Isabella Bank Corporation
ISBA
#8513
Rank
$0.30 B
Marketcap
$39.46
Share price
0.25%
Change (1 day)
N/A
Change (1 year)

Isabella Bank Corporation - 10-Q quarterly report FY2012 Q2


Text size:
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

xQuarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the quarterly period ended June 30, 2012

or

 

¨Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the transition period from                to

Commission File Number: 0-18415

 

 

Isabella Bank Corporation

(Exact name of registrant as specified in its charter)

 

 

 

Michigan 38-2830092

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

identification No.)

401 N. Main St, Mt. Pleasant, MI 48858
(Address of principal executive offices) (Zip code)

(989) 772-9471

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    x  Yes    ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    x  Yes    ¨   No

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

Rule 12b-2 of the Exchange Act (Check One).

 

Large accelerated filer ¨  Accelerated filer x
Non-accelerated filer ¨  (Do not check if a smaller reporting company)  Smaller reporting company ¨

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

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common Stock no par value, 7,617,345 as of July 23, 2012

 

 

 


Table of Contents

ISABELLA BANK CORPORATION

QUARTERLY REPORT ON FORM 10-Q

Table of Contents

 

PART I

    3  

Item 1

 Interim Condensed Consolidated Financial Statements (Unaudited)   3  

Item 2

 Management’s Discussion and Analysis of Financial Condition and Results of Operations   39  

Item 3

 Quantitative and Qualitative Disclosures about Market Risk   58  

Item 4

 Controls and Procedures   58  

PART II

    59  

Item 1

 Legal Proceedings   59  

Item 1A

 Risk Factors   59  

Item 2

 Unregistered Sales of Equity Securities and Use of Proceeds   59  

Item 6

 Exhibits   60  

SIGNATURES

   61  

 

2


Table of Contents

PART I – FINANCIAL INFORMATION

Item 1 – Interim Condensed Consolidated Financial Statements (Unaudited)

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

   June 30,
2012
   December 31
2011
 

ASSETS

    

Cash and cash equivalents

    

Cash and demand deposits due from banks

  $19,492    $24,514  

Interest bearing balances due from banks

   759     4,076  
  

 

 

   

 

 

 

Total cash and cash equivalents

   20,251     28,590  

Certificates of deposit held in other financial institutions

   6,880     8,924  

Trading securities

   1,998     4,710  

Available-for-sale securities (amortized cost of $464,931 in 2012 and $414,614 in 2011)

   476,935     425,120  

Mortgage loans available-for-sale

   2,347     3,205  

Loans

    

Agricultural

   81,222     74,645  

Commercial

   368,371     365,714  

Consumer

   31,357     31,572  

Residential real estate

   274,002     278,360  
  

 

 

   

 

 

 

Total loans

   754,952     750,291  

Less allowance for loan losses

   12,318     12,375  
  

 

 

   

 

 

 

Net loans

   742,634     737,916  

Premises and equipment

   24,729     24,626  

Corporate owned life insurance

   22,423     22,075  

Accrued interest receivable

   5,217     5,848  

Equity securities without readily determinable fair values

   17,708     17,189  

Goodwill and other intangible assets

   46,659     46,792  

Other assets

   13,715     12,930  
  

 

 

   

 

 

 

TOTAL ASSETS

  $1,381,496    $1,337,925  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Deposits

    

Noninterest bearing

  $124,230    $119,072  

NOW accounts

   163,000     163,653  

Certificates of deposit under $100 and other savings

   450,159     440,123  

Certificates of deposit over $100

   241,439     235,316  
  

 

 

   

 

 

 

Total deposits

   978,828     958,164  

Borrowed funds ($0 in 2012 and $5,242 in 2011 at fair value)

   234,132     216,136  

Accrued interest payable and other liabilities

   8,681     8,842  
  

 

 

   

 

 

 

Total liabilities

   1,221,641     1,183,142  
  

 

 

   

 

 

 

Shareholders’ equity

    

Common stock — no par value

    

15,000,000 shares authorized; issued and outstanding 7,602,545 shares (including 19,990 shares held in the Rabbi Trust) in 2012 and 7,589,226 shares (including 16,585 shares held in the Rabbi Trust) in 2011

   134,931     134,734  

Shares to be issued for deferred compensation obligations

   4,724     4,524  

Retained earnings

   16,240     13,036  

Accumulated other comprehensive income

   3,960     2,489  
  

 

 

   

 

 

 

Total shareholders’ equity

   159,855     154,783  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

  $1,381,496    $1,337,925  
  

 

 

   

 

 

 

See notes to interim condensed consolidated financial statements.

 

3


Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Dollars in thousands except per share data)

 

   Common
Stock
Shares
Outstanding
  Common
Stock
  Shares to be
Issued for
Deferred
Compensation
Obligations
  Retained
Earnings
  Accumulated
Other
Comprehensive
(Loss) Income
  Totals 

Balance, January 1, 2011

   7,550,074   $ 133,592   $ 4,682   $ 8,596   $(1,709 $ 145,161  

Comprehensive income

   —      —      —      4,988    3,722    8,710  

Issuance of common stock

   61,218    1,346    —      —      —      1,346  

Common stock issued for deferred compensation obligations

   14,842    266    (254  —      —      12  

Share based payment awards under equity compensation plan

   —      —      307    —      —      307  

Common stock purchased for deferred compensation obligations

   —      (227  —      —      —      (227

Common stock repurchased pursuant to publicly announced repurchase plan

   (50,458  (914  —      —      —      (914

Cash dividends ($0.38 per share)

   —      —      —      (2,881  —      (2,881
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, June 30, 2011

   7,575,676   $134,063   $4,735   $10,703   $2,013   $151,514  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, January 1, 2012

   7,589,226   $134,734   $4,524   $13,036   $2,489   $154,783  

Comprehensive income

   —      —      —      6,238    1,471    7,709  

Issuance of common stock

   54,900    1,322    —      —      —      1,322  

Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations

   —      95    (95  —      —      —    

Share based payment awards under equity compensation plan

   —      —      295    —      —      295  

Common stock purchased for deferred compensation obligations

   —      (225  —      —      —      (225

Common stock repurchased pursuant to publicly announced repurchase plan

   (41,581  (995  —      —      —      (995

Cash dividends ($0.40 per share)

   —      —      —      (3,034  —      (3,034
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, June 30, 2012

   7,602,545   $134,931   $4,724   $16,240   $3,960   $159,855  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

See notes to interim condensed consolidated financial statements.

 

4


Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands except per share data)

 

   Three Months Ended
June 30
  Six Months Ended
June 30
 
   2012  2011  2012  2011 

Interest income

     

Loans, including fees

  $10,849   $11,464   $21,789   $22,825  

Investment securities

     

Taxable

   1,988    1,836    3,877    3,349  

Nontaxable

   1,216    1,189    2,420    2,368  

Trading account securities

   22    47    64    98  

Federal funds sold and other

   113    133    242    267  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total interest income

   14,188    14,669    28,392    28,907  

Interest expense

     

Deposits

   2,368    2,776    4,880    5,561  

Borrowings

   1,061    1,325    2,253    2,593  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total interest expense

   3,429    4,101    7,133    8,154  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income

   10,759    10,568    21,259    20,753  

Provision for loan losses

   439    603    900    1,420  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income after provision for loan losses

   10,320    9,965    20,359    19,333  
  

 

 

  

 

 

  

 

 

  

 

 

 

Noninterest income

     

Service charges and fees

   1,628    1,617    3,257    3,093  

Gain on sale of mortgage loans

   279    53    658    182  

Net loss on trading securities

   (16  (8  (32  (27

Net gain on borrowings measured at fair value

   —      37    33    117  

Gain on sale of available-for-sale investment securities

   —      —      1,003    —    

Other

   653    279    1,166    561  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total noninterest income

   2,544    1,978    6,085    3,926  
  

 

 

  

 

 

  

 

 

  

 

 

 

Noninterest expenses

     

Compensation and benefits

   5,232    4,746    10,533    9,751  

Occupancy

   599    613    1,240    1,259  

Furniture and equipment

   1,170    1,127    2,260    2,233  

Other

   2,187    2,293    4,446    4,123  
  

 

 

  

 

 

  

 

 

  

 

 

 

Available-for-sale impairment loss

     

Total other-than-temporary impairment loss

   —      —      486    —    

Portion of loss reported in other comprehensive income

   —      —      (204  —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Net available-for-sale impairment loss

   —      —      282    —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Total noninterest expenses

   9,188    8,779    18,761    17,366  
  

 

 

  

 

 

  

 

 

  

 

 

 

Income before federal income tax expense

   3,676    3,164    7,683    5,893  

Federal income tax expense

   672    492    1,445    905  
  

 

 

  

 

 

  

 

 

  

 

 

 

NET INCOME

  $3,004   $2,672   $6,238   $4,988  
  

 

 

  

 

 

  

 

 

  

 

 

 

Earnings per share

     

Basic

  $0.40   $0.35   $0.82   $0.66  
  

 

 

  

 

 

  

 

 

  

 

 

 

Diluted

  $0.39   $0.34   $0.80   $0.64  
  

 

 

  

 

 

  

 

 

  

 

 

 

Cash dividends per basic share

  $0.20   $0.19   $0.40   $0.38  
  

 

 

  

 

 

  

 

 

  

 

 

 

See notes to interim condensed consolidated financial statements.

 

5


Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in thousands)

 

   Three Months Ended
June 30
  Six Months Ended
June 30
 
   2012  2011  2012  2011 

Net income

  $ 3,004   $ 2,672   $ 6,238   $ 4,988  
  

 

 

  

 

 

  

 

 

  

 

 

 

Unrealized holding gains on available-for-sale securities:

     

Unrealized holding gains arising during the period

   1,420    3,576    2,219    5,329  

Reclassification adjustment for net realized gains included in net income

   —      —      (1,003  —    

Reclassification adjustment for impairment loss included in net income

   —      —      282    —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Net unrealized gains

   1,420    3,576    1,498    5,329  

Tax effect

   (546  (1,212  (27  (1,607
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income, net of tax

   874    2,364    1,471    3,722  
  

 

 

  

 

 

  

 

 

  

 

 

 

COMPREHENSIVE INCOME

  $3,878   $5,036   $7,709   $8,710  
  

 

 

  

 

 

  

 

 

  

 

 

 

See notes to interim condensed consolidated financial statements.

