ChoiceOne Financial Services
COFS
#7666
Rank
C$0.69 B
Marketcap
C$46.35
Share price
-0.68%
Change (1 day)
N/A
Change (1 year)

ChoiceOne Financial Services - 10-Q quarterly report FY2016 Q2


Text size:

 

 

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

 

FORM 10-Q
 

Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
  
 For the quarterly period ended June 30, 2016
  
Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
  
 For the transition period from                 to                

 

Commission File Number: 000-19202

 

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

Michigan
(State or Other Jurisdiction of
Incorporation or Organization)
 38-2659066
(I.R.S. Employer Identification No.)
   
109 East Division
Sparta, Michigan
(Address of Principal Executive Offices)

 

 


49345
(Zip Code)
   
(616) 887-7366
(Registrant’s Telephone Number, including Area Code)

 

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

Yes ☒           No   ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes  ☒          No   ☐

 

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

 

Large accelerated filer ☐Accelerated filer ☐

 

Non-accelerated filer ☐Smaller reporting company ☒

 

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

 

As of July 31, 2016, the Registrant had outstanding 3,277,035 shares of common stock.

 

 

 

 

 

 

PART I. FINANCIAL INFORMATION

 

Item 1.  Financial Statements.

ChoiceOne Financial Services, Inc.
CONSOLIDATED BALANCE SHEETS (Unaudited)

  

  June 30,  December 31, 
(Dollars in thousands) 2016  2015 
  (Unaudited)  (Audited) 
Assets      
Cash and due from banks $13,466  $11,187 
         
Securities available for sale (Note 2)  175,172   160,136 
Federal Home Loan Bank stock  1,614   1,614 
Federal Reserve Bank stock  1,573   1,573 
         
Loans held for sale  2,734   4,957 
Loans (Note 3)  357,242   349,304 
Allowance for loan losses (Note 3)  (4,296)  (4,194)
Loans, net  352,946   345,110 
         
Premises and equipment, net  11,872   12,120 
Cash value of life insurance policies  12,438   12,261 
Intangible assets, net  155   379 
Goodwill  13,728   13,728 
Other assets  4,725   4,681 
Total assets $590,423  $567,746 
         
Liabilities        
Deposits – noninterest-bearing $124,134  $122,937 
Deposits – interest-bearing  339,687   351,759 
Total deposits  463,821   474,696 
         
Repurchase agreements  5,379   9,460 
Advances from Federal Home Loan Bank  45,317   11,332 
Other liabilities  3,509   2,416 
Total liabilities  518,026   497,904 
         
Shareholders’ Equity        
Common stock and paid in capital, no par value; shares authorized: 7,000,000; shares outstanding: 3,275,852 at June 30, 2016 and 3,295,228 at December 31, 2015  46,227   46,501 
Retained earnings  23,734   22,138 
Accumulated other comprehensive income, net  2,436   1,203 
Total shareholders’ equity  72,397   69,842 
Total liabilities and shareholders’ equity $590,423  $567,746 

 

See accompanying notes to interim consolidated financial statements.

 

 2

 

 

ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

             
(Dollars in thousands, except per share data) Three Months Ended
June 30,
  Six Months Ended
June 30,
 
  2016  2015  2016  2015 
Interest income            
   Loans, including fees $4,087  $3,988  $8,083  $7,930 
   Securities:                
      Taxable  584   485   1,137   937 
      Tax exempt  363   357   729   706 
   Other  3   2   9   5 
         Total interest income  5,037   4,832   9,958   9,578 
                 
Interest expense                
   Deposits  199   215   408   440 
   Advances from Federal Home Loan Bank  45   28   75   47 
   Other  3   10   5   22 
         Total interest expense  247   253   488   509 
                 
Net interest income  4,790   4,579   9,470   9,069 
Provision for loan losses           100 
                 
Net interest income after provision for loan losses  4,790   4,579   9,470   8,969 
                 
Noninterest income                
   Customer service charges  1,030   1,062   1,990   2,045 
   Insurance and investment commissions  226   292   449   633 
   Gains on sales of loans  419   309   838   812 
   Gains on sales of securities  156   45   226   53 
   Losses on sales and write-downs of other assets     (55)  (23)  (76)
   Earnings on life insurance policies  89   87   177   475 
   Other  131   111   236   202 
         Total noninterest income  2,051   1,851   3,893   4,144 
                 
Noninterest expense                
   Salaries and benefits  2,565   2,214   4,976   4,513 
   Occupancy and equipment  692   593   1,333   1,188 
   Data processing  539   578   1,098   1,132 
   Professional fees  232   236   468   513 
   Supplies and postage  95   73   220   178 
   Advertising and promotional  89   58   132   125 
   Intangible amortization  112   112   224   224 
   FDIC insurance  73   72   140   149 
   Other  504   549   1,107   1,022 
         Total noninterest expense  4,901   4,485   9,698   9,044 
                 
Income before income tax  1,940   1,945   3,665   4,069 
Income tax expense  495   514   947   996 
                 
Net income $1,445  $1,431  $2,719  $3,073 
                 
Basic earnings per share (Note 4) $0.43  $0.43  $0.82  $0.93 
Diluted earnings per share (Note 4) $0.43  $0.43  $0.82  $0.93 
Dividends declared per share $0.17  $0.17  $0.34  $0.32 

 

See accompanying notes to interim consolidated financial statements.

 

 3

 


ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

  

(Dollars in thousands) Three Months Ended
June 30,
  Six Months Ended
June 30,
 
  2016  2015  2016  2015 
Net income $1,445  $1,431  $2,719  $3,073 
                 
Other comprehensive income (loss):                
Changes in net unrealized gains (losses) on investment securities available for sale, net of tax expense (benefit) of $347 and $(220) for the three months ended June 30, 2016 and  June 30, 2015 respectively.  Changes in net unrealized gains (losses) on investment securities available for sale, net of tax expense (benefit) of $712 and $70 for the six months ended June 30, 2016 and June 30, 2015 respectively  673   (428)  1,382   126 
                 
Less: Reclassification adjustment for realized gain on sale of investment securities available for sale included in net income, net of tax expense (benefit) of $(53) and $(15) for the three months ended June 30, 2016 and  June 30, 2015 respectively.  Reclassification adjustment for realized gain on sale of investment securities available for sale included in net income, net of tax expense (benefit) of $(77) and $(18) for the six months ended June 30, 2016 and  June 30, 2015 respectively  (103)  (30)  (149)  (35)
                 
Change in adjustment for pension and other postretirement benefits, net of tax benefit (expense)            
                 
Other comprehensive income (loss), net of tax  570   (458)  1,233   91 
                 
Comprehensive income $2,015  $973  $3,952  $3,164 

 

See accompanying notes to interim consolidated financial statements

 

 4

 

 

ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

                
(Dollars in thousands) Number of
Shares
  Common
Stock and
Paid in
Capital
  Retained
Earnings
  Accumulated
Other
Comprehensive
Income,
Net
  Total 
                
Balance, January 1, 2015  3,295,834  $46,552  $18,565  $1,073  $66,190 
                     
Net income          3,073       3,073 
Other comprehensive income              91   91 
Shares issued  7,217   102           102 
Shares repurchased  (16,200)  (371)          (371)
Change in ESOP repurchase obligation      (4)          (4)
Effect of employee stock purchases      6           6 
Restricted stock units issued  100   68           68 
Cash dividends declared ($0.32 per share)          (1,051)      (1,051)
                     
Balance, June 30, 2015  3,286,951  $46,353  $20,587  $1,164  $68,104 
                     
Balance, January 1, 2016  3,295,228  $46,501  $22,138  $1,203  $69,842 
                     
Net income          2,719       2,719 
Other comprehensive income              1,233   1,233 
Shares issued  7,142   130           130 
Shares repurchased  (30,000)  (678)          (678)
Change in ESOP repurchase obligation      127           127 
Effect of employee stock purchases      6           6 
Restricted stock units issued  3,482   141           141 
Cash dividends declared ($0.34 per share)          (1,123)      (1,123)
                     
Balance, June 30, 2016  3,275,852  $46,227  $23,734  $2,436  $72,397 

 

See accompanying notes to interim consolidated financial statements.

