807,857$258,189$1,066,046
Retail: · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Term Loans Total · Revolving Loans · Grand Total
Consumer
Performing$9,775$13,876$6,771$2,849$1,260$1,202$35,733$808$36,541
Nonperforming---------
Nonaccrual---------
Total$9,775$13,876$6,771$2,849$1,260$1,202$35,733$808$36,541
Current year-to-date gross write-offs (1)$8$24$11$28$-$1$72$-$72
Construction real estate
Performing$2,507$2,719$552$-$-$-$5,778$15,158$20,936
Nonperforming---------
Nonaccrual---------
Total$2,507$2,719$552$-$-$-$5,778$15,158$20,936
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Residential real estate
Performing$54,231$64,768$28,301$16,391$12,556$40,270$216,517$49,491$266,008
Nonperforming---------
Nonaccrual-380826--4861,692301,722
Total$54,231$65,148$29,127$16,391$12,556$40,756$218,209$49,521$267,730
Current year-to-date gross write-offs$-$26$-$-$-$1$27$-$27
Loans to Other Financial Institutions
Performing$19,400$-$-$-$-$-$19,400$-$19,400
Nonperforming---------
Nonaccrual---------
Total$19,400$-$-$-$-$-$19,400$-$19,400
Current year-to-date gross write-offs$-$-$-$-$-$-$-$-$-
Total Retail Loans$85,913$81,743$36,450$19,240$13,816$41,958$279,120$65,487$344,607

(1)It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs during the full year 2024 were $607,000 compared to $480,000 during the full year 2023.

Included within the loan categories above were loans in the process of foreclosure. As of December 31, 2024 and 2023, loans in the process of foreclosure totaled $1.5 million and $846,000, respectively.

During the year ended December 31, 2024, the amortized cost basis of a loan modified for a borrower facing financial difficulties was $121,000. This loan was classified as single-family residential, and a term extension was granted. However, after the modification, the loan became over 90 days past due and experienced payment defaults, leading to its transfer into Other Real Estate Owned before the year-end.

The following tables present the amortized cost basis of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the full year 2024 and 2023.

For the period ended:December 31, 2024
Term Extension
% of Total
Class of
(Dollars in thousands)AmortizedFinancing
Cost BasisReceivable
Residential real estate$1210%
Total$121
For the period ended:December 31, 2023
Term Extension
% of Total
Class of
(Dollars in thousands)AmortizedFinancing
Cost BasisReceivable
Commercial and industrial$600%
Residential real estate1290%
Total$189

The following table presents the financial effect by type of modification made to borrowers experiencing financial difficulty and class of financing receivable during the full year 2024 and 2023.

For the period ended:December 31, 2024
Term Extension
Residential real estateProvided with new five year payment plan based on bankruptcy.
For the period ended:December 31, 2023
Term Extension
Commercial and industrialTermed out line of credit and termed out draw note.
Residential real estateProvided with new twelve month payment plan to catch up on past due balance.

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

For the period ended:December 31, 2024
(Dollars in thousands)Term extension
Residential real estate$121
Total$121
For the period ended:December 31, 2023
(Dollars in thousands)Term extension
Commercial and industrial$60
Residential real estate129
Total$189

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

For the period ended:December 31, 2024
(Dollars in thousands) · Current · 30-89 days · Greater than 90 days · Total
Residential real estate$-$-$121$121
Total$-$-$121$121
For the period ended:December 31, 2023
(Dollars in thousands) · Current · 30-89 days · Greater than 90 days · Total
Commercial and industrial$60$-$-$60
Residential real estate--129129
Total$60$-$129$189

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

Loans
Loans · Loans · Past Due · Loans
Past Due · Past Due · Greater · 90 Days Past
(Dollars in thousands) · 30 to 59 · 60 to 89 · Than 90 · Loans Not · Total · Due and
Days (1) · Days (1) · Days (1) · Total (1) · Past Due · Loans · Accruing
Agricultural$-$-$-$-$48,221$48,221$-
Commercial and industrial-49-49228,207228,256-
Consumer5287714629,26629,412-
Commercial real estate23--23901,107901,130-
Construction real estate694-22992316,11917,042-
Residential real estate4,8667651,8507,481274,220281,701-
Loans to other financial institutions----39,87839,878-
$5,635$901$2,086$8,622$1,537,018$1,545,640$-
Agricultural$-$-$-$-$49,210$49,210$-
Commercial and industrial--11229,914229,915-
Consumer312-3336,50836,541-
Commercial real estate173--173786,748786,921-
Construction real estate----20,93620,936-
Residential real estate7555498702,174265,556267,730-
Loans to other financial institutions----19,40019,400-
$959$551$871$2,381$1,408,272$1,410,653$-

(1)

Includes nonaccrual loans

The amortized cost basis of nonaccrual loans by loan category as of December 31:

(Dollars in thousands)
2024 · 2023 · 2022
Commercial and industrial$-$1$-
Consumer8--
Construction real estate229--
Residential real estate3,4671,7221,263
Total nonaccrual loans$3,704$1,723$1,263

Nonaccrual loans with and without ACL as of December 31, 2024.

(Dollars in thousands) · Nonaccrual loans with no ACL · Interest income recognized during the period on nonaccrual loans
Consumer$-$1
Construction real estate-9
Residential real estate80671
Total nonaccrual loans$806$81

Nonaccrual loans with and without ACL as of December 31, 2023.

As of December 31, 2023
(Dollars in thousands)Nonaccrual loans with no ACLInterest income recognized during the period on nonaccrual loans
Commercial and industrial$ -$ -
Residential real estate70716
Total nonaccrual loans$707$16

Interest income recognized on nonaccrual loans during the period ended December 31, 2022 was $123,000. Interest was recognized prior to the nonaccrual classification.