 

6


Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

 

   Six Months Ended
June 30
 
   2012  2011 

OPERATING ACTIVITIES

   

Net income

  $6,238   $4,988  

Reconciliation of net income to net cash provided by operations:

   

Provision for loan losses

   900    1,420  

Impairment of foreclosed assets

   17    35  

Depreciation

   1,195    1,282  

Amortization and impairment of originated mortgage servicing rights

   287    193  

Amortization of acquisition intangibles

   133    152  

Net amortization of available-for-sale securities

   1,076    693  

Available-for-sale security impairment loss

   282    —    

Gain on sale of available-for-sale securities

   (1,003  —    

Net unrealized losses on trading securities

   32    27  

Net gain on sale of mortgage loans

   (658  (182

Net unrealized gains on borrowings measured at fair value

   (33  (117

Increase in cash value of corporate owned life insurance

   (348  (287

Share-based payment awards under equity compensation plan

   295    307  

Origination of loans held for sale

   (46,386  (17,247

Proceeds from loan sales

   47,902    17,847  

Net changes in operating assets and liabilities which provided (used) cash:

   

Trading securities

   2,680    900  

Accrued interest receivable

   631    (123

Other assets

   (1,132  653  

Accrued interest payable and other liabilities

   (161  684  
  

 

 

  

 

 

 

Net cash provided by operating activities

   11,947    11,225  
  

 

 

  

 

 

 

INVESTING ACTIVITIES

   

Net change in certificates of deposit held in other financial institutions

   2,044    4,934  

Activity in available-for-sale securities

   

Sales

   24,241    —    

Maturities and calls

   37,922    33,799  

Purchases

   (112,835  (78,664

Loan principal originations, net

   (6,768  (13,462

Proceeds from sales of foreclosed assets

   647    859  

Purchases of premises and equipment

   (1,298  (884
  

 

 

  

 

 

 

Net cash used in investing activities

   (56,047  (53,418
  

 

 

  

 

 

 

 

7


Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Dollars in thousands)

 

 

   Six Months Ended
June 30
 
   2012  2011 

FINANCING ACTIVITIES

   

Acceptances and withdrawals of deposits, net

   20,664   $46,860  

Increase in other borrowed funds

   18,029    1,680  

Cash dividends paid on common stock

   (3,034  (2,881

Proceeds from issuance of common stock

   1,322    1,092  

Common stock repurchased

   (995  (648

Common stock purchased for deferred compensation obligations

   (225  (227
  

 

 

  

 

 

 

Net cash provided by financing activities

   35,761    45,876  
  

 

 

  

 

 

 

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

   (8,339  3,683  

Cash and cash equivalents at beginning of period

   28,590    18,109  
  

 

 

  

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

  $20,251   $21,792  
  

 

 

  

 

 

 

SUPPLEMENTAL CASH FLOWS INFORMATION:

   

Interest paid

  $7,291   $8,156  

Federal income taxes paid

   836    365  

SUPPLEMENTAL NONCASH INFORMATION:

   

Transfers of loans to foreclosed assets

  $1,150   $1,057  

Common stock issued for deferred compensation obligations

   —      254  

Common stock repurchased from the Rabbi Trust

   —      (266

See notes to interim condensed consolidated financial statements.

 

8


Table of Contents

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands except per share amounts)

NOTE 1 – BASIS OF PRESENTATION

As used in these Notes as well as in the Management’s Discussion & Analysis of Financial Condition & Results of Operations, references to “Isabella,” “we,” “our,” “us,” and similar terms refer to the consolidated entity consisting of Isabella Bank Corporation and its subsidiaries. Isabella Bank Corporation refers solely to the parent holding company, and Isabella Bank refers to Isabella Bank Corporation’s subsidiary, Isabella Bank.

The acronyms and abbreviations identified below are used in the Notes to Interim Condensed Consolidated Financial Statements as well as in the Management’s Discussion and Analysis of Financial Condition and Results of Operations. You may find it helpful to refer back to this page as you read this report.

 

AFS: Available-for-sale

  IFRS: International Financial Reporting Standards

ALLL: Allowance for loan and lease losses

  IRR: Interest Rate Risk

ASC: FASB Accounting Standards Codification

  JOBS Act: Jumpstart our Business Startups Act

ASU: FASB Accounting Standards Update

  LIBOR: London Interbank Offered Rate

ATM: Automated Teller Machine

  Moody’s: Moody’s Investors Service, Inc

Directors Plan: Isabella Bank Corporation and Related Companies Deferred Compensation Plan for Directors

  

N/A: Not applicable

N/M: Not meaningful

Dodd-Frank Act: Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010

  

OCI: Other comprehensive income (loss)

OMSR: Originated mortgage servicing rights

FASB: Financial Accounting Standards Board

  OTTI: Other-than-temporary impairment

FDIC: Federal Deposit Insurance Corporation

  PBO: Projected Benefit Obligation

FFIEC: Federal Financial Institutions Council

FRB: Board of Governors of the Federal
Reserve System

  

Rabbi Trust: A trust established to fund
    the Directors Plan

SEC: U.S. Securities & Exchange Commission

FHLB: Federal Home Loan Bank

  

SOX: Sarbanes-Oxley Act of 2002

Freddie Mac: Federal Home Loan Mortgage Corporation

  

TDR: Troubled debt restructuring

FTE: Fully taxable equivalent

  

XBRL: eXtensible Business Reporting Language

GAAP: U.S. generally accepted accounting principles

  

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and six month periods ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in our annual report for the year ended December 31, 2011.

The accounting policies are materially the same as those discussed in Note 1 to the Consolidated Financial Statements included in our annual report for the year ended December 31, 2011.

 

9


Table of Contents

NOTE 2 – COMPUTATION OF EARNINGS PER SHARE

Basic earnings per share represents income available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustments to income that would result from the assumed issuance. Potential common shares that may be issued relate solely to outstanding shares in the Directors Plan.

 

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

 

   Three Months Ended
June 30
   Six Months Ended
June 30
 
   2012   2011   2012   2011 

Average number of common shares outstanding for basic calculation

   7,592,668     7,570,752     7,593,462     7,564,060  

Average potential effect of shares in the Directors Plan (1)

   203,603     194,964     201,743     194,051  
  

 

 

   

 

 

   

 

 

   

 

 

 

Average number of common shares outstanding used to calculate diluted earnings per common share

   7,796,271     7,765,716     7,795,205     7,758,111  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $3,004    $2,672    $6,238    $4,988  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share

        

Basic

  $0.40    $0.35    $0.82    $0.66  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $0.39    $0.34    $0.80    $0.64  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)Exclusive of shares held in the Rabbi Trust

NOTE 3 – RECENTLY ADOPTED ACCOUNTING STANDARDS UPDATES

 

ASU No. 2011-03: “Reconsideration of Effective Control for Repurchase Agreements”

In April 2011, ASU No. 2011-03 amended ASC Topic 310, “Transfers and Servicing” to eliminate from the assessment of effective control, the criteria calling for the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed upon terms, even in the event of the transferee’s default. The assessment of effective control should instead focus on the transferor’s contractual rights and obligations. The new authoritative guidance was effective for interim and annual periods beginning on or after December 15, 2011 and did not impact our consolidated financial statements.

 

ASU No. 2011-04: “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS”

In May 2011, ASU No. 2011-04 amended ASC Topic 820, “Fair Value Measurement” to align fair value measurements and disclosures in GAAP and IFRS. The ASU changes the wording used to describe the requirements in GAAP for measuring fair value and disclosures about fair value.

The ASU clarifies the application of existing fair value measurements and disclosure requirements related to:

 

  

The application of highest and best use and valuation premise concepts.

 

  

Measuring the fair value of an instrument classified in a reporting entity’s stockholders’ equity.

 

  

Disclosure about fair value measurements within Level 3 of the fair value hierarchy.

The ASU also changes particular principles or requirements for measuring fair value and disclosing information measuring fair value and disclosures related to:

 

  

Measuring the fair value of financial instruments that are managed within a portfolio.

 

  

Application of premiums and discounts in a fair value measurement.

 

10


Table of Contents

The new authoritative guidance was effective for interim and annual periods beginning on or after December 15, 2011 and did not have a financial impact but increased the level of disclosures related to fair value measurements in our interim condensed consolidated financial statements in 2012.

 

ASU No. 2011-05: “Presentation of Comprehensive Income”

In June 2011, ASU No. 2011-05 amended ASC Topic 220, “Comprehensive Income” to improve the comparability, consistency, and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. In addition, to increase the prominence of items reported in other comprehensive income, and to facilitate the convergence of GAAP and IFRS, the FASB eliminated the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity.

The new authoritative guidance was effective for interim and annual periods beginning on or after December 15, 2011 and did not have an impact on our consolidated financial statements as we have historically elected to present a separate statement of comprehensive income.

NOTE 4 – TRADING SECURITIES

 

Trading securities, at fair value, consist of the following investments at:

 

   June 30
2012
   December 31
2011
 

States and political subdivisions

  $1,998    $4,710  

Included in the net trading losses of $32 during the first six months of 2012 were $10 of net unrealized trading losses on securities that were held in our trading portfolio as of June 30, 2012. Included in the net trading losses of $27 during the first six months of 2011 were $32 of net unrealized trading losses on securities that were held in the trading portfolio as of June 30, 2011.