 

 5

 

 

ChoiceOne Financial Services, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) 

       
(Dollars in thousands) Six Months Ended
June 30,
 
  2016  2015 
Cash flows from operating activities:      
   Net income $2,719  $3,073 
   Adjustments to reconcile net income to net cash from operating activities:        
      Provision for loan losses     100 
      Depreciation  481   486 
      Amortization  799   752 
      Compensation expense on stock purchases and        
restricted stock units  147   74 
      Gains on sales of securities  (226)  (53)
      Gains on sales of loans  (838)  (812)
      Loans originated for sale  (22,737)  (7,544)
      Proceeds from loan sales  25,633   7,663 
      Earnings on bank-owned life insurance  (177)  (475)
      Proceeds on bank-owned life insurance     461 
      Gains on sales of other real estate owned  3    
      Write-downs of other real estate owned     76 
      Proceeds from sales of other real estate owned  28   124 
      Deferred federal income tax expense/(benefit)  (86)  (303)
      Net changes in other assets  25   (289)
      Net changes in other liabilities  670   (85)
            Net cash from operating activities  6,441   3,248 
         
Cash flows from investing activities:        
   Securities available for sale:        
      Sales  11,157   4,633 
      Maturities, prepayments and calls  22,835   5,958 
      Purchases  (47,375)  (18,969)
   Loan originations and payments, net  (7,849)  9,926 
   Additions to premises and equipment  (288)  (502)
            Net cash from investing activities  (21,520)  1,046 
         
Cash flows from financing activities:        
   Net change in deposits  (10,875)  (12,040)
   Net change in repurchase agreements  (4,081)  (5,703)
   Proceeds from Federal Home Loan Bank advances  202,000   88,575 
   Payments on Federal Home Loan Bank advances  (168,015)  (75,065)
   Issuance of common stock  130   102 
   Repurchase of common stock  (678)  (371)
   Cash dividends  (1,123)  (1,051)
            Net cash from financing activities  17,358   (5,553)
         
Net change in cash and cash equivalents  2,279   (1,259)
Beginning cash and cash equivalents  11,187   16,650 
         
Ending cash and cash equivalents $13,466  $15,391 
         
Supplemental disclosures of cash flow information:        
   Cash paid for interest $486  $514 
   Cash paid for taxes $100  $1,970 
   Loans transferred to other real estate owned $13  $327 

  

See accompanying notes to interim consolidated financial statements.

 

 6

 

 

ChoiceOne Financial Services, Inc.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Principles of Consolidation

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

 

The unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the company believes that the disclosures made are adequate to make the information not misleading.

 

The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015, the Consolidated Statements of Income for the three- and six-month periods ended June 30, 2016 and June 30, 2015, the Consolidated Statements of Comprehensive Income for the three- and six-month periods ended June 30, 2016 and June 30, 2015, the Consolidated Statements of Changes in Shareholders’ Equity for the six-month periods ended June 30, 2016 and June 30, 2015, and the Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2016 and June 30, 2015. Operating results for the six months ended June 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.

 

The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

Allowance for Loan Losses

The allowance for loan losses is maintained at a level believed adequate by management to absorb probable incurred losses inherent in the consolidated loan portfolio. Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, assessments of the impact of current economic conditions on the portfolio and historical loss experience of seasoned loan portfolios. See Note 3 to the interim consolidated financial statements for additional information.

 

Management believes the accounting estimate related to the allowance for loan losses is a “critical accounting estimate” because (1) the estimate is highly susceptible to change from period to period because of assumptions concerning the changes in the types and volumes of the portfolios and economic conditions and (2) the impact of recognizing an impairment or loan loss could have a material effect on ChoiceOne’s reported assets and net income.

 

Stock Transactions

A total of 3,304 shares of common stock were issued to ChoiceOne’s Board of Directors for a cash price of $77,000 under the terms of the Directors’ Stock Purchase Plan in the first six months of 2016. A total of 2,033 shares of common stock were issued upon the exercise of stock options in the first half of 2016. A total of 1,805 shares of common stock were issued to employees for a cash price of $42,000 under the Employee Stock Purchase Plan in the first half of 2016. A total of 3,482 shares of common stock were issued to employees for Restricted Stock Units that vested during the first six months of 2016. A total of 30,000 shares of common stock were repurchased by ChoiceOne in the first six months of 2016.

 

Stock-Based Compensation

Effective July 1, 2013, ChoiceOne began granting Restricted Stock Units to a select group of employees under the Stock Incentive Plan of 2012. All of the Restricted Stock Units are initially unvested and vest in three annual installments on each of the next three anniversaries of the grant date. Certain additional vesting provisions apply. Each unit, once vested, is settled by delivery of one share of ChoiceOne common stock.

 

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 post-retirement plans, net of tax, which are also recognized as a separate component of shareholders’ equity.

 

  7 
 

 

Accumulated other comprehensive income was as follows:

 

(Dollars in thousands) As of June 30,
  2016  2015 
Unrealized gains on available for sale securities $3,498  $1,538 
         
Unrecognized gains on post-retirement benefits  193   225 
         
Tax effect  (1,255)  (599)
         
Accumulated other comprehensive income $2,436  $1,164 

 

Reclassifications

Certain amounts presented in prior periods have been reclassified to conform to the current presentation.

 

  8 
 

 

NOTE 2 - SECURITIES

 

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:

 

      June 30, 2016    
(Dollars in thousands)  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized 
Losses
   

 

Fair
Value

 
U.S. Government and federal agency $65,995  $372  $(52) $66,315 
U.S. Treasury  2,078   42      2,120 
State and municipal  84,094   2,784   (22)  86,856 
Mortgage-backed  7,756   51   (3)  7,804 
Corporate  7,908   71   (2)  7,977 
Foreign debt  1,000   2      1,002 
Equity securities  2,617   261      2,878 
Asset-backed securities  226      (6)  220 
  Total $171,674  $3,583  $(85) $175,172 

 

    December 31, 2015  
    Gross Gross  
  Amortized Unrealized Unrealized Fair 
  Cost Gains Losses Value 
U.S. Government and federal agency $57,406  $30  $(229) $57,207 
U.S. Treasury  6,133      (33)  6,100 
State and municipal  76,005   1,858   (109)  77,754 
Mortgage-backed  6,989   26   (45)  6,970 
Corporate  8,418   8   (39)  8,387 
Foreign debt  1,000      (5)  995 
Equity securities  2,279   174      2,453 
Asset-backed securities  274      (4)  270 
  Total $158,504  $2,096  $(464) $160,136 

  

ChoiceOne reviews its securities portfolio on a quarterly basis to determine whether unrealized losses are considered to be temporary or other-than-temporary. No other-than-temporary impairment charges were recorded in the six months ended June 30, 2016. ChoiceOne believed that unrealized losses on securities were temporary in nature and were due to changes in interest rates and reduced market liquidity and not as a result of credit quality issues.