The following tables present the collateral dependent loans and the related ACL allocated by segment of loans:

December 31, 2024 · December 31, 2023
(Dollars in thousands) · Real Estate · Total · ACL Allocation · Real Estate · Total · ACL Allocation
Residential Real Estate$1,887$1,887$108$387$387$-
Total$1,887$1,887$108$387$387$-

Note 4 – Mortgage Banking

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

(Dollars in thousands)
202420232022
Loans originated for resale, net of principal payments$74,299$56,085$71,829
Proceeds from loan sales$73,107$57,342$77,681
Net gains on sales of loans held for sale$2,439$1,954$2,343
Loan servicing fees, net of amortization$44$211$175

Net gains on sales of loans held for sale include capitalization of loan servicing rights. Loans serviced for others are not reported as assets in the accompanying consolidated balance sheets. The unpaid principal balances of these loans were $502.0 million and $495.7 million at December 31, 2024 and 2023, respectively. The Bank maintains custodial escrow balances in connection with these serviced loans; however, such escrows were immaterial at December 31, 2024 and 2023.

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

(Dollars in thousands)
202420232022
Balance, beginning of year$3,834$4,322$4,667
Capitalized1,0538201,007
Amortization(1,509)(1,308)(1,352)
Balance, end of year$3,378$3,834$4,322

The fair value of loan servicing rights was $5.7 million, $5.6 million and $5.9 million as of December 31, 2024, 2023 and 2022, respectively. Valuation allowances of $0 were recorded at December 31, 2024, 2023 and 2022. The fair value of the Bank’s servicing rights at December 31, 2024 was determined using a discount rate of 9.5% to 11.5% and prepayment speeds ranging from 5.1% to 6.7%. The fair value of the Bank’s servicing rights at December 31, 2023 was determined using a discount rate of 9.5% to 10.5% and prepayment speeds ranging from 5.7% to 7.5%. The fair value of the Bank’s servicing rights at December 31, 2022 was determined using a discount rate of 8.00% and prepayment speeds ranging from 5.2% to 6.7%.

Note 5 – Premises and Equipment

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

(Dollars in thousands)
20242023
Land and land improvements$7,932$8,415
Leasehold improvements11681
Buildings28,52529,635
Furniture and equipment12,75112,558
Total cost49,32450,689
Accumulated depreciation(22,225)(20,939)
Premises and equipment, net$27,099$29,750

Depreciation expense was $2.5 million, $2.5 million, and $2.7 million in 2024,2023 and 2022, respectively.

The Bank leases certain branch properties and automated-teller machine locations in its normal course of business. Rent expense totaled $322,000, $327,000, and $211,000 for 2024, 2023 and 2022, respectively. The associated right of use assets are included in the applicable categories of fixed assets in the above table and the net book value of such assets approximates the operating lease liability. Rent commitments under non-cancelable operating leases were as follows, before considering renewal options that generally are present (dollars in thousands):

2025$310
2026191
202789
202825
202925
Thereafter119
Total undiscounted cash flows759
Less imputed interest138
Total operating lease liabilities$621

Note 6 - Goodwill and Acquired Intangible Assets

Goodwill

The change in the balance for goodwill was as follows:

(Dollars in thousands)20242023
Balance, beginning of year$59,946$59,946
Adjustments--
Balance, end of year$59,946$59,946

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

ChoiceOne engaged a third party valuation firm to assist in performing a quantitative analysis of goodwill as of June 30, 2024 ("the measurement date"). In deriving the fair value of the reporting unit (the Bank), the third-party firm assessed general economic conditions and outlook; industry and market considerations and outlook; the impact of recent events to financial performance; the market price of ChoiceOne’s common stock and other relevant events. In addition, the valuation relied on financial projections through 2029 and growth rates prepared by management. Based on the valuation prepared, it was determined that ChoiceOne's estimated fair value of the reporting unit at the measurement date was greater than its book value and impairment of goodwill was not required. As of the measurement date and December 31, 2024 ChoiceOne's stock price was greater than the book value. No material changes and no triggering events have occurred that indicated impairment from the measurement date through December 31, 2024.

Acquired Intangible Assets

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

2024 · 2023
GrossGross
CarryingAccumulatedCarryingAccumulated
(Dollars in thousands)AmountAmortizationAmountAmortization
Core deposit intangible$7,120$6,024$7,120$5,266

The core deposit intangible from the County and Community Shores mergers is being amortized on a sum-of-the-years digits basis overten years andeight years, respectively. Amortization expense was $757,000 in 2024, $955,000 in 2023, and $1,153,000 in 2022. The estimated amortization expense for the next five years ending December 31 is as follows (dollars in thousands):

2025560
2026362
2027164
202810
Thereafter-
Total$1,096

Note 7 – Other Real Estate Owned

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

(Dollars in thousands) · 2024 · 2023 · 2022
Balance, beginning of year$122$-$194
Transfers from loans650267-
Proceeds from sales(345)(157)(235)
Write-downs---
Gains on sales461241
Balance, end of year$473$122$-

Included in the balances above were residential real estate mortgage loans of $234,000, $122,000, and $0 as of December 31, 2024, 2023, and 2022, respectively, and $239,000, $0, and $0 of commercial real estate loans as of December 31, 2024, 2023, and 2022, respectively.

Note 8– Derivatives and Hedging Activities

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

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

Interest rate swaps

ChoiceOne uses interest rate swaps as part of its interest rate risk management strategy to add stability to net interest income and to manage its exposure to interest rate movements. Interest rate swaps designated as hedges involve the receipt of variable-rate amounts from a counterparty in exchange for ChoiceOne making fixed-rate payments or the receipt of fixed-rate amounts from a counterparty in exchange for ChoiceOne making variable rate payments, over the life of the agreements without the exchange of the underlying notional amount.

