Skip to main content

ISABELLA BANK Corp

For the period ended Jun 30, 2024. Filed Aug 12, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Jun 30, 2024 · Filed Aug 12, 2024

ISBA$41.14+1.2%Stored close · as of Nov 9, 2026

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

See the whole filing, with its images and exhibits

Item 1. Financial Statements

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

June 302024December 312023
ASSETS
Cash and demand deposits due from banks$22,690$25,628
Fed Funds sold and interest bearing balances due from banks8698,044
Total cash and cash equivalents23,55933,672
AFS securities, at fair value505,646528,148
FHLB stock12,76212,762
Mortgage loans HFS637—
Loans1,381,6361,349,463
Less allowance for credit losses13,09513,108
Net loans1,368,5411,336,355
Premises and equipment27,84327,639
BOLI policies34,38233,892
Goodwill and other intangible assets48,28348,284
Other assets38,48638,216
Total assets$2,060,139$2,058,968
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Demand deposits$412,193$428,505
Interest bearing demand deposits338,329320,737
Savings603,328628,079
Certificates of deposit368,449346,374
Total deposits1,722,2991,723,695
Federal funds purchased and repurchase agreements44,19446,801
FHLB advances45,00040,000
Subordinated debt, net of unamortized issuance costs29,38029,335
Total borrowed funds118,574116,136
Other liabilities17,01716,735
Total liabilities1,857,8901,856,566
Shareholders’ equity
Common stock — no par value 15,000,000 shares authorized: issued and outstanding 7,474,016 shares in 2024 and 7,485,889 shares in 2023126,126127,323
Shares to be issued for deferred compensation obligations3,9513,693
Retained earnings99,80897,282
Accumulated other comprehensive income (loss)(27,636)(25,896)
Total shareholders’ equity202,249202,402
Total liabilities and shareholders' equity$2,060,139$2,058,968

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Three Months Ended June 30Six Months Ended June 30
2024202320242023
Interest income
Loans$18,863$15,931$36,920$30,820
AFS securities2,8043,0475,6886,267
FHLB stock15871304135
Federal funds sold and other263446556868
Total interest income22,08819,49543,46838,090
Interest expense
Deposits7,3134,10914,4766,938
Federal funds purchased and repurchase agreements321171642320
FHLB advances6382701,026270
Subordinated debt, net of unamortized issuance costs266266532532
Total interest expense8,5384,81616,6768,060
Net interest income13,55014,67926,79230,030
Provision for credit losses170196562237
Net interest income after provision for credit losses13,38014,48326,23029,793
Noninterest income
Service charges and fees2,1282,0474,1744,025
Wealth management fees1,0489811,9871,767
Earnings on BOLI policies253226496452
Net gain on sale of mortgage loans6756101123
Other112294318530
Total noninterest income3,6083,6047,0766,897
Noninterest expenses
Compensation and benefits6,9706,56113,98513,150
Occupancy and equipment2,6192,6065,3255,208
Other professional services5275571,0401,092
ATM and debit card fees487409956809
FDIC insurance premiums280233532461
Other2,0122,1733,7334,017
Total noninterest expenses12,89512,53925,57124,737
Income before income tax expense4,0935,5487,73511,953
Income tax expense6129181,1232,002
Net income$3,481$4,630$6,612$9,951
Earnings per common share
Basic$0.47$0.62$0.88$1.32
Diluted0.460.610.881.31
Cash dividends per common share0.280.280.560.56

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

Three Months Ended June 30Six Months Ended June 30
2024202320242023
Net income$3,481$4,630$6,612$9,951
Unrealized gains (losses) on AFS securities703(7,638)(2,223)972
Reclassification adjustment for net (gains) losses included in net income—(66)—(67)
Tax effect (1)(149)1,601483(128)
Unrealized gains (losses) on AFS securities, net of tax554(6,103)(1,740)777
Comprehensive income (loss)$4,035$(1,473)$4,872$10,728

(1) See “Note 6 – Capital Ratios and Shareholders' Equity” for tax effect reconciliation.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

Common Stock
Common SharesOutstandingAmountCommon Shares to beIssued forDeferredCompensationObligationsRetainedEarningsAccumulatedOtherComprehensiveIncome (Loss)Totals
January 1, 20237,559,421$128,651$5,005$89,748$(37,194)$186,210
Cumulative effect of accounting change - adoption of ASC 326———(2,417)—(2,417)
Comprehensive income (loss)———9,95177710,728
Issuance of common stock37,983846———846
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations—38(38)———
Share-based payment awards under the Directors Plan——428——428
Share-based compensation expense recognized in earnings under the RSP—128———128
Common stock purchased for deferred compensation obligations—(976)———(976)
Common stock repurchased(100,578)(2,409)———(2,409)
Cash dividends paid ($0.56 per common share)———(4,107)—(4,107)
June 30, 20237,496,826$126,278$5,395$93,175$(36,417)$188,431
January 1, 20247,485,889$127,323$3,693$97,282$(25,896)$202,402
Comprehensive income (loss)———6,612(1,740)4,872
Issuance of common stock43,980840———840
Issuance of common stock for vested shares under the RSP16,240—————
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations—21(21)———
Share-based payment awards under the Directors Plan——279——279
Share-based compensation expense recognized in earnings under the RSP—45———45
Common stock purchased for deferred compensation obligations—(701)———(701)
Common stock repurchased(72,093)(1,402)———(1,402)
Cash dividends paid ($0.56 per common share)———(4,086)—(4,086)
June 30, 20247,474,016$126,126$3,951$99,808$(27,636)$202,249

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

Six Months Ended June 30
20242023
OPERATING ACTIVITIES
Net income$6,612$9,951
Reconciliation of net income to net cash provided by operating activities:
Provision for credit losses562237
Depreciation1,025994
Net amortization of AFS securities692745
Increase in cash value of BOLI policies, net of expenses(490)(445)
Share-based payment awards324556
Origination of loans HFS(4,214)(3,719)
Proceeds from loan sales3,6783,859
Net changes in:
Other assets2612,555
Other liabilities330208
Net cash provided by (used in) operating activities8,78014,941
INVESTING ACTIVITIES
Proceeds from sales, maturities, calls and prepayments of AFS securities19,58756,377
Purchases of AFS securities—(6,166)
Net loan principal (originations) collections(33,078)(70,397)
Proceeds from sales of foreclosed assets182279
Purchases of premises and equipment(1,229)(1,824)
Funding of low income housing tax credit investments(3)(612)
Net cash provided by (used in) investing activities(14,541)(22,343)
FINANCING ACTIVITIES
Net increase (decrease) in deposits(1,396)(29,327)
Net increase (decrease) in fed funds purchased and repurchase agreements(2,607)(20,669)
Net increase (decrease) in FHLB advances5,00055,000
Cash dividends paid on common stock(4,086)(4,107)
Proceeds from issuance of common stock840846
Common stock repurchased(1,402)(2,409)
Common stock purchased for deferred compensation obligations(701)(976)
Net cash provided by (used in) financing activities(4,352)(1,642)
Increase (decrease) in cash and cash equivalents(10,113)(9,044)
Cash and cash equivalents at beginning of period33,67238,924
Cash and cash equivalents at end of period$23,559$29,880
SUPPLEMENTAL CASH FLOWS INFORMATION:
Interest paid$16,651$7,715
Income taxes paid8001,400
SUPPLEMENTAL NONCASH INFORMATION:
Investment in low income housing tax credits—5,000
Transfers of loans to foreclosed assets330170

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Note 1 –Basis of Presentation

As used in these notes, as well as in Management's Discussion and Analysis of Financial Condition and Results of Operations, references to “the Corporation”, “Isabella”, “we”, “our”, “us”, and similar terms refer to the consolidated entity consisting of Isabella Bank Corporation and its subsidiary. References to Isabella Bank or “the Bank” refers to Isabella Bank Corporation’s subsidiary, Isabella Bank.

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and six-month periods ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. For further information, refer to our Annual Report on Form 10-K for the year ended December 31, 2023.

Certain amounts reported in the interim 2023 consolidated financial statements have been reclassified to conform with the 2024 presentation. Our accounting policies are materially the same as those discussed in Note 1 to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2023.