 

11


Table of Contents

NOTE 5 – AVAILABLE-FOR-SALE SECURITIES

 

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

 

   June 30, 2012 
   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair Value 

Government sponsored enterprises

  $2,197    $34    $—      $2,231  

States and political subdivisions

   170,958     8,243     547     178,654  

Auction rate money market preferred

   3,200     —       626     2,574  

Preferred stocks

   6,800     —       873     5,927  

Mortgage-backed securities

   161,521     2,991     15     164,497  

Collateralized mortgage obligations

   120,255     2,844     47     123,052  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $464,931    $14,112    $2,108    $476,935  
  

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2011 
   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair Value 

Government sponsored enterprises

  $395    $2    $—      $397  

States and political subdivisions

   166,832     8,157     51     174,938  

Auction rate money market preferred

   3,200     —       1,151     2,049  

Preferred stocks

   6,800     —       1,767     5,033  

Mortgage-backed securities

   140,842     2,807     47     143,602  

Collateralized mortgage obligations

   96,545     2,556     —       99,101  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $414,614    $13,522    $3,016    $425,120  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

The amortized cost and fair value of AFS securities by contractual maturity at June 30, 2012 are as follows:

 

   

 

 

Maturing

   Securities
With
Variable
Monthly
Payments

or
Continual
Call

Dates
   Total 
   Due in
One Year
or Less
   After One
Year But
Within
Five Years
   After Five
Years But
Within
Ten Years
   After Ten
Years
     

Government sponsored enterprises

  $—      $—      $72    $2,125    $—      $2,197  

States and political subdivisions

   7,573     34,073     85,055     44,257     —       170,958  

Auction rate money market preferred

   —       —       —       —       3,200     3,200  

Preferred stocks

   —       —       —       —       6,800     6,800  

Mortgage-backed securities

   —       —       —       —       161,521     161,521  

Collateralized mortgage obligations

   —       —       —       —       120,255     120,255  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total amortized cost

  $7,573    $34,073    $85,127    $46,382    $291,776    $464,931  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fair value

  $7,589    $35,243    $90,845    $47,208    $296,050    $476,935  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

12


Table of Contents

As auction rate money market preferred and preferred stocks 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 activity related to sales of AFS securities was as follows for the six month period ended June 30, 2012:

 

Proceeds from sales of securities

  $24,241  
  

 

 

 

Gross realized gains

  $1,003  
  

 

 

 

Applicable income tax expense

  $341  
  

 

 

 

There were no sales of AFS securities in the first six months of 2011. The cost basis used to determine the realized gains or losses of securities sold was the amortized cost of the individual investment security as of the trade date.

 

Information pertaining to AFS securities with gross unrealized losses at June 30, 2012 and December 31, 2011 aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:

 

   June 30, 2012 
   Less Than Twelve Months   Over Twelve Months   Total
Unrealized
Losses
 
   Gross
Unrealized
Losses
   Fair
Value
   Gross
Unrealized
Losses
   Fair
Value
   

States and political subdivisions

  $55    $6,768    $492    $2,482    $547  

Auction rate money market preferred

   —       —       626     2,574     626  

Preferred stocks

   —       —       873     5,927     873  

Mortgage-backed securities

   15     15,283     —       —       15  

Collateralized mortgage obligations

   47     4,686     —       —       47  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $117    $26,737    $1,991    $10,983    $2,108  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Number of securities in an unrealized loss position:

     24       8     32  
    

 

 

     

 

 

   

 

 

 
   December 31, 2011 
   Less Than Twelve Months   Over Twelve Months     
   Gross
Unrealized
Losses
   Fair
Value
   Gross
Unrealized
Losses
   Fair
Value
   Total
Unrealized
Losses
 

States and political subdivisions

  $51    $1,410    $—      $—      $51  

Auction rate money market preferred

   —       —       1,151     2,049     1,151  

Preferred stocks

   —       —       1,767     5,033     1,767  

Mortgage-backed securities

   47     24,291     —       —       47  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $98    $25,701    $2,918    $7,082    $3,016  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Number of securities in an unrealized loss position:

     6       6     12  
    

 

 

     

 

 

   

 

 

 

As of June 30, 2012 and December 31, 2011, we conducted an analysis to determine whether any securities currently in an unrealized loss position should be other-than-temporarily impaired. Such analyses considered, among other factors, the following criteria:

 

  

Has the value of the investment declined more than what is deemed to be reasonable based on a risk and maturity adjusted discount rate?

 

  

Is the issuer’s investment credit rating below investment grade?

 

  

Is it probable that the issuer will be unable to pay the amount when due?

 

13


Table of Contents
  

Is it more likely than not that we will not have to sell the security before recovery of its cost basis?

 

  

Has the duration of the investment been extended?

As of June 30, 2012, we held an auction rate money market preferred security and preferred stocks which continued to be in an unrealized loss position as a result of the securities’ interest rates, as they are currently lower than the offering rates of securities with similar characteristics. We determined that any declines in the fair value of these securities are the result of changes in interest rates and not risks related to the underlying credit quality of the security. Additionally, none of the issuers of these securities are deemed to be below investment grade, we do not intend to sell the securities in an unrealized loss position, and it is more likely than not that we will not have to sell the securities before recovery of their cost basis.

During the three month period ended March 31, 2012, we had one state issued student loan auction rate AFS investment security (which is included in states and political subdivisions) that was downgraded by Moody’s from A3 to Caa3. As a result of this downgrade, we engaged the services of an independent investment valuation firm to estimate the amount of credit losses (if any) related to this particular issue as of March 31, 2012. The evaluation calculated a range of estimated credit losses utilizing two different bifurcation methods: 1) Estimated Cash Flow Method and 2) Credit Yield Analysis Method. The two methods were then weighted, with a higher weighting applied to the Estimated Cash Flow Method, to determine the estimated credit related impairment. As a result of this analysis we, recognized an OTTI of $282 in the first quarter of 2012.

 

A summary of key valuation assumptions used in the aforementioned analysis as of March 31, 2012, follows:

 

   Discounted
Cash Flow Method

Ratings

  

Fitch

  Not Rated

Moody’s

  Caa3

S&P

  A

Seniority

  Senior

Discount rate

  LIBOR + 6.35%
   Credit Yield
Analysis Method

Credit discount rate

  LIBOR + 4.00%

Average observed discounts based on closed transactions

  14.00%

To test for additional impairment of this security during the three months ended June 30, 2012, we obtained another investment valuation (from the same firm engaged to perform the March 31, 2012 valuation) as of June 30, 2012. Based on the results of this valuation, no additional OTTI was observed as of June 30, 2012.

A rollforward of credit related impairment recognized in earnings on available-for-sale securities in the three and six months ended June 30, 2012 was as follows:

 

   Three Months
Ended
June 30, 2012
   Six Months
Ended
June 30, 2012
 

Balance at beginning of period

  $282    $—    

Additions to credit losses for which no previous OTTI was recognized

   —       282  
  

 

 

   

 

 

 

June 30, 2012

  $282    $282  
  

 

 

   

 

 

 

 

14


Table of Contents

There were no credit losses recognized in on available-for-sale securities during 2011.

Based on our analysis using the above criteria, the fact that we have asserted that we do not have the intent to sell these securities in an unrealized loss position, and that it is more likely than not that we will not have to sell the securities before recovery of their cost basis, we do not believe that the values of any other securities are other-than-temporarily impaired as of as of June 30, 2012 or December 31, 2011.

NOTE 6 – LOANS AND ALLOWANCE FOR LOAN LOSSES

We grant commercial, agricultural, residential real estate, and consumer loans to customers situated primarily in Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw counties in Michigan. The ability of the borrowers to honor their repayment obligations is often dependent upon the real estate, agricultural, light manufacturing, retail, gaming and tourism, higher education, and general economic conditions of this region. Substantially all of the 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 ALLL, and any deferred fees or costs. Interest income on loans 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 level yield method.

The accrual of interest on commercial, agricultural, and residential real estate loans is typically discontinued at the time the loan is 90 days or more past due unless the credit is well-secured and in the process of collection. Consumer loans are typically charged off no later than 180 days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

For loans that are placed on nonaccrual status or charged off, 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 allowance for loan losses. The interest on these loans is accounted for on the cash basis, until qualifying for return to accrual status. Loans are typically returned to accrual status after six months of continuous performance. For impaired loans not classified as nonaccrual, interest income continues to be accrued over the term of the loan based on the principal amount outstanding.

Commercial and agricultural loans include loans for commercial real estate, commercial operating loans, farmland and agricultural production, and state and political subdivisions. Repayment of these loans is often dependent upon the successful operation and management of a business; thus, these loans generally involve greater risk than other types of lending. We minimize our risk by limiting the amount of loans to any one borrower to $12,500. Borrowers with credit needs of more than $12,500 are serviced through the use of loan participations with other commercial banks. Commercial and agricultural real estate loans generally require loan-to-value limits of less than 80%. Depending upon the type of loan, past credit history, and current operating results, we may require the borrower to pledge accounts receivable, inventory, and property and equipment. Personal guarantees are generally required from the owners of closely held corporations, partnerships, and sole proprietorships. In addition, we require annual financial statements, prepare cash flow analyses, and review credit reports as deemed necessary.

We offer adjustable rate mortgages, fixed rate balloon mortgages, construction loans, and fixed rate mortgage loans which typically have amortization periods up to a maximum of 30 years. Fixed rate loans with an amortization of greater than 15 years are generally sold upon origination to Freddie Mac. Fixed rate residential real estate loans with an amortization of 15 years or less may be held in our portfolio, held for future sale, or sold upon origination. We consider the direction of interest rates, the sensitivity of our balance sheet to changes in interest rates, and overall loan demand to determine whether or not to sell loans to Freddie Mac.

 

15


Table of Contents

Our lending policies generally limit the maximum loan-to-value ratio on residential real estate loans to 95% of the lower of the appraised value of the property or the purchase price, with the condition that private mortgage insurance is required on loans with loan to value ratios in excess of 80%. Substantially all loans upon origination have a loan to value ratio of less than 80%. Underwriting criteria for residential real estate loans include: evaluation of the borrower’s ability to make monthly payments, the value of the property securing the loan, ensuring the payment of principal, interest, taxes, and hazard insurance does not exceed 28% of a borrower’s gross income, all debt servicing does not exceed 36% of income, acceptable credit reports, verification of employment, income, and financial information. Appraisals are performed by independent appraisers and reviewed internally. All mortgage loan requests are reviewed by our mortgage loan committee or through a secondary market automated underwriting system; loans in excess of $400 require the approval of our Internal Loan Committee, the Board of Directors’ Loan Committee, or the Board of Directors.

Consumer loans include automobile loans, secured and unsecured personal loans, and overdraft protection related loans. Loans are amortized generally for a period of up to 6 years. 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.

The ALLL is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the ALLL when we believe the uncollectibility of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALLL.