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

In the second quarter of 2022, ChoiceOne entered intoone forward starting pay-fixed/receive-floating interest rate swap (the “Pay Fixed Swap Agreement”) for a notional amount of $200.0 million that was designated as a cash flow hedge. This derivative hedges the risk of variability in cash flows attributable to forecasted payments on future deposits or floating rate borrowings indexed to the SOFR Rate. The Pay Fixed Swap Agreement is two years forward starting with aneight-year term set to expire in 2032. The Pay Fixed Swap Agreements will pay a fixed coupon rate of 2.75% while receiving the SOFR Rate. Net settlements on the Pay Fixed Swap Agreement were $3.3 million for the year ended December 31, 2024, which reduced interest expense.

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

Net settlements received on these four pay-fixed/receive-floating swaps were $3.7 million and $3.3 million for the years ended December 31, 2024 and December 31, 2023, respectively, which increased interest income.

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

December 31, 2024 · December 31, 2023
(Dollars in thousands) · Balance SheetLocation · Fair Value · Balance SheetLocation · Fair Value
Derivatives designated as hedging instruments
Interest rate contractsOther Assets$23,649Other Assets$8,880
Interest rate contractsOther Liabilities$-Other Liabilities$-

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

Location and Amount of Gain or (Loss) · Location and Amount of Gain or (Loss)
Recognized in Income on Fair Value and Cash Flow Hedging Relationships · Recognized in Income on Fair Value and Cash Flow Hedging Relationships
Year Ended December 31, 2024 · Year Ended December 31, 2023
Interest Income · Interest Expense · Interest Income · Interest Expense
Total amounts of income and expense line items presented in the consolidated statements of income in which the effects of fair value or cash flow hedges are recorded$2,581$(3,288)$(284)$-
Gain or (loss) on fair value hedging relationships:
Interest rate contracts:
Hedged items$(7,205)$-$1,534$-
Derivatives designated as hedging instruments$7,203$-$(1,454)$-
Amount excluded from effectiveness testing recognized in earnings based on amortization approach$-$-$-$-
Gain or (loss) on cash flow hedging relationships:
Interest rate contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive income into income$(1,092)$-$(2,837)$-
Amount excluded from effectiveness testing recognized in earnings based on amortization approach$-$-$-$-

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

Cumulative amount of Fair
Value Hedging Adjustment
Line Item in the Statement of · included in the carrying
Financial Position in which theAmortized cost of theamount of the Hedged
Hedged Item is includedHedged Assets/(Liabilities)Assets/(Liabilities)
Securities available for sale$219,957$(7,602)

Back to Back Loan Swaps

Derivatives not designated as hedges are not speculative and result from a service provided to certain commercial loan borrowers. ChoiceOne executes interest rate swaps with commercial banking customers desiring longer-term fixed rate loans, while simultaneously entering into interest rate swaps with a correspondent bank to offset the impact of the interest rate swaps with the commercial banking customers. This is known as a back to back loan swap agreement. The net result is the desired floating rate loan and a minimization of the risk exposure of the interest rate swap transactions. Under this arrangement the Bank has three freestanding interest rate swaps, each of which is carried at fair value. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the commercial banking customer interest rate swaps and the offsetting interest rate swaps with the correspondent bank are recognized directly to earnings.

The table below presents the notional and fair value of these derivative instruments as of December 31, 2024 and December 31, 2023:

(Dollars in thousands)Notional AmountBalance Sheet LocationFair Value
Derivative assets
Interest rate swaps$56,526Other Assets$686
Derivative liabilities
Interest rate swaps$56,526Other Liabilities$686
(Dollars in thousands)Notional AmountBalance Sheet LocationFair Value
Derivative assets
Interest rate swaps$-Other Assets$-
Derivative liabilities
Interest rate swaps$-Other Liabilities$-

The fair value of interest rate swaps in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk related to these agreements was $686,000 and $0 as of December 31, 2024 and December 31, 2023, respectively. ChoiceOne has a master netting agreement with the correspondent bank and has the right to offset, however, ChoiceOne has elected to present the assets and liabilities gross. ChoiceOne is required to pledge collateral to the correspondent bank equal to or in excess of the net liability position. ChoiceOne's derivative liability with the correspondent bank was $686,000 and $0 at December 31, 2024 and December 31, 2023, respectively. Cash pledged as collateral to the correspondent bank was $0 and $0 at December 31, 2024 and December 31, 2023, respectively.

Interest rate swaps entered into with commercial loan customers had notional amounts aggregating $56.5 million as of December 31, 2024 and $0 at December 31, 2023. Associated credit exposure is generally mitigated by securing the interest rate swaps with the underlying collateral of the loan instrument that has been hedged.

Note 9 – Deposits

Deposit balances as of December 31 consisted of the following:

(Dollars in thousands)20242023
Noninterest-bearing demand deposits$524,945$547,625
Interest-bearing demand deposits630,155599,681
Money market deposits290,012247,602
Savings deposits338,109336,851
Local certificates of deposit394,371366,851
Brokered certificates of deposit36,51123,445
Total deposits$2,214,103$2,122,055

Scheduled maturities of certificates of deposit as of December 31, 2024 were as follows:

(Dollars in thousands)
2025$413,786
202610,077
20273,033
20282,342
20291,377
Thereafter267
Total$430,882

The Bank had certificates of deposit issued in denominations of $250,000 or greater totaling $210.5 million and $199.7 million at December 31, 2024 and 2023, respectively. The Bank held $36.5 million and $23.4 million in brokered certificates of deposit at December 31, 2024 and 2023, respectively. In addition, the Bank had $41.0 million and $36.2 million of certificates of deposit as of December 31, 2024, and December 31, 2023, respectively, that had been issued through the Certificate of Deposit Account Registry Service (“CDARS”).