Note 2 –AFS Securities

The amortized cost and fair value of AFS securities, with gross unrealized gains and losses, are as follows at:

June 30, 2024
AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFairValue
U.S. Treasury$231,012$—$15,679$215,333
States and political subdivisions86,7894644,20283,051
Auction rate money market preferred3,200—1923,008
Mortgage-backed securities32,120—2,57929,541
Collateralized mortgage obligations178,424—10,715167,709
Corporate8,150—1,1467,004
Total$539,695$464$34,513$505,646
December 31, 2023
AmortizedCostGrossUnrealizedGainsGrossUnrealizedLossesFairValue
U.S. Treasury$231,218$—$16,417$214,801
States and political subdivisions94,8371,0322,99392,876
Auction rate money market preferred3,200—2692,931
Mortgage-backed securities35,321—2,50632,815
Collateralized mortgage obligations187,248—9,473177,775
Corporate8,150—1,2006,950
Total$559,974$1,032$32,858$528,148

The amortized cost and fair value of AFS securities by contractual maturity at June 30, 2024 are as follows:

Maturing · Securities with Variable Monthly Payments or Noncontractual Maturities
Due inOne Yearor Less · After OneYear ButWithinFive Years · After FiveYears ButWithinTen Years · AfterTen Years · Total
U.S. Treasury$19,922$211,090$—$—$—$231,012
States and political subdivisions15,61324,25418,44228,480—86,789
Auction rate money market preferred————3,2003,200
Mortgage-backed securities————32,12032,120
Collateralized mortgage obligations————178,424178,424
Corporate——8,150——8,150
Total amortized cost$35,535$235,344$26,592$28,480$213,744$539,695
Fair value$35,351$219,602$24,268$26,167$200,258$505,646

Expected maturities for government sponsored enterprises and states and political subdivisions may differ from contractual maturities because issuers may have the right to call or prepay obligations.

As the auction rate money market preferred investments have continual call dates, they are not reported by a specific maturity group. Because of their variable monthly payments, mortgage-backed securities and collateralized mortgage obligations are not reported by a specific maturity group.

A summary of the sales activity of AFS securities is as follows for the:

Three Months Ended June 30Six Months Ended June 30
2024202320242023
Proceeds from sales of AFS securities$—$13,944$—$18,089
Realized gains (losses)—66—67
Applicable income tax expense (benefit)—14—14

The information in the following tables pertains to AFS securities with gross unrealized losses at June 30, 2024 and December 31, 2023, aggregated by investment category and length of time that individual securities have been in a continuous loss position.

June 30, 2024
Less Than Twelve Months · Twelve Months or More
GrossUnrealizedLosses · FairValue · GrossUnrealizedLosses · FairValue · TotalUnrealizedLosses
U.S. Treasury$—$—$15,679$215,333$15,679
States and political subdivisions37926,9223,82340,5714,202
Auction rate money market preferred——1923,008192
Mortgage-backed securities——2,57929,5412,579
Collateralized mortgage obligations——10,715167,70910,715
Corporate——1,1467,0041,146
Total$379$26,922$34,134$463,166$34,513
Number of securities in an unrealized loss position:210198408
December 31, 2023
Less Than Twelve Months · Twelve Months or More
GrossUnrealizedLosses · FairValue · GrossUnrealizedLosses · FairValue · TotalUnrealizedLosses
U.S. Treasury$—$—$16,417$214,801$16,417
States and political subdivisions427,1722,95137,0112,993
Auction rate money market preferred——2692,931269
Mortgage-backed securities1102,50532,8052,506
Collateralized mortgage obligations1164,5549,357173,2219,473
Corporate——1,2006,9501,200
Total$159$11,736$32,699$467,719$32,858
Number of securities in an unrealized loss position:22186208

The unrealized loss on our AFS securities portfolio resulted from the increase in short-term and intermediate-term interest rates.

As of June 30, 2024, no allowance for credit losses has been recognized on AFS securities in an unrealized loss position, as management does not believe any of the securities are impaired due to reasons of credit quality. This is based on our analysis of the underlying risk characteristics, including credit ratings, and other qualitative factors related to our AFS securities and consideration of our historical credit loss experience and internal forecasts. The issuers of these securities continue to make timely principal and interest payments under the contractual terms of the securities. Furthermore, management does not intend to sell any of the securities classified as AFS in the table above, and believes it is more likely than not that we will not have to sell any such securities before a recovery of cost. The unrealized losses are due to increases in market interest rates over the yields available at the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their respective maturity date or repricing date, or if the market yields for such investments decline.

Note 3 –Loans and ACL

Loan Composition

The following table provides a detailed listing of our loan portfolio at:

June 30, 2024December 31, 2023
BalancePercent of TotalBalancePercent of Total
Commercial and industrial
Secured$206,78414.97%$189,18614.02%
Unsecured31,4612.28%20,5521.52%
Total commercial and industrial238,24517.25%209,73815.54%
Commercial real estate
Commercial mortgage owner occupied176,23412.76%180,63613.39%
Commercial mortgage non-owner occupied207,85315.04%216,29216.03%
Commercial mortgage 1-4 family investor91,7896.64%89,2086.61%
Commercial mortgage multifamily71,1295.15%78,1085.79%
Total commercial real estate547,00539.59%564,24441.82%
Advances to mortgage brokers39,3002.84%18,5411.37%
Agricultural
Agricultural mortgage67,1684.87%69,0445.12%
Agricultural other27,8282.01%30,9502.29%
Total agricultural94,9966.88%99,9947.41%
Residential real estate
Senior lien319,85923.15%313,45923.23%
Junior lien7,5210.54%5,9450.44%
Home equity lines of credit37,8082.74%37,0142.74%
Total residential real estate365,18826.43%356,41826.41%
Consumer
Secured - direct37,5792.72%37,9482.81%
Secured - indirect56,0364.05%59,3244.40%
Unsecured3,2870.24%3,2560.24%
Total consumer96,9027.01%100,5287.45%
Total$1,381,636100.00%$1,349,463100.00%

We grant commercial, agricultural, residential real estate, and consumer loans to customers primarily in Bay, Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw counties in Michigan. The ability of borrowers to honor their repayment obligations is often dependent upon the real estate, agricultural, manufacturing, retail, gaming, tourism, health care, higher education, and general economic conditions of this region. Substantially all of our consumer and residential real estate loans are secured by various items of property, while commercial loans are secured primarily by real estate, business assets, and personal guarantees. A portion of loans are unsecured.

Loans that we have the intent and ability to hold in our portfolio are reported at their outstanding principal balance adjusted for any charge-offs, the ACL, and deferred fees or costs. Unless a loan has a nonaccrual status, interest income is accrued over the term of the loan based on the principal amount outstanding. Loan origination fees and certain direct loan origination costs are capitalized and recognized as a component of interest income over the term of the loan using the appropriate amortization method.

Commercial and agricultural loans include loans for commercial real estate, commercial operating loans, advances to mortgage brokers, farmland and agricultural production, and loans to states and political subdivisions. Repayment of these loans is dependent upon the successful operation and management of a business. We minimize our risk by limiting the amount of direct credit exposure to any one borrower to $18,000. Borrowers with direct credit needs of more than $18,000 may be serviced through the use of loan participations with other commercial banks. Commercial and agricultural real estate loans commonly require loan-to-value limits of 80% or less. Depending upon the type of loan, past credit history, and current operating results, we may require the borrower to pledge accounts receivable, inventory, property, or equipment. Government agency guarantee may be required. Personal guarantees and/or life insurance beneficiary assignments are generally required from the owners of closely held corporations, partnerships, and sole proprietorships. In addition, we may require annual financial statements, prepare cash flow analyses, and review credit reports.

We offer adjustable rate mortgages, construction loans, and fixed rate residential real estate loans which have amortization periods up to a maximum of 30 years. We consider the anticipated direction of interest rates, balance sheet duration, the sensitivity of our balance sheet to changes in interest rates, our liquidity needs, and overall loan demand to determine whether or not to sell fixed rate loans to Freddie Mac.

Our lending policies generally limit the maximum loan-to-value ratio on residential real estate loans to 100% of the lower of the appraised value of the property or the purchase price. Private mortgage insurance is typically required on loans with loan-to-value ratios in excess of 80% unless the loan qualifies for government guarantees.

Underwriting criteria for originated residential real estate loans generally include:

Evaluation of the borrower’s ability to make monthly payments.

