ISABELLA BANK Corp
For the period ended Sep 30, 2024. Filed Nov 14, 2024.
View on SEC.govAbout 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.
Sep 30, 2024 · Filed Nov 14, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements
INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
| September 302024 | December 312023 | |
|---|---|---|
| ASSETS | ||
| Cash and demand deposits due from banks | $27,019 | $25,628 |
| Fed Funds sold and interest bearing balances due from banks | 359 | 8,044 |
| Total cash and cash equivalents | 27,378 | 33,672 |
| AFS securities, at fair value | 506,806 | 528,148 |
| FHLB stock | 12,762 | 12,762 |
| Mortgage loans HFS | 504 | — |
| Loans | 1,424,283 | 1,349,463 |
| Less allowance for credit losses | 12,635 | 13,108 |
| Net loans | 1,411,648 | 1,336,355 |
| Premises and equipment | 27,674 | 27,639 |
| BOLI policies | 34,625 | 33,892 |
| Goodwill and other intangible assets | 48,283 | 48,284 |
| Other assets | 37,221 | 38,216 |
| Total assets | $2,106,901 | $2,058,968 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||
| Liabilities | ||
| Demand deposits | $421,493 | $428,505 |
| Interest bearing demand deposits | 376,592 | 320,737 |
| Savings | 600,150 | 628,079 |
| Certificates of deposit | 383,597 | 346,374 |
| Total deposits | 1,781,832 | 1,723,695 |
| Short-term borrowings | 52,434 | 46,801 |
| FHLB advances | 15,000 | 40,000 |
| Subordinated debt, net of unamortized issuance costs | 29,402 | 29,335 |
| Total borrowed funds | 96,836 | 116,136 |
| Other liabilities | 15,248 | 16,735 |
| Total liabilities | 1,893,916 | 1,856,566 |
| Shareholders’ equity | ||
| Common stock — no par value 15,000,000 shares authorized: issued and outstanding 7,438,720 shares in 2024 and 7,485,889 shares in 2023 | 125,218 | 127,323 |
| Shares to be issued for deferred compensation obligations | 3,981 | 3,693 |
| Retained earnings | 101,065 | 97,282 |
| Accumulated other comprehensive income (loss) | (17,279) | (25,896) |
| Total shareholders’ equity | 212,985 | 202,402 |
| Total liabilities and shareholders' equity | $2,106,901 | $2,058,968 |
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
| Three Months Ended September 30 | Nine Months Ended September 30 | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Interest income | ||||
| Loans | $20,230 | $17,270 | $57,150 | $48,090 |
| AFS securities | 2,749 | 2,963 | 8,437 | 9,230 |
| FHLB stock | 168 | 91 | 472 | 226 |
| Federal funds sold and other | 194 | 161 | 750 | 1,029 |
| Total interest income | 23,341 | 20,485 | 66,809 | 58,575 |
| Interest expense | ||||
| Deposits | 7,631 | 5,015 | 22,107 | 11,953 |
| Short-term borrowings | 384 | 284 | 1,026 | 604 |
| FHLB advances | 571 | 617 | 1,597 | 887 |
| Subordinated debt, net of unamortized issuance costs | 267 | 267 | 799 | 799 |
| Total interest expense | 8,853 | 6,183 | 25,529 | 14,243 |
| Net interest income | 14,488 | 14,302 | 41,280 | 44,332 |
| Provision for credit losses | 946 | (292) | 1,508 | (55) |
| Net interest income after provision for credit losses | 13,542 | 14,594 | 39,772 | 44,387 |
| Noninterest income | ||||
| Service charges and fees | 2,159 | 2,060 | 6,333 | 6,085 |
| Wealth management fees | 1,003 | 858 | 2,990 | 2,625 |
| Earnings on BOLI policies | 252 | 229 | 748 | 681 |
| Net gain on sale of mortgage loans | 37 | 109 | 138 | 232 |
| Other | 77 | 158 | 395 | 688 |
| Total noninterest income | 3,528 | 3,414 | 10,604 | 10,311 |
| Noninterest expenses | ||||
| Compensation and benefits | 7,251 | 6,639 | 21,236 | 19,789 |
| Occupancy and equipment | 2,645 | 2,535 | 7,970 | 7,743 |
| Other professional services | 588 | 672 | 1,628 | 1,764 |
| ATM and debit card fees | 503 | 471 | 1,459 | 1,280 |
| FDIC insurance premiums | 291 | 228 | 823 | 689 |
| Other | 1,950 | 2,113 | 5,683 | 6,130 |
| Total noninterest expenses | 13,228 | 12,658 | 38,799 | 37,395 |
| Income before income tax expense | 3,842 | 5,350 | 11,577 | 17,303 |
| Income tax expense | 561 | 937 | 1,684 | 2,939 |
| Net income | $3,281 | $4,413 | $9,893 | $14,364 |
| Earnings per common share | ||||
| Basic | $0.44 | $0.59 | $1.32 | $1.91 |
| Diluted | 0.44 | 0.58 | 1.32 | 1.89 |
| Cash dividends per common share | 0.28 | 0.28 | 0.84 | 0.84 |
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
| Three Months Ended September 30 | Nine Months Ended September 30 | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Net income | $3,281 | $4,413 | $9,893 | $14,364 |
| Unrealized gains (losses) on AFS securities | 13,081 | (6,708) | 10,858 | (5,736) |
| Reclassification adjustment for net (gains) losses included in net income | — | — | — | (67) |
| Tax effect (1) | (2,724) | 1,394 | (2,241) | 1,266 |
| Unrealized gains (losses) on AFS securities, net of tax | 10,357 | (5,314) | 8,617 | (4,537) |
| Comprehensive income (loss) | $13,638 | $(901) | $18,510 | $9,827 |
(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 SharesOutstanding | Amount | Common Shares to beIssued forDeferredCompensationObligations | RetainedEarnings | AccumulatedOtherComprehensiveIncome (Loss) | Totals | |
| July 1, 2023 | 7,496,826 | $126,278 | $5,395 | $93,175 | $(36,417) | $188,431 |
| Comprehensive income (loss) | — | — | — | 4,413 | (5,314) | (901) |
| Issuance of common stock | 17,473 | 362 | — | — | — | 362 |
| Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations | — | 1,803 | (1,803) | — | — | — |
| Share-based payment awards under the Directors Plan | — | — | 49 | — | — | 49 |
| Share-based compensation expense recognized in earnings under the RSP | — | 91 | — | — | — | 91 |
| Common stock purchased for deferred compensation obligations | — | (357) | — | — | — | (357) |
| Common stock repurchased | (23,742) | (497) | — | — | — | (497) |
| Cash dividends paid ($0.28 per common share) | — | — | — | (2,055) | — | (2,055) |
| September 30, 2023 | 7,490,557 | $127,680 | $3,641 | $95,533 | $(41,731) | $185,123 |
| July 1, 2024 | 7,474,016 | $126,126 | $3,951 | $99,808 | $(27,636) | $202,249 |
| Comprehensive income (loss) | — | — | — | 3,281 | 10,357 | 13,638 |
| Issuance of common stock | 17,580 | 350 | — | — | — | 350 |
| Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations | — | 23 | (23) | — | — | — |
| Share-based payment awards under the Directors Plan | — | — | 53 | — | — | 53 |
| Share-based compensation expense recognized in earnings under the RSP | — | 26 | — | — | — | 26 |
| Common stock purchased for deferred compensation obligations | — | (290) | — | — | — | (290) |
| Common stock repurchased | (52,876) | (1,017) | — | — | — | (1,017) |
| Cash dividends paid ($0.28 per common share) | — | — | — | (2,024) | — | (2,024) |
| September 30, 2024 | 7,438,720 | $125,218 | $3,981 | $101,065 | $(17,279) | $212,985 |