Note 10 – Borrowings

Bank Term Funding Program (“BTFP”)

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

(Dollars in thousands) · 2024 · 2023
Maturity of May 2024 with fixed interest rate of 4.71%$-$160,000
Maturity of December 2024 with fixed interest rate of 4.83%-10,000
Total advances outstanding at year-end$-$170,000

Federal Home Loan Bank Advances

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

(Dollars in thousands) · 2024 · 2023
Maturity of January 2025 with fixed interest rate of 4.48%$135,000$-
Maturity of July 2025 with fixed interest rate of 4.88%20,00020,000
Maturity of January 2026 with fixed interest rate of 4.35%10,000-
Maturity of December 2026 with fixed interest rate of 4.20%10,00010,000
Total advances outstanding at year-end$175,000$30,000

As of December 31, 2024, ChoiceOne hadno borrowings from the Federal Reserve Bank, and had securities pledged with a carrying value of approximately $349.9 million and loans pledged with a carrying value of approximately $460.6 million. At December 31, 2023 ChoiceOne had securities pledged with a carrying value ofapproximately $526.4 million and loans pledged with a carrying value of approximately $433.2 million. Based on this collateral, the Bank was eligible to borrow an additional $674.1 million at year end 2024 compared to$649.0 million at year end 2023.

Advances from the FHLB were secured by residential real estate loans with a carrying value of approximately $204.4 million and securities with a carrying value of approximately $265.5 million at December 31, 2024 andby residential real estate loans with a carrying value of approximately $191.1 million and securities with a carrying value of approximately $278.5 million at December 31, 2023. Based on this collateral, the Bank was eligible to borrow an additional $163.1 million at year end 2024, compared toan additional $284.3 million at year-end 2023.

In June 2021, ChoiceOne obtained a $20 million line of credit with an annual renewal. The line carries a floating rate of prime rate with afloor of 3.25% and current rate of 7.5% at December 31, 2024 compared to a rate of 8.5% at December 31, 2023. The credit agreement includes certain financial covenants, including minimum capital ratios, asset quality ratios, and the requirements of achieving certain profitability thresholds.

ChoiceOne was in compliance with all covenants as of December 31, 2024 and December 31, 2023. The line of credit balance was $0 at December 31, 2024 and December 31, 2023.

Note 11 – Subordinated Debentures

ChoiceOne acquired trust preferred securities in the acquisition of Community Shores. The Capital Trust sold 4,500 Cumulative Preferred Securities (“trust preferred securities”) at $1,000 per security in a December 2004 offering. The proceeds from the sale of the trust preferred securities were used by the Capital Trust to purchase an equivalent amount of subordinated debent ures from Community Shores. The trust preferred securities and subordinated debentures carry a floating rate of 2.05% over the 3-month LIBOR and the rate was 6.9% at December 31, 2024 and 7.6% at December 31, 2023. The stated maturity is December 30, 2034. Total trust preferred securities at December 31, 2024 were $3.5 million consisting of $4.5 million in trust preferred securities less $1.0 million in merger fair value adjustments, which is being amortized over the next 10 years. Total trust preferred securities at December 31, 2023 were $3.4 million consisting of $4.5 million in trust preferred securities less $1.1 million in merger fair value adjustments. The trust preferred securities are redeemable at par value on any interest payment date and are, in effect, guaranteed by ChoiceOne. Interest on the subordinated debentures is payable quarterly on March 30, June 30, September 30 and December 30. ChoiceOne is not considered the primary beneficiary of the Capital Trust (under the variable interest entity rules), therefore the Capital Trust is not consolidated in the consolidated financial statements, rather the subordinated debentures are shown as a liability, and the interest expense is recorded in the consolidated statement of income.

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

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

Note 12 – Income Taxes

Information as of December 31 and for the year follows:

(Dollars in thousands)
202420232022
Provision for Income Taxes
Current federal income tax expense$6,633$4,330$4,033
Deferred federal income tax expense/(benefit)(271)(24)(15)
Income tax expense$6,362$4,306$4,018
Reconciliation of Income Tax Provision to Statutory Rate
Income tax computed at statutory federal rate of 21%$6,949$5,369$5,808
Tax exempt interest income(1,214)(1,206)(1,323)
Tax exempt earnings on bank-owned life insurance(406)(230)(276)
Tax credits(264)(282)(289)
Disallowed interest expense1,061752179
Nondeductible merger expenses185--
Other items51(97)(81)
Income tax expense$6,362$4,306$4,018
Effective income tax rate19%17%15%
(Dollars in thousands)
Components of Deferred Tax Assets and Liabilities20242023
Deferred tax assets:
Purchase accounting adjustments from mergers with County and Community Shores$273$529
Allowance for credit losses3,4763,294
Unrealized losses on securities available for sale14,94215,279
Net operating loss carryforward427466
Unfunded commitment reserve312454
Compensation816588
Other658520
Total deferred tax assets20,90421,130
Deferred tax liabilities:
Purchase accounting adjustments from mergers with County and Community Shores442622
Loan servicing rights709805
Depreciation637534
Interest rate derivative contracts4,9001,568
Deferred loan fees and costs, net6775
Other384363
Total deferred tax liabilities7,1393,967
Net deferred tax asset (liability)$13,765$17,163

As of December 31, 2024, deferred tax assets included federal net operating loss carryforwards of approximately $2.0 million which were acquired through the merger with Community Shores. The loss carryforwards expire at various dates from 2031 to 2035. Deferred tax assets are recognized for net operating losses because the benefit is more likely than not to be realized. Under Internal Revenue Code Section 382, ChoiceOne is limited to applying approximately $185,000 of net operating losses per year.