The ALLL is evaluated on a regular basis and is based upon a periodic review of the collectibility of the loans in light of 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 ALLL are specific allocations for impaired loans, historical loss percentages, as well as unallocated components. Specific allocations for impaired loans are primarily determined based on the difference between the net realizable value of the loan’s underlying collateral or the net present value of the projected payment stream and our recorded investment. Historical loss allocations were calculated at the loan class and segment levels based on a migration analysis of the loan portfolio over the preceding four years. An unallocated component is maintained to cover uncertainties that we believe affect our estimate of probable losses based on qualitative factors. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

 

A summary of changes in the ALLL and the recorded investment in loans by segments follows:

 

   Allowance for Loan Losses
Three Months Ended June 30, 2012
 
   Commercial  Agricultural  Residential
Real Estate
  Consumer  Unallocated   Total 

Allowance for loan losses

        

April 1, 2012

  $5,728   $859   $3,702   $625   $1,461    $12,375  

Loans charged off

   (237  —      (238  (146  —       (621

Recoveries

   42    —      20    63    —       125  

Provision for loan losses

   475    (426  185    125    80     439  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

June 30, 2012

  $6,008   $433   $3,669   $667   $1,541    $12,318  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

 

16


Table of Contents
    Allowance for Loan Losses
Six Months Ended June 30, 2012
 
   Commercial  Agricultural  Residential
Real Estate
  Consumer  Unallocated   Total 

Allowance for loan losses

        

January 1, 2012

  $6,284   $1,003   $2,980   $633   $1,475    $12,375  

Loans charged off

   (686  —      (353  (237  —       (1,276

Recoveries

   128    —      61    130    —       319  

Provision for loan losses

   282    (570  981    141    66     900  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

June 30, 2012

  $6,008   $433   $3,669   $667   $1,541    $12,318  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

 

   Allowance for Loan Losses and Recorded Investment in Loans
As of June 30, 2012
 
   Commercial   Agricultural   Residential
Real Estate
   Consumer   Unallocated   Total 

Allowance for loan losses

            

Individually evaluated for impairment

  $2,115    $133    $1,308    $—      $—      $3,556  

Collectively evaluated for impairment

   3,893     300     2,361     667     1,541     8,762  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $6,008    $433    $3,669    $667    $1,541    $12,318  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans

            

Individually evaluated for impairment

   15,271     2,955     8,248     82       26,556  

Collectively evaluated for impairment

   353,100     78,267     265,754     31,275       728,396  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total

  $368,371    $81,222    $274,002    $31,357      $754,952  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

 

   Allowance for Loan Losses 
   Three Months Ended June 30, 2011 
   Commercial  Agricultural  Residential
Real Estate
  Consumer  Unallocated   Total 

Allowance for loan losses

        

April 1, 2011

  $6,246   $776   $3,422   $622   $1,315    $12,381  

Loans charged off

   (214  (1  (555  (139  —       (909

Recoveries

   209    —      29    65    —       303  

Provision for loan losses

   497    (11  (11  112    16     603  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

June 30, 2011

  $6,738   $764   $2,885   $660   $1,331    $12,378  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

 

 

17


Table of Contents
   Allowance for Loan Losses 
   Six Months Ended June 30, 2011 
   Commercial  Agricultural  Residential
Real Estate
  Consumer  Unallocated  Total 

Allowance for loan losses

       

January 1, 2011

  $6,048   $1,033   $3,198   $605   $1,489   $12,373  

Loans charged off

   (869  (1  (878  (284  —      (2,032

Recoveries

   346    —      103    168    —      617  

Provision for loan losses

   1,213    (268  462    171    (158  1,420  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

June 30, 2011

  $6,738   $764   $2,885   $660   $1,331   $12,378  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

   Allowance for Loan Losses and Recorded Investment in Loans 
   As of December 31, 2011 
   Commercial   Agricultural   Residential
Real Estate
   Consumer   Unallocated   Total 

Allowance for loan losses

            

Individually evaluated for impairment

  $2,152    $822    $1,146    $—      $—      $4,120  

Collectively evaluated for impairment

   4,132     181     1,834     633     1,475     8,255  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $6,284    $1,003    $2,980    $633    $1,475    $12,375  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans

            

Individually evaluated for impairment

  $14,097    $3,384    $7,664    $105      $25,250  

Collectively evaluated for impairment

   351,617     71,261     270,696     31,467       725,041  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total

  $365,714    $74,645    $278,360    $31,572      $750,291  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

 

The following table displays the credit quality indicators for commercial and agricultural credit exposures based on internally assigned credit ratings as of:

 

   June 30, 2012 
   Commercial   Agricultural 
   Real Estate   Other   Total   Real Estate   Other   Total 

Rating

            

2 – High quality

  $27,077    $14,143    $41,220    $2,578    $2,199    $4,777  

3 – High satisfactory

   81,883     28,314     110,197     15,964     8,273     24,237  

4 – Low satisfactory

   124,323     51,092     175,415     25,173     19,382     44,555  

5 – Special mention

   12,303     2,691     14,994     1,088     3,022     4,110  

6 – Substandard

   17,658     5,196     22,854     1,704     1,363     3,067  

7 – Vulnerable

   2,556     92     2,648     —       —       —    

8 – Doubtful

   1,019     24     1,043     190     286     476  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $266,819    $101,552    $368,371    $46,697    $34,525    $81,222  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


Table of Contents
   December 31, 2011 
   Commercial   Agricultural 
   Real Estate   Other   Total   Real Estate   Other   Total 

Rating

            

2 – High quality

  $11,113    $11,013    $22,126    $3,583    $1,390    $4,973  

3 – High satisfactory

   90,064     29,972     120,036     11,154     5,186     16,340  

4 – Low satisfactory

   118,611     57,572     176,183     24,253     15,750     40,003  

5 – Special mention

   15,482     4,200     19,682     3,863     2,907     6,770  

6 – Substandard

   19,017     4,819     23,836     1,640     4,314     5,954  

7 – Vulnerable

   187     —       187     —       —       —    

8 – Doubtful

   3,621     43     3,664     190     415     605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $258,095    $107,619    $365,714    $44,683    $29,962    $74,645  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Internally assigned 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 risk ratings for commercial and agricultural loans are as follows:

 

1.EXCELLENT – Substantially Risk Free

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

 

  

High liquidity, strong cash flow, low leverage.

 

  

Unquestioned ability to meet all obligations when due.

 

  

Experienced management, with management succession in place.

 

  

Secured by cash.

 

2.HIGH QUALITY – Limited Risk

Credit with sound financial condition and has 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.

 

3.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.

 

4.LOW SATISFACTORY – Acceptable Risk

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

 

  

Would include most start-up businesses.

 

19


Table of Contents
  

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.

 

  

Adequate cash flow to service debt, but coverage is low.

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

 

5.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 constitute 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.

 

  

Collateral or guaranty offers limited protection.

 

  

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

 

6.SUBSTANDARD – Classified

Credit where the borrower’s current net worth, paying capacity, and value of the collateral pledged is inadequate. There is a distinct possibility that the we will implement collection procedures if the loan deficiencies are not corrected. 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.

 

  

Collateral provides little or no value.

 

  

Requires excessive attention of the loan officer.

 

  

Borrower is uncooperative with loan officer.

 

20


Table of Contents
7.VULNERABLE – Classified

Credit is considered “Substandard” and warrants placing on nonaccrual. 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.

 

8.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.

 

9.LOSS – Charge off

Credits are 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.

 

21


Table of Contents

Our primary credit quality indicators for residential real estate and consumer loans is the individual loan’s past due aging. The following tables summarize the past due and current loans as of:

 

   June 30, 2012 
   Accruing Interest
and Past Due:
   Nonaccrual   Total
Past Due
and
Nonaccrual
   Current   Total 
   30-89
Days
   90 Days
or More
         

Commercial

            

Commercial real estate

  $3,505    $309    $3,818    $7,632    $259,186    $266,818  

Commercial other

   411     50     199     660     100,893     101,553  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   3,916     359     4,017     8,292     360,079     368,371  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Agricultural

            

Agricultural real estate

   206     —       356     562     46,135     46,697  

Agricultural other

   319     —       286     605     33,920     34,525  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total agricultural

   525     —       642     1,167     80,055     81,222  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Residential real estate

            

Senior liens

   2,463     346     876     3,685     212,392     216,077  

Junior liens

   239     33     65     337     18,293     18,630  

Home equity lines of credit

   284     —       190     474     38,821     39,295  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total residential real estate

   2,986     379     1,131     4,496     269,506     274,002  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer

            

Secured

   145     1     —       146     26,290     26,436  

Unsecured

   33     —       —       33     4,888     4,921  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

   178     1     —       179     31,178     31,357  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $7,605    $739    $5,790    $14,134    $740,818    $754,952  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

   December 31, 2011 
   Accruing Interest
and Past Due:
       Total
Past  Due

and
Nonaccrual
         
   30-89
Days
   90 Days
or More
   Nonaccrual     Current   Total 

Commercial

            

Commercial real estate

  $1,721    $364    $4,176    $6,261    $251,834    $258,095  

Commercial other

   426     3     25     454     107,165     107,619  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   2,147     367     4,201     6,715     358,999     365,714  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Agricultural

            

Agricultural real estate

   —       99     189     288     44,395     44,683  

Agricultural other

   2     —       415     417     29,545     29,962  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total agricultural

   2     99     604     705     73,940     74,645  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Residential real estate

            

Senior liens

   3,004     124     1,292     4,420     213,181     217,601  

Junior liens

   235     40     94     369     20,877     21,246  

Home equity lines of credit

   185     125     198     508     39,005     39,513  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total residential real estate

   3,424     289     1,584     5,297     273,063     278,360  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer

            

Secured

   158     5     —       163     26,011     26,174  

Unsecured

   23     —       —       23     5,375     5,398  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

   181     5     —       186     31,386     31,572  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $5,754    $760    $6,389    $12,903    $737,388    $750,291  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

22


Table of Contents

Impaired Loans

Loans may be classified as impaired if they meet one or more of the following criteria:

 

 1.There has been a chargeoff of its principal balance (in whole or in part);

 

 2.The loan has been classified as a Troubled Debt Restructuring (TDR); or

 

 3.The loan is in nonaccrual status.