 

  9 
 

 

NOTE 3 – LOANS AND ALLOWANCE FOR LOAN LOSSES

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

 

    Commercial            
(Dollars in thousands)   and   Commercial Construction Residential    
  Agricultural Industrial Consumer Real Estate Real Estate Real Estate Unallocated Total 
Allowance for Loan Losses                                
Three Months Ended June 30, 2016                                
Beginning balance $382  $691  $272  $1,138  $43  $1,350  $249  $4,124 
Charge-offs        (29)              (29)
Recoveries     8   28   23      142      201 
Provision  18   (42)  6   (28)  2   (270)  315    
Ending balance $400  $657  $277  $1,133  $45  $1,222  $563  $4,296 
                                 
Six Months Ended June 30, 2016                                
Beginning balance $420  $586  $297  $1,030  $46  $1,388  $427  $4,194 
Charge-offs     (33)  (68)        (69)     (170)
Recoveries     23   69   31      149      272 
Provision  (20)  81   (21)  72   (2)  (246)  136    
Ending balance $400  $657  $277  $1,133  $45  $1,222  $563  $4,296 
                                 
Individually evaluated for impairment $11  $11  $1  $177  $  $364  $  $564 
                                 
Collectively evaluated for impairment $389  $646  $276  $956  $45  $858  $563  $3,732 
                                 
Three Months Ended June 30, 2015                                
Beginning balance $201  $613  $193  $1,498  $39  $1,482  $295  $4,321 
Charge-offs        (55)        (20)     (75)
Recoveries  1   20   42   14      30      107 
Provision  77   (136)  13   (228)  (11)  (116)  401    
Ending balance $279  $497  $193  $1,284  $28  $1,376  $696  $4,353 
                                 
Six Months Ended June 30, 2015                                
Beginning balance $187  $527  $183  $1,641  $9  $1,193  $433  $4,173 
Charge-offs        (106)        (21)     (127)
Recoveries  1   48   79   21      58      207 
Provision  91   (78)  37   (378)  19   146   263   100 
Ending balance $279  $497  $193  $1,284  $28  $1,376  $696  $4,353 
                                 
Individually evaluated for impairment $  $  $1  $333  $  $332  $  $666 
                                 
Collectively evaluated for impairment $279  $497  $192  $951  $28  $1,044  $696  $3,687 
                                 
Loans                                
June 30, 2016                                
Individually evaluated for impairment $173  $294  $22  $2,628  $  $2,916      $6,033 
Collectively evaluated for impairment  34,500   97,436   20,887   103,606   5,427   89,353       351,209 
Ending balance $34,673  $97,730  $20,909  $106,234  $5,427  $92,269      $357,242 
                                 
December 31, 2015                                
Individually evaluated for impairment $50  $192  $24  $2,790  $  $2,529      $5,585 
Collectively evaluated for impairment  40,182   94,155   20,066   94,946   5,390   88,980       343,719 
Ending balance $40,232  $94,347  $20,090  $97,736  $5,390  $91,509      $349,304 

 

  10 
 

 

The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans, (2) the level of classified business loans, and (3) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 8. A description of the characteristics of the ratings follows:

 

Risk ratings 1 and 2: These loans are considered pass credits. They exhibit good to exceptional credit risk and demonstrate the ability to repay the loan from normal business operations.

 

Risk rating 3: 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 4: These loans are considered pass credits. However, they have potential developing weaknesses that, if not corrected, may cause deterioration in the ability of the borrower to repay the loan. While a loss is possible for a loan with this rating, it is not anticipated.

 

Risk rating 5: These loans are considered special mention credits. Loans in this risk rating are considered to be inadequately protected by the net worth and debt service coverage of the borrower or of any pledged collateral. These loans have well defined weaknesses that may jeopardize the borrower’s ability to repay the loan. If the weaknesses are not corrected, loss of principal and interest could be probable.

 

Risk rating 6: These loans are considered substandard credits. These loans have well defined weaknesses, the severity of which makes collection of principal and interest in full questionable. Loans in this category may be placed on nonaccrual status.

 

Risk rating 7: These loans are considered doubtful credits. Some loss of principal and interest has been determined to be probable. The estimate of the amount of loss could be affected by factors such as the borrower’s ability to provide additional capital or collateral. Loans in this category are on nonaccrual status.

 

Risk rating 8: These loans are considered loss credits. They are considered uncollectible and will be charged off against the allowance for loan losses.

 

  11 
 

 

Information regarding the Bank’s credit exposure is as follows:

 

Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category

 

  Agricultural  Commercial and Industrial  Commercial Real Estate 
(Dollars in thousands)  June 30,   December 31,   June 30,   December 31,   June 30,   December 31, 
   2016   2015   2016   2015   2016   2015 
Risk ratings 1 and 2 $7,979  $10,416  $11,315  $10,480  $6,505  $3,875 
Risk rating 3  18,758   25,189   67,159   66,921   56,179   57,540 
Risk rating 4  6,053   3,086   18,310   16,169   38,213   29,826 
Risk rating 5  1,837   1,491   825   574   3,433   3,776 
Risk rating 6  46   50   121   129   1,904   2,719 
Risk rating 7           74       
  $34,673  $40,232  $97,730  $94,347  $106,234  $97,736 

            
Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity    

                   
  Consumer  Construction Real Estate  Residential Real Estate 
(Dollars in thousands)  June 30,   December 31,   June 30,   December 31,   June 30,   December 31, 
   2016   2015   2016   2015   2016   2015 
Performing $20,909  $20,090  $5,427  $5,390  $91,687  $90,796 
Nonperforming                 282 
Nonaccrual              582   431 
  $20,909  $20,090  $5,427  $5,390  $92,269  $91,509 

 

The following schedule provides information on loans that were considered TDRs that were modified during the three- and six-months periods ended June 30, 2016:

                   
  Three Months Ended June 30, 2016  Six Months Ended June 30, 2016 
       Pre-   Post-       Pre-   Post- 
       Modification   Modification       Modification   Modification 
       Outstanding    Outstanding        Outstanding    Outstanding  
(Dollars in thousands)  Number of   Recorded   Recorded   Number of   Recorded   Recorded 
   Loans   Investment   Investment   Loans   Investment   Investment 
Commercial real estate    $  $   1  $128  $128 
Residential real estate  2   150   150   3   179   179 
Total  2  $150  $150   4  $307  $307 

 

The pre-modification and post-modification outstanding recorded investment represents amounts as of the date of loan modification. If a difference exists between the pre-modification and post-modification outstanding recorded investment, it represents impairment recognized through the provision for loan losses computed based on a loan’s post-modification present value of expected future cash flows discounted at the loan’s original effective interest rate. If no difference exists, a loss is not expected to be incurred based on an assessment of the borrower’s expected cash flows.