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)continued
| Common Stock | ||||||
|---|---|---|---|---|---|---|
| Common SharesOutstanding | Amount | Common Shares to beIssued forDeferredCompensationObligations | RetainedEarnings | AccumulatedOtherComprehensiveIncome (Loss) | Totals | |
| January 1, 2023 | 7,559,421 | $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) | — | — | — | 14,364 | (4,537) | 9,827 |
| Issuance of common stock | 55,456 | 1,208 | — | — | — | 1,208 |
| Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations | — | 1,841 | (1,841) | — | — | — |
| Share-based payment awards under the Directors Plan | — | — | 477 | — | — | 477 |
| Share-based compensation expense recognized in earnings under the RSP | — | 219 | — | — | — | 219 |
| Common stock purchased for deferred compensation obligations | — | (1,333) | — | — | — | (1,333) |
| Common stock repurchased | (124,320) | (2,906) | — | — | — | (2,906) |
| Cash dividends paid ($0.84 per common share) | — | — | — | (6,162) | — | (6,162) |
| September 30, 2023 | 7,490,557 | $127,680 | $3,641 | $95,533 | $(41,731) | $185,123 |
| January 1, 2024 | 7,485,889 | $127,323 | $3,693 | $97,282 | $(25,896) | $202,402 |
| Comprehensive income (loss) | — | — | — | 9,893 | 8,617 | 18,510 |
| Issuance of common stock | 61,560 | 1,190 | — | — | — | 1,190 |
| Issuance of common stock for vested shares under the RSP | 16,240 | — | — | — | — | — |
| Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations | — | 44 | (44) | — | — | — |
| Share-based payment awards under the Directors Plan | — | — | 332 | — | — | 332 |
| Share-based compensation expense recognized in earnings under the RSP | — | 71 | — | — | — | 71 |
| Common stock purchased for deferred compensation obligations | — | (991) | — | — | — | (991) |
| Common stock repurchased | (124,969) | (2,419) | — | — | — | (2,419) |
| Cash dividends paid ($0.84 per common share) | — | — | — | (6,110) | — | (6,110) |
| September 30, 2024 | 7,438,720 | $125,218 | $3,981 | $101,065 | $(17,279) | $212,985 |
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
| Nine Months Ended September 30 | ||
|---|---|---|
| 2024 | 2023 | |
| OPERATING ACTIVITIES | ||
| Net income | $9,893 | $14,364 |
| Reconciliation of net income to net cash provided by operating activities: | ||
| Provision for credit losses | 1,508 | (55) |
| Depreciation | 1,555 | 1,482 |
| Net amortization of AFS securities | 1,017 | 1,120 |
| Increase in cash value of BOLI policies, net of expenses | (733) | (666) |
| Share-based payment awards | 403 | 696 |
| Origination of loans HFS | (6,168) | (6,972) |
| Proceeds from loan sales | 5,802 | 7,478 |
| Net changes in: | ||
| Other assets | (1,033) | 1,481 |
| Other liabilities | 270 | (151) |
| Net cash provided by (used in) operating activities | 12,514 | 18,777 |
| INVESTING ACTIVITIES | ||
| Proceeds from sales, maturities, calls and prepayments of AFS securities | 31,183 | 62,894 |
| Purchases of AFS securities | — | (6,166) |
| Net loan principal (originations) collections | (77,151) | (70,614) |
| Purchases of premises and equipment | (1,590) | (2,889) |
| Funding of low income housing tax credit investments | (1,690) | (612) |
| Net cash provided by (used in) investing activities | (49,248) | (17,387) |
| FINANCING ACTIVITIES | ||
| Net increase (decrease) in deposits | 58,137 | 25,199 |
| Net increase (decrease) in short-term borrowings | 5,633 | (5,441) |
| Net increase (decrease) in FHLB advances | (25,000) | 65,000 |
| Cash dividends paid on common stock | (6,110) | (6,162) |
| Proceeds from issuance of common stock | 1,190 | 1,208 |
| Common stock repurchased | (2,419) | (2,906) |
| Common stock purchased for deferred compensation obligations | (991) | (1,333) |
| Net cash provided by (used in) financing activities | 30,440 | 75,565 |
| Increase (decrease) in cash and cash equivalents | (6,294) | 76,955 |
| Cash and cash equivalents at beginning of period | 33,672 | 38,924 |
| Cash and cash equivalents at end of period | $27,378 | $115,879 |
| SUPPLEMENTAL CASH FLOWS INFORMATION: | ||
| Interest paid | $25,203 | $13,442 |
| Income taxes paid | 1,800 | 2,250 |
| SUPPLEMENTAL NONCASH INFORMATION: | ||
| Investment in low income housing tax credits | — | 5,000 |
| Transfers of loans to foreclosed assets | 350 | 341 |
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 nine-month periods ended September 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:
| September 30, 2024 | ||||
|---|---|---|---|---|
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
| U.S. Treasury | $230,909 | $— | $10,080 | $220,829 |
| States and political subdivisions | 85,599 | 61 | 2,761 | 82,899 |
| Auction rate money market preferred | 3,200 | — | 83 | 3,117 |
| Mortgage-backed securities | 30,577 | — | 1,622 | 28,955 |
| Collateralized mortgage obligations | 169,339 | 5 | 5,580 | 163,764 |
| Corporate | 8,150 | — | 908 | 7,242 |
| Total | $527,774 | $66 | $21,034 | $506,806 |
| December 31, 2023 | ||||
|---|---|---|---|---|
| AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue | |
| U.S. Treasury | $231,218 | $— | $16,417 | $214,801 |
| States and political subdivisions | 94,837 | 1,032 | 2,993 | 92,876 |
| Auction rate money market preferred | 3,200 | — | 269 | 2,931 |
| Mortgage-backed securities | 35,321 | — | 2,506 | 32,815 |
| Collateralized mortgage obligations | 187,248 | — | 9,473 | 177,775 |
| Corporate | 8,150 | — | 1,200 | 6,950 |
| Total | $559,974 | $1,032 | $32,858 | $528,148 |
The amortized cost and fair value of AFS securities by contractual maturity at September 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 | $19,944 | $210,965 | $— | $— | $— | $230,909 |
| States and political subdivisions | 15,915 | 22,900 | 18,429 | 28,355 | — | 85,599 |
| Auction rate money market preferred | — | — | — | — | 3,200 | 3,200 |
| Mortgage-backed securities | — | — | — | — | 30,577 | 30,577 |
| Collateralized mortgage obligations | — | — | — | — | 169,339 | 169,339 |
| Corporate | — | — | 8,150 | — | — | 8,150 |
| Total amortized cost | $35,859 | $233,865 | $26,579 | $28,355 | $203,116 | $527,774 |
| Fair value | $35,539 | $223,815 | $24,943 | $26,673 | $195,836 | $506,806 |
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 September 30 | Nine Months Ended September 30 | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Proceeds from sales of AFS securities | $— | $— | $— | $18,089 |
| Realized gains (losses) | — | — | — | 67 |
| Applicable income tax expense (benefit) | — | — | — | 14 |
The information in the following tables pertains to AFS securities with gross unrealized losses at September 30, 2024 and December 31, 2023, aggregated by investment category and length of time that individual securities have been in a continuous loss position.