The Company and its subsidiaries file federal income tax returns in the United States. The Company is generally no longer subject to U. S. federal income tax examinations by tax authorities for tax years before 2021.

Note 13 – Related Party Transactions

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

(Dollars in thousands)20242023
Balance, beginning of year$30,316$24,036
New loans10,78216,881
Repayments(4,918)(10,601)
Effect of changes in related parties--
Balance, end of year$36,180$30,316

Deposits from executive officers, directors and their affiliates were $25.5 million, $21.1 million and $30.0 million at December 31, 2024, 2023 and 2022, respectively.

Note 14 – Employee Benefit Plans

401(k) Plan:

The 401(k) plan allows employees to contribute to their individual accounts under the plan amounts up to the IRS maximum. Matching company contributions to the plan are discretionary. Expense for matching company contributions under the plan was $649,000, $594,000, and $650,000 in 2024, 2023, and 2022, respectively.

Note 15 - Stock Based Compensation

Options to buy stock have been granted to key employees to provide them with additional equity interests in ChoiceOne under the Stock Incentive Plan of 2012, which is expired. Compensation expense in connection with stock options granted was $0 in 2024 and 2023 and

$4,000 in 2022. The Equity Incentive Plan of 2022 was approved by the Company’s shareholders at the Annual Meeting held on May 25, 2022. The Equity Incentive Plan of 2022 provides for the issuance of up to 200,000 shares of common stock. At December 31, 2024, there were 141,996 shares available for future grants.

A summary of stock options activity during the year ended December 31, 2024 was as follows:

Weighted · Weighted
average · average
exercise · Grant Date
SharespriceFair Value
Options outstanding at January 1, 202413,131$24.19$3.36
Options granted---
Options exercised(6,858)23.393.36
Options forfeited or expired---
Options outstanding, end of year6,273$25.07$3.37
Options exercisable at December 31, 20246,273$25.07$3.37

The exercise prices for options outstanding and exercisable at the end of 2024 ranged from $20.86 to $27.25 per share. The weighted average remaining contractual life of options outstanding and exercisable at the end of 2024 was approximately 3.56 years.

The intrinsic value of all outstanding and exercisable stock options was $66,000, $67,000, and $76,000 respectively, at December 31, 2024, December 31, 2023 and December 31, 2022. The aggregate intrinsic values of outstanding and exercisable options at December 31, 2024 were calculated based on the closing market price of the Company’s common stock on December 31, 2024 of $35.64 per share less the exercise price.

Information pertaining to options outstanding at December 31, 2024 was as follows:

Exercise price of stock options:Number of options outstanding at year-endNumber of options exercisable at year-endAverage remaining contractual life (in years)
$27.253,0003,0004.39
$25.651,5001,5003.47
$20.861,6531,6532.32
$21.131201200.97

The fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model. ChoiceOne uses historical data to estimate the volatility of the market price of ChoiceOne stock and employee terminations within the valuation model. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. As of December 31, 2024, there wasno unrecognized compensation expense related to stock options.

ChoiceOne has granted restricted stock units to a select group of employees under the Stock Incentive Plan of 2012 and the Equity Incentive Plan of 2022. Restricted stock units outstanding as of December 31, 2024 vest on roughly thethree year anniversary of the grant date. Certain additional vesting provisions apply. Each restricted stock unit, once vested, is settled by delivery of one share of ChoiceOne common stock. ChoiceOne recognized compensation expense of $596,000, $548,000, and $503,000 in 2024, 2023, and 2022, respectively, in connection with restricted stock units for current participants during these years.

A summary of the activity for restricted stock units outstanding during the year ended December 31, 2024 is presented below:

Weighted
Average Grant
Date Fair Value
Outstanding Restricted Stock UnitsSharesPer Share
Outstanding at January 1, 202468,183$26.16
Granted24,72424.86
Vested(18,131)28.37
Forfeited(192)24.86
Outstanding at December 31, 202474,584$25.20

At December 31, 2024, there were 74,584 restricted stock units outstanding with an approximate stock value of $2.7 million based on ChoiceOne’s December 31, 2024 stock price of $35.64 per share. At December 31, 2023, there were 68,183 restricted stock units outstanding with an approximate stock value of $2.0 million based on ChoiceOne’s December 31, 2023 stock price of $29.30 per share. The grant date fair value of restricted stock units granted was $615,000 and $574,000 in 2024 and 2023, respectively. The cost is expected to be recognized over a weighted average period of 1.31 years. As of December 31, 2024, there was $784,000 of unrecognized compensation cost related to unvested shares granted.

ChoiceOne has granted performance stock units to a select group of employees under the Stock Incentive Plan of 2012 and the Equity Incentive Plan of 2022. Performance stock units outstanding as of December 31, 2024 vest on the five year anniversary of the grant date based on earnings per share growth rate from the date of the grant. Shares can vest at a rate of 125%,100%,75%, or 0% based on the growth rate achieved over the five year time frame. Certain additional vesting provisions apply. Each performance stock unit, once vested, is settled by delivery of one share of ChoiceOne common stock. ChoiceOne recognized compensation expense of $84,000, $81,000, and $47,000 in 2024, 2023, and 2022, respectively, in connection with performance stock units for current participants during these years.