 

Loans are classified as performing when they are current as to principal and interest payments or are past due on payments less than 90 days. Loans are classified as nonperforming when they are past due 90 days or more as to principal and interest payments or are considered a troubled debt restructuring.

 

12 
 

 

Impaired loans by loan category as of June 30, 2016 and 2015 were as follows:

 

     Unpaid     Average  Interest 
(Dollars in thousands) Recorded  Principal  Related  Recorded  Income 
  Investment  Balance  Allowance  Investment  Recognized 
June 30, 2016                    
With no related allowance recorded                    
Agricultural $  $  $  $43  $ 
Commercial and industrial           25    
Consumer               
Commercial real estate  1,253   1,450      1,351   5 
Residential real estate  170   170      89    
Subtotal  1,423   1,620      1,508   5 
With an allowance recorded                    
Agricultural  173   175   11   90   14 
Commercial and industrial  295   295   11   241   1 
Consumer  22   22   1   23   1 
Commercial real estate  1,375   1,917   177   1,482   54 
Residential real estate  2,745   2,633   364   2,612   58 
Subtotal  4,610   5,042   564   4,448   128 
Total                    
Agricultural  173   175   11   133   14 
Commercial and industrial  294   295   11   266   1 
Consumer  22   22   1   23   1 
Commercial real estate  2,628   3,367   177   2,833   59 
Residential real estate  2,916   2,803   364   2,701   58 
Total $6,033  $6,662  $564  $5,956  $133 
                     
June 30, 2015                    
With no related allowance recorded                    
Agricultural $  $  $  $  $ 
Commercial and industrial  74   103      16    
Consumer           3    
Commercial real estate  1,540   1,540      658   5 
Residential real estate  13   13      300    
Subtotal  1,627   1,656      977   5 
With an allowance recorded                    
Agricultural  50   50   3   70   (6)
Commercial and industrial  118   118   15       
Consumer  24   24   1   26   1 
Commercial real estate  1,250   1,755   191   2,408   39 
Residential real estate  2,516   2,516   296   2,393   41 
Subtotal  3,958   4,463   506   4,897   75 
Total                    
Agricultural  50   50   3   70   (6)
Commercial and industrial  192   221   15   16    
Consumer  24   24   1   29   1 
Commercial real estate  2,790   3,295   191   3,066   44 
Residential real estate  2,529   2,529   296   2,693   41 
Total $5,585  $6,119  $506  $5,874  $80 

 

13 
 

 

An aging analysis of loans by loan category follows:

 

        Greater           90 Days Past 
(Dollars in thousands) 30 to 59  60 to 89  Than 90     Loans Not     Due and 
  Days  Days  Days (1)  Total  Past Due  Total Loans  Accruing 
June 30, 2016                            
Agricultural $  $  $  $  $34,673  $34,673  $ 
Commercial and industrial     73   290   363   97,367   97,730    
Consumer  22   12      34   20,875   20,909    
Commercial real estate  265   261   280   806   105,428   106,234    
Construction real estate              5,427   5,427    
Residential real estate  83   810   238   1,131   91,138   92,269   102 
  $370  $1,156  $808  $2,334  $354,908  $357,242  $102 
                             
December 31, 2015                            
Agricultural $3  $  $  $3  $40,229  $40,232  $ 
Commercial and industrial  90   322   77   489   93,858   94,347    
Consumer  115         115   19,975   20,090    
Commercial real estate  505   297   1,233   2,035   95,701   97,736    
Construction real estate  299         299   5,091   5,390    
Residential real estate  1,012   364   200   1,576   89,933   91,509   29 
  $2,024  $983  $1,510  $4,517  $344,787  $349,304  $29 

 

(1) Includes nonaccrual loans.

 

Nonaccrual loans by loan category follow:

 

(Dollars in thousands) June 30,  December 31, 
  2016  2015 
Agricultural $46  $50 
Commercial and industrial  289   77 
Consumer      
Commercial real estate  1,719   1,640 
Construction real estate      
Residential real estate  582   431 
  $2,636  $2,198 

 

14 
 

 

NOTE 4 - EARNINGS PER SHARE

 

Earnings per share are based on the weighted average number of shares outstanding during the period. A computation of basic earnings per share and diluted earnings per share follows:

 

  Three Months Ended  Six Months Ended 
(Dollars in thousands, except per share data) June 30,  June 30, 
  2016  2015  2016  2015 
Basic Earnings Per Share            
Net income available to common shareholders $1,445  $1,431  $2,719  $3,073 
                 
Weighted average common shares outstanding  3,299,836   3,285,290   3,298,037   3,287,063 
                 
Basic earnings per share $0.43  $0.43  $0.82  $0.93 
                 
Diluted Earnings Per Share                
Net income available to common shareholders $1,445  $1,431  $2,719  $3,073 
                 
Weighted average common shares outstanding  3,299,836   3,285,290   3,298,037   3,287,063 
Plus dilutive stock options and restricted stock units  5,178   9,256   5,286   9,300 
                 
Weighted average common shares outstanding and potentially dilutive shares  3,305,014   3,294,546   3,303,323   3,296,363 
                 
Diluted earnings per share $0.43  $0.43  $0.82  $0.93 

 

There were 30,000 stock options as of June 30, 2016 and zero as of June 30, 2015 with an exercise price more than the current market price. These stock options have been excluded from the calculation of diluted earnings above.

 

15 
 

 

NOTE 5 – 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)
June 30, 2016                    
Assets:                    
  Cash and due from banks $13,466  $13,466  $13,466  $—    $—   
  Securities available for sale  175,172   175,172   1,378   161,795   11,999 
  Federal Home Loan Bank and Federal                    
    Reserve Bank stock  3,187   3,187   —     3,187   —   
  Loans held for sale  2,734   2,816   —     —     2,816 
  Loans, net  352,946   355,062   —     —     355,062 
                     
Liabilities:                    
  Noninterest-bearing deposits  124,134   124,134   —     124,134   —   
  Interest-bearing deposits  339,687   319,200   —     319,200   —   
  Repurchase agreements  5,379   5,379   —     5,379   —   
  Federal Home Loan Bank advances  45,317   45,360   —     45,360   —   
                     
                     
December 31, 2015                    
Assets:                    
  Cash and due from banks $11,187  $11,187  $11,187  $—    $—   
  Securities available for sale  160,136   160,136   953   147,384   11,799 
  Federal Home Loan Bank and Federal                    
    Reserve Bank stock  3,187   3,187   —     3,187   —   
  Loans held for sale  4,957   5,109   —     5,109   —   
  Loans, net  345,110   349,875   —     —     349,875 
                     
Liabilities:                    
  Noninterest-bearing deposits  122,937   122,937   —     122,937   —   
  Interest-bearing deposits  351,759   353,113   —     353,113   —   
  Repurchase agreements  9,460   9,460   —     9,460   —   
  Federal Home Loan Bank advances  11,332   12,028   —     12,028   —   

 

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 6. The estimated fair value for loans is based on the rates charged at June 30, 2016 and December 31, 2015 for new loans with similar maturities, applied until the loan is assumed to reprice or be paid. The allowance for loan losses is considered to be a reasonable estimate of discount for credit quality concerns. The estimated fair values for time deposits and Federal Home Loan Bank (“FHLB”) advances are based on the rates paid at June 30, 2016 and December 31, 2015 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.