Impairment is measured on a loan by loan basis for commercial, commercial real estate, agricultural, or agricultural real estate loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral, less cost to sell, if the loan is collateral dependent. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment.

Interest income is recognized on impaired loans in nonaccrual status on the cash basis, but only after all principal has been collected. For impaired loans not in nonaccrual status, interest income is recognized daily as earned according to the terms of the loan agreement.

 

The following is a summary of information pertaining to impaired loans as of and for the periods ended:

 

   June 30, 2012   December 31, 2011 
   Outstanding
Balance
   Unpaid
Principal
Balance
   Valuation
Allowance
   Outstanding
Balance
   Unpaid
Principal
Balance
   Valuation
Allowance
 

Impaired loans with a valuation allowance

            

Commercial real estate

  $6,128    $6,408    $1,893    $5,014    $5,142    $1,881  

Commercial other

   944     944     222     734     734     271  

Agricultural other

   2,046     2,046     133     2,689     2,689     822  

Residential real estate senior liens

   7,894     9,077     1,278     7,271     8,827     1,111  

Residential real estate junior liens

   164     268     30     195     260     35  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with a valuation allowance

  $17,176    $18,743    $3,556    $15,903    $17,652    $4,120  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impaired loans without a valuation allowance

            

Commercial real estate

  $5,946    $6,628      $7,984    $10,570    

Commercial other

   2,253     2,294       365     460    

Agricultural real estate

   357     357       190     190    

Agricultural other

   552     672       505     625    

Home equity lines of credit

   190     490       198     498    

Consumer secured

   82     95       105     114    
  

 

 

   

 

 

     

 

 

   

 

 

   

Total impaired loans without a valuation allowance

  $9,380    $10,536      $9,347    $12,457    
  

 

 

   

 

 

     

 

 

   

 

 

   

Impaired loans

            

Commercial

  $15,271    $16,274    $2,115    $14,097    $16,906    $2,152  

Agricultural

   2,955     3,075     133     3,384     3,504     822  

Residential real estate

   8,248     9,835     1,308     7,664     9,585     1,146  

Consumer

   82     95     —       105     114     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $26,556    $29,279    $3,556    $25,250    $30,109    $4,120  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

23


Table of Contents
   Three Months Ended
June 30, 2012
   Six Months Ended
June 30, 2012
 
   Average
Outstanding
Balance
   Interest
Income
Recognized
   Average
Outstanding
Balance
   Interest
Income
Recognized
 

Impaired loans with a valuation allowance

        

Commercial real estate

  $6,444    $83    $6,165    $181  

Commercial other

   829     16     777     28  

Agricultural other

   2,145     36     2,306     73  

Residential real estate senior liens

   7,862     92     7,706     175  

Residential real estate junior liens

   175     2     183     4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans with a valuation allowance

  $17,455    $229    $17,137    $461  
  

 

 

   

 

 

   

 

 

   

 

 

 

Impaired loans without a valuation allowance

        

Commercial real estate

  $6,789    $112    $7,299    $179  

Commercial other

   2,249     34     1,777     65  

Agricultural real estate

   274     —       232     —    

Agricultural other

   607     3     595     7  

Home equity lines of credit

   195     4     197     8  

Consumer secured

   89     1     95     3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans without a valuation allowance

  $10,203    $154    $10,195    $262  
  

 

 

   

 

 

   

 

 

   

 

 

 

Impaired loans

        

Commercial

  $16,311    $245    $16,018    $453  

Agricultural

   3,026     39     3,133     80  

Residential real estate

   8,232     98     8,086     187  

Consumer

   89     1     95     3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $27,658    $383    $27,332    $723  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents
   Three Months Ended
June 30, 2011
  Six Months Ended
June 30, 2011
 
   Average
Outstanding
Balance
   Interest
Income
Recognized
  Average
Outstanding
Balance
   Interest
Income
Recognized
 

Impaired loans with a valuation allowance

       

Commercial real estate

  $2,570    $96   $3,490    $120  

Commercial other

   —       —      9     —    

Agricultural other

   1,776     9    1,776     42  

Residential real estate senior liens

   4,980     70    4,845     106  

Residential real estate junior liens

   184     3    186     4  
  

 

 

   

 

 

  

 

 

   

 

 

 

Total impaired loans with a valuation allowance

  $9,510    $178   $10,306    $272  
  

 

 

   

 

 

  

 

 

   

 

 

 

Impaired loans without a valuation allowance

       

Commercial real estate

  $4,085    $69   $3,151    $102  

Commercial other

   1,780     28    968     88  

Agricultural real estate

   190     —      95     (1

Agricultural other

   641     39    641     39  

Residential real estate senior liens

   337     (6  201     —    

Home equity lines of credit

   1     —      —       —    

Consumer secured

   36     1    38     3  
  

 

 

   

 

 

  

 

 

   

 

 

 

Total impaired loans without a valuation allowance

  $7,070    $131   $5,094    $231  
  

 

 

   

 

 

  

 

 

   

 

 

 

Impaired loans

       

Commercial

  $8,435    $193   $7,618    $310  

Agricultural

   2,607     48    2,512     80  

Residential real estate

   5,502     67    5,232     110  

Consumer

   36     1    38     3  
  

 

 

   

 

 

  

 

 

   

 

 

 

Total impaired loans

  $16,580    $309   $15,400    $503  
  

 

 

   

 

 

  

 

 

   

 

 

 

Impaired loans, which include TDRs, had $290 of unfunded commitments under lines of credit as of June 30, 2012.

 

25


Table of Contents

Troubled Debt Restructurings

Loan modifications are considered to be TDR’s when a concession has been granted to a borrower who is experiencing financial difficulties.

Typical concessions granted include, but are not limited to:

 

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

 

 2.Extending the amortization period beyond typical lending guidelines for debt with similar risk characteristics.

 

 3.Forbearance of principal.

 

 4.Forbearance of accrued interest.

To determine if a borrower is experiencing financial difficulties, we consider if:

 

 1.The borrower is currently in default on any of their debt.

 

 2.It is likely that the borrower would default on any of their debt if the concession was not granted.

 

 3.The borrower’s cash flow was sufficient to service all of their debt if the concession was not granted.

 

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

 

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

 

The following is a summary of information pertaining to TDR’s for the three and six month periods ended June 30, 2012:

 

   Loans Restructured in the Three Month   Loans Restructured in the Six Month 
   Period ended June 30, 2012   Period ended June 30, 2012 
   Number
of
Loans
   Pre-
Modification
Recorded
Investment
   Post-
Modification
Recorded
Investment
   Number
of
Loans
   Pre-
Modification
Recorded
Investment
   Post-
Modification
Recorded
Investment
 

Commercial other

   5    $305    $305    $26    $4,891    $4,891  

Agricultural other

   —       —       —       6     561     561  

Residential real estate senior liens

   7     684     684     12     1,405     1,405  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $12    $989    $989    $44    $6,857    $6,857  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

   Loans Restructured in the Three Month   Loans Restructured in the Six Month 
   Period Ended June 30, 2012   Period Ended June 30, 2012 
       Below Market
Interest Rate
and
Extension of
Amortization Period
   Below Market
Interest Rate
   Below Market
Interest Rate
and
Extension of
Amortization Period
 
         
               
   Below Market       
   Interest Rate       
       Pre-       Pre-       Pre-       Pre- 
   Number   Modification   Number   Modification   Number   Modification   Number   Modification 
   of   Recorded   of   Recorded   of   Recorded   of   Recorded 
   Loans   Investment   Loans   Investment   Loans   Investment   Loans   Investment 

Commercial other

   3    $160     2    $145     24    $4,746     2    $145  

Agricultural other

   —       —       —       —       6     561     —       —    

Residential real estate senior liens

   4     324     3     360     4     324     8     1,081  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   7    $484     5    $505     34    $5,631     10    $1,226  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

26


Table of Contents

We did not restructure any loans through the forbearance of principal or accrued interest in the three or six month periods ended June 30, 2012.

Based on our historical loss experience, losses associated with TDR’s are not significantly different than other impaired loans within the same loan segment. As such, TDR’s, including TDR’s that have been modified in the past 12 months that subsequently defaulted, are analyzed in the same manner as other impaired loans within their respective loan segment.

 

Following is a summary of loans that defaulted in the three and six month periods ended June 30, 2012, which were modified within 12 months prior to the default date:

 

   Three Months Ended June 30, 2012   Six Months Ended June 30, 2012 
       Pre-       Post-       Pre-       Post- 
   Number   Default   Charge Off   Default   Number   Default   Charge Off   Default 
   of   Recorded   Recorded   Recorded   of   Recorded   Recorded   Recorded 
   Loans   Investment   Upon Default   Investment   Loans   Investment   Upon Default   Investment 

Commercial other

   2    $50    $25    $25     3    $132    $67    $65  

Residential real estate senior liens

   —       —       —       —       1     47     43     4  

Consumer secured

   1     8     8     —       1     8     8     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   3    $58    $33    $25     5    $187    $118    $69  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

We had no loans that defaulted during the first six months of 2011, which were modified within 12 months prior to the default date.

 

The following is a summary of TDR loan balances as of:

 

   June 30   December 31 
   2012   2011 

Troubled debt restructurings

  $22,543    $18,756  

NOTE 7 – EQUITY SECURITIES WITHOUT READILY DETERMINABLE FAIR VALUES

Included in equity securities without readily determinable fair values are restricted securities, which are carried at cost, and investments in nonconsolidated entities accounted for under the equity method of accounting.