A summary of the activity for performance stock units outstanding during the year ended December 31, 2024 is presented below:

Weighted
Average Grant
Date Fair Value
Outstanding Stock AwardsSharesPer Share
Outstanding at January 1, 202411,521$25.40
Granted5,03124.86
Vested--
Forfeited--
Outstanding at December 31, 202416,552$25.24

At December 31, 2024, there were 16,552 performance stock units outstanding assuming 100% vesting with an approximate stock value of $590,000 based on ChoiceOne’s December 31, 2024 stock price of $35.64 per share. At December 31, 2023, there were 11,521 performance stock units outstanding assuming 100% vesting with an approximate stock value of $338,000 based on ChoiceOne’s December 31, 2023 stock price of $29.30 per share. The grant date fair value of restricted stock units granted was $125,000 and $124,000 in 2024 and 2023, respectively. The cost is expected to be recognized over a weighted average period of 3.3 years. As of December 31, 2024, there was $208,000 of unrecognized compensation cost related to unvested shares granted.

Note 16 - Earnings Per Share

(Dollars in thousands, except share data)
202420232022
Basic
Net income$26,727$21,261$23,640
Weighted average common shares outstanding8,166,4727,532,9987,504,173
Basic earnings per common shares$3.27$2.82$3.15
Diluted
Net income$26,727$21,261$23,640
Weighted average common shares outstanding8,166,4727,532,9987,504,173
Plus dilutive stock options and restricted stock units54,59339,29223,198
Weighted average common shares outstanding and potentially dilutive shares8,221,0657,572,2907,527,371
Diluted earnings per common share$3.25$2.82$3.15

There wereno shares considered anti-dilutive to earnings per share as of December 31, 2024 and there were 4,500 and 15,000 shares considered anti-dilutive to earnings per share as of December 31, 2023 and December 31, 2022, respectively. This calculation is based on the average stock price during the year.

Note 17 – Condensed Financial Statements of Parent Company

Condensed Balance Sheets

(Dollars in thousands)December 31,
20242023
Assets
Cash$37,791$12,031
Equity securities at fair value2,3972,077
Other assets487474
Investment in subsidiaries256,165216,975
Total assets$296,840$231,557
Liabilities
Subordinated debentures$32,260$32,115
Trust preferred securities3,4923,392
Other liabilities673416
Total liabilities36,42535,923
Shareholders' equity260,415195,634
Total liabilities and shareholders’ equity$296,840$231,557

Condensed Statements of Income

(Dollars in thousands)Years Ended December 31,
2024 · 2023 · 2022
Interest income
Interest and dividends from ChoiceOne Bank$11,615$10,813$-
Interest and dividends from other securities463227
Total interest income11,66110,84527
Interest expense
Borrowings1,6421,6351,491
Net interest income10,0199,210(1,464)
Noninterest income
Gains (losses) on sales of securities-(71)-
Change in market value of equity securities237(307)(385)
Other--2
Total noninterest income237(378)(383)
Noninterest expense
Professional fees524740
Other1,201217174
Total noninterest expense1,253264214
Income before income tax and equity in undistributed net income of subsidiary9,0038,568(2,061)
Income tax (expense)/benefit374472433
Income before equity in undistributed net income of subsidiary9,3779,040(1,628)
Equity in undistributed net income of subsidiary17,35012,22125,268
Net income$26,727$21,261$23,640

Condensed Statements of Cash Flows

(Dollars in thousands)Years Ended December 31,
202420232022
Cash flows from operating activities:
Net income$26,727$21,261$23,640
Adjustments to reconcile net income to net cash from operating activities:
Equity in undistributed net income of subsidiary(17,350)(12,221)(25,268)
Amortization245245245
Compensation expense on employee and director stock purchases, stock options, and restricted stock units678964928
Net loss on sale of securities-71-
Change in market value of equity securities(237)307385
Changes in other assets(15)113(33)
Changes in other liabilities258(84)(7)
Net cash from operating activities10,30710,656(110)
Cash flows from investing activities:
Sales of securities-887-
Purchases of securities(82)(143)(1,029)
Investment in Subsidiary(8,000)--
Net cash from investing activities(8,082)744(1,029)
Cash flows from financing activities:
Issuance of common stock674231172
Cash proceeds from common stock offering32,093--
Repurchase of common stock--(682)
Share based compensation withholding obligation(220)-(85)
Cash dividends(9,012)(7,910)(7,578)
Net cash from financing activities23,535(7,679)(8,173)
Net change in cash25,7603,721(9,312)
Beginning cash12,0318,31017,622
Ending cash$37,791$12,031$8,310

Note 18 – Financial Instruments

Financial instruments as of the dates indicated were as follows:

Quoted Prices
In Active · Significant
Markets for · Other · Significant
Identical · Observable · Unobservable
(Dollars in thousands) · Carrying · Estimated · Assets · Inputs · Inputs
Amount · Fair Value · (Level 1) · (Level 2) · (Level 3)
Assets
Cash and cash equivalents$96,751$96,751$96,751$-$-
Equity securities at fair value7,7827,7824,838-2,944
Securities available for sale479,117479,11780,502398,615-
Securities held to maturity394,534339,048-324,59114,457
Federal Home Loan Bank and Federal Reserve Bank stock14,69014,690-14,690-
Loans held for sale7,2887,507-7,507-
Loans, net1,529,0881,496,704--1,496,704
Accrued interest receivable10,37610,376-10,376-
Interest rate lock commitments9595-95-
Interest rate derivative contracts23,64923,649-23,649-
Loan swaps686686-686-
Liabilities
Noninterest-bearing deposits524,945524,945524,945--
Interest-bearing deposits1,652,6471,652,169-1,652,169-
Brokered deposits36,51136,508-36,508-
Borrowings175,000175,139-175,139-
Subordinated debentures35,75232,895-32,895-
Accrued interest payable1,6941,694-1,694-
Loan swaps686686-686-
Assets
Cash and cash equivalents$55,433$55,433$55,433$-$-
Equity securities at fair value7,5057,5054,749-2,756
Securities available for sale514,598514,59880,194434,404-
Securities held to maturity407,959348,791-335,49313,298
Federal Home Loan Bank and Federal Reserve Bank stock9,5149,514-9,514-
Loans held for sale4,7104,851-4,851-
Loans, net1,394,9681,362,920--1,362,920
Accrued interest receivable10,06610,066-10,066-
Interest rate lock commitments6464-64-
Interest rate derivative contracts8,8808,880-8,880-
Liabilities
Noninterest-bearing deposits547,625547,625547,625--
Interest-bearing deposits1,550,9851,549,386-1,549,386-
Brokered deposits23,44523,435-23,435-
Borrowings200,000199,743-199,743-
Subordinated debentures35,50731,748-31,748-
Accrued interest payable6,2236,223-6,223-