Evaluation of the value of the property securing the loan.

Ensuring the payment of principal, interest, taxes, and hazard insurance generally does not exceed 28% of a borrower’s gross income.

Ensuring all debt servicing does not exceed 40% of income.

Verification of acceptable credit reports.

Verification of employment, income, and financial information.

Appraisals are performed by independent appraisers and are reviewed for appropriateness. Generally, mortgage loan requests are reviewed by our mortgage loan committee or through a secondary market underwriting system; loans in excess of $1,000 require the approval of one or more of the following committees: Internal Loan Committee, the Executive Loan Committee, or the Board of Directors.

Consumer loans include secured and unsecured personal loans. Loans are amortized for a period of up to 15 years based on the age and value of the underlying collateral. The underwriting emphasis is on a borrower’s perceived intent and ability to pay rather than collateral value. No consumer loans are sold to the secondary market.

Nonaccrual and Past Due Loans

The accrual of interest on commercial and agricultural loans, as well as residential real estate loans, is discontinued at the time a loan is 90 days or more past due unless the credit is well-secured and in the process of short-term collection. Upon transferring a loan to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if a charge-off is necessary. Consumer loans are typically charged-off no later than 180 days past due. Past due status is based on the contractual term of the loan. In all cases, a loan is placed in nonaccrual status at an earlier date if collection of principal or interest is considered doubtful.

When a loan is placed in nonaccrual status, all interest accrued in the current calendar year, but not collected, is reversed against interest income while interest accrued in prior calendar years, but not collected, is charged against the ACL. Loans may be returned to accrual status aftersix months of continuous performance and achievement of current payment status.

The following table summarizes nonaccrual loan data by class of loans as of:

June 30, 2024December 31, 2023
Total Nonaccrual LoansNonaccrual Loans with No ACLTotal Nonaccrual LoansNonaccrual Loans with No ACL
Commercial and industrial
Secured$271$180$491$435
Agricultural
Agricultural mortgage——3838
Agricultural other167167167167
Residential real estate
Senior lien556510286286
Total$994$857$982$926

The following tables summarize the past due and current loans for the entire loan portfolio as of:

June 30, 2024
Past Due: · Accruing Loans 90 or More Days Past Due
30-59Days · 60-89Days · 90 Daysor More · Current · Total
Commercial and industrial
Secured$83$157$115$206,429$206,784$—
Unsecured435——31,02631,461—
Total commercial and industrial518157115237,455238,245—
Commercial real estate
Commercial mortgage owner occupied304——175,930176,234—
Commercial mortgage non-owner occupied143——207,710207,853—
Commercial mortgage 1-4 family investor———91,78991,789—
Commercial mortgage multifamily———71,12971,129—
Total commercial real estate447——546,558547,005—
Advances to mortgage brokers———39,30039,300—
Agricultural
Agricultural mortgage———67,16867,168—
Agricultural other———27,82827,828—
Total agricultural———94,99694,996—
Residential real estate
Senior lien136139404319,180319,85915
Junior lien—20—7,5017,521—
Home equity lines of credit———37,80837,808—
Total residential real estate136159404364,489365,18815
Consumer
Secured - direct195—37,55537,579—
Secured - indirect192——55,84456,036—
Unsecured7——3,2803,287—
Total consumer2185—96,67996,902—
Total$1,319$321$519$1,379,477$1,381,636$15
December 31, 2023
Past Due: · Accruing Loans 90 or More Days Past Due
30-59Days · 60-89Days · 90 Daysor More · Current · Total
Commercial and industrial
Secured$165$290$201$188,530$189,186$—
Unsecured———20,55220,552—
Total commercial and industrial165290201209,082209,738—
Commercial real estate
Commercial mortgage owner occupied———180,636180,636—
Commercial mortgage non-owner occupied———216,292216,292—
Commercial mortgage 1-4 family investor———89,20889,208—
Commercial mortgage multifamily———78,10878,108—
Total commercial real estate———564,244564,244—
Advances to mortgage brokers———18,54118,541—
Agricultural
Agricultural mortgage———69,04469,044—
Agricultural other———30,95030,950—
Total agricultural———99,99499,994—
Residential real estate
Senior lien3,188349201309,721313,45987
Junior lien———5,9455,945—
Home equity lines of credit———37,01437,014—
Total residential real estate3,188349201352,680356,41887
Consumer
Secured - direct3——37,94537,948—
Secured - indirect181——59,14359,324—
Unsecured9——3,2473,256—
Total consumer193——100,335100,528—
Total$3,546$639$402$1,344,876$1,349,463$87

Credit Quality Indicators

The following tables display commercial and agricultural loans by credit risk ratings and year of origination as of:

June 30, 2024
20242023202220212020PriorRevolvingLoansRevolving Loans Converted to TermTotal
Commercial and industrial: Secured
Risk ratings 1-3$4,485$18,766$4,279$5,478$5,705$581$8,354$—$47,648
Risk rating 420,79339,11531,12818,0143,1713,52529,229—144,975
Risk rating 53,72826438519868843,535—8,262
Risk rating 625—2,125—180843,214—5,628
Risk rating 7—115——156———271
Risk rating 8—————————
Risk rating 9—————————
Total$29,031$58,260$37,917$23,690$9,280$4,274$44,332$—$206,784
Current year-to-date gross charge-offs$—$277$33$—$17$—$—$—$327
Commercial and industrial: Unsecured
Risk ratings 1-3$350$1,850$203$99$48$652$10,462$—$13,664
Risk rating 41,8633,7542,530447423—8,735—17,752
Risk rating 5——————45—45
Risk rating 6—————————
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$2,213$5,604$2,733$546$471$652$19,242$—$31,461
Current year-to-date gross charge-offs$—$—$—$—$—$8$1$—$9
Commercial real estate: Owner occupied
Risk ratings 1-3$485$3,723$1,625$12,316$13,874$4,129$—$—$36,152
Risk rating 48,21711,90631,93437,90512,16330,1561,647—133,928
Risk rating 5199612914193683990372—3,963
Risk rating 6—823—846—522——2,191
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$8,901$17,064$34,473$51,260$26,720$35,797$2,019$—$176,234
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial real estate: Non-owner occupied
Risk ratings 1-3$336$60$4,573$6,363$645$1,860$—$—$13,837
Risk rating 42,58431,21863,15236,78510,90638,463492—183,600
Risk rating 5——2255,738—3,383——9,346
Risk rating 6—1,018——52———1,070
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$2,920$32,296$67,950$48,886$11,603$43,706$492$—$207,853
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
June 30, 2024
20242023202220212020PriorRevolvingLoansRevolving Loans Converted to TermTotal
Commercial real estate: 1-4 family investor
Risk ratings 1-3$372$283$1,154$932$668$1,116$1,367$—$5,892
Risk rating 45,60813,05610,98929,60314,6564,3376,425—84,674
Risk rating 5—14934774—53——623
Risk rating 6—546———54——600
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$5,980$14,034$12,490$30,609$15,324$5,560$7,792$—$91,789
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial real estate: Multifamily
Risk ratings 1-3$—$3,856$4,495$1,983$557$1,445$—$—$12,336
Risk rating 41192,53919,18410,91079021,381562—55,485
Risk rating 5—————————
Risk rating 6———25—3,283——3,308
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$119$6,395$23,679$12,918$1,347$26,109$562$—$71,129
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Advances to mortgage brokers
Risk ratings 1-3$39,300$—$—$—$—$—$—$—$39,300
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Agricultural mortgage
Risk ratings 1-3$—$102$2,739$1,109$2,586$1,317$4$—$7,857
Risk rating 42,0344,79711,2398,6396,0709,5271,343—43,649
Risk rating 5—1,3465,2925,6512981,133820—14,540
Risk rating 6—————1,122——1,122
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$2,034$6,245$19,270$15,399$8,954$13,099$2,167$—$67,168
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Agricultural other
Risk ratings 1-3$406$523$62$110$5$311$1,813$—$3,230
Risk rating 41,2321,4552,1632,0595327511,315—18,831
Risk rating 51,620475364994801,843—4,530
Risk rating 6—472—90——508—1,070
Risk rating 7——————167—167
Risk rating 8—————————
Risk rating 9—————————
Total$3,258$2,497$2,230$2,295$1,036$866$15,646$—$27,828
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
December 31, 2023
20232022202120202019PriorRevolvingLoansRevolving Loans Converted to TermTotal
Commercial and industrial: Secured
Risk ratings 1-3$15,061$4,324$6,188$6,666$422$449$12,305$—$45,415
Risk rating 438,68035,24522,0654,5232,4691,76229,826—134,570
Risk rating 53912,6342333051111011,994—5,769
Risk rating 6——420761282,596—2,941
Risk rating 7465——242———491
Risk rating 8—————————
Risk rating 9—————————
Total$54,597$42,203$28,490$11,725$3,010$2,440$46,721$—$189,186
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial and industrial: Unsecured
Risk ratings 1-3$2,200$259$129$71$96$707$1,663$—$5,125
Risk rating 43,9883,117517470——7,274—15,366
Risk rating 5—31————30—61
Risk rating 6—————————
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$6,188$3,407$646$541$96$707$8,967$—$20,552
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial real estate: Owner occupied
Risk ratings 1-3$3,592$1,712$12,655$14,228$761$3,313$211$—$36,472
Risk rating 412,14833,39239,40614,08613,38419,9421,506—133,864
Risk rating 51,4607271952203,8291,761464—8,656
Risk rating 6——870234—540——1,644
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$17,200$35,831$53,126$28,768$17,974$25,556$2,181$—$180,636
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial real estate: Non-owner occupied
Risk ratings 1-3$67$4,383$6,496$827$172$1,766$—$—$13,711
Risk rating 437,90662,97937,58311,5347,58932,9411,650—192,182
Risk rating 5——5,838——3,478——9,316
Risk rating 61,029——54————1,083
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$39,002$67,362$49,917$12,415$7,761$38,185$1,650$—$216,292
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
December 31, 2023
20232022202120202019PriorRevolvingLoansRevolving Loans Converted to TermTotal
Commercial real estate: 1-4 family investor
Risk ratings 1-3$286$1,445$864$905$666$887$1,352$—$6,405
Risk rating 413,49211,64130,60415,1243,0363,1114,538—81,546
Risk rating 515235477—55———638
Risk rating 6555———595——619
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$14,485$13,440$31,545$16,029$3,816$4,003$5,890$—$89,208
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Commercial real estate: Multifamily
Risk ratings 1-3$4,509$4,682$2,053$568$—$1,515$—$—$13,327
Risk rating 42,79219,46515,98181354921,263554—61,417
Risk rating 5———4————4
Risk rating 6——32——3,328——3,360
Risk rating 7—————————
Risk rating 8—————————
Risk rating 9—————————
Total$7,301$24,147$18,066$1,385$549$26,106$554$—$78,108
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Advances to mortgage brokers
Risk ratings 1-3$18,541$—$—$—$—$—$—$—$18,541
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Agricultural mortgage
Risk ratings 1-3$292$2,834$1,241$2,786$604$964$94$—$8,815
Risk rating 45,62212,9038,9705,9403,9267,883566—45,810
Risk rating 51264,0985,88668917560756—11,790
Risk rating 6842————1,749——2,591
Risk rating 7—————38——38
Risk rating 8—————————
Risk rating 9—————————
Total$6,882$19,835$16,097$9,415$4,705$10,694$1,416$—$69,044
Current year-to-date gross charge-offs$—$—$—$—$—$4$—$—$4
Agricultural other
Risk ratings 1-3$801$81$121$38$183$141$2,659$—$4,024
Risk rating 41,8302,4812,2806191467514,405—21,836
Risk rating 57538163507—4802,731—4,642
Risk rating 6——32———249—281
Risk rating 7——————167—167
Risk rating 8—————————
Risk rating 9—————————
Total$3,384$2,570$2,596$1,164$329$696$20,211$—$30,950
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—

Internally assigned credit risk ratings are reviewed, at a minimum, when loans are renewed or when management has knowledge of improvements or deterioration of the credit quality of individual credits. Descriptions of the internally assigned credit risk ratings for commercial and agricultural loans are as follows:

  1. EXCELLENT – Substantially Risk Free

Credit has strong financial condition and solid earnings history, characterized by:

High liquidity, strong cash flow, low leverage.

Unquestioned ability to meet all obligations when due.

Experienced management, with management succession in place.

Secured by cash.

  1. HIGH QUALITY – Limited Risk

Credit with sound financial condition and a positive trend in earnings supplemented by:

Favorable liquidity and leverage ratios.

Ability to meet all obligations when due.

Management with successful track record.

Steady and satisfactory earnings history.

If loan is secured, collateral is of high quality and readily marketable.

Access to alternative financing.

Well defined primary and secondary source of repayment.

If supported by guaranty, the financial strength and liquidity of the guarantor(s) are clearly evident.

  1. HIGH SATISFACTORY – Reasonable Risk

Credit with satisfactory financial condition and further characterized by:

Working capital adequate to support operations.

Cash flow sufficient to pay debts as scheduled.

Management experience and depth appear favorable.

Loan performing according to terms.

If loan is secured, collateral is acceptable, and loan is fully protected.

  1. SATISFACTORY – Acceptable Risk

Credit with bankable risks, although some signs of weaknesses are shown:

Would include most start-up businesses.

Occasional instances of trade slowness or repayment delinquency – may have been 10-30 days slow within the past year.

Management’s abilities are apparent yet unproven.

Weakness in primary source of repayment with adequate secondary source of repayment.

Loan structure generally in accordance with policy.

If secured, loan collateral coverage is marginal.

To be classified as less than satisfactory, only one of the following criteria must be met.

  1. SPECIAL MENTION – Criticized

Credit constitutes an undue and unwarranted credit risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitutes an unwarranted risk in light of the circumstances surrounding a specific loan:

Downward trend in sales, profit levels, and margins.

Impaired working capital position.

Cash flow is strained in order to meet debt repayment.

Loan delinquency (30-60 days) and overdrafts may occur.

Shrinking equity cushion.

Diminishing primary source of repayment and questionable secondary source.

Management abilities are questionable.

Weak industry conditions.

Litigation pending against the borrower.

Loan may need to be restructured to improve collateral position or reduce payments.

Collateral or guaranty offers limited protection.

Negative debt service coverage, however, the credit is well collateralized, and payments are current.

  1. SUBSTANDARD – Classified

Credit is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged. There is a distinct possibility we will implement collection procedures if the loan deficiencies are not corrected. Any commercial loan placed in nonaccrual status will be rated “7” or worse. In addition, the following characteristics may apply:

Sustained losses have severely eroded the equity and cash flow.

Deteriorating liquidity.

Serious management problems or internal fraud.

Original repayment terms liberalized.

Likelihood of bankruptcy.

Inability to access other funding sources.

Reliance on secondary source of repayment.

Litigation filed against borrower.

Interest non-accrual may be warranted.

Collateral provides little or no value.

Requires excessive attention of the loan officer.

Borrower is uncooperative with loan officer.

  1. VULNERABLE – Classified

Credit is considered “Substandard” and warrants placing in nonaccrual status. Risk of loss is being evaluated and exit strategy options are under review. Other characteristics that may apply:

Insufficient cash flow to service debt.

Minimal or no payments being received.

Limited options available to avoid the collection process.

Transition status, expect action will take place to collect loan without immediate progress being made.

  1. DOUBTFUL – Workout

Credit has all the weaknesses inherent in a “Substandard” loan with the added characteristic that collection and/or liquidation is pending. The possibility of a loss is extremely high, but its classification as a loss is deferred until liquidation procedures are completed, or reasonably estimable. Other characteristics that may apply:

Normal operations are severely diminished or have ceased.

Seriously impaired cash flow.

Original repayment terms materially altered.

Secondary source of repayment is inadequate.

Survivability as a “going concern” is impossible.

Collection process has begun.

Bankruptcy petition has been filed.

Judgments have been filed.

Portion of the loan balance has been charged-off.

  1. LOSS – Charge-off

Credit is considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification is for charged-off loans but does not mean that the asset has absolutely no recovery or salvage value. These loans are further characterized by:

Liquidation or reorganization under bankruptcy, with poor prospects of collection.

Fraudulently overstated assets and/or earnings.

Collateral has marginal or no value.

Debtor cannot be located.

Over 120 days delinquent.