| September 30, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Less Than Twelve Months · Twelve Months or More | ||||||||
| GrossUnrealizedLosses · FairValue · GrossUnrealizedLosses · FairValue · TotalUnrealizedLosses | ||||||||
| U.S. Treasury | $— | $— | $10,080 | $220,829 | $10,080 | |||
| States and political subdivisions | 50 | 5,741 | 2,711 | 39,536 | 2,761 | |||
| Auction rate money market preferred | — | — | 83 | 3,117 | 83 | |||
| Mortgage-backed securities | — | — | 1,622 | 28,955 | 1,622 | |||
| Collateralized mortgage obligations | — | — | 5,580 | 157,945 | 5,580 | |||
| Corporate | — | — | 908 | 7,242 | 908 | |||
| Total | $50 | $5,741 | $20,984 | $457,624 | $21,034 | |||
| Number of securities in an unrealized loss position: | 51 | 181 | 232 | |||||
| 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 subdivisions | 42 | 7,172 | 2,951 | 37,011 | 2,993 | |||
| Auction rate money market preferred | — | — | 269 | 2,931 | 269 | |||
| Mortgage-backed securities | 1 | 10 | 2,505 | 32,805 | 2,506 | |||
| Collateralized mortgage obligations | 116 | 4,554 | 9,357 | 173,221 | 9,473 | |||
| Corporate | — | — | 1,200 | 6,950 | 1,200 | |||
| Total | $159 | $11,736 | $32,699 | $467,719 | $32,858 | |||
| Number of securities in an unrealized loss position: | 22 | 186 | 208 | |||||
The unrealized loss on our AFS securities portfolio resulted from the increase in short-term and intermediate-term interest rates.
As of September 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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Balance | Percent of Total | Balance | Percent of Total | |
| Commercial and industrial | ||||
| Secured | $217,693 | 15.28% | $189,186 | 14.02% |
| Unsecured | 22,896 | 1.61% | 20,552 | 1.52% |
| Total commercial and industrial | 240,589 | 16.89% | 209,738 | 15.54% |
| Commercial real estate | ||||
| Commercial mortgage owner occupied | 169,779 | 11.92% | 180,636 | 13.39% |
| Commercial mortgage non-owner occupied | 215,481 | 15.13% | 216,292 | 16.03% |
| Commercial mortgage 1-4 family investor | 92,154 | 6.47% | 89,208 | 6.61% |
| Commercial mortgage multifamily | 69,624 | 4.89% | 78,108 | 5.79% |
| Total commercial real estate | 547,038 | 38.41% | 564,244 | 41.82% |
| Advances to mortgage brokers | 76,187 | 5.35% | 18,541 | 1.37% |
| Agricultural | ||||
| Agricultural mortgage | 66,789 | 4.69% | 69,044 | 5.12% |
| Agricultural other | 30,005 | 2.11% | 30,950 | 2.29% |
| Total agricultural | 96,794 | 6.80% | 99,994 | 7.41% |
| Residential real estate | ||||
| Senior lien | 324,078 | 22.75% | 313,459 | 23.23% |
| Junior lien | 8,105 | 0.57% | 5,945 | 0.44% |
| Home equity lines of credit | 37,663 | 2.64% | 37,014 | 2.74% |
| Total residential real estate | 369,846 | 25.96% | 356,418 | 26.41% |
| Consumer | ||||
| Secured - direct | 37,269 | 2.62% | 37,948 | 2.81% |
| Secured - indirect | 52,990 | 3.72% | 59,324 | 4.40% |
| Unsecured | 3,570 | 0.25% | 3,256 | 0.24% |
| Total consumer | 93,829 | 6.59% | 100,528 | 7.45% |
| Total | $1,424,283 | 100.00% | $1,349,463 | 100.00% |
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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Total Nonaccrual Loans | Nonaccrual Loans with No ACL | Total Nonaccrual Loans | Nonaccrual Loans with No ACL | |
| Commercial and industrial | ||||
| Secured | $95 | $95 | $491 | $435 |
| Unsecured | 25 | 25 | — | — |
| Agricultural | ||||
| Agricultural mortgage | — | — | 38 | 38 |
| Agricultural other | — | — | 167 | 167 |
| Residential real estate | ||||
| Senior lien | 427 | 427 | 286 | 286 |
| Total | $547 | $547 | $982 | $926 |
The following tables summarize the past due and current loans for the entire loan portfolio as of:
| September 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 | $36 | $— | $95 | $217,562 | $217,693 | $— |
| Unsecured | — | — | 25 | 22,871 | 22,896 | — |
| Total commercial and industrial | 36 | — | 120 | 240,433 | 240,589 | — |
| Commercial real estate | ||||||
| Commercial mortgage owner occupied | — | 304 | — | 169,475 | 169,779 | — |
| Commercial mortgage non-owner occupied | — | — | — | 215,481 | 215,481 | — |
| Commercial mortgage 1-4 family investor | 62 | — | — | 92,092 | 92,154 | — |
| Commercial mortgage multifamily | — | — | — | 69,624 | 69,624 | — |
| Total commercial real estate | 62 | 304 | — | 546,672 | 547,038 | — |
| Advances to mortgage brokers | — | — | — | 76,187 | 76,187 | — |
| Agricultural | ||||||
| Agricultural mortgage | 3 | — | — | 66,786 | 66,789 | — |
| Agricultural other | 1,100 | — | — | 28,905 | 30,005 | — |
| Total agricultural | 1,103 | — | — | 95,691 | 96,794 | — |
| Residential real estate | ||||||
| Senior lien | 54 | 356 | 194 | 323,474 | 324,078 | — |
| Junior lien | — | 19 | — | 8,086 | 8,105 | — |
| Home equity lines of credit | — | — | — | 37,663 | 37,663 | — |
| Total residential real estate | 54 | 375 | 194 | 369,223 | 369,846 | — |
| Consumer | ||||||
| Secured - direct | 115 | 28 | — | 37,126 | 37,269 | — |
| Secured - indirect | 292 | 5 | 64 | 52,629 | 52,990 | 64 |
| Unsecured | 11 | 3 | — | 3,556 | 3,570 | — |
| Total consumer | 418 | 36 | 64 | 93,311 | 93,829 | 64 |
| Total | $1,673 | $715 | $378 | $1,421,517 | $1,424,283 | $64 |
| 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 | — | — | — | 20,552 | 20,552 | — |
| Total commercial and industrial | 165 | 290 | 201 | 209,082 | 209,738 | — |
| Commercial real estate | ||||||
| Commercial mortgage owner occupied | — | — | — | 180,636 | 180,636 | — |
| Commercial mortgage non-owner occupied | — | — | — | 216,292 | 216,292 | — |
| Commercial mortgage 1-4 family investor | — | — | — | 89,208 | 89,208 | — |
| Commercial mortgage multifamily | — | — | — | 78,108 | 78,108 | — |