  

 16

 

 

NOTE 6 – FAIR VALUE MEASUREMENTS

 

The following tables present information about the Bank’s assets and liabilities measured at fair value on a recurring basis and the valuation techniques used by the Bank 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 Bank 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 Bank’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability.

 

There were no liabilities measured at fair value as of June 30, 2016 or December 31, 2015. Disclosures concerning assets measured at fair value are as follows:

 

Assets Measured at Fair Value on a Recurring Basis

 

  Quoted Prices  Significant       
  in Active  Other  Significant    
  Markets for Identical  Observable  Unobservable    
(Dollars in thousands) Assets  Inputs  Inputs  Balance at 
  (Level 1)  (Level 2)  (Level 3)  Date Indicated 
Investment Securities, Available for Sale – June 30, 2016            
U.S. Treasury notes and bonds $  $2,120  $  $2,120 
U.S. Government and federal agency     66,315      66,315 
State and municipal     76,756   10,100   86,856 
Mortgage-backed     7,804      7,804 
Corporate     7,578   399   7,977 
Foreign debt     1,002      1,002 
Equity securities  1,378      1,500   2,878 
Asset backed securities     220      220 
     Total $1,378  $161,795  $11,999  $175,172 
                 
Investment Securities, Available for Sale - December 31, 2015                
U.S. Treasury notes and bonds $  $6,100  $  $6,100 
U.S. Government and federal agency     57,207      57,207 
State and municipal     67,852   9,902   77,754 
Mortgage-backed     6,970      6,970 
Corporate     7,990   397   8,387 
Foreign debt     995      995 
Equity securities  953      1,500   2,453 
Asset backed securities     270      270 
     Total $953  $147,384  $11,799  $160,136 

 

 17

 

 

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

 

(Dollars in thousands)      
  2016  2015 
Investment Securities, Available for Sale        
Balance, January 1 $11,799  $11,642 
Total realized and unrealized gains included in income      
Total unrealized (gains) losses included in other comprehensive income  (187)  772 
Net purchases, sales, calls, and maturities  387   (368)
Net transfers into Level 3      
Balance, June 30 $11,999  $12,046 

  

Of the Level 3 assets that were held by the Bank at June 30, 2016, the net unrealized gain for the six months ended June 30, 2016 was $187,000, which is recognized in other comprehensive income in the consolidated balance sheet. $750,000 of Level 3 securities were purchased during the first half of 2016 and $182,000 of Level 3 securities matured or were called in the same period. There were no sales or purchases of Level 3 securities during the first and second quarters of 2015.

 

Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 investment securities 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.

 

Available for sale investment securities categorized as Level 3 assets primarily consist of bonds issued by local municipalities. The Bank estimates the fair value of these bonds based on the present value of expected future cash flows using management’s best estimate of key assumptions, including forecasted interest yield and payment rates, credit quality and a discount rate commensurate with the current market and other risks involved.

 

The Bank 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 Significant  
    in Active Other Significant 
    Markets for Identical Observable Unobservable 
(Dollars in thousands) Balance at Assets Inputs Inputs 
  Dates Indicated (Level 1) (Level 2) (Level 3) 
Impaired Loans                
June 30, 2016 $6,033  $  $  $6,033 
December 31, 2015 $5,585  $  $  $5,585 
                 
Other Real Estate                
June 30, 2016 $13  $  $  $13 
December 31, 2015 $31  $  $  $31 

 

Impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. The Bank estimates the fair value of the loans based on the present value of expected future cash flows using management’s estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). The changes in fair value consisted of charge-downs of impaired loans that were posted to the allowance for loan losses and write-downs of other real estate that were posted to a valuation account.

 

 18

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The following discussion is designed to provide a review of the consolidated financial condition and results of operations of ChoiceOne Financial Services, Inc. (“ChoiceOne”) and its wholly-owned subsidiary, ChoiceOne Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, ChoiceOne Insurance Agencies, Inc. This discussion should be read in conjunction with the interim consolidated financial statements and related notes.

 

FORWARD-LOOKING STATEMENTS

 

This discussion and other sections of this quarterly report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and ChoiceOne itself. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “predicts,” “projects,” “may,” “could,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Management’s determination of the provision and allowance for loan losses, the carrying value of goodwill and loan servicing rights, the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) and management’s assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. All of the information concerning interest rate sensitivity is forward-looking. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements. Furthermore, ChoiceOne undertakes no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.

 

Risk factors include, but are not limited to, the risk factors discussed in Item 1A of ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2015. These are representative of the risk factors that could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

 

RESULTS OF OPERATIONS

Summary

Net income for the second quarter of 2016 was $1,445,000, which represented an increase of $14,000 or 1% compared to the same period in 2015. Net income for the first six months of 2016 was $2,719,000, which represented a decrease of $354,000 or 12% over the same period in 2015. The first quarter of 2015 included a bank owned life insurance payout of roughly $308,000 in nontaxable income that explains a large portion of the year over year difference in noninterest income. Strong growth in net interest income was offset by an increase in noninterest expense for the first half of 2016 compared to the same period in 2015. Basic and diluted earnings per common share were both $0.43 for the second quarter of 2016 and $0.82 for the first six months of 2016, compared to $0.43 and $0.93, respectively, for the same periods in 2015. The return on average assets and return on average shareholders’ equity percentages were 0.94% and 7.62%, respectively, for the first half of 2016, compared to 1.13% and 9.11%, respectively, for the same period in 2015.

 

Dividends

Cash dividends of $562,000 or $0.17 per share were declared in the second quarter of 2016, compared to $559,000 or $0.17 per share in the second quarter of 2015. The cash dividends declared in the first six months of 2016 were $1,123,000 or $0.34 per share, compared to $1,051,000 or $0.32 per share declared in the same period in 2015. The cash dividend payout percentage was 41% for the first six months of 2016, compared to 34% in the same period a year ago.

 

Interest Income and Expense

Tables 1 and 2 on the following pages provide information regarding interest income and expense for the six-month periods ended June 30, 2016 and 2015, respectively. Table 1 documents ChoiceOne’s average balances and interest income and expense, as well as the average rates earned or paid on assets and liabilities. Table 2 documents the effect on interest income and expense of changes in volume (average balance) and interest rates. These tables are referred to in the discussion of interest income, interest expense and net interest income.