Our primary credit quality indicator for residential real estate and consumer loans is the individual loan’s past due status. The following tables display residential real estate and consumer loans by payment status and year of origination as of:

June 30, 2024
20242023202220212020PriorRevolvingLoansRevolving Loans Converted to TermTotal
Residential real estate: Senior lien
Current$22,658$44,372$51,695$77,899$50,559$71,830$—$—$319,013
Past due 30-89 days—58———217——275
Past due 90 or more days—————15——15
Nonaccrual—1451231652994——556
Total$22,658$44,575$51,818$78,064$50,588$72,156$—$—$319,859
Current year-to-date gross charge-offs$—$—$—$—$—$10$—$—$10
Residential real estate: Junior lien
Current$2,221$3,548$1,040$106$101$485$—$—$7,501
Past due 30-89 days———20————20
Past due 90 or more days—————————
Nonaccrual—————————
Total$2,221$3,548$1,040$126$101$485$—$—$7,521
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Residential real estate: Home equity lines of credit
Current$—$—$—$—$—$—$37,808$—$37,808
Past due 30-89 days—————————
Past due 90 or more days—————————
Nonaccrual—————————
Total$—$—$—$—$—$—$37,808$—$37,808
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer: Secured - direct
Current$7,470$11,562$8,188$5,118$2,737$2,480$—$—$37,555
Past due 30-89 days——18——6——24
Past due 90 or more days—————————
Nonaccrual—————————
Total$7,470$11,562$8,206$5,118$2,737$2,486$—$—$37,579
Current year-to-date gross charge-offs$—$63$—$—$27$2$—$—$92
Consumer: Secured - indirect
Current$5,364$26,649$9,342$5,852$4,723$3,914$—$—$55,844
Past due 30-89 days55622544—6——192
Past due 90 or more days—————————
Nonaccrual—————————
Total$5,419$26,711$9,367$5,896$4,723$3,920$—$—$56,036
Current year-to-date gross charge-offs$—$24$—$—$—$—$—$—$24
June 30, 2024
20242023202220212020PriorRevolvingLoansRevolving Loans Converted to TermTotal
Consumer: Unsecured
Current$904$1,045$433$51$39$1$807$—$3,280
Past due 30-89 days—5—1——1—7
Past due 90 or more days—————————
Nonaccrual—————————
Total$904$1,050$433$52$39$1$808$—$3,287
Current year-to-date gross charge-offs$223$11$21$—$—$1$—$—$256
December 31, 2023
20232022202120202019PriorRevolvingLoansRevolving Loans Converted to TermTotal
Residential real estate: Senior lien
Current$45,878$52,989$80,122$52,648$23,356$54,556$—$—$309,549
Past due 30-89 days—7847141234781,438——3,537
Past due 90 or more days—————87——87
Nonaccrual48——31—207——286
Total$45,926$53,773$80,836$52,802$23,834$56,288$—$—$313,459
Current year-to-date gross charge-offs$—$—$—$—$—$2$—$—$2
Residential real estate: Junior lien
Current$3,706$1,325$168$134$167$445$—$—$5,945
Past due 30-89 days—————————
Past due 90 or more days—————————
Nonaccrual—————————
Total$3,706$1,325$168$134$167$445$—$—$5,945
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Residential real estate: Home equity lines of credit
Current$—$—$—$—$—$—$37,014$—$37,014
Past due 30-89 days—————————
Past due 90 or more days—————————
Nonaccrual—————————
Total$—$—$—$—$—$—$37,014$—$37,014
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer: Secured - direct
Current$14,813$10,037$6,468$3,473$1,682$1,472$—$—$37,945
Past due 30-89 days———3————3
Past due 90 or more days—————————
Nonaccrual—————————
Total$14,813$10,037$6,468$3,476$1,682$1,472$—$—$37,948
Current year-to-date gross charge-offs$—$—$5$—$—$—$—$—$5
December 31, 2023
20232022202120202019PriorRevolvingLoansRevolving Loans Converted to TermTotal
Consumer: Secured - indirect
Current$30,900$10,977$6,887$5,376$2,030$2,973$—$—$59,143
Past due 30-89 days123——30325——181
Past due 90 or more days—————————
Nonaccrual—————————
Total$31,023$10,977$6,887$5,406$2,033$2,998$—$—$59,324
Current year-to-date gross charge-offs$—$—$—$—$—$—$—$—$—
Consumer: Unsecured
Current$1,576$740$144$86$7$—$694$—$3,247
Past due 30-89 days—9——————9
Past due 90 or more days—————————
Nonaccrual—————————
Total$1,576$749$144$86$7$—$694$—$3,256
Current year-to-date gross charge-offs$172$—$6$—$—$4$—$—$182

Loan Modifications

A loan modification includes terms outside of normal lending practices to a borrower experiencing financial difficulty.

Typical modifications granted include, but are not limited to:

Agreeing to interest rates below prevailing market rates for debt with similar risk characteristics.

Extending the maturity date or amortization period beyond typical lending guidelines for loans with similar risk characteristics.

Agreeing to an interest-only payment structure, delaying principal payments, or delaying payments.

Forgiving principal.

To determine if a borrower is experiencing financial difficulty, factors we consider include:

The borrower is currently in default on any debt.

The borrower would likely default on any debt if the concession is not granted.

The borrower’s cash flow is insufficient to service all debt if the concession is not granted.

The borrower has declared, or is in the process of declaring, bankruptcy.

The borrower is unlikely to continue as a going concern (if the entity is a business).

The following is a summary of the amortized cost basis of loan modifications granted to borrowers experiencing financial difficulty for the:

Three Months Ended June 30, 2024
Other-Than-Insignificant Payment DelayOther-Than-Insignificant Payment Delay and Term Extension
Amortized Cost Basis% of Total Class of Financial ReceivableAmortized Cost Basis% of Total Class of Financial Receivable
Commercial and industrial
Secured$2,1251.03%$—0.00%
Agricultural
Agricultural mortgage1,3452.00%600.09%
Agricultural other—0.00%5071.82%
Total$3,470$567
Six Months Ended June 30, 2024
Other-Than-Insignificant Payment DelayTerm ExtensionOther-Than-Insignificant Payment Delay and Term Extension
Amortized Cost Basis% of Total Class of Financial ReceivableAmortized Cost Basis% of Total Class of Financial ReceivableAmortized Cost Basis% of Total Class of Financial Receivable
Commercial and industrial
Secured$2,1251.03%$110.01%$—0.00%
Commercial real estate
Commercial mortgage owner occupied8230.47%—0.00%—0.00%
Agricultural
Agricultural mortgage1,3452.00%—0.00%600.09%
Agricultural other—0.00%—0.00%5071.82%
Consumer
Secured - indirect—0.00%20.00%—0.00%
Total$4,293$13$567
Three Months Ended June 30, 2023
Term ExtensionInterest Rate Reductionand Term Extension
Amortized Cost Basis% of Total Class of Financial ReceivableAmortized Cost Basis% of Total Class of Financial Receivable
Commercial real estate
Commercial mortgage non-owner occupied$1,0340.48%$—0.00%
Agricultural
Agricultural mortgage—0.00%280.04%
Total$1,034$28
Six Months Ended June 30, 2023
Term ExtensionInterest Rate Reductionand Term Extension
Amortized Cost Basis% of Total Class of Financial ReceivableAmortized Cost Basis% of Total Class of Financial Receivable
Commercial real estate
Commercial mortgage non-owner occupied$1,0340.48%$—0.00%
Agricultural
Agricultural mortgage2320.33%280.04%
Agricultural other340.13%—0.00%
Residential real estate
Senior lien50.00%—0.00%
Total$1,305$28

We do not modify any loans by forgiving principal or accrued interest. We had committed to advance $642 and $0 in additional funds to be disbursed in connection with modified loans at June 30, 2024 and 2023, respectively, as displayed in the tables above.