 

Equity securities without readily determinable fair values consist of the following as of:

 

   June 30   December 31 
   2012   2011 

Federal Home Loan Bank Stock

  $7,700    $7,380  

Investment in Corporate Settlement Solutions

   6,810     6,611  

Federal Reserve Bank Stock

   1,879     1,879  

Investment in Valley Financial Corporation

   1,000     1,000  

Other

   319     319  
  

 

 

   

 

 

 

Total

  $17,708    $17,189  
  

 

 

   

 

 

 

 

27


Table of Contents

NOTE 8 – BORROWED FUNDS

 

Borrowed funds consist of the following obligations as of:

 

   June 30, 2012  December 31, 2011 
   Amount   Rate  Amount   Rate 

Federal Home Loan Bank advances

  $154,000     2.18 $142,242     3.16

Securities sold under agreements to repurchase without stated maturity dates

   53,824     0.20  57,198     0.25

Securities sold under agreements to repurchase with stated maturity dates

   16,708     3.51  16,696     3.51

Federal funds purchased

   9,600     0.50  —       —    
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $234,132     1.75 $216,136     2.42
  

 

 

   

 

 

  

 

 

   

 

 

 

The FHLB advances are collateralized by a blanket lien on all qualified 1-4 family residential real estate loans and certain mortgage-backed securities and collateralized mortgage obligations. Advances are also secured by our holdings of FHLB stock. We had the ability to borrow up to an additional $100,781 based on assets currently pledged as collateral as of June 30, 2012. During the first quarter of 2012, we reduced funding costs by modifying the terms of $60,000 of FHLB advances.

 

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

 

   June 30  December 31 
   2012  2011 
   Amount   Rate  Amount   Rate 

Fixed rate advances due 2012

  $2,000     4.90 $17,000     2.97

One year putable fixed rate advances due 2012

   5,000     3.48  15,000     4.10

Variable rate advances due 2012

   5,000     0.50  —       —    

Fixed rate advances due 2013

   —       —      5,242     4.14

One year putable fixed rate advances due 2013

   —       —      5,000     3.15

Fixed rate advances due 2014

   —       —      25,000     3.16

Fixed rate advances due 2015

   42,000     1.12  45,000     3.30

Fixed rate advances due 2016

   10,000     2.15  10,000     2.15

Fixed rate advances due 2017

   40,000     2.15  20,000     2.56

Fixed rate advances due 2018

   20,000     2.86  —       —    

Fixed rate advances due 2019

   20,000     3.73  —       —    

Fixed rate advances due 2020

   10,000     1.98  —       —    
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $154,000     2.18 $142,242     3.16
  

 

 

   

 

 

  

 

 

   

 

 

 

Securities sold under agreements to repurchase are classified as secured borrowings. Securities sold under agreements to repurchase without stated maturity dates generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase 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 $120,878 and $99,869 at June 30, 2012 and December 31, 2011, respectively. Such securities remain under our control. We may be required to provide additional collateral based on the fair value of underlying securities.

 

28


Table of Contents

 

The following table provides a summary of short term borrowings for the three and six month periods ended June 30:

 

   Three Months Ended June 30 
   2012  2011 
   Maximum
Month-End
Balance
   Quarter
to Date
Average
Balance
   Weighted
Average
Interest Rate
During the
Period
  Maximum
Month-
End
Balance
   Quarter
to Date
Average
Balance
   Weighted
Average
Interest Rate
During the
Period
 

Securities sold under agreements to repurchase without stated maturity dates

  $58,584    $58,045     0.20 $43,138    $44,680     0.25

Federal funds purchased

   17,900     7,025     0.47  18,300     4,539     0.54

 

   Six Months Ended June 30 
   2012  2011 
   Maximum
Month-End
Balance
   YTD
Average
Balance
   Weighted
Average
Interest Rate
During the
Period
  Maximum
Month-
End
Balance
   YTD
Average
Balance
   Weighted
Average
Interest Rate
During the
Period
 

Securities sold under agreements to repurchase without stated maturity dates

  $58,584    $55,436     0.11 $43,138    $40,715     0.25

Federal funds purchased

   17,900     3,552     0.23  18,300     2,906     0.53

 

We had pledged certificates of deposit held in other financial institutions, trading securities, available-for-sale securities, and 1-4 family residential real estate loans in the following amounts at:

 

   June 30
2012
   December 31
2011
 

Pledged to secure borrowed funds

  $316,349    $292,092  

Pledged to secure repurchase agreements

   120,878     99,869  

Pledged for public deposits and for other purposes necessary or required by law

   24,177     26,761  
  

 

 

   

 

 

 

Total

  $461,404    $418,722  
  

 

 

   

 

 

 

We had no investment securities that are restricted to be pledged for specific purposes.

 

29


Table of Contents

NOTE 9 – OTHER NONINTEREST EXPENSES

 

A summary of expenses included in other noninterest expenses are as follows for the three month and six month periods ended:

 

   Three Months Ended
June  30
   Six Months Ended
June  30
 
   2012  2011   2012   2011 

Marketing and donations

  $535   $527    $1,029    $750  

FDIC insurance premiums

   213    331     428     665  

Directors fees

   209    206     419     417  

Audit fees

   154    167     330     323  

Education and travel

   139    99     266     204  

Consulting fees

   71    67     258     100  

Printing and supplies

   110    89     219     189  

Postage and freight

   94    96     195     196  

Foreclosed asset and collection

   (18  177     79     277  

Amortization of deposit premium

   67    76     133     152  

Legal fees

   81    54     143     116  

Other Losses

   107    10     137     11  

All other

   425    394     810     723  
  

 

 

  

 

 

   

 

 

   

 

 

 

Total

  $2,187   $2,293    $4,446    $4,123  
  

 

 

  

 

 

   

 

 

   

 

 

 

NOTE 10 – FEDERAL INCOME TAXES

 

The reconciliation of the provision for federal income taxes and the amount computed at the federal statutory tax rate of 34% of income before federal income tax expense is as follows for the three and six month periods ended June 30:

 

   Three Months Ended
June 30
  Six Months Ended
June 30
 
   2012  2011  2012  2011 

Income taxes at 34% statutory rate

  $1,250   $1,076    2,612   $2,004  

Effect of nontaxable income

     

Interest income on tax exempt municipal bonds

   (388  (385  (779  (768

Earnings on corporate owned life insurance

   (60  (50  (118  (98

Other

   (141  (162  (292  (256
  

 

 

  

 

 

  

 

 

  

 

 

 

Total effect of nontaxable income

   (589  (597  (1,189  (1,122

Effect of nondeductible expenses

   11    13    22    23  
  

 

 

  

 

 

  

 

 

  

 

 

 

Federal income tax expense

  $672   $492   $1,445   $905  
  

 

 

  

 

 

  

 

 

  

 

 

 

 

30


Table of Contents

Included in OCI for the three and six month periods ended June 30, 2012 and 2011 are changes in unrealized holding gains, related to auction rate money market preferred and preferred stocks. For federal income tax purposes, these securities are considered equity investments. As such, no deferred federal income taxes related to unrealized holding gains or losses are expected or recorded.

 

A summary of OCI follows for the three and six month periods ended June 30:

 

   Three Months Ended 
   June 30, 2012  June 30, 2011 
   Auction        Auction        
   Rate        Rate        
   Money        Money        
   Market        Market        
   Preferreds  All     Preferreds   All    
   and  Other     and   Other    
   Preferred
Stocks
  AFS
Securities
  Total  Preferred
Stocks
   AFS
Securities
  Total 

Unrealized (losses) gains arising during the period

  $(185 $1,605   $1,420   $8    $3,568   $3,576  

Tax effect

   —      (546  (546  —       (1,212  (1,212
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Other comprehensive (loss) income, net of tax

  $(185 $1,059   $874   $8    $2,356   $2,364  
  

 

 

  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

 

   Six Months Ended 
   June 30, 2012  June 30, 2011 
   Auction         Auction        
   Rate         Rate        
   Money         Money        
   Market         Market        
   Preferreds   All     Preferreds   All    
   and   Other     and   Other    
   Preferred
Stocks
   AFS
Securities
  Total  Preferred
Stocks
   AFS
Securities
  Total 

Unrealized gains arising during the period

  $1,419    $800   $2,219   $603    $4,726   $5,329  

Reclassification adjustment for net realized gains included in net income

   —       (1,003  (1,003  —       —      —    

Reclassification adjustment for impairment loss included in net income

   —       282    282    —       —      —    
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Net unrealized gains

   1,419     79    1,498    603     4,726    5,329  

Tax effect

   —       (27  (27  —       (1,607  (1,607
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Other comprehensive income, net of tax

  $1,419    $52   $1,471   $603    $3,119   $3,722  
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

 

31


Table of Contents

NOTE 11 – DEFINED BENEFIT PENSION PLAN

We maintain a noncontributory defined benefit pension plan, which was curtailed effective March 1, 2007. As a result of the curtailment, future salary increases are no longer considered and plan benefits are based on years of service and the employees’ five highest consecutive years of compensation out of the last ten years of service through March 1, 2007. We contributed $709 to the pension plan during the six month period ended June 30, 2012 and made no contributions to the plan in the six month period ended June 30, 2011. We do not anticipate any additional contributions to the plan over the remainder of 2012.

 

Following are the components of net periodic benefit cost for the three and six month periods ended June 30:

 

   Three Months Ended  Six Months Ended 
   June 30  June 30 
   2012  2011  2012  2011 

Interest cost on PBO

  $117   $127   $235   $254  

Expected return on plan assets

   (127  (130  (254  (261

Amortization of unrecognized actuarial net loss

   73    39    146    77  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net periodic benefit cost

  $63   $36   $127   $70  
  

 

 

  

 

 

  

 

 

  

 

 

 

NOTE 12 – FAIR VALUE

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.

Cash and demand deposits due from banks: The carrying amounts of cash and short term investments, including Federal funds sold, approximate fair values. As such, we classify cash and demand deposits due from banks as Level 1.

Certificates of deposit held in other financial institutions: Interest bearing balances held in unaffiliated financial institutions include certificates of deposit and other short term interest bearing balances that mature within 3 years. Fair value is determined using prices for similar assets with similar characteristics. As such, we classify certificates of deposits held in other financial institutions as Level 2.

Investment securities: Investment 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.

Due to the limited trading activity of certain auction rate money market preferred securities and preferred stocks we measured these securities using Level 3 inputs as of June 30, 2011. As the markets for these securities normalized and established regular trading patterns, we measured preferred stocks utilizing Level 1 inputs and an auction rate money market preferred security utilizing Level 2 inputs as of December 31, 2011 and continued to measure at these levels as of June 30, 2012.

 

32


Table of Contents

 

The table below represents the activity in auction rate money market preferred available-for-sale investment securities measured with Level 3 inputs on a recurring basis for the:

 

   Three Months   Six Months 
   Ended   Ended 
   June 30, 2011   June 30, 2011 

Level 3 inputs at beginning of period

  $2,803    $2,865  

Net unrealized gains (losses)

   31     (31
  

 

 

   

 

 

 

Level 3 inputs—June 30

  $2,834    $2,834  
  

 

 

   

 

 

 
     `  

 

The table below represents the activity in preferred stock available-for-sale investment securities measured with Level 3 inputs on a recurring basis for the:

 

   Three Months  Six Months 
   Ended  Ended 
   June 30, 2011  June 30, 2011 

Level 3 inputs at beginning of period

  $7,593   $6,936  

Net unrealized (losses) gains

   (23  634  
  

 

 

  

 

 

 

Level 3 inputs—June 30

  $7,570   $7,570  
  

 

 

  

 

 

 

We had no financial instruments measured with Level 3 inputs on a recurring basis during 2012.

Mortgage loans available-for-sale: Mortgage loans available-for-sale are carried at the lower of cost or fair value. The fair value of mortgage loans available-for-sale are based on what price secondary markets are currently offering for portfolios with similar characteristics. As such, we classify loans subjected to nonrecurring fair value adjustments as Level 2.

Loans: For variable rate loans with no significant change in credit risk, fair values are based on carrying values. Fair values for fixed rate loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. The resulting amounts are adjusted to estimate the effect of changes in the credit quality of borrowers since the loans were originated.

We do not record loans at fair value on a recurring basis. However, from time to time, loans are classified as impaired and a specific allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will be significantly different than the contractual terms of the original loan agreement are considered impaired. Once a loan is identified as impaired, we measure the estimated impairment. The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value, or discounted cash flows. Those impaired 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 impaired loans on at least a quarterly basis for all loan types. To determine the collateral value, management utilizes independent appraisals, broker price opinions, or internal evaluations. These valuations are reviewed 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 carry and 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 charge offs or specific reserves 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.

Impaired loans where an allowance is established based on the net realizable value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraisal value, we record the loan as nonrecurring Level 2. When a current appraised value is not available or we determine the fair value of collateral is further impaired below the appraised value, the impaired loan is classified as nonrecurring Level 3.

 

33


Table of Contents

 

The table below lists the quantitative information about impaired loans measured utilizing Level 3 fair value measurements as of June 30, 2012:

 

Valuation Techniques

  Fair Value   

Unobservable

Input

  Range 
    Duration of cash flows   20 - 120 Months  

Discounted cash flow

  $6,750    Reduction in interest rate from original loan terms   2.13% - 3.38%  
       Discount applied to    
       

collateral appraisal:

    
    Real Estate   20% - 30%  
    Equipment   50%  

Discounted appraisal value

  $16,250    Livestock   50%  
    Cash crop inventory   50%  
    Other inventory   75%  
    Accounts receivable   75%  
    Estimated liquidation costs   10%  

Accrued interest: The carrying amounts of accrued interest approximate fair value. As such, we classify accrued interest as Level 1.

Goodwill and other intangible assets: Acquisition intangibles and goodwill are evaluated for potential impairment on at least an annual basis. Goodwill is typically qualitatively evaluated to determine if it is more likely than not that the carrying balance is impaired. If it is determined that the carrying balance of goodwill is more likely than not to be impaired, we perform a cash flow valuation to determine the extent of the potential impairment. Acquisition intangibles are tested for impairment with a cash flow valuation. This valuation method requires a significant degree of judgment. In the event the projected undiscounted net operating cash flows for these intangible assets are less than the carrying value, the asset is recorded at fair value as determined by the valuation model. If the testing resulted in impairment, we would classify goodwill and other acquisition intangibles subjected to nonrecurring fair value adjustments as Level 3. During 2012 and 2011 there were no impairments recorded on goodwill and other acquisition intangibles.

Equity securities without readily determinable fair values: We have investments in equity securities without readily determinable fair values as well as investments in joint ventures. The assets are individually reviewed for impairment on an annual basis, or more frequently if an indication of impairment exists, by comparing the carrying value to the estimated fair value. The lack of an independent source to validate fair value estimates, including the impact of future capital calls and transfer restrictions, is an inherent limitation in the valuation process. We classify nonmarketable equity securities and investments in joint ventures subjected to nonrecurring fair value adjustments as Level 3. During 2012 and 2011, there were no impairments recorded on equity securities without readily determinable fair values.

Foreclosed assets: Upon transfer from the loan portfolio, foreclosed assets are adjusted to and subsequently carried at the lower of carrying value or fair value less costs to sell. Net realizable value is based upon independent market prices, appraised values of the collateral, or management’s estimation of the value of the collateral and as such, we classify foreclosed assets as a nonrecurring Level 2. When the net realizable value of the collateral is further impaired below the appraised value but there is no observable market price, we record the foreclosed asset as nonrecurring Level 3.

Originated mortgage servicing rights: OMSR is subject to impairment testing. A valuation model, which utilizes a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and a discount rate determined by management, is used for impairment testing. If the valuation model reflects a value less than the carrying value, originated mortgage servicing rights are adjusted to fair value through a valuation allowance as determined by the model. As such, we classify loan servicing rights subject to nonrecurring fair value adjustments as Level 2.

 

34


Table of Contents

Deposits: The fair value of demand, savings, and money market deposits are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts), and are classified as Level 1. Fair values for variable rate certificates of deposit approximate their recorded carrying value. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits. As such, certificates of deposit are classified as Level 2.

Borrowed funds: The carrying amounts of federal funds purchased, borrowings under overnight repurchase agreements, and other short-term borrowings maturing within ninety days approximate their fair values. The fair values of other borrowed funds are estimated using discounted cash flow analyses based on current incremental borrowing arrangements.

We elected to measure a portion of borrowed funds at fair value as of December 31, 2011. These borrowings were recorded at fair value on a recurring basis, with the fair value measurement estimated using discounted cash flow analysis based on current incremental borrowing rates for similar types of borrowing arrangements. Changes in the fair value of these borrowings are included in noninterest income. As such, other borrowed funds are classified as Level 2.

 

The activity in borrowings which the Corporation has elected to carry at fair value was as follows:

 

   Three Months Ended  Six Months Ended 
   June 30  June 30 
   2012   2011  2012  2011 

Borrowings carried at fair value—beginning of year

  $—      $10,343   $5,242   $10,423  

Paydowns and maturities

   —       —      (5,209  —    

Net unrealized change in fair value

   —       (37  (33  (117
  

 

 

   

 

 

  

 

 

  

 

 

 

Borrowings carried at fair value—June 30

  $—      $10,306   $—     $10,306  
  

 

 

   

 

 

  

 

 

  

 

 

 

Unpaid principal balance—June 30

  $—      $10,000   $—     $10,000  
  

 

 

   

 

 

  

 

 

  

 

 

 

Commitments to extend credit, standby letters of credit and undisbursed loans: Fair values for off balance sheet lending commitments are based on fees currently charged to enter into similar agreements, taking into consideration the remaining terms of the agreements and the counterparties’ credit standings. As we do not charge fees for lending commitments outstanding, it is not practicable to estimate the fair value of these instruments.

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. Furthermore, 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.

 

35


Table of Contents

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 on our consolidated balance sheets are as follows as of:

 

   June 30, 2012 
   Carrying  Estimated           
   Value  Fair Value  (Level 1)   (Level 2)  (Level 3) 

ASSETS

       

Cash and demand deposits due from banks

  $20,251   $20,251   $20,251    $—     $—    

Certicates of deposit held in other financial institutions

   6,880    6,906    —       6,906    —    

Mortgage loans available-for-sale

   2,347    2,413    —       2,413    —    

Total loans

   754,952    768,354    —       741,798    26,556  

Less allowance for loan losses

   (12,318  (12,318  —       (8,762  (3,556
  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Net loans

   742,634    756,036    —       733,036    23,000  
  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Accrued interest receivable

   5,217    5,217    5,217     —      —    

Equity securities without readily determinable fair values (1)

   17,708    17,708    —       —      —    

Originated mortgage servicing rights

   2,424    2,424    —       2,424    —    

LIABILITIES

       

Deposits without stated maturities

   499,900    499,900    499,900     —      —    

Deposits with stated maturities

   478,928    491,475    —       491,475    —    

Borrowed funds

   234,132    240,869    —       240,869    —    

Accrued interest payable

   809    809    809     —      —    

 

(1)Due to the characteristics of equity securities without readily determinable fair values, they are not disclosed under a specific fair value hierarchy.

 

36


Table of Contents
   December 31, 2011 
   Carrying  Estimated 
   Value  Fair Value 

ASSETS

   

Cash and demand deposits due from banks

  $28,590   $28,590  

Certificates of deposit held in other financial institutions

   8,924    8,977  

Mortgage loans available-for-sale

   3,205    3,252  

Total loans

   750,291    769,177  

Less allowance for loan losses

   (12,375  (12,375
  

 

 

  

 

 

 

Net loans

   737,916    756,802  
  

 

 

  

 

 

 

Accrued interest receivable

   5,848    5,848  

Equity securities without readily determinable fair values

   17,189    17,189  

Originated mortgage servicing rights

   2,374    2,374  

LIABILITIES

   

Deposits without stated maturities

   476,627    476,627  

Deposits with stated maturities

   481,537    499,644  

Borrowed funds

   210,894    222,538  

Accrued interest payable

   967    967  

Financial Instruments Recorded at Fair Value

 

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

 

   June 30, 2012  December 31, 2011 

Description

  Total   (Level 1)  (Level 2)  (Level 3)  Total   (Level 1)  (Level 2)  (Level 3) 

Recurring items

           

Trading securities

           

States and political subdivisions

  $1,998    $—     $1,998   $—     $4,710    $—     $4,710   $—    

Available-for-sale investment securities

           

Government sponsored enterprises

   2,231     —      2,231    —      397     —      397    —    

States and political subdivisions

   178,654     —      178,654    —      174,938     —      174,938    —    

Auction rate money market preferred

   2,574     —      2,574    —      2,049     —      2,049    —    

Preferred stocks

   5,927     5,927    —      —      5,033     5,033    —      —    

Mortgage-backed securities

   164,497     —      164,497    —      143,602     —      143,602    —    

Collateralized mortgage obligations

   123,052     —      123,052    —      99,101     —      99,101    —    
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Total available-for-sale investment securities

   476,935     5,927    471,008    —      425,120     5,033    420,087    —    

Borrowed funds

   —       —      —      —      5,242     —      5,242    —    

Nonrecurring items

           

Impaired loans (net of the allowance for loan losses)

   23,000     —      —      23,000    21,130     —      —      21,130  

Originated mortgage servicing rights

   2,424     —      2,424    —      2,374     —      2,374    —    

Foreclosed assets

   2,362     —      2,362    —      1,876     —      1,876    —    
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 
  $506,719    $5,927   $477,792   $23,000   $460,452    $5,033   $434,289   $21,130  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

 

Percent of assets and liabilities measured at fair value

     1.17  94.29  4.54    1.09  94.32  4.59
    

 

 

  

 

 

  

 

 

    

 

 

  

 

 

  

 

 

 

 

37


Table of Contents

The changes in fair value of assets and liabilities recorded at fair value through earnings on a recurring basis and changes in assets and liabilities recorded at fair value on a nonrecurring basis, for which an impairment, or reduction of an impairment, was recognized in the three and six month periods ended June 30, 2012 and 2011, are summarized as follows:

 

   Three Months Ended June 30 
   2012  2011 

Description

  Trading Gains
and (Losses)
  Other Gains
and (Losses)
  Total  Trading Gains
and (Losses)
  Other Gains
and (Losses)
  Total 

Recurring Items

       

Trading securities

  $(16 $—     $(16 $(8 $—     $(8

Borrowed funds

   —      —      —      —      37    37  

Nonrecurring Items

       

Foreclosed assets

   —      —      —      —      (25  (25

Originated mortgage servicing rights

   —      (32  (32  —      (25  (25
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $(16 $(32 $(48 $(8 $(13 $(21
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Six Months Ended June 30 
   2012  2011 

Description

  Trading
Losses
  Other Gains
and (Losses)
  Total  Trading
Losses
  Other Gains
and (Losses)
  Total 

Recurring items

       

Trading securities

  $(32 $—     $(32 $(27 $—     $(27

Borrowed funds

   —      33    33    —      117    117  

Nonrecurring items

       

Foreclosed assets

   —      (17  (17  —      (35  (35

Originated mortgage servicing rights

   —      42    42    —      (18  (18
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $(32 $58   $26   $(27 $64   $37  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

NOTE 13 – OPERATING SEGMENTS

Our reportable segments are based on legal entities that account for at least 10% of net operating results. The operations of Isabella Bank as of June 30, 2012 and 2011 and each of the three and six month periods then ended, represented 90% or more of the our consolidated total assets and operating results. As such, no additional segment reporting is presented.

 

38


Table of Contents

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

ISABELLA BANK CORPORATION FINANCIAL REVIEW

(All dollars in thousands, except per share data)

This section reviews the financial condition and results of operations of Isabella Bank Corporation and its subsidiaries for the three and six month periods ended June 30, 2012 and 2011. This analysis should be read in conjunction with our 2011 annual report and with the unaudited interim condensed consolidated financial statements and notes, beginning on page 3 of this report. A comprehensive list of acronyms and abbreviations used throughout this discussion is included in “Note 1 – Basis of Presentation” of our interim condensed consolidated financial statements.

Executive Summary

While there have been slight improvements in the local, regional, and national economies, there still remains a large degree of economic uncertainty. Despite the challenges of the current economic environment and increased regulatory compliance costs, we continue to remain profitable. Our continued success throughout these challenging times is a direct result of our unwavering focus on community banking principles, prudent underwriting standards, and long term sustainable growth. These values have enabled us to continue to meet the needs of the communities we serve which translates in increased shareholder value.

As a result of our continued success and our desire to expand into complimentary markets, we are anticipating opening a new full service banking office in Freeland, Michigan in late fall 2012. The new location will complement our existing office locations and increase our brand awareness in the Freeland area.

Recent Legislation

The Health Care and Education Act of 2010 and the Patient Protection and Affordable Care Act, the Dodd-Frank Act, and the JOBS Act, have already or could have a significant impact on the Corporation’s operating results in future periods. While the legislation has been passed for these acts, much of the regulations have yet to be written. As such, some of the potential impact on our operations has yet to be determined. Of these three acts, The Dodd-Frank Act has had, and is likely to have, the most significant impact. It made sweeping changes in the regulation of financial institutions aimed at strengthening the sound operation of the financial services sector. As a result of the implementation of some of the provisions, we have had increases in compensation costs and this trend is expected to continue.

In June 2012, the FFIEC proposed new capital requirements for all financial institutions. In general, the proposal adds a new capital standard of equity capital to assets and increases the minimum capital ratios to be considered well capitalized. While these proposals are not yet final, they could significantly impact our capital requirements, which could impact our ability to pay dividends.

 

39


Table of Contents

RESULTS OF OPERATIONS

Selected Financial Data

The following table outlines the results of operations and provides certain performance measures for:

 

   Three Months Ended  Six Months Ended 
   June 30  June 30  June 30  June 30 
   2012  2011  2012  2011 

INCOME STATEMENT DATA

     

Interest income

  $14,188   $14,669   $28,392   $28,907  

Interest expense

   3,429    4,101    7,133    8,154  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income

   10,759    10,568    21,259    20,753  

Provision for loan losses

   439    603    900    1,420  

Noninterest income

   2,544    1,978    6,085    3,926  

Noninterest expenses

   9,188    8,779    18,761    17,366  

Federal income tax expense

   672    492    1,445    905  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net Income

  $3,004   $2,672   $6,238   $4,988  
  

 

 

  

 

 

  

 

 

  

 

 

 

PER SHARE

     

Basic earnings

   0.40    0.35    0.82    0.66  

Diluted earnings

   0.39    0.34    0.80    0.64  

Dividends

   0.20    0.19    0.40    0.38  

Market value*

   24.85    17.48    24.85    17.48  

Tangible book value*

   14.37    13.54    14.37    13.54  

BALANCE SHEET DATA

     

At end of period

     

Loans

   754,952    746,294    754,952    746,294  

Total assets

   1,381,496    1,281,270    1,381,496    1,281,270  

Deposits

   978,828    924,199    978,828    924,199  

Shareholders’ equity

   159,855    151,514    159,855    151,514  

Average balance

     

Loans

   748,223    742,439    746,072    738,535  

Total assets

   1,369,240    1,274,865    1,362,675    1,259,685  

Deposits

   972,953    922,213    975,835    914,183  

Shareholders’ equity

   154,627    146,152    155,374    146,150  

PERFORMANCE RATIOS

     

Return on average total assets (annualized)

   0.88  0.84  0.92  0.79

Return on average shareholders’ equity (annualized)

   7.77  7.31  8.03  6.83

Return on average tangible equity (annualized)

   11.11  10.76  11.66  10.12

Net interest margin yield (FTE annualized)

   3.73  3.95  3.71  3.93

Loan to deposit*

   77.13  80.75  77.13  80.75

Nonperforming loans to total loans*

   0.86  0.90  0.86  0.90

Nonperforming assets to total assets*

   0.64  0.67  0.64  0.67

ALLL to nonperforming loans*

   188.67  183.41  188.67  183.41

CAPITAL RATIOS

     

Shareholders’ equity to assets*

   11.57  11.83  11.57  11.83

Tier 1 capital to average assets*

   8.24  8.16  8.24  8.16

Tier 1 risk-based capital*

   13.19  12.52  13.19  12.52

Total risk-based capital*

   14.44  13.77  14.44  13.77

 

*At end of period

 

40


Table of Contents

Net Interest Income

Net interest income is our primary source of income. Interest income includes loan fees of $809 and $1,456 for the three and six month periods ended June 30, 2012, respectively, as compared to $655 and $1,221 during the same periods in 2011. For analytical purposes, net interest income is adjusted to an FTE basis by adding the income tax savings from interest on tax exempt loans and securities, thus making year to year comparisons more meaningful.

AVERAGE BALANCES, INTEREST RATE, AND NET INTEREST INCOME

The following schedules present the daily average amount outstanding for each major category of interest earning assets, nonearning assets, interest bearing liabilities, and noninterest bearing liabilities. This schedule also presents an analysis of interest income and interest expense for the periods indicated. All interest income is reported on a FTE basis using a 34% tax rate. Nonaccruing loans, for the purpose of the following computations, are included in the average loan amounts outstanding. FRB and FHLB restricted equity holdings are included in accrued income and other assets.

The following table displays the results for the three month periods ended June 30:

 

   2012  2011 
   Average
Balance
  Tax
Equivalent
Interest
   Average
Yield\
Rate
  Average
Balance
  Tax
Equivalent
Interest
   Average
Yield\
Rate
 

INTEREST EARNING ASSETS

         

Loans

  $748,223   $10,849     5.80 $742,439   $11,464     6.18

Taxable investment securities

   316,237    1,988     2.51  233,681    1,836     3.14

Nontaxable investment securities

   144,492    1,983     5.49  134,898    1,942     5.76

Trading account securities

   2,496    33     5.29  5,089    71     5.58

Other

   25,911    113     1.74  33,529    133     1.59
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total earning assets

   1,237,359    14,966     4.84  1,149,636    15,446     5.37

NONEARNING ASSETS

         

Allowance for loan losses

   (12,586     (12,551   

Cash and demand deposits due from banks

   18,572       19,361     

Premises and equipment

   24,948       24,135     

Accrued income and other assets

   100,947       94,284     
  

 

 

     

 

 

    

Total assets

  $1,369,240      $1,274,865     
  

 

 

     

 

 

    

INTEREST BEARING LIABILITIES

         

Interest bearing demand deposits

  $167,399    50     0.12 $150,696    47     0.12

Savings deposits

   210,872    109     0.21  195,856    122     0.25

Time deposits

   475,996    2,209     1.86  464,685    2,607     2.24

Borrowed funds

   227,360    1,061     1.87  193,669    1,325     2.74
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total interest bearing liabilities

   1,081,627    3,429     1.27  1,004,906    4,101     1.63

NONINTEREST BEARING LIABILITIES

         