The estimated fair values approximate the carrying amounts for all financial instruments except those described later in this paragraph. The methodology for determining the estimated fair value for securities available for sale is described in Note 19. The estimated fair value of loans involves discounting forecasted cash flows. The discounting is executed using the Treasury curve, incorporating a spread adjustment to account for factors such as liquidity, marketability, and related risks. The allowance for credit losses is considered to be a reasonable estimate of discount for credit quality concerns. The estimated fair value of loans also included the mark to market adjustments related to the Company’s mergers.

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

Note 19 – Fair Value Measurements

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2024 and December 31, 2023, and the valuation techniques used by the Company to determine those fair values.

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

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

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

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

Disclosures concerning assets and liabilities measured at fair value as of December 31, 2024 or December 31, 2023 are as follows:

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Quoted Prices
In Active · Significant
Markets for · Other · Significant
Identical · Observable · Unobservable
(Dollars in thousands) · Assets · Inputs · Inputs · Balance at
(Level 1) · (Level 2) · (Level 3) · Date Indicated
Equity securities$4,838$-$2,944$7,782
U. S. Government and federal agency$-$-$-$-
U. S. Treasury notes and bonds80,502--80,502
State and municipal-228,236-228,236
Mortgage-backed-160,970-160,970
Corporate-212-212
Asset-backed Securities-9,197-9,197
Total$80,502$398,615$-$479,117
Interest rate derivative contracts - assets$-$23,649$-$23,649
Interest rate derivative contracts - liabilities$-$-$-$-
Loan swaps - assets$-$686$-$686
Loan swaps - liabilities$-$686$-$686
Equity securities$4,749$-$2,756$7,505
U. S. Government and federal agency$-$-$-$-
U. S. Treasury notes and bonds80,194--80,194
State and municipal-234,682-234,682
Mortgage-backed-188,501-188,501
Corporate-204-204
Asset-backed Securities-11,017-11,017
Total$80,194$434,404$-$514,598
Interest rate derivative contracts - assets$-$8,880$-$8,880
Interest rate derivative contracts - liabilities$-$-$-$-

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

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

(Dollars in thousands)
20242023
Equity Securities Held at Fair Value
Balance, January 1$2,756$2,542
Total realized and unrealized net gains included in noninterest income10571
Net purchases, sales, calls, and maturities83143
Balance, December 31$2,944$2,756
Amount of total losses for the period included in earning attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at December 31,$38$5

Of the Level 3 assets that were held by the Company at December 31, 2024, the net unrealized gain as of December 31, 2024 was $317,000, compared to $212,000 as of December 31, 2023. The change in the net unrealized gain or loss is recognized in noninterest income or other comprehensive income in the consolidated balance sheets and income statements. Amounts recognized in noninterest income relate to changes in equity securities. A total of $83,000 and $143,000 of Level 3 securities were purchased in 2024 and 2023, respectively.

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

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

Assets Measured at Fair Value on a Non-recurring Basis

Quoted Prices
In Active · Significant
Markets for · Other · Significant
Balances at · Identical · Observable · Unobservable
(Dollars in thousands) · Dates · Assets · Inputs · Inputs
Indicated · (Level 1) · (Level 2) · (Level 3)
Collateral Dependent Loans
December 31, 2024$1,887$-$-$1,887
December 31, 2023$387$-$-$387
Other Real Estate
December 31, 2024$473$-$-$473
December 31, 2023$122$-$-$122

Collateral dependent loans classified as Level 3 are loans for which the repayment is expected to be provided substantially through the sale or operation of the collateral when the borrower is experiencing financial difficulty. The fair value of the collateral should be adjusted for estimated costs to sell if the repayment depends on the sale of the collateral. The net carrying amount of the loan should not exceed the fair value of the collateral (less costs to sell, if applicable). The fair value of other real estate owned was based on appraisals or other reviews of property values, adjusted for estimated costs to sell.

Note 20 – Off-Balance Sheet Activities

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

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

20242023
FixedVariableFixedVariable
(Dollars in thousands)RateRateRateRate
Unused lines of credit and letters of credit$29,394$369,200$63,031$326,317
Commitments to fund loans (at market rates)46,93211,12990,17827,939

Commitments to fund loans are generally made for periods of 180 days or less. The fixed rate loan commitments have interest rates ranging from 4.63% to 10.00% and maturities ranging from 1 year to 30 years.

Note 21 – Regulatory Capital

ChoiceOne and the Bank are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. The prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. Depending upon the capital category to which an institution is assigned, the regulators' corrective powers include: prohibiting the acceptance of brokered deposits; requiring the submission of a capital restoration plan; placing limits on asset growth and restrictions on activities; requiring the institution to issue additional capital stock (including additional voting stock) or be acquired; restricting transactions with affiliates; restricting the interest rate the institution may pay on deposits; ordering a new election of directors of the institution; requiring that senior executive officers or directors be dismissed; prohibiting the institution from accepting deposits from correspondent banks; requiring the institution to divest certain subsidiaries; prohibiting the payment of principal or interest on subordinated debt; and ultimately, appointing a receiver for the institution. At year-end 2024 and 2023, the Bank was categorized as well capitalized under the regulatory framework for prompt corrective action.

