![]() |
|
Actual and Pro Forma Consolidated Balance Sheets (Unaudited)
ChoiceOne Financial Services, Inc. (ChoiceOne) and Fentura Financial Inc. (Fentura)
As of June 30, 2024
|
|||||||||||||||
|
(Dollar amounts in thousands except per share data)
|
|||||||||||||||
|
ChoiceOne
|
Fentura
|
Pro Forma Adjustments
|
Pro Forma ChoiceOne and Fentura
|
||||||||||||
|
Assets
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
101,002
|
$
|
128,590
|
$
|
(12,716
|
)
|
A
|
216,876
|
||||||
|
Equity securities, at fair value
|
7,502
|
1,515
|
9,017
|
||||||||||||
|
Securities available for sale, at fair value
|
491,670
|
97,861
|
589,531
|
||||||||||||
|
Securities held to maturity, at amortized cost net of credit losses
|
392,699
|
791
|
(24
|
)
|
B
|
393,466
|
|||||||||
|
Federal Home Loan Bank stock
|
4,449
|
9,179
|
13,628
|
||||||||||||
|
Federal Reserve Bank stock
|
5,066
|
-
|
5,066
|
||||||||||||
|
Loans held for sale
|
5,946
|
2,440
|
8,386
|
||||||||||||
|
Loans held for investment
|
1,437,527
|
1,459,929
|
7,585
|
C
|
2,832,259
|
||||||||||
|
(53,819
|
)
|
D
|
|||||||||||||
|
(18,963
|
)
|
E
|
|||||||||||||
|
Allowance for credit losses
|
(16,152
|
)
|
(15,300
|
)
|
15,300
|
F
|
(35,115
|
)
|
|||||||
|
(11,378
|
)
|
G
|
|||||||||||||
|
(7,585
|
)
|
H
|
|||||||||||||
|
Net loans
|
1,421,375
|
1,444,629
|
(68,860
|
)
|
2,797,144
|
||||||||||
|
Premises and equipment, net
|
27,370
|
13,661
|
4,000
|
I
|
45,031
|
||||||||||
|
Other real estate owned
|
272
|
-
|
272
|
||||||||||||
|
Goodwill
|
59,946
|
8,853
|
(8,853
|
)
|
J
|
105,165
|
|||||||||
|
45,219
|
K
|
||||||||||||||
|
Other intangible assets
|
1,448
|
444
|
(444
|
)
|
L
|
44,801
|
|||||||||
|
43,353
|
M
|
||||||||||||||
|
Interest receivable and other assets
|
104,322
|
48,666
|
14,466
|
N
|
167,454
|
||||||||||
|
Total Assets
|
$
|
2,623,067
|
$
|
1,756,629
|
$
|
16,141
|
$
|
4,395,837
|
|||||||
|
Liabilities and Shareholders’ Equity
|
|||||||||||||||
|
Deposits:
|
|||||||||||||||
|
Non-interest bearing
|
$
|
517,137
|
$
|
404,521
|
$
|
921,658
|
|||||||||
|
Interest bearing
|
1,582,365
|
1,022,538
|
2,604,903
|
||||||||||||
|
Brokered deposits
|
27,177
|
-
|
27,177
|
||||||||||||
|
Total Deposits
|
2,126,679
|
1,427,059
|
-
|
3,553,738
|
|||||||||||
|
Borrowings
|
210,000
|
164,397
|
(1,000
|
)
|
O
|
373,397
|
|||||||||
|
Subordinated debentures
|
35,630
|
14,000
|
(2,000
|
)
|
P
|
47,630
|
|||||||||
|
Other liabilities
|
36,239
|
7,872
|
10,481
|
Q
|
54,592
|
||||||||||
|
Total liabilities
|
2,408,548
|
1,613,328
|
7,481
|
4,029,357
|
|||||||||||
|
Total shareholders’ equity
|
214,519
|
143,301
|
8,660
|
R
|
366,480
|
||||||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
2,623,067
|
$
|
1,756,629
|
$
|
16,141
|
$
|
4,395,837
|
|||||||
|
Book value per share
|
$
|
28.32
|
$
|
31.91
|
$
|
26.88
|
|||||||||
|
Tangible book value per share
|
$
|
20.22
|
$
|
29.84
|
$
|
15.88
|
|||||||||
|
ChoiceOne Financial Services, Inc. and Fentura Financial, Inc.