The following is a summary of the financial effect of the modifications granted to borrowers experiencing financial difficulty for the:

Three Months Ended June 30
2024 · 2023
Payment Delay TermWeighted-Average Term Extension (Years)Weighted-Average Interest Rate ReductionWeighted-Average Term Extension (Years)
Commercial and industrial
Secured4 monthsN/AN/AN/A
Commercial real estate
Commercial mortgage non-owner occupiedN/AN/AN/A3.00
Agricultural
Agricultural mortgage5 months0.504.50%1.75
Agricultural other4 months0.33N/AN/A
Six Months Ended June 30
2024 · 2023
Payment Delay TermWeighted-Average Term Extension (Years)Weighted-Average Interest Rate ReductionWeighted-Average Term Extension (Years)
Commercial and industrial
Secured4 months0.20N/AN/A
Commercial real estate
Commercial mortgage owner occupied7 monthsN/AN/AN/A
Commercial mortgage non-owner occupiedN/AN/AN/A3.00
Agricultural
Agricultural mortgage5 months0.504.50%1.08
Agricultural other4 months0.33N/A1.00
Residential real estate
Senior lienN/AN/AN/A2.60
Consumer
Secured - indirectN/A1.33N/AN/A

We closely monitor the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of our modification efforts. The following tables summarize the amortized cost basis of loans that have been modified within the past 12 months prior to:

June 30, 2024
Current30-59 DaysPast Due60-89 DaysPast Due90 Days orMore Past DueTotal
Commercial and industrial
Secured$2,136$—$—$—$2,136
Commercial real estate
Commercial mortgage owner occupied941———941
Commercial mortgage multifamily2,947———2,947
Agricultural
Agricultural mortgage1,405———1,405
Agricultural other507———507
Consumer
Secured - indirect2———2
Total$7,938$—$—$—$7,938
June 30, 2023 (1)
Current30-59 DaysPast Due60-89 DaysPast Due90 Days orMore Past DueTotal
Commercial real estate
Commercial mortgage non-owner occupied$1,034$—$—$—$1,034
Agricultural
Agricultural mortgage260———260
Agricultural other34———34
Residential real estate
Senior lien—5——5
Total$1,328$5$—$—$1,333

(1) We adopted ASU 2022-02 - Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures effective January 1, 2023, therefore, the June 30, 2023 presentation only includes loans since the guidance became effective.

We hadno loans that defaulted in the three and six-month periods ended June 30, 2024 and 2023 which were modified within 12 months prior to the default date.

ACL - Loans

The credit quality of our loan portfolio is continuously monitored and is reflected within the ACL for loans. The ACL is an estimate of expected losses inherent within our loan portfolio. The ACL is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries.

The ACL is evaluated on a regular basis for appropriateness. Our periodic review of the collectability of a loan considers historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The primary factors behind the determination of the level of the ACL are specific allocations for loans individually evaluated, historical loss percentages, delinquency status, and other credit trends and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. In future periods evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods.

The methodology for estimating the amount of expected credit losses reported in the ACL has two basic components: a component of individual loans that do not share risk characteristics with other loans; and a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.

For a loan that does not share risk characteristics with other loans, an individual analysis is performed to measure an allowance. Loans in nonaccrual status are individually evaluated for specific allocation of the allowance using the fair value of collateral, less costs to sell if foreclosure is probable, or the discounted cash flow method. We do not recognize interest income on loans in nonaccrual status. For loans not classified as nonaccrual, interest income is recognized daily, as earned, according to the terms of the loan agreement and the principal amount outstanding.

In determining the allowance for credit losses, we derive an estimated credit loss assumption from a model that categorizes loan pools based on loan type and credit risk ratings or delinquency bucket. This model calculates an expected loss percentage for each loan class by considering the probability of default, based on the migration of loans from performing to loss by credit risk ratings or delinquency buckets using life-of-loan analysis, and the historical severity of loss, based on the aggregate net lifetime losses incurred per loan class.

The default and severity factors used to calculate the allowance for credit losses for loans that share similar risk characteristics with other loans are adjusted for differences between the historical period used to calculate historical default and loss severity rates and expected conditions over the remaining lives of the loans in the portfolio. These qualitative factors are used to adjust the historical probabilities of default and severity of loss so that they reflect management's expectation of future conditions based on a reasonable and supportable forecast. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, the model reverts back to the historical rates of default and severity of loss. Qualitative factors include:

Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, recovery practices not considered elsewhere in estimating credit losses;

Changes in the experience, ability, and depth of lending management and other relevant staff;

Changes in interest rates;

Changes in international, national, regional, and local economic factors (international, national, regional, and local);

Changes in the nature and volume of the portfolio and in the terms of loans;

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or graded loans;

Lack of current financial information;

Competition, legal, and regulatory; and

Changes in the value of underlying collateral.

A summary of activity in the ACL by portfolio segment and the recorded investment in loans by segments follows for the:

Three Months Ended June 30, 2024
Commercial and IndustrialCommercial Real EstateAgriculturalResidential Real EstateConsumerTotal
April 1, 2024$1,267$5,903$265$4,308$1,647$13,390
Charge-offs(336)——(9)(182)(527)
Recoveries229—2875134
Credit loss expense331(363)(7)2411398
June 30, 2024$1,264$5,569$258$4,351$1,653$13,095
Six Months Ended June 30, 2024
Commercial and IndustrialCommercial Real EstateAgriculturalResidential Real EstateConsumerTotal
January 1, 2024$968$5,878$270$4,336$1,656$13,108
Charge-offs(336)——(10)(372)(718)
Recoveries435292146279
Credit loss expense628(344)(14)(67)223426
June 30, 2024$1,264$5,569$258$4,351$1,653$13,095
Three Months Ended June 30, 2023
Commercial and IndustrialCommercial Real EstateAgriculturalResidential Real EstateConsumerTotal
April 1, 2023$817$6,036$265$4,113$1,409$12,640
Charge-offs——(4)—(88)(92)
Recoveries4102255495
Credit loss expense1(78)135231190
June 30, 2023$822$5,968$264$4,173$1,606$12,833
Six Months Ended June 30, 2023
Commercial and IndustrialCommercial Real EstateAgriculturalResidential Real EstateConsumerUnallocatedTotal
January 1, 2023$860$461$577$617$961$6,374$9,850
Impact of the adoption of ASC 326(58)5,532(247)3,535356(6,374)2,744
Charge-offs——(4)(2)(187)—(193)
Recoveries420649126—205
Credit loss expense16(45)(68)(26)350—227
June 30, 2023$822$5,968$264$4,173$1,606$—$12,833

The following table illustrates the two main components of the ACL as of:

June 302024March 312024December 312023September 302023June 302023
ACL
Individually evaluated$137$349$84$—$—
Collectively evaluated12,95813,04113,02412,76712,833
Total$13,095$13,390$13,108$12,767$12,833
ACL to gross loans
Individually evaluated0.01%0.03%0.01%0.00%0.00%
Collectively evaluated0.94%0.95%0.96%0.96%0.96%
Total0.95%0.98%0.97%0.96%0.96%

The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan segment as of:

June 30, 2024December 31, 2023
Loan BalanceSpecific AllocationLoan BalanceSpecific Allocation
Commercial and industrial$271$91$465$56
Commercial real estate——23428
Agricultural167—181—
Residential real estate48346203—
Consumer————
Total$921$137$1,083$84

We have designated loans classified as collateral dependent for which we apply the practical expedient to measure the ACL based on the fair value of the collateral less cost to sell when the repayment is expected to be provided substantially by the sale or operation of the collateral and the borrower is experiencing financial difficulty. The fair value of the collateral is based on appraisals, which may be adjusted due to their age, and the type, location, and condition of the property or area or general market conditions to reflect the expected change in value between the effective date of the appraisal and the measurement date. Appraisals are updated every one to two years depending on the type of loan and the total exposure of the borrower. Loans evaluated for expected credit losses on an individual basis include $921 in collateral dependent loans.

Note 4 –Borrowed Funds

Federal funds purchased and repurchase agreements

Securities sold under repurchase agreements without stated maturity dates, and federal funds purchased generally mature within one to four days from the transaction date.

A summary of borrowed funds without stated maturity dates was as follows for the:

Three Months Ended June 30
20242023
Maximum Month End BalanceAverage BalanceWeighted Average Interest Rate During the PeriodMaximum Month End BalanceAverage BalanceWeighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates$44,194$40,5933.18%$39,801$35,4471.64%
Federal funds purchased——0.00%—486.13%
FRB Discount Window—155.52%—1295.25%
Six Months Ended June 30
20242023
Maximum Month End BalanceAverage BalanceWeighted Average Interest Rate During the PeriodMaximum Month End BalanceAverage BalanceWeighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates$44,194$40,6073.16%$54,236$37,5651.48%
Federal funds purchased—16.52%—266.08%
FRB Discount Window—85.52%—655.25%

Securities sold under agreements to repurchase are classified as secured borrowings and are reflected at the amount of cash received in connection with the transaction. The securities underlying the agreements have a carrying value and a fair value of $66,949 and $67,764 at June 30, 2024 and December 31, 2023, respectively. Such securities remain under our control. We may be required to provide additional collateral based on the fair value of underlying securities.