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

Minimum Required
to be Well
Minimum Required · Capitalized Under
for Capital · Prompt Corrective
(Dollars in thousands) · Actual · Adequacy Purposes · Action Regulations
Amount · Ratio · Amount · Ratio · Amount · Ratio
ChoiceOne Financial Services Inc.
Total capital (to risk weighted assets)$287,92714.5%$158,3918.0%N/AN/A
Common equity Tier 1 capital (to risk weighted assets)237,15212.089,0954.5N/AN/A
Tier 1 capital (to risk weighted assets)241,65212.2118,7936.0N/AN/A
Tier 1 capital (to average assets)241,6529.1106,4854.0N/AN/A
ChoiceOne Bank
Total capital (to risk weighted assets)$250,49412.7%$158,1978.0%$197,74610.0%
Common equity Tier 1 capital (to risk weighted assets)236,47912.088,9864.5128,5356.5
Tier 1 capital (to risk weighted assets)236,47912.0118,6476.0158,1978.0
Tier 1 capital (to average assets)236,4798.9106,4224.0133,0285.0
ChoiceOne Financial Services Inc.
Total capital (to risk weighted assets)$233,84013.0%$144,4418.0%N/AN/A
Common equity Tier 1 capital (to risk weighted assets)185,41210.381,2484.5N/AN/A
Tier 1 capital (to risk weighted assets)189,91210.5108,3316.0N/AN/A
Tier 1 capital (to average assets)189,9127.5101,3374.0N/AN/A
ChoiceOne Bank
Total capital (to risk weighted assets)$224,09512.4%$144,2748.0%$180,34210.0%
Common equity Tier 1 capital (to risk weighted assets)212,28311.881,1544.5117,2236.5
Tier 1 capital (to risk weighted assets)212,28311.8108,2056.0144,2748.0
Tier 1 capital (to average assets)212,2838.4101,2444.0126,5555.0

Banking laws and regulations limit capital distributions by state-chartered banks. Generally, capital distributions are limited to undistributed net income for the current and prior two years. At December 31, 2024, approximately $48.7 million was available for the Bank to pay dividends to ChoiceOne assuming regulatory approval of any amount in excess of the applicable capital conservation buffer. ChoiceOne’s ability to pay dividends to shareholders is dependent on the payment of dividends from the Bank, which is restricted by state law and regulations.

Note 22 – Segment Reporting

Segment Reporting

ChoiceOne Financial Services Inc. (the "Company") operates inone reportable segment, which is community banking. The Company provides a full range of financial services to individual and business customers through its network of branches and ATMs. The Company's products and services include deposit accounts, loans, mortgage banking, and other financial services.

At ChoiceOne Bank, the Chief Operating Decision Maker (CODM) is the Chairman and Chief Executive Officer. The CODM evaluates key metrics, such as consolidated net income and its major components, to develop strategies and allocate resources effectively. This analysis involves receiving comprehensive financial information on a consolidated basis, which includes actual and budgeted data, credit quality metrics, net income, earnings per share, loan originations, deposit growth, total non-interest income, and non-interest expense.

Entity-Wide Disclosures

Products and Services: The Company's revenues are derived from a variety of financial products and services, including interest income from loans and investments, fees from deposit accounts, and income from mortgage banking activities.

Geographic Areas: The Company operates primarily in the state of Michigan, with a significant portion of its revenues generated from customers located in this region. The Company does not have any significant operations outside of the United States.

Major Customers: The Company does not have any single customer that accounts for 10% or more of its total revenues.

Reconciliations: The following table reconciles the Company's total revenues, profit or loss, and assets to the consolidated financial statements:

Years Ended December 31,
(Dollars in thousands)202420232022
Total Revenues$139,099$113,886$89,132
Net Income$26,727$21,261$23,640
Total Assets$2,723,243$2,576,706$2,385,915

Note 23 - Subsequent Events:

Completion of Merger

On March 1, 2025, ChoiceOne Financial Services, Inc. ("ChoiceOne") completed its merger with Fentura Financial, Inc. ("Fentura"), with ChoiceOne continuing as the surviving corporation. The combined organization will be headquartered in Sparta, Michigan, and will operate under the ChoiceOne name and brand.

The consolidation of The State Bank, a wholly-owned subsidiary of Fentura, with and into ChoiceOne Bank, a wholly-owned subsidiary of ChoiceOne, is expected to be completed on March 14, 2025.

Under the terms of the merger agreement, each share of Fentura common stock outstanding immediately prior to the completion of the merger was converted into the right to receive 1.35 shares of ChoiceOne common stock. At the time of completion of the merger, Fentura had approximately 4,497,069 shares of common stock outstanding. Based on ChoiceOne's closing stock price of $31.79 as of February 28, 2025, the transaction is valued at approximately $193.0 million. As the initial accounting for the business combination is incomplete at the time of issuance of this 10-K, we will not be disclosing an opening balance sheet in accordance with ASC 805-10-50-4.

Sale of Interest Rate Swaps

On February 6, 2025, ChoiceOne sold $50 million of pay fixed receive floating interest rate swaps. The swaps have a fixed rate of 2.75% and a floating rate that will be determined periodically over the life of the swaps. This transaction resulted in a gain of approximately $3.6 million, which will be recognized over the 7 years remaining on the life of the swap. The sale of these swaps is part of ChoiceOne's ongoing strategy to manage interest rate risk and optimize its balance sheet.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.