| Total commercial real estate | — | — | — | 564,244 | 564,244 | — |
| Advances to mortgage brokers | — | — | — | 18,541 | 18,541 | — |
| Agricultural | ||||||
| Agricultural mortgage | — | — | — | 69,044 | 69,044 | — |
| Agricultural other | — | — | — | 30,950 | 30,950 | — |
| Total agricultural | — | — | — | 99,994 | 99,994 | — |
| Residential real estate | ||||||
| Senior lien | 3,188 | 349 | 201 | 309,721 | 313,459 | 87 |
| Junior lien | — | — | — | 5,945 | 5,945 | — |
| Home equity lines of credit | — | — | — | 37,014 | 37,014 | — |
| Total residential real estate | 3,188 | 349 | 201 | 352,680 | 356,418 | 87 |
| Consumer | ||||||
| Secured - direct | 3 | — | — | 37,945 | 37,948 | — |
| Secured - indirect | 181 | — | — | 59,143 | 59,324 | — |
| Unsecured | 9 | — | — | 3,247 | 3,256 | — |
| Total consumer | 193 | — | — | 100,335 | 100,528 | — |
| 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:
| September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Commercial and industrial: Secured | |||||||||
| Risk ratings 1-3 | $11,104 | $17,451 | $4,126 | $5,557 | $5,135 | $462 | $7,947 | $— | $51,782 |
| Risk rating 4 | 30,323 | 39,808 | 29,100 | 16,531 | 2,656 | 2,774 | 31,072 | — | 152,264 |
| Risk rating 5 | 3,628 | 241 | 362 | 175 | 46 | 69 | 3,520 | — | 8,041 |
| Risk rating 6 | 154 | 283 | 2,001 | 81 | 166 | 61 | 2,765 | — | 5,511 |
| Risk rating 7 | — | — | — | — | 95 | — | — | — | 95 |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $45,209 | $57,783 | $35,589 | $22,344 | $8,098 | $3,366 | $45,304 | $— | $217,693 |
| Current year-to-date gross charge-offs | $— | $277 | $33 | $— | $17 | $— | $— | $— | $327 |
| Commercial and industrial: Unsecured | |||||||||
| Risk ratings 1-3 | $375 | $1,977 | $203 | $84 | $48 | $615 | $1,599 | $— | $4,901 |
| Risk rating 4 | 2,455 | 3,505 | 2,452 | 418 | 398 | — | 8,700 | — | 17,928 |
| Risk rating 5 | — | — | — | — | — | — | 42 | — | 42 |
| Risk rating 6 | — | — | — | — | — | — | — | — | — |
| Risk rating 7 | — | — | — | — | — | — | 25 | — | 25 |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $2,830 | $5,482 | $2,655 | $502 | $446 | $615 | $10,366 | $— | $22,896 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $8 | $1 | $— | $9 |
| Commercial real estate: Owner occupied | |||||||||
| Risk ratings 1-3 | $481 | $3,871 | $1,594 | $12,158 | $13,476 | $3,034 | $120 | $— | $34,734 |
| Risk rating 4 | 15,403 | 11,503 | 30,018 | 35,965 | 10,310 | 22,628 | 1,239 | — | 127,066 |
| Risk rating 5 | 198 | 904 | 893 | 73 | 670 | 803 | 372 | — | 3,913 |
| Risk rating 6 | 75 | 823 | — | 1,409 | 1,146 | 513 | 100 | — | 4,066 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $16,157 | $17,101 | $32,505 | $49,605 | $25,602 | $26,978 | $1,831 | $— | $169,779 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial real estate: Non-owner occupied | |||||||||
| Risk ratings 1-3 | $334 | $56 | $4,528 | $6,297 | $554 | $1,821 | $— | $— | $13,590 |
| Risk rating 4 | 16,800 | 35,649 | 62,959 | 34,962 | 10,718 | 29,667 | 1,084 | — | 191,839 |
| Risk rating 5 | — | — | 221 | 5,690 | — | 3,078 | — | — | 8,989 |
| Risk rating 6 | — | 1,012 | — | — | 51 | — | — | — | 1,063 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $17,134 | $36,717 | $67,708 | $46,949 | $11,323 | $34,566 | $1,084 | $— | $215,481 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Commercial real estate: 1-4 family investor | |||||||||
| Risk ratings 1-3 | $640 | $— | $1,139 | $810 | $860 | $979 | $2,062 | $— | $6,490 |
| Risk rating 4 | 7,004 | 12,902 | 10,578 | 29,190 | 14,203 | 4,175 | 6,406 | — | 84,458 |
| Risk rating 5 | — | 147 | 343 | 73 | — | 53 | — | — | 616 |
| Risk rating 6 | — | 541 | — | — | — | 49 | — | — | 590 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $7,644 | $13,590 | $12,060 | $30,073 | $15,063 | $5,256 | $8,468 | $— | $92,154 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial real estate: Multifamily | |||||||||
| Risk ratings 1-3 | $— | $3,631 | $4,400 | $1,947 | $551 | $1,410 | $— | $— | $11,939 |
| Risk rating 4 | 1,375 | 2,512 | 19,010 | 10,791 | 672 | 19,500 | 557 | — | 54,417 |
| Risk rating 5 | — | — | — | 22 | — | 329 | — | — | 351 |
| Risk rating 6 | — | — | — | — | — | 2,917 | — | — | 2,917 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $1,375 | $6,143 | $23,410 | $12,760 | $1,223 | $24,156 | $557 | $— | $69,624 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Advances to mortgage brokers | |||||||||
| Risk ratings 1-3 | $76,187 | $— | $— | $— | $— | $— | $— | $— | $76,187 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Agricultural mortgage | |||||||||
| Risk ratings 1-3 | $80 | $— | $2,727 | $1,100 | $2,576 | $1,136 | $2 | $— | $7,621 |
| Risk rating 4 | 3,144 | 4,569 | 13,161 | 8,534 | 6,312 | 9,243 | 1,418 | — | 46,381 |
| Risk rating 5 | — | 1,338 | 2,894 | 5,640 | — | 1,133 | 661 | — | 11,666 |
| Risk rating 6 | 60 | — | — | — | — | 1,061 | — | — | 1,121 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $3,284 | $5,907 | $18,782 | $15,274 | $8,888 | $12,573 | $2,081 | $— | $66,789 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Agricultural other | |||||||||
| Risk ratings 1-3 | $476 | $523 | $62 | $101 | $4 | $299 | $1,885 | $— | $3,350 |
| Risk rating 4 | 1,878 | 1,339 | 2,049 | 2,018 | 511 | 560 | 13,152 | — | 21,507 |
| Risk rating 5 | 1,694 | 44 | 4 | 30 | 438 | — | 1,457 | — | 3,667 |
| Risk rating 6 | — | 172 | — | 90 | — | — | 1,219 | — | 1,481 |
| Risk rating 7 | — | — | — | — | — | — | — | — | — |
| Risk rating 8 | — | — | — | — | — | — | — | — | — |
| Risk rating 9 | — | — | — | — | — | — | — | — | — |
| Total | $4,048 | $2,078 | $2,115 | $2,239 | $953 | $859 | $17,713 | $— | $30,005 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Commercial and industrial: Secured | |||||||||