Securities sold under repurchase agreements without stated maturity dates were as follows as of:

June 30, 2024December 31, 2023
AmountRateAmountRate
Securities sold under agreements to repurchase without stated maturity dates$44,1943.18%$46,8013.11%

We had pledged AFS securities and 1-4 family residential real estate loans in the following amounts at:

June 302024December 312023
Pledged to secure borrowed funds$384,023$391,529
Pledged to secure repurchase agreements66,94967,764
Pledged for public deposits and for other purposes necessary or required by law93,90884,099
Total$544,880$543,392

AFS securities pledged to repurchase agreements without stated maturity dates consisted of the following at:

June 302024December 312023
U.S. Treasury$55,820$55,623
Mortgage-backed securities8,6349,462
Collateralized mortgage obligations2,4952,679
Total$66,949$67,764

AFS securities pledged to repurchase agreements are monitored to ensure the appropriate level is collateralized. In the event of maturities, calls, significant principal repayments, or significant decline in market values, we have an adequate level of AFS securities to pledge to satisfy collateral requirements.

As of June 30, 2024, we had the ability to borrow up to an additional $320,551 without pledging additional collateral.

FHLB advances

FHLB advances are collateralized by a blanket lien on all qualified 1-4 family residential real estate loans, specific AFS securities, and FHLB stock.

The following table lists the maturities and weighted average interest rates of FHLB advances as of:

June 30, 2024December 31, 2023
AmountRateAmountRate
Fixed rate due 2024$45,0005.57%$40,0005.55%

Subordinated notes

We have $30,000 in aggregate principal amount of 3.25% Fixed-to-Floating Rate Subordinated Notes due 2031 (the "Notes"). The Notes will initially bear a fixed interest rate of 3.25% until June 15, 2026, after which time until maturity on June 15, 2031, the interest rate will reset quarterly to an annual floating rate equal to the then-current 3-month SOFR plus 256 basis points. The Notes are redeemable by us at our option, in whole or in part, on or after June 15, 2026. The Notes are not subject to redemption at the option of the holders.

The following table summarizes our outstanding notes as of:

June 30, 2024December 31, 2023
AmountRateAmountRate
Fixed rate at 3.25% to floating, due 2031$30,0003.25%$30,0003.25%
Unamortized issuance costs(620)(665)
Total subordinated debt, net$29,380$29,335

Note 5 –Computation of Earnings Per Common Share

Basic earnings per common share represents income available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per common share includes additional common shares that would have been outstanding if dilutive potential common shares had been issued. Potential common shares that may be issued relate solely to outstanding shares in the Directors Plan and grant awards under the RSP.

Earnings per common share have been computed based on the following for the:

Three Months Ended June 30Six Months Ended June 30
2024202320242023
Average number of common shares outstanding for basic calculation7,477,3107,498,5847,485,7437,528,251
Average potential effect of common shares in the Directors Plan (1)—38,166—43,793
Average potential effect of common shares in the RSP17,51830,77715,69429,569
Average number of common shares outstanding used to calculate diluted earnings per common share7,494,8287,567,5277,501,4377,601,613
Net income$3,481$4,630$6,612$9,951
Earnings per common share
Basic$0.47$0.62$0.88$1.32
Diluted0.460.610.881.31

(1) Exclusive of shares held in the Rabbi Trust

Note 6 –Capital Ratios and Shareholders' Equity

As of June 30, 2024 and December 31, 2023, the most recent notifications from the FRB and the FDIC categorized us as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, an institution must maintain total risk-based, Tier 1 risk-based, Common Equity Tier 1, and Tier 1 leverage ratios as set forth in the following tables. The minimum requirements presented below include the minimum required capital levels based on the Basel III Capital Rules. Capital requirements to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules. There were no conditions or events since the notifications that we believe have changed our categories. The following tables set forth these requirements and our ratios as of:

June 30, 2024
ActualMinimumCapitalRequirementMinimum To Be WellCapitalized Under Prompt Corrective Action Provisions
AmountRatioAmountRatioAmountRatio
Common equity Tier 1 capital to risk weighted assets
Isabella Bank$174,16411.90%$102,4537.00%$95,1356.50%
Consolidated181,60212.37%102,8217.00%N/AN/A
Tier 1 capital to risk weighted assets
Isabella Bank174,16411.90%124,4078.50%117,0898.00%
Consolidated181,60212.37%124,8548.50%N/AN/A
Total capital to risk weighted assets
Isabella Bank187,71012.83%153,67910.50%146,36110.00%
Consolidated224,52715.29%154,23210.50%N/AN/A
Tier 1 capital to average assets
Isabella Bank174,1648.49%82,0244.00%102,5305.00%
Consolidated181,6028.83%82,2454.00%N/AN/A
December 31, 2023
ActualMinimumCapitalRequirementMinimum To Be WellCapitalized Under Prompt Corrective Action Provisions
AmountRatioAmountRatioAmountRatio
Common equity Tier 1 capital to risk weighted assets
Isabella Bank$178,31612.48%$100,0437.00%$92,8976.50%
Consolidated180,01412.54%100,4497.00%N/AN/A
Tier 1 capital to risk weighted assets
Isabella Bank178,31612.48%121,4818.50%114,3358.00%
Consolidated180,01412.54%121,9738.50%N/AN/A
Total capital to risk weighted assets
Isabella Bank191,73913.42%150,06510.50%142,91910.00%
Consolidated222,77215.52%150,67310.50%N/AN/A
Tier 1 capital to average assets
Isabella Bank178,3168.71%81,9354.00%102,4195.00%
Consolidated180,0148.76%82,1544.00%N/AN/A

Total capital includes Tier 1 capital and Tier 2 capital. Tier 2 capital includes a permissible portion of the allowances for credit losses and subordinated debt, net of unamortized issuance costs. There are no significant regulatory constraints placed on our capital. At June 30, 2024, the Bank exceeded all minimum capital requirements.

The following table summarizes the changes in AOCI by component for the:

Three Months Ended June 30
20242023
UnrealizedGains(Losses) onAFSSecuritiesDefinedBenefitPension PlanTotalUnrealizedGains(Losses) onAFSSecuritiesDefinedBenefitPension PlanTotal
Balance, April 1$(27,493)$(697)$(28,190)$(28,948)$(1,366)$(30,314)
OCI before reclassifications703—703(7,638)—(7,638)
Amounts reclassified from AOCI———(66)—(66)
Subtotal703—703(7,704)—(7,704)
Tax effect(149)—(149)1,601—1,601
OCI, net of tax554—554(6,103)—(6,103)
Balance, June 30$(26,939)$(697)$(27,636)$(35,051)$(1,366)$(36,417)
Six Months Ended June 30
20242023
UnrealizedGains(Losses) onAFSSecuritiesDefinedBenefitPension PlanTotalUnrealizedGains(Losses) onAFSSecuritiesDefinedBenefitPension PlanTotal
Balance, January 1$(25,199)$(697)$(25,896)$(35,828)$(1,366)$(37,194)
OCI before reclassifications(2,223)—(2,223)972—972
Amounts reclassified from AOCI———(67)—(67)
Subtotal(2,223)—(2,223)905—905
Tax effect483—483(128)—(128)
OCI, net of tax(1,740)—(1,740)777—777
Balance, June 30$(26,939)$(697)$(27,636)$(35,051)$(1,366)$(36,417)

Included in OCI for the three and six-month periods ended June 30, 2024 and 2023 are changes in unrealized gains and losses related to certain auction rate money market preferred stocks. These investments, for federal income tax purposes, have no deferred federal income taxes related to unrealized gains or losses given the nature of the investments.