 

 19

 

Table 1 – Average Balances and Tax-Equivalent Interest Rates

 

  Six Months Ended June 30,
  2016   2015 
(Dollars in thousands) Average     Average    
  Balance Interest Rate  Balance Interest  Rate 
Assets:                        
Loans (1) $353,998  $8,089   4.57% $342,249  $7,935   4.64%
Taxable securities (2) (3)  116,184   1,137   1.96   100,687   937   1.86 
Nontaxable securities (1) (2)  53,650   1,101   4.10   48,996   1,066   4.35 
Other  3,591   9   0.50   3,374   5   0.30 
Interest-earning assets  527,423   10,336   3.92   495,306   9,943   4.01 
Noninterest-earning assets  51,841           48,262         
Total assets $579,264          $543,568         
                         
Liabilities and Shareholders’ Equity:                        
Interest-bearing demand deposits $191,672   131   0.14% $151,451   101   0.13%
Savings deposits  72,618   13   0.04   67,683   13   0.04 
Certificates of deposit  86,772   264   0.61   96,943   326   0.67 
Advances from Federal Home Loan Bank  24,910   75   0.60   23,273   47   0.40 
Other  9,635   5   0.10   23,547   22   0.19 
Interest-bearing liabilities  385,607   488   0.25   362,897   509   0.28 
Noninterest-bearing demand deposits  121,227           110,792         
Other noninterest-bearing liabilities  1,023           2,442         
Total liabilities  507,857           476,131         
Shareholders’ equity  71,407           67,437         
Total liabilities and shareholders’ equity $579,264          $543,568         
                         
Net interest income (tax-equivalent basis)- interest spread      9,848   3.67%      9,434   3.73%
Tax-equivalent adjustment (1)      (378)          (365)    
Net interest income     $9,470          $9,069     
Net interest income as a percentage of earning assets (tax-equivalent basis)          3.73%          3.81%

 

 

   
 (1)Adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of 34% for the periods presented.
 (2)Includes the effect of unrealized gains or losses on securities.
 (3)Taxable securities include dividend income from Federal Home Loan Bank and Federal Reserve Bank stock.

 

 20

 

 

Table 2 – Changes in Tax-Equivalent Net Interest Income

 

  Six Months Ended June 30, 
(Dollars in thousands) 2016 Over 2015 
   Total   Volume   Rate 
Increase (decrease) in interest income (1)            
  Loans (2) $154  $431  $(277)
  Taxable securities  200   150   50 
  Nontaxable securities (2)  35   174   (139)
  Other  4      4 
    Net change in tax-equivalent interest income  393   755   (362)
             
Increase (decrease) in interest expense (1)            
  Interest-bearing demand deposits  30   27   3 
  Savings deposits     2   (2)
  Certificates of deposit  (62)  (33)  (29)
  Advances from Federal Home Loan Bank  28   4   24 
  Other  (17)  (10)  (7)
    Net change in interest expense  (21)  (10)  (11)
    Net change in tax-equivalent net interest income $414  $765  $(351)

 

 

 

 (1)The volume variance is computed as the change in volume (average balance) multiplied by the previous year’s interest rate.  The rate variance is computed as the change in interest rate multiplied by the previous year’s volume (average balance).  The change in interest due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
 (2)Interest on nontaxable investment securities and loans has been adjusted to a fully tax-equivalent basis using an incremental tax rate of 34% for the periods presented.

 

Net Interest Income

The presentation of net interest income on a tax-equivalent basis is not in accordance with generally accepted accounting principles (“GAAP”), but is customary in the banking industry. This non-GAAP measure ensures comparability of net interest income arising from both taxable and tax-exempt loans and investment securities. The adjustments to determine net interest income on a tax-equivalent basis were $377,000 and $365,000 for the six months ended June 30, 2016 and 2015, respectively. These adjustments were computed using a 34% federal income tax rate.

 

As shown in Tables 1 and 2, tax-equivalent net interest income increased $413,000 in the first six months of 2016 compared to the same period in 2015. The effect of growth in average interest-earning assets was partially offset by an increase in average interest-bearing liabilities, which caused net interest income to increase $765,000 in the first half of 2016 compared to the same period in the prior year. Net interest spread was reduced 6 basis points from 3.73% in the first six months of 2015, to 3.67% in the first half in 2016, which caused a decline in net interest income of $352,000.

 

The decline in the interest spread was due to a 9 basis point decrease in the average rate earned on interest-earning assets in the first half of 2016 compared to the same six months in 2015, which was partially offset by a 3 basis point decrease in the average rate paid on interest-bearing liabilities. The reduction in the average rate earned on interest-earning assets was caused by relatively low general market rates on new loan originations and securities purchased in 2015 and the first half of 2016. Interest rates on loans are also being impacted by rate pressure from some of ChoiceOne’s competing financial institutions. The lower rate paid on interest-bearing liabilities resulted from repricing of local deposits as general market interest rates remained low during 2015 and the first six months of 2016.

 

The average balance of loans increased $11.7 million in the first six months of 2016 compared to the same period in 2015. Average commercial and industrial and commercial real estate loans were $7.3 million higher, while average residential mortgage and consumer loans grew $4.3 million and $0.1 million, respectively, in the same time period. The increase in the average loans balance was offset by a 7 basis point decrease in the average rate earned. This caused tax-equivalent interest income from loans to increase $154,000 in the first half of 2016 compared to the same period in the prior year. The average balance of total securities grew $20.2 million in the first six months of 2016 compared to the same period in 2015. Additional securities were purchased in 2015 and in the first half of 2016 to provide added liquidity and to provide earning asset growth. Growth in average securities, partially offset by the effect of lower interest rates earned, caused interest income to increase $235,000 in the first six months of 2016 compared to the same period in 2015.

 

21

 

 

The average balance of interest-bearing demand deposits increased $40.2 million in the first six months of 2016 compared to the same period in 2015. The effect of $1.6 million of growth in the average balance of Federal Home Loan Bank advances and a 20 basis point increase in the average rate paid caused interest expense to increase $28,000 in the first six months of 2016 compared to the same period in the prior year. Although interest bearing liabilities had a higher average balance during the first six months of 2016 compared to the same period in 2015, interest expense decreased by $20,000 due to a 3 basis point decrease in the average rate paid.

 

Provision and Allowance for Loan Losses

Total loans increased $5.7 million in the first half of 2016, while the allowance for loan losses increased $102,000 during the same period. There was no provision for loan losses in the first half of 2016 compared to $100,000 in the first half of 2015. Nonperforming loans were $6.0 million as of June 30, 2016, compared to $6.3 million as of March 31, 2016 and $5.5 million as of December 31, 2015. The increase in nonperforming loans in the first six months of 2016 was comprised primarily of an increase of $438,000 in nonaccrual loans. The allowance for loan losses was 1.20% of total loans at June 30, 2016, compared to 1.17% at March 31, 2016, and 1.20% at December 31, 2015.

 

Charge-offs and recoveries for respective loan categories for the six months ended June 30 were as follows:

 

(Dollars in thousands) 2016  2015 
   Charge-offs   Recoveries   Charge-offs   Recoveries 
Agricultural $  $  $  $1 
Commercial and industrial  33   23      48 
Consumer  68   69   106   79 
Real estate, commercial     31      21 
Real estate, residential  69   149   21   58 
  $170  $272  $127  $207 

 

Net recoveries were $172,000 in the second quarter of 2016 and $102,000 in the first six months of 2016 compared to $32,000 of net recoveries in the second quarter of 2015 and net recoveries of $80,000 in the first six months of 2015. Net charge-offs on an annualized basis as a percentage of average loans were a negative 0.06% in the first six months of 2016 compared to a negative 0.05% for the same period in the prior year. Management is aware that the economic climate in Michigan will continue to affect business and individual borrowers. Management has worked and intends to continue to work with delinquent borrowers in an attempt to lessen the negative impact to ChoiceOne. As charge-offs, changes in the level of nonperforming loans, and changes within the composition of the loan portfolio occur throughout 2016, the provision and allowance for loan losses will be reviewed by the Bank’s management and adjusted as determined to be necessary.