| Risk ratings 1-3 | $15,061 | $4,324 | $6,188 | $6,666 | $422 | $449 | $12,305 | $— | $45,415 |
| Risk rating 4 | 38,680 | 35,245 | 22,065 | 4,523 | 2,469 | 1,762 | 29,826 | — | 134,570 |
| Risk rating 5 | 391 | 2,634 | 233 | 305 | 111 | 101 | 1,994 | — | 5,769 |
| Risk rating 6 | — | — | 4 | 207 | 6 | 128 | 2,596 | — | 2,941 |
| Risk rating 7 | 465 | — | — | 24 | 2 | — | — | — | 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 4 | 3,988 | 3,117 | 517 | 470 | — | — | 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 4 | 12,148 | 33,392 | 39,406 | 14,086 | 13,384 | 19,942 | 1,506 | — | 133,864 |
| Risk rating 5 | 1,460 | 727 | 195 | 220 | 3,829 | 1,761 | 464 | — | 8,656 |
| Risk rating 6 | — | — | 870 | 234 | — | 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 4 | 37,906 | 62,979 | 37,583 | 11,534 | 7,589 | 32,941 | 1,650 | — | 192,182 |
| Risk rating 5 | — | — | 5,838 | — | — | 3,478 | — | — | 9,316 |
| Risk rating 6 | 1,029 | — | — | 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 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Commercial real estate: 1-4 family investor | |||||||||
| Risk ratings 1-3 | $286 | $1,445 | $864 | $905 | $666 | $887 | $1,352 | $— | $6,405 |
| Risk rating 4 | 13,492 | 11,641 | 30,604 | 15,124 | 3,036 | 3,111 | 4,538 | — | 81,546 |
| Risk rating 5 | 152 | 354 | 77 | — | 55 | — | — | — | 638 |
| Risk rating 6 | 555 | — | — | — | 59 | 5 | — | — | 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 4 | 2,792 | 19,465 | 15,981 | 813 | 549 | 21,263 | 554 | — | 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 4 | 5,622 | 12,903 | 8,970 | 5,940 | 3,926 | 7,883 | 566 | — | 45,810 |
| Risk rating 5 | 126 | 4,098 | 5,886 | 689 | 175 | 60 | 756 | — | 11,790 |
| Risk rating 6 | 842 | — | — | — | — | 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 4 | 1,830 | 2,481 | 2,280 | 619 | 146 | 75 | 14,405 | — | 21,836 |
| Risk rating 5 | 753 | 8 | 163 | 507 | — | 480 | 2,731 | — | 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:
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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:
| September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Residential real estate: Senior lien | |||||||||
| Current | $38,341 | $42,674 | $49,365 | $75,791 | $49,085 | $68,147 | $— | $— | $323,403 |
| Past due 30-89 days | — | — | — | — | — | 248 | — | — | 248 |
| Past due 90 or more days | — | — | — | — | — | — | — | — | — |
| Nonaccrual | — | 142 | — | 163 | 29 | 93 | — | — | 427 |
| Total | $38,341 | $42,816 | $49,365 | $75,954 | $49,114 | $68,488 | $— | $— | $324,078 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $10 | $— | $— | $10 |
| Residential real estate: Junior lien | |||||||||
| Current | $3,265 | $3,296 | $911 | $100 | $78 | $436 | $— | $— | $8,086 |
| Past due 30-89 days | — | — | — | 19 | — | — | — | — | 19 |
| Past due 90 or more days | — | — | — | — | — | — | — | — | — |
| Nonaccrual | — | — | — | — | — | — | — | — | — |
| Total | $3,265 | $3,296 | $911 | $119 | $78 | $436 | $— | $— | $8,105 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Residential real estate: Home equity lines of credit | |||||||||
| Current | $— | $— | $— | $— | $— | $— | $37,663 | $— | $37,663 |
| Past due 30-89 days | — | — | — | — | — | — | — | — | — |
| Past due 90 or more days | — | — | — | — | — | — | — | — | — |
| Nonaccrual | — | — | — | — | — | — | — | — | — |
| Total | $— | $— | $— | $— | $— | $— | $37,663 | $— | $37,663 |
| Current year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Consumer: Secured - direct | |||||||||
| Current | $9,965 | $10,612 | $7,386 | $4,482 | $2,434 | $2,247 | $— | $— | $37,126 |
| Past due 30-89 days | 110 | — | 24 | 4 | — | 5 | — | — | 143 |
| Past due 90 or more days | — | — | — | — | — | — | — | — | — |
| Nonaccrual | — | — | — | — | — | — | — | — | — |
| Total | $10,075 | $10,612 | $7,410 | $4,486 | $2,434 | $2,252 | $— | $— | $37,269 |
| Current year-to-date gross charge-offs | $— | $73 | $— | $— | $27 | $2 | $— | $— | $102 |
| Consumer: Secured - indirect | |||||||||
| Current | $6,669 | $24,463 | $8,426 | $5,384 | $4,327 | $3,360 | $— | $— | $52,629 |
| Past due 30-89 days | 38 | 137 | 58 | — | 41 | 23 | — | — | 297 |
| Past due 90 or more days | — | — | 64 | — | — | — | — | — | 64 |
| Nonaccrual | — | — | — | — | — | — | — | — | — |
| Total | $6,707 | $24,600 | $8,548 | $5,384 | $4,368 | $3,383 | $— | $— | $52,990 |
| Current year-to-date gross charge-offs | $— | $43 | $— | $— | $— | $— | $— | $— | $43 |
| September 30, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Consumer: Unsecured | |||||||||
| Current | $1,513 | $825 | $323 | $32 | $25 | $1 | $837 | $— | $3,556 |
| Past due 30-89 days | 6 | 3 | — | — | — | — | 5 | — | 14 |
| Past due 90 or more days | — | — | — | — | — | — | — | — | — |
| Nonaccrual | — | — | — | — | — | — | — | — | — |
| Total | $1,519 | $828 | $323 | $32 | $25 | $1 | $842 | $— | $3,570 |
| Current year-to-date gross charge-offs | $1,939 | $12 | $21 | $— | $— | $1 | $21 | $— | $1,994 |
| December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| 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 | — | 784 | 714 | 123 | 478 | 1,438 | — | — | 3,537 |
| Past due 90 or more days | — | — | — | — | — | 87 | — | — | 87 |
| Nonaccrual | 48 | — | — | 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 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | RevolvingLoans | Revolving Loans Converted to Term | Total | |
| Consumer: Secured - indirect | |||||||||
| Current | $30,900 | $10,977 | $6,887 | $5,376 | $2,030 | $2,973 | $— | $— | $59,143 |
| Past due 30-89 days | 123 | — | — | 30 | 3 | 25 | — | — | 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).