Unaudited Pro Forma Condensed Statement of Income
Six Months Ended June 30, 2024
|
|||||||||||||||
|
(Dollar amounts in thousands except per share data)
|
|||||||||||||||
|
ChoiceOne
|
Fentura
|
Pro Forma Adjustments
|
Pro Forma ChoiceOne and Fentura
|
||||||||||||
|
Interest income
|
$
|
58,376
|
$
|
43,028
|
2
|
A
|
$
|
110,121
|
|||||||
|
(251
|
)
|
B
|
|||||||||||||
|
1,798
|
C
|
||||||||||||||
|
7,169
|
D
|
||||||||||||||
|
Interest expense
|
23,531
|
18,965
|
132
|
E
|
42,712
|
||||||||||
|
84
|
F
|
||||||||||||||
|
Net interest income
|
$
|
34,845
|
$
|
24,063
|
$
|
8,502
|
$
|
67,410
|
|||||||
|
Provision for loan losses
|
-
|
753
|
753
|
||||||||||||
|
Noninterest income
|
8,134
|
4,669
|
12,803
|
||||||||||||
|
Noninterest expense (excluding merger related expenses
|
27,962
|
22,087
|
2,893
|
G
|
53,229
|
||||||||||
|
216
|
H
|
||||||||||||||
|
63
|
I
|
||||||||||||||
|
79
|
J
|
||||||||||||||
|
(71
|
)
|
K
|
|||||||||||||
|
Net income before income taxes
|
$
|
15,017
|
$
|
5,892
|
$
|
5,322
|
$
|
26,231
|
|||||||
|
Income Tax
|
2,797
|
1,122
|
1,118
|
M
|
5,037
|
||||||||||
|
Net income
|
$
|
12,220
|
$
|
4,770
|
$
|
4,205
|
$
|
21,195
|
|||||||
|
Net income per share
|
|||||||||||||||
|
Basic
|
$
|
1.62
|
$
|
1.07
|
$
|
1.55
|
|||||||||
|
Diluted
|
$
|
1.61
|
$
|
1.07
|
$
|
1.55
|
|||||||||
|
Dividends per share
|
$
|
0.54
|
$
|
0.22
|
$
|
0.37
|
|||||||||
|
Average shares outstanding
|
|||||||||||||||
|
Basic
|
7,560,960
|
4,455,478
|
6,014,895
|
13,575,855
|
|||||||||||
|
Diluted
|
7,598,215
|
4,455,478
|
6,014,895
|
13,613,110
|
|||||||||||
|
ChoiceOne Financial Services, Inc. and Fentura Financial, Inc.
Unaudited Pro Forma Condensed Statement of Income
Twelve Months Ended December 31, 2023
|
|||||||||||||||
|
(Dollar amounts in thousands except per share data)
|
|||||||||||||||
|
ChoiceOne
|
Fentura
|
Pro Forma Adjustments
|
Pro Forma ChoiceOne and Fentura
|
||||||||||||
|
Interest income
|
$
|
98,980
|
$
|
79,681
|
4
|
A
|
$
|
196,096
|
|||||||
|
(502
|
)
|
B
|
|||||||||||||
|
3,595
|
C
|
||||||||||||||
|
14,338
|
D
|
||||||||||||||
|
Interest expense
|
33,095
|
28,087
|
263
|
E
|
61,613
|
||||||||||
|
168
|
F
|
||||||||||||||
|
Net interest income
|
$
|
65,885
|
$
|
51,594
|
$
|
17,004
|
$
|
134,483
|
|||||||
|
Provision for loan losses
|
150
|
(58
|
)
|
92
|
|||||||||||
|
Noninterest income
|
14,906
|
9,271
|
24,177
|
||||||||||||
|
Noninterest expense (excluding merger related expenses
|
55,074
|
42,668
|
5,786
|
G
|
104,101
|
||||||||||
|
431
|
H
|
||||||||||||||
|
126
|
I
|
||||||||||||||
|
158
|
J
|
||||||||||||||
|
(142
|
)
|
K
|
|||||||||||||
|
Net income before income taxes
|
$
|
25,567
|
$
|
18,255
|
$
|
10,645
|
$
|
54,467
|
|||||||
|
Income Tax
|
4,306
|
3,626
|
2,235
|
L
|
10,167
|
||||||||||
|
Net income
|
$
|
21,261
|
$
|
14,629
|
$
|
8,409
|
$
|
44,299
|
|||||||
|
Net income per share
|
|||||||||||||||
|
Basic
|
$
|
2.82
|
$
|
3.30
|
$
|
3.26
|
|||||||||
|
Diluted
|
$
|
2.82
|
$
|
3.30
|
$
|
3.25
|
|||||||||
|
Dividends per share
|
$
|
1.05
|
$
|
0.40
|
$
|
0.72
|
|||||||||
|
Average shares outstanding
|
|||||||||||||||
|
Basic
|
7,532,998
|
4,433,318
|
5,984,979
|
13,517,977
|
|||||||||||
|
Diluted
|
7,572,290
|
4,433,318
|
5,984,979
|
13,557,269
|
|||||||||||
|
Equity Consideration
|
||||
|
Fentura shares outstanding June 30, 2024
|