 

Noninterest Income

Total noninterest income increased $200,000 in the second quarter of 2016 and declined $251,000 in the first six months of 2016 compared to the same periods in 2015. The small decrease in customer service charges in both the second quarter and first half of 2016 compared to the same periods in the prior year was caused primarily by lower overdraft fees. The decline in insurance and investment commissions in the second quarter and the first six months of 2016 compared to the same periods in 2015 resulted primarily from lower commissions from sales of real estate investment trusts. Gains on sales of loans grew $110,000 in the second quarter and $26,000 in the first half of 2016 compared to the same periods in the prior year as a result of increased residential mortgage originations. An increase of $111,000 in the second quarter and $173,000 in the first six months of 2016 in gains on sales of securities when compared to the same periods in 2015 resulted from higher sales activity in the current year. A lower loss on sales of other assets in the second quarter and first half of 2016 compared to the same periods in 2015 resulted from less write-downs of other real estate owned property in those periods. A death benefit of $308,000 received on a bank owned life insurance policy in the first quarter of 2015 was the cause of the decline in earnings on life insurance policies in the first six months of 2016 compared to the similar period in the prior year.

 

22

 

 

Noninterest Expense

Total noninterest expense increased $416,000 in the second quarter of 2016 and $654,000 in the first six months of 2016 compared to the same periods in 2015. Salaries and benefits expense increased $351,000 in the second quarter and $463,000 in the first six months of 2016 compared to the same periods in the prior year. The increase in salaries and benefits was the result of higher costs related to salaries and stock compensation expense, which were partially offset by lower commission expenses. An increase of $145,000 in occupancy and equipment expense in the first half of 2016 compared to the same period in 2015 was partially due to the opening of a new loan production office and higher expenses related to general repairs and maintenance. Other noninterest expense increases in the first half of 2016 compared to the first six months of 2015 were caused primarily by higher donation and recruiting expenses.

 

Income Tax Expense

Income tax expense was $947,000 in the first six months of 2016 compared to $996,000 for the same period in 2015. The effective tax rate was 25.8% for 2016 and 24.5% for 2015. The increase in the effective tax rate in 2016 compared to 2015 was due to the effect of a $308,000 nontaxable death benefit received in the first quarter of 2015 from a bank owned life insurance policy.

 

FINANCIAL CONDITION

 

Securities

The securities available for sale portfolio increased $3.9 million in the second quarter and increased $15.0 million in the first six months of 2016. The increase in the securities portfolio resulted from ChoiceOne’s desire to grow earning assets. Various securities totaling $47.4 million were purchased in the first half of 2016 to provide earning assets and to replace maturities, principal repayments, and calls within the securities portfolio. Approximately $21.7 million in various securities were called or matured since the end of 2015. Principal repayments on securities totaled $1.1 million in the first six months of 2016. Approximately $11.2 million of securities were sold in the first six months of 2016 for a net gain of $226,000.

 

Loans

The loan portfolio (excluding loans held for sale) increased $5.9 million in the second quarter of 2016 and increased $7.9 million in the first six months of 2016. Commercial real estate loans increased $8.5 million, agriculture loans decreased by $5.6 million and commercial and industrial loans increased by $3.4 million during the first half of 2016. The decrease in agricultural loans was caused in part by seasonal pay downs by borrowers. Consumer and residential real estate loans have also increased in the first six months of 2016 with growth of $0.8 million and $0.8 million, respectively since the end of December. The environment for loan originations in ChoiceOne’s market area has become increasingly competitive.

 

Asset Quality

Information regarding impaired loans can be found in Note 3 to the consolidated financial statements included in this report. The total balance of loans classified as impaired was $6.0 million as of June 30, 2016, compared to $6.3 million as of March 31, 2016 and $5.6 million as of December 31, 2015. A decline in the balance of impaired commercial real estate loans of $455,000 during the second quarter of 2016 was offset by an increase of $256,000 in residential real estate loans classified as impaired.

 

As part of its review of the loan portfolio, management also monitors the various nonperforming loans. Nonperforming loans are comprised of: (1) loans accounted for on a nonaccrual basis; (2) loans, not included in nonaccrual loans, which are contractually past due 90 days or more as to interest or principal payments; and (3) loans, not included in nonaccrual or loans past due 90 days or more, which are considered troubled debt restructurings.

 

The balances of these nonperforming loans were as follows:

 

(Dollars in thousands) June 30,  December 31, 
  2016  2015 
Loans accounted for on a nonaccrual basis $2,636  $2,198 
Accruing loans contractually past due 90 days or more as to principal or interest payments  102   29 
Loans considered troubled debt restructurings  3,290   3,271 
Total $6,028  $5,498 

 

At June 30, 2016, nonaccrual loans included $46,000 in agricultural loans, $289,000 in commercial and industrial loans, $1,719,000 in commercial real estate loans, and $582,000 in residential real estate loans. At December 31, 2015, nonaccrual loans included $50,000 in agricultural loans, $77,000 in commercial and industrial loans, $1,640,000 in commercial real estate loans, and $431,000 in residential real estate loans. Management believes the allowance allocated to its nonperforming loans is sufficient at June 30, 2016.

 

23

 

 

Deposits and Borrowings

Total deposits decreased $16.0 million in the second quarter of 2016 and $10.9 million since the end of 2015. Checking and savings deposits declined $10.3 million in the first six months of 2016, while certificates of deposit decreased $0.6 million. ChoiceOne continued to place an emphasis on building its core deposits base in 2016. The decrease in deposits in the first half of 2016 was a normal seasonal fluctuation for ChoiceOne.

 

A decrease of $4.1 million in repurchase agreements in the first six months of 2016 was due to normal fluctuations in funds provided by bank customers. Certain securities are sold under agreements to repurchase them the following day. Management plans to continue this practice as a low-cost source of funding. Federal Home Loan Bank advances grew $34.0 million in the first half of 2016 as advances were used to provide funding for earning asset growth and to replace the decline in deposits.

 

Shareholders’ Equity

Total shareholders’ equity increased $2.6 million from December 31, 2015 to June 30, 2016. Growth in equity resulted from current year’s net income, an increase in accumulated other comprehensive income, and proceeds from the issuance of ChoiceOne stock, which were offset by cash dividends paid and repurchases of stock. The $1.2 million in other comprehensive income since the end of 2015 was caused by an increase in net unrealized gains on available for sale securities. The change in unrealized gains resulted from decreases in certain interest rate terms since December 31, 2015, which increased the market value of the Bank’s securities.