There were no loan modification for the three months ended September 30, 2023. The following is a summary of the amortized cost basis of loan modifications granted to borrowers experiencing financial difficulty for the:
| Three Months Ended September 30, 2024 | ||
|---|---|---|
| Interest Rate Reduction | ||
| Amortized Cost Basis | % of Total Class of Financial Receivable | |
| Agricultural | ||
| Agricultural other | 181 | 0.60% |
| Total | $181 | |
| Nine Months Ended September 30, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Interest Rate Reduction | Other-Than-Insignificant Payment Delay | Term Extension | Other-Than-Insignificant Payment Delay and Term Extension | |||||
| Amortized Cost Basis | % of Total Class of Financial Receivable | Amortized Cost Basis | % of Total Class of Financial Receivable | Amortized Cost Basis | % of Total Class of Financial Receivable | Amortized Cost Basis | % of Total Class of Financial Receivable | |
| Commercial and industrial | ||||||||
| Secured | $— | 0.00% | $1,926 | 0.88% | $11 | 0.01% | $— | 0.00% |
| Commercial real estate | ||||||||
| Commercial mortgage owner occupied | — | 0.00% | 823 | 0.48% | — | 0.00% | — | 0.00% |
| Agricultural | ||||||||
| Agricultural mortgage | — | 0.00% | 1,305 | 1.95% | — | 0.00% | — | 0.00% |
| Agricultural other | 181 | 0.60% | — | 0.00% | — | 0.00% | 1,038 | 3.46% |
| Consumer | ||||||||
| Secured - indirect | — | 0.00% | — | 0.00% | 1 | 0.00% | — | 0.00% |
| Total | $181 | $4,054 | $12 | $1,038 | ||||
| Nine Months Ended September 30, 2023 | ||||
|---|---|---|---|---|
| Term Extension | Interest Rate Reductionand Term Extension | |||
| Amortized Cost Basis | % of Total Class of Financial Receivable | Amortized Cost Basis | % of Total Class of Financial Receivable | |
| Commercial real estate | ||||
| Commercial mortgage non-owner occupied | $1,034 | 0.48% | $— | 0.00% |
| Agricultural | ||||
| Agricultural mortgage | 232 | 0.33% | 26 | 0.04% |
| Agricultural other | 34 | 0.12% | — | 0.00% |
| Residential real estate | ||||
| Senior lien | 5 | 0.00% | — | 0.00% |
| Total | $1,305 | $26 | ||
We do not modify any loans by forgiving principal or accrued interest. We had committed to advance $112 and $0 in additional funds to be disbursed in connection with modified loans at September 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 September 30 | ||
|---|---|---|
| 2024 | 2023 | |
| Weighted-Average Interest Rate Reduction | Weighted-Average Interest Rate Reduction | |
| Agricultural | ||
| Agricultural other | 0.50% | N/A |
| Nine Months Ended September 30 | |||||
|---|---|---|---|---|---|
| 2024 · 2023 | |||||
| Weighted-Average Interest Rate Reduction | Payment Delay Term | Weighted-Average Term Extension (Years) | Weighted-Average Interest Rate Reduction | Weighted-Average Term Extension (Years) | |
| Commercial and industrial | |||||
| Secured | N/A | 4 months | 3.00 | N/A | N/A |
| Commercial real estate | |||||
| Commercial mortgage owner occupied | N/A | 7 months | N/A | N/A | N/A |
| Commercial mortgage non-owner occupied | N/A | N/A | N/A | N/A | 3.00 |
| Agricultural | |||||
| Agricultural mortgage | N/A | 5 months | 0.50 | 4.50% | 1.08 |
| Agricultural other | 0.50% | 4 months | 0.33 | N/A | 1.00 |
| Residential real estate | |||||
| Senior lien | N/A | N/A | N/A | N/A | 2.60 |
| Consumer | |||||
| Secured - indirect | N/A | N/A | 1.33 | N/A | N/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:
| September 30, 2024 | |||||
|---|---|---|---|---|---|
| Current | 30-59 DaysPast Due | 60-89 DaysPast Due | 90 Days orMore Past Due | Total | |
| Commercial and industrial | |||||
| Secured | $1,937 | $— | $— | $— | $1,937 |
| Commercial real estate | |||||
| Commercial mortgage owner occupied | 823 | — | — | — | 823 |
| Commercial mortgage multifamily | 2,917 | — | — | — | 2,917 |
| Agricultural | |||||
| Agricultural mortgage | 1,305 | — | — | — | 1,305 |
| Agricultural other | 1,219 | — | — | — | 1,219 |
| Consumer | |||||
| Secured - indirect | 1 | — | — | — | 1 |
| Total | $8,202 | $— | $— | $— | $8,202 |
| September 30, 2023 (1) | |||||
|---|---|---|---|---|---|
| Current | 30-59 DaysPast Due | 60-89 DaysPast Due | 90 Days orMore Past Due | Total | |
| Commercial real estate | |||||
| Commercial mortgage non-owner occupied | $1,034 | $— | $— | $— | $1,034 |
| Agricultural | |||||
| Agricultural mortgage | 258 | — | — | — | 258 |
| Agricultural other | 34 | — | — | — | 34 |
| Residential real estate | |||||
| Senior lien | 5 | — | — | — | 5 |
| Total | $1,331 | $— | $— | $— | $1,331 |
(1) We adopted ASU 2022-02 - Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures effective January 1, 2023, therefore, the September 30, 2023 presentation only includes loans since the guidance became effective.
We hadno loans that defaulted in the three and nine-month periods ended September 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;
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 September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Commercial and Industrial | Commercial Real Estate | Agricultural | Residential Real Estate | Consumer | Total | |
| July 1, 2024 | $1,264 | $5,569 | $258 | $4,351 | $1,653 | $13,095 |
| Charge-offs | — | — | — | — | (1,767) | (1,767) |
| Recoveries | 6 | 318 | — | 20 | 64 | 408 |
| Credit loss expense | (46) | (710) | — | (40) | 1,695 | 899 |
| September 30, 2024 | $1,224 | $5,177 | $258 | $4,331 | $1,645 | $12,635 |
| Nine Months Ended September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Commercial and Industrial | Commercial Real Estate | Agricultural | Residential Real Estate | Consumer | Total | |
| January 1, 2024 | $968 | $5,878 | $270 | $4,336 | $1,656 | $13,108 |
| Charge-offs | (336) | — | — | (10) | (2,139) | (2,485) |
| Recoveries | 10 | 353 | 2 | 112 | 210 | 687 |
| Credit loss expense | 582 | (1,054) | (14) | (107) | 1,918 | 1,325 |
| September 30, 2024 | $1,224 | $5,177 | $258 | $4,331 | $1,645 | $12,635 |
| Three Months Ended September 30, 2023 | ||||||
|---|---|---|---|---|---|---|
| Commercial and Industrial | Commercial Real Estate | Agricultural | Residential Real Estate | Consumer | Total | |
| July 1, 2023 | $822 | $5,968 | $264 | $4,173 | $1,606 | $12,833 |
| Charge-offs | (29) | — | — | — | (150) | (179) |
| Recoveries | 70 | 3 | — | 266 | 94 | 433 |
| Credit loss expense | (34) | (101) | 5 | (281) | 91 | (320) |
| September 30, 2023 | $829 | $5,870 | $269 | $4,158 | $1,641 | $12,767 |
| Nine Months Ended September 30, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Commercial and Industrial | Commercial Real Estate | Agricultural | Residential Real Estate | Consumer | Unallocated | Total | |
| January 1, 2023 | $860 | $461 | $577 | $617 | $961 | $6,374 | $9,850 |
| Impact of the adoption of ASC 326 | (58) | 5,532 | (247) | 3,535 | 356 | (6,374) | 2,744 |
| Charge-offs | (29) | — | (4) | (2) | (337) | — | (372) |
| Recoveries | 74 | 23 | 6 | 315 | 220 | — | 638 |
| Credit loss expense | (18) | (146) | (63) | (307) | 441 | — | (93) |
| September 30, 2023 | $829 | $5,870 | $269 | $4,158 | $1,641 | $— | $12,767 |
The following table illustrates the two main components of the ACL as of:
| September 302024 | June 302024 | March 312024 | December 312023 | September 302023 | |
|---|---|---|---|---|---|
| ACL | |||||
| Individually evaluated | $— | $137 | $349 | $84 | $— |
| Collectively evaluated | 12,635 | 12,958 | 13,041 | 13,024 | 12,767 |
| Total | $12,635 | $13,095 | $13,390 | $13,108 | $12,767 |
| ACL to gross loans | |||||
| Individually evaluated | 0.00% | 0.01% | 0.03% | 0.01% | 0.00% |
| Collectively evaluated | 0.89% | 0.94% | 0.95% | 0.96% | 0.96% |
| Total | 0.89% | 0.95% | 0.98% | 0.97% | 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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Loan Balance | Specific Allocation | Loan Balance | Specific Allocation | |
| Commercial and industrial | $— | $— | $465 | $56 |
| Commercial real estate | — | — | 234 | 28 |
| Agricultural | — | — | 181 | — |
| Residential real estate | 357 | — | 203 | — |
| Consumer | — | — | — | — |
| Total | $357 | $— | $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 $357 in collateral dependent loans.
Note 4 –Borrowed Funds
Short-term borrowings
Short-term borrowings include securities sold under repurchase agreements without stated maturity dates, federal funds purchased, and FRB Discount Window advances, which all generally mature within one to four days from the transaction date.