4,490,087
|
|||
|
Exchange ratio
|
1.35
|
|||
|
ChoiceOne shares Issued
|
6,061,617
|
|||
|
ChoiceOne Share Price (as of June 30, 2024)
|
$
|
28.65
|
||
|
Total Consideration (dollars in thousands)
|
$
|
173,665
|
||
|
Fentura Net Assets at Fair Value
|
||||
|
Assets Acquired
|
$
|
1,749,255
|
||
|
Liabilities Assumed
|
$
|
1,620,809
|
||
|
Net Assets Acquired
|
$
|
128,446
|
||
|
Preliminary pro forma goodwill (dollars in thousands)
|
$
|
45,219
|
||
|
Balance Sheet
|
|
|
A
|
Reflects adjustments to record ChoiceOne’s estimated transaction costs net of tax effect at ChoiceOne’s statutory federal tax rate of
21%.
|
|
B
|
Adjustment to record estimated fair value of held-to-maturity investments.
|
|
C
|
Estimated purchase credit discount CECL reserve gross up.
|
|
D
|
Estimated interest rate adjustment to record loans at fair value.
|
|
E
|
Estimated adjustment to record the gross credit mark on loans.
|
|
F
|
Estimated adjustment to record the elimination of existing Fentura allowance for credit losses.
|
|
G
|
Estimated adjustment to record day 2 CECL reserve on non-PCD loans (double dip).
|
|
H
|
Reflects the estimated adjustment to record day 2 PCD CECL reserve adjustment.
|
|
I
|
Estimated adjustment to record fixed assets at fair value.
|
|
J
|
Adjustment to record eliminate Fentura’s existing goodwill.
|
|
K
|
“Estimated Goodwill to be generated as a result of the total purchase price and net assets acquired. (See ““Pro Forma Purchase Price””
above for the allocation of the purchase price to net assets acquired””).”
|
|
L
|
Adjustment to eliminate Fentura's existing CDI .
|
|
M
|
Adjustment to record estimated CDI at fair value and Customer list at estimated fair value.
|
|
N
|
Current/deferred tax assets created as a result of purchase accounting adjustments. All taxable adjustments were calculated using a
21% tax rate.
|
|
O
|
Adjustment to record borrowings at their estimated fair value.
|
|
P
|
Adjustment to record TruPS at their estimated fair value.
|
|
Q
|
Current/deferred tax liabilities created as a result of purchase accounting adjustments. All taxable adjustments were calculated using
a 21% tax rate.
|
|
R
|
Estimated elimination of Fentura Financial Inc. common stock and value of merger consideration paid.
|
|
Income Statement
|
|
|
A
|
Investment securities estimated fair value adjustment amortization.
|
|
B
|
Adjustment for the estimated lost reinvestment income on cash paid for transaction expenses at an assumed lost yield equal to 5.0%
|
|
C
|
Estimated accretion of the credit adjustment on non-PCD loans.
|
|
D
|
Estimated accretion of the fair value adjustment on loans.
|
|
E
|
Estimated bank-level borrowing fair value adjustment amortization.
|
|
F
|
Holding Company TruPS estimated fair value adjustment amortization.
|
|
G
|
Estimated incremental CDI intangible amortization expense above historical CDI amortization expense based on a a 10 year sum of years
digits calculation.
|
|
H
|
Estimated customer list intangible amortization expense.
|
|
I
|
Estimated capitalization of branch expenses.
|
|
J
|
Adjustment to reflect the increased depreciation expense related to the estimated fair value adjustment on fixed assets.
|
|
K
|
Reversal of Fentura’s CDI Amortization.
|
|
L
|
Tax effect on the pro forma adjustments at an assumed 21% effective tax rate.
|