A summary of the components of unrealized gains on AFS securities included in OCI follows for the:

Three Months Ended June 30
20242023
Auction Rate Money Market Preferred StocksAll Other AFS SecuritiesTotalAuction Rate Money Market Preferred StocksAll Other AFS SecuritiesTotal
Unrealized gains (losses) arising during the period$(5)$708$703$(79)$(7,559)$(7,638)
Reclassification adjustment for net (gains) losses included in net income————(66)(66)
Net unrealized gains (losses)(5)708703(79)(7,625)(7,704)
Tax effect—(149)(149)—1,6011,601
Unrealized gains (losses), net of tax$(5)$559$554$(79)$(6,024)$(6,103)
Six Months Ended June 30
20242023
Auction Rate Money Market Preferred StocksAll Other AFS SecuritiesTotalAuction Rate Money Market Preferred StocksAll Other AFS SecuritiesTotal
Unrealized gains (losses) arising during the period$77$(2,300)$(2,223)$295$677$972
Reclassification adjustment for net (gains) losses included in net income————(67)(67)
Net unrealized gains (losses)77(2,300)(2,223)295610905
Tax effect—483483—(128)(128)
Unrealized gains (losses), net of tax$77$(1,817)$(1,740)$295$482$777

Note 7 –Fair Value

Under fair value measurement and disclosure authoritative guidance, we group assets and liabilities measured at fair value into three levels, based on the markets in which the assets and liabilities are traded, and the reliability of the assumptions used to determine fair value, based on the prioritization of inputs in the valuation techniques. These levels are:

Level 1:Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2:Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3:Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability.

The asset’s or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. Transfers between measurement levels are recognized at the end of reporting periods.

Fair value measurement requires the use of an exit price notion which may differ from entrance pricing. Generally, we believe our assets and liabilities classified as Level 1 or Level 2 approximate an exit price notion.

Following is a description of the valuation methodologies, key inputs, and an indication of the level of the fair value hierarchy in which the assets or liabilities are classified.

AFS securities: AFS securities are recorded at fair value on a recurring basis. Level 1 fair value measurement is based upon quoted prices for identical instruments. Level 2 fair value measurement is based upon quoted prices for similar instruments. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss and liquidity assumptions. The values for Level 1 and Level 2 investment securities are generally obtained from an independent third party. On a quarterly basis, we compare the values provided to alternative pricing sources.

Loans: We do not record loans at fair value on a recurring basis. However, some loans are individually evaluated for ACL purposes, and a specific ACL may be established. To measure reserve, the fair value of the loan is estimated using the fair value of the collateral, less costs to sell if foreclosure is probable, or the present value of expected future cash flows discounted at the loan’s effective interest rate. Loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans.

We review the net realizable values of the underlying collateral for collateral dependent loans on at least a quarterly basis for all loan types. To determine the collateral value, we utilize independent appraisals, broker price opinions, or internal evaluations. We review these valuations to determine whether an additional discount should be applied given the age of market information that may have been considered as well as other factors such as costs to sell an asset if it is determined that the collateral will be liquidated in connection with the ultimate settlement of the loan. We use these valuations to determine if any specific reserves or charge-offs are necessary. We may obtain new valuations in certain circumstances, including when there has been significant deterioration in the condition of the collateral, if the foreclosure process has begun, or if the existing valuation is deemed to be outdated.

The following tables list the quantitative information about loans measured at fair value on a nonrecurring basis as of:

June 30, 2024
Valuation TechniqueFair ValueUnobservable InputActual RangeWeighted Average
Collateral Dependent Loans - · Discount applied to collateral:
Discounted value$921Real Estate25%25%
Equipment30% - 40%35%
December 31, 2023
Valuation TechniqueFair ValueUnobservable InputActual RangeWeighted Average
Collateral Dependent Loans - · Discount applied to collateral:
Discounted value$1,083Real Estate20%20%
Equipment25% - 35%33%
Accounts receivable25%25%

Collateral discount rates may have ranges to accommodate differences in the age of the independent appraisal, broker price opinion, or internal evaluation.

OMSR: OMSR (which are included in other assets) are subject to impairment testing. To test for impairment, we utilize a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and discount rates. If the valuation model reflects a value less than the carrying value, OMSR are adjusted to fair value through a valuation allowance as determined by the model. As such, we classify OMSR subject to nonrecurring fair value adjustments as Level 2.

The preceding methods described may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Although we believe our valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement.

Estimated Fair Values of Financial Instruments Not Recorded at Fair Value in their Entirety on a Recurring Basis

Disclosure of the estimated fair values of financial instruments, which differ from carrying values, often requires the use of estimates. In cases where quoted market values in an active market are not available, we use present value techniques and other valuation methods to estimate the fair values of our financial instruments. These valuation methods require considerable judgment and the resulting estimates of fair value can be significantly affected by the assumptions made and methods used.

The carrying amount and estimated fair value of financial instruments not recorded at fair value in their entirety on a recurring basis were as follows as of:

June 30, 2024
CarryingValueEstimatedFair ValueLevel 1Level 2Level 3
ASSETS
Cash and cash equivalents$23,559$23,559$23,559$—$—
FHLB stock (1)12,762N/A———
Mortgage loans HFS637645—645—
Gross loans1,381,6361,312,082——1,312,082
Less allowance for credit losses13,09513,095——13,095
Net loans1,368,5411,298,987——1,298,987
Accrued interest receivable7,8597,8597,859——
Equity securities without readily determinable fair values (1)3,086N/A———
OMSR2,3383,039—3,039—
LIABILITIES
Deposits without stated maturities1,353,8501,353,8501,353,850——
Deposits with stated maturities368,449363,775—363,775—
Federal funds purchased and repurchase agreements44,19444,108—44,108—
FHLB advances45,00045,001—45,001—
Subordinated debt, net of unamortized issuance costs29,38026,203—26,203—
Accrued interest payable915915915——
December 31, 2023
CarryingValueEstimatedFair ValueLevel 1Level 2Level 3
ASSETS
Cash and cash equivalents$33,672$33,672$33,672$—$—
FHLB stock (1)12,762N/A———
Mortgage loans HFS—————
Gross loans1,349,4631,292,458——1,292,458
Less allowance for credit losses13,10813,108——13,108
Net loans1,336,3551,279,350——1,279,350
Accrued interest receivable8,1678,1678,167——
Equity securities without readily determinable fair values (1)3,086N/A———
OMSR2,4223,164—3,164—
LIABILITIES
Deposits without stated maturities1,377,3211,377,3211,377,321——
Deposits with stated maturities346,374341,489—341,489—
Federal funds purchased and repurchase agreements46,80146,704—46,704—
FHLB advances40,00040,000—40,000—
Subordinated debt, net of unamortized issuance costs29,33526,146—26,146—
Accrued interest payable890890890——

(1) Due to the characteristics of equity securities without readily determinable fair values, they are not disclosed under a specific fair value hierarchy. When an impairment or write-down related to these securities is recorded, such amount would be classified as a nonrecurring Level 3 fair value adjustment.

Financial Instruments Recorded at Fair Value

The table below presents the recorded amount of assets and liabilities measured at fair value on:

June 30, 2024 · December 31, 2023
Total · Level 1 · Level 2 · Level 3 · Total · Level 1 · Level 2 · Level 3
Recurring items
AFS securities
U.S. Treasury$215,333$—$215,333$—$214,801$—$214,801$—
States and political subdivisions83,051—83,051—92,876—92,876—
Auction rate money market preferred3,008—3,008—2,931—2,931—
Mortgage-backed securities29,541—29,541—32,815—32,815—
Collateralized mortgage obligations167,709—167,709—177,775—177,775—
Corporate7,004—7,004—6,950—6,950—
Total AFS securities505,646—505,646—528,148—528,148—
Nonrecurring items
Collateral dependent (net of ACL)921——9211,083——1,083
Foreclosed assets629——629406——406
Total$507,196$—$505,646$1,550$529,637$—$528,148$1,489
Percent of assets and liabilities measured at fair value0.00%99.69%0.31%0.00%99.72%0.28%

We recorded an impairment related to foreclosed assets of $0 through earnings for the three and six month periods ended June 30, 2024 and $9 for the three and six month periods ended June 30, 2023 We had no other assets or liabilities recorded at fair value with changes in fair value recognized through earnings, on a recurring basis or nonrecurring basis, as of June 30, 2024. Further, we had no unrealized gains and losses included in OCI for recurring Level 3 fair value measurements held at the end of the reporting period.

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.