A summary of short-term borrowed funds without stated maturity dates was as follows for the:
| Three Months Ended September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Maximum Month End Balance | Average Balance | Weighted Average Interest Rate During the Period | Maximum Month End Balance | Average Balance | Weighted Average Interest Rate During the Period | |
| Securities sold under agreements to repurchase without stated maturity dates | $56,051 | $48,151 | 3.18% | $54,327 | $46,574 | 1.90% |
| Federal funds purchased | — | — | 0.00% | — | 1 | 6.13% |
| FRB Discount Window | 5,300 | 153 | 5.18% | — | 135 | 5.30% |
| Nine Months Ended September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Maximum Month End Balance | Average Balance | Weighted Average Interest Rate During the Period | Maximum Month End Balance | Average Balance | Weighted Average Interest Rate During the Period | |
| Securities sold under agreements to repurchase without stated maturity dates | $56,051 | $43,140 | 3.17% | $54,327 | $40,601 | 1.64% |
| Federal funds purchased | — | 1 | 6.52% | — | 17 | 6.08% |
| FRB Discount Window | 5,300 | 56 | 5.21% | — | 89 | 5.28% |
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 $68,327 and $67,764 at September 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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Amount | Rate | Amount | Rate | |
| Securities sold under agreements to repurchase without stated maturity dates | $47,134 | 3.17% | $46,801 | 3.11% |
We had pledged AFS securities and 1-4 family residential real estate loans in the following amounts at:
| September 302024 | December 312023 | |
|---|---|---|
| Pledged to secure borrowed funds | $387,466 | $391,529 |
| Pledged to secure repurchase agreements | 68,327 | 67,764 |
| Pledged for public deposits and for other purposes necessary or required by law | 96,356 | 84,099 |
| Total | $552,149 | $543,392 |
AFS securities pledged to repurchase agreements without stated maturity dates consisted of the following at:
| September 302024 | December 312023 | |
|---|---|---|
| U.S. Treasury | $57,296 | $55,623 |
| Mortgage-backed securities | 8,559 | 9,462 |
| Collateralized mortgage obligations | 2,472 | 2,679 |
| Total | $68,327 | $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 September 30, 2024, we had the ability to borrow up to an additional $360,440 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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Amount | Rate | Amount | Rate | |
| Fixed rate due 2024 | $15,000 | 5.00% | $40,000 | 5.55% |
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:
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Amount | Rate | Amount | Rate | |
| Fixed rate at 3.25% to floating, due 2031 | $30,000 | 3.25% | $30,000 | 3.25% |
| Unamortized issuance costs | (598) | (665) | ||
| Total subordinated debt, net | $29,402 | $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 September 30 | Nine Months Ended September 30 | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Average number of common shares outstanding for basic calculation | 7,454,097 | 7,495,168 | 7,475,571 | 7,517,680 |
| Average potential effect of common shares in the Directors Plan (1) | — | 45,637 | — | 44,415 |
| Average potential effect of common shares in the RSP | 19,087 | 29,569 | 16,833 | 29,569 |
| Average number of common shares outstanding used to calculate diluted earnings per common share | 7,473,184 | 7,570,374 | 7,492,404 | 7,591,664 |
| Net income | $3,281 | $4,413 | $9,893 | $14,364 |
| Earnings per common share | ||||
| Basic | $0.44 | $0.59 | $1.32 | $1.91 |
| Diluted | 0.44 | 0.58 | 1.32 | 1.89 |
(1) Exclusive of shares held in the Rabbi Trust
Note 6 –Capital Ratios and Shareholders' Equity
As of September 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:
| September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Actual | MinimumCapitalRequirement | Minimum To Be WellCapitalized Under Prompt Corrective Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Common equity Tier 1 capital to risk weighted assets | ||||||
| Isabella Bank | $173,019 | 11.52% | $105,136 | 7.00% | $97,627 | 6.50% |
| Consolidated | 181,981 | 12.08% | 105,507 | 7.00% | N/A | N/A |
| Tier 1 capital to risk weighted assets | ||||||
| Isabella Bank | 173,019 | 11.52% | 127,665 | 8.50% | 120,156 | 8.00% |
| Consolidated | 181,981 | 12.08% | 128,116 | 8.50% | N/A | N/A |
| Total capital to risk weighted assets | ||||||
| Isabella Bank | 186,151 | 12.39% | 157,704 | 10.50% | 150,195 | 10.00% |
| Consolidated | 224,516 | 14.90% | 158,261 | 10.50% | N/A | N/A |
| Tier 1 capital to average assets | ||||||
| Isabella Bank | 173,019 | 8.35% | 82,851 | 4.00% | 103,564 | 5.00% |
| Consolidated | 181,981 | 8.77% | 83,044 | 4.00% | N/A | N/A |
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Actual | MinimumCapitalRequirement | Minimum To Be WellCapitalized Under Prompt Corrective Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Common equity Tier 1 capital to risk weighted assets | ||||||
| Isabella Bank | $178,316 | 12.48% | $100,043 | 7.00% | $92,897 | 6.50% |
| Consolidated | 180,014 | 12.54% | 100,449 | 7.00% | N/A | N/A |
| Tier 1 capital to risk weighted assets | ||||||
| Isabella Bank | 178,316 | 12.48% | 121,481 | 8.50% | 114,335 | 8.00% |
| Consolidated | 180,014 | 12.54% | 121,973 | 8.50% | N/A | N/A |
| Total capital to risk weighted assets | ||||||
| Isabella Bank | 191,739 | 13.42% | 150,065 | 10.50% | 142,919 | 10.00% |
| Consolidated | 222,772 | 15.52% | 150,673 | 10.50% | N/A | N/A |
| Tier 1 capital to average assets | ||||||
| Isabella Bank | 178,316 | 8.71% | 81,935 | 4.00% | 102,419 | 5.00% |
| Consolidated | 180,014 | 8.76% | 82,154 | 4.00% | N/A | N/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 September 30, 2024, the Bank exceeded all minimum capital requirements.