 

24

 

 

Following is information regarding the Bank’s compliance with regulatory capital requirements:

              Minimum Required 
              to be Well 
        Minimum Required  Capitalized Under 
        for Capital  Prompt Corrective 
(Dollars in thousands) Actual  Adequacy Purposes  Action Regulations 
   Amount   Ratio   Amount   Ratio   Amount   Ratio 
June 30, 2016                        
ChoiceOne Financial Services Inc.                        
Total capital (to risk weighted assets) $60,347   13.8% $35,018   8.0%   N/A     N/A  
Tier 1 capital (to risk weighted assets)  56,077   12.8   17,509   6.0    N/A     N/A  
Common Equity Tier 1 Capital (to risk weighted assets)  56,077   12.8   19,698   4.5    N/A     N/A  
Tier 1 capital (to average assets)  56,077   9.8   22,779   4.0    N/A     N/A  
                         
ChoiceOne Bank                        
Total capital (to risk weighted assets) $57,067   13.1% $34,955   8.0% $43,694   10.0%
Tier 1 capital (to risk weighted assets)  52,797   12.1   17,478   6.0   26,216   8.0 
Common Equity Tier 1 Capital (to risk weighted assets)  52,797   12.1   19,662   4.5   28,401   6.5 
Tier 1 capital (to average assets)  52,797   9.3   22,659   4.0   28,324   5.0 
                         
December 31, 2015                        
ChoiceOne Financial Services Inc.                        
Total capital (to risk weighted assets) $59,737   14.2% $33,600   8.0%   N/A     N/A  
Common Equity Tier 1 Capital (to risk weighted assets)  54,532   13.0   18,900   4.5    N/A     N/A  
Tier 1 capital (to risk weighted assets)  54,532   13.0   16,800   4.0    N/A     N/A  
Tier 1 capital (to average assets)  54,532   9.7   22,434   4.0    N/A     N/A  
                         
ChoiceOne Bank                        
Total capital (to risk weighted assets) $55,723   13.3% $33,470   8.0% $41,837   10.0%
Common Equity Tier 1 Capital (to risk weighted assets)  51,574   12.3   18,827   4.5   27,194   6.5 
Tier 1 capital (to risk weighted assets)  51,574   12.3   16,735   4.0   25,102   6.0 
Tier 1 capital (to average assets)  51,574   9.2   22,350   4.0   27,937   5.0 

 

Management reviews the capital levels of ChoiceOne and the Bank on a regular basis. The Board of Directors (the “Board”) and management believe that the capital levels as of June 30, 2016 are adequate for the foreseeable future. The Board’s determination of appropriate cash dividends for future periods will be based on, among other things, market conditions and ChoiceOne’s requirements for cash and capital.

 

Liquidity

Net cash provided from operating activities was $6.4 million for the six months ended June 30, 2016 compared to $3.2 million provided in the same period a year ago. The change was caused by an increase in net cash flows provided by loans originated for sale in the secondary market. Net cash used for investing activities was $21.5 million for the first half of 2016, compared to net cash provided of $1.0 million in the same period in 2015. The change was due to an increase in loan balances in the first half of 2016 in contrast with a decrease in the same period in 2015. Also contributing to the change was a higher level of securities growth in 2016 than in 2015. Net cash provided from financing activities was $17.4 million in the first six months of 2016 compared to net cash used from financing activities of $5.6 million during the same period in the prior year. A higher level of net proceeds from Federal Home Loan Bank advances was partially offset by a decline in deposits in the first half of 2016.

 

Management believes that the current level of liquidity is sufficient to meet the Bank’s normal operating needs. This belief is based upon the availability of deposits from both the local and national markets, maturities of securities, normal loan repayments, income retention, federal funds purchased from correspondent banks, and advances available from the Federal Home Loan Bank. The Bank also has a secured line of credit available from the Federal Reserve Bank.

 

25

 

 

Item 4.  Controls and Procedures.

 

An evaluation was performed under the supervision and with the participation of ChoiceOne’s management, including the Chief Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of ChoiceOne’s disclosure controls and procedures. Based on and as of the time of that evaluation, ChoiceOne’s management, including the Chief Executive Officer and Principal Financial Officer, concluded that ChoiceOne’s disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that material information required to be disclosed in the reports that ChoiceOne files or submits under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that ChoiceOne files or submits under the Exchange Act is accumulated and communicated to management, including ChoiceOne’s principal executive and principal financial officers, as appropriate to allow for timely decisions regarding required disclosure. There was no change in ChoiceOne’s internal control over financial reporting that occurred during the three months ended June 30, 2016 that has materially affected, or that is reasonably likely to materially affect, ChoiceOne’s internal control over financial reporting.

 

PART II.  OTHER INFORMATION

 

Item 1.  Legal Proceedings.

 

There are no material pending legal proceedings to which ChoiceOne or the Bank is a party or to which any of their properties are subject, except for proceedings that arose in the ordinary course of business. In the belief of management, pending or current legal proceedings should not have a material effect on the consolidated financial condition of ChoiceOne.

 

Item 1A.  Risk Factors.

 

Information concerning risk factors is contained in the discussion in Item 1A, “Risk Factors,” in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2015. As of the date of this report, ChoiceOne does not believe that there has been a material change in the nature or categories of ChoiceOne’s risk factors, as compared to the information disclosed in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

 

On April 27, 2016, ChoiceOne issued 731 shares of common stock, without par value, to the directors of ChoiceOne pursuant to the Directors’ Stock Purchase Plan for an aggregate cash price of $17,000. On May 18, 2016, ChoiceOne issued 1,789 shares of common stock, without par value, to the directors of ChoiceOne pursuant to the Directors’ Stock Purchase Plan for an aggregate cash price of $41,000. ChoiceOne relied on the exemption contained in Section 4(a)(5) of the Securities Act of 1933 in connection with these sales.

 

26

 

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

The following table provides information regarding ChoiceOne’s purchases of its common stock during the quarter ended June 30, 2016.

 

        Total Number  Maximum 
        of Shares  Number of 
        Purchased as  Shares that 
(Dollars in thousands, except per share data) Total Number  Average  Part of a  May Yet be 
  of Shares  Price Paid  Publicly  Purchased 
Period Purchased  per Share  Announced Plan  Under the Plan 
                 
April 1 - April 30, 2016                
Employee Transactions    $         
Repurchase Plan    $      59,224 
May 1 - May 31, 2016                
Employee Transactions    $         
Repurchase Plan (1)  30,000  $22.60   30,000   29,224 
June 1 - June 30, 2016                
Employee Transactions    $         
Repurchase Plan    $      29,224 

 

(1)On May 4, 2016, ChoiceOne purchased 30,000 shares of common stock for an aggregate cash price of $678,000. As of June 30, 2016, there are 29,224 shares remaining that may yet be purchased under approved plans. The repurchase plan was adopted and announced on July 26, 2007. There is no stated expiration date. The plan authorized the repurchase of up to 100,000 shares.

 

Item 6.  Exhibits

 

The following exhibits are filed or incorporated by reference as part of this report:

 

 Exhibit
Number
 Document
    
 3.1 Amended and Restated Articles of Incorporation of ChoiceOne. Previously filed as an exhibit to ChoiceOne’s Form 10-K Annual Report for the year ended December 31, 2013.  Here incorporated by reference.
    
 3.2 Bylaws of ChoiceOne.  Previously filed as an exhibit to ChoiceOne’s Form 10-K Annual Report for the year ended December 31, 2013.  Here incorporated by reference.
    
 31.1 Certification of President and Chief Executive Officer
    
 31.2 Certification of Treasurer
    
 

32.1

 

101.1

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

 

Interactive Data File.

 

27

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 CHOICEONE FINANCIAL SERVICES, INC.
  
Date:   August 12, 2016/s/ Kelly J. Potes
 Kelly J. Potes
Chief Executive Officer
(Principal Executive Officer)
  
Date:   August 12, 2016/s/ Thomas L. Lampen
 Thomas L. Lampen
Treasurer
(Principal Financial and Accounting Officer)

 

28