The following table summarizes the changes in AOCI by component for the:
| Three Months Ended September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| UnrealizedGains(Losses) onAFSSecurities | DefinedBenefitPension Plan | Total | UnrealizedGains(Losses) onAFSSecurities | DefinedBenefitPension Plan | Total | |
| Balance, July 1 | $(26,939) | $(697) | $(27,636) | $(35,051) | $(1,366) | $(36,417) |
| OCI before reclassifications | 13,081 | — | 13,081 | (6,708) | — | (6,708) |
| Amounts reclassified from AOCI | — | — | — | — | — | — |
| Subtotal | 13,081 | — | 13,081 | (6,708) | — | (6,708) |
| Tax effect | (2,724) | — | (2,724) | 1,394 | — | 1,394 |
| OCI, net of tax | 10,357 | — | 10,357 | (5,314) | — | (5,314) |
| Balance, September 30 | $(16,582) | $(697) | $(17,279) | $(40,365) | $(1,366) | $(41,731) |
| Nine Months Ended September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| UnrealizedGains(Losses) onAFSSecurities | DefinedBenefitPension Plan | Total | UnrealizedGains(Losses) onAFSSecurities | DefinedBenefitPension Plan | Total | |
| Balance, January 1 | $(25,199) | $(697) | $(25,896) | $(35,828) | $(1,366) | $(37,194) |
| OCI before reclassifications | 10,858 | — | 10,858 | (5,736) | — | (5,736) |
| Amounts reclassified from AOCI | — | — | — | (67) | — | (67) |
| Subtotal | 10,858 | — | 10,858 | (5,803) | — | (5,803) |
| Tax effect | (2,241) | — | (2,241) | 1,266 | — | 1,266 |
| OCI, net of tax | 8,617 | — | 8,617 | (4,537) | — | (4,537) |
| Balance, September 30 | $(16,582) | $(697) | $(17,279) | $(40,365) | $(1,366) | $(41,731) |
Included in OCI for the three and nine-month periods ended September 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 September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Auction Rate Money Market Preferred Stocks | All Other AFS Securities | Total | Auction Rate Money Market Preferred Stocks | All Other AFS Securities | Total | |
| Unrealized gains (losses) arising during the period | $109 | $12,972 | $13,081 | $(67) | $(6,641) | $(6,708) |
| Tax effect | — | (2,724) | (2,724) | — | 1,394 | 1,394 |
| Unrealized gains (losses), net of tax | $109 | $10,248 | $10,357 | $(67) | $(5,247) | $(5,314) |
| Nine Months Ended September 30 | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Auction Rate Money Market Preferred Stocks | All Other AFS Securities | Total | Auction Rate Money Market Preferred Stocks | All Other AFS Securities | Total | |
| Unrealized gains (losses) arising during the period | $186 | $10,672 | $10,858 | $228 | $(5,964) | $(5,736) |
| Reclassification adjustment for net (gains) losses included in net income | — | — | — | — | (67) | (67) |
| Net unrealized gains (losses) | 186 | 10,672 | 10,858 | 228 | (6,031) | (5,803) |
| Tax effect | — | (2,241) | (2,241) | — | 1,266 | 1,266 |
| Unrealized gains (losses), net of tax | $186 | $8,431 | $8,617 | $228 | $(4,765) | $(4,537) |
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:
| September 30, 2024 | ||||
|---|---|---|---|---|
| Valuation Technique | Fair Value | Unobservable Input | Actual Range | Weighted Average |
| Collateral Dependent Loans - · Discount applied to collateral: | ||||
| Discounted value | $357 | Real Estate | 20% | 20% |
| December 31, 2023 | ||||
|---|---|---|---|---|
| Valuation Technique | Fair Value | Unobservable Input | Actual Range | Weighted Average |
| Collateral Dependent Loans - · Discount applied to collateral: | ||||
| Discounted value | $1,083 | Real Estate | 20% | 20% |
| Equipment | 25% - 35% | 33% | ||
| Accounts receivable | 25% | 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 3.
The following table lists the quantitative information about OMSR fair value measurement as of:
| September 30, 2024 | |||
|---|---|---|---|
| Valuation Technique | Fair Value | Unobservable Input | Rate |
| Discounted cash flow | $2,277 | Constant prepayment rate | 7% |
| Discount rate | 11% | ||
During the third quarter of 2024, the classification of OMSR was changed from Level 2 to Level 3. We elected to reevaluate our process for testing for impairment, which included a change in the third-party provider for the valuation. Our valuation is generated using a model-based approach that relies upon significant assumptions not observable in the market. As such, the Level 3 classification is most appropriate based on the valuation approach.
As a result of the change described above, Level 3 transfers in and Level 2 transfer out totaled $2,277 as of September 30, 2024. There were no other transfers to or from Levels 1, 2, or 3 as of September 30, 2024 or December 31, 2023.
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:
| September 30, 2024 | |||||
|---|---|---|---|---|---|
| CarryingValue | EstimatedFair Value | Level 1 | Level 2 | Level 3 | |
| ASSETS | |||||
| Cash and cash equivalents | $27,378 | $27,378 | $27,378 | $— | $— |
| FHLB stock (1) | 12,762 | N/A | — | — | — |
| Mortgage loans HFS | 504 | 513 | — | 513 | — |
| Gross loans | 1,424,283 | 1,367,235 | — | — | 1,367,235 |
| Less allowance for credit losses | 12,635 | 12,635 | — | — | 12,635 |
| Net loans | 1,411,648 | 1,354,600 | — | — | 1,354,600 |
| Accrued interest receivable | 8,567 | 8,567 | 8,567 | — | — |
| Equity securities without readily determinable fair values (1) | 3,086 | N/A | — | — | — |
| OMSR | 2,218 | 2,277 | — | — | 2,277 |
| LIABILITIES | |||||
| Deposits without stated maturities | 1,398,235 | 1,398,235 | 1,398,235 | — | — |
| Deposits with stated maturities | 383,597 | 381,378 | — | 381,378 | — |
| Short-term borrowings | 52,434 | 52,360 | — | 52,360 | — |
| FHLB advances | 15,000 | 15,000 | — | 15,000 | — |
| Subordinated debt, net of unamortized issuance costs | 29,402 | 27,147 | — | 27,147 | — |
| Accrued interest payable | 973 | 973 | 973 | — | — |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| CarryingValue | EstimatedFair Value | Level 1 | Level 2 | Level 3 | |
| ASSETS | |||||
| Cash and cash equivalents | $33,672 | $33,672 | $33,672 | $— | $— |
| FHLB stock (1) | 12,762 | N/A | — | — | — |
| Mortgage loans HFS | — | — | — | — | — |
| Gross loans | 1,349,463 | 1,292,458 | — | — | 1,292,458 |
| Less allowance for credit losses | 13,108 | 13,108 | — | — | 13,108 |
| Net loans | 1,336,355 | 1,279,350 | — | — | 1,279,350 |
| Accrued interest receivable | 8,167 | 8,167 | 8,167 | — | — |
| Equity securities without readily determinable fair values (1) | 3,086 | N/A | — | — | — |
| OMSR | 2,422 | 3,164 | — | 3,164 | — |
| LIABILITIES | |||||
| Deposits without stated maturities | 1,377,321 | 1,377,321 | 1,377,321 | — | — |
| Deposits with stated maturities | 346,374 | 341,489 | — | 341,489 | — |
| Short-term borrowings | 46,801 | 46,704 | — | 46,704 | — |
| FHLB advances | 40,000 | 40,000 | — | 40,000 | — |
| Subordinated debt, net of unamortized issuance costs | 29,335 | 26,146 | — | 26,146 | — |
| Accrued interest payable | 890 | 890 | 890 | — | — |
(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:
| September 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 | $220,829 | $— | $220,829 | $— | $214,801 | $— | $214,801 | $— | ||||
| States and political subdivisions | 82,899 | — | 82,899 | — | 92,876 | — | 92,876 | — | ||||
| Auction rate money market preferred | 3,117 | — | 3,117 | — | 2,931 | — | 2,931 | — | ||||
| Mortgage-backed securities | 28,955 | — | 28,955 | — | 32,815 | — | 32,815 | — | ||||
| Collateralized mortgage obligations | 163,764 | — | 163,764 | — | 177,775 | — | 177,775 | — | ||||
| Corporate | 7,242 | — | 7,242 | — | 6,950 | — | 6,950 | — | ||||
| Total AFS securities | 506,806 | — | 506,806 | — | 528,148 | — | 528,148 | — | ||||
| Nonrecurring items | ||||||||||||
| Collateral dependent (net of ACL) | 357 | — | — | 357 | 1,083 | — | — | 1,083 | ||||
| OMSR | 2,218 | — | — | 2,218 | 2,422 | — | 2,422 | — | ||||
| Foreclosed assets | 546 | — | — | 546 | 406 | — | — | 406 | ||||
| Total | $509,927 | $— | $506,806 | $3,121 | $532,059 | $— | $530,570 | $1,489 | ||||
| Percent of assets and liabilities measured at fair value | 0.00% | 99.39% | 0.61% | 0.00% | 99.72% | 0.28% | ||||||
We recorded an impairment related to OMSR of $21 through earnings for the three and nine month periods ended September 30, 2024 and $0 for the three and nine month periods ended September 30, 2023. We also recorded an impairment related to foreclosed assets of $0 through earnings for the three and nine month periods ended September 30, 2024 and $27 and $36 for the three and nine month periods ended September 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 September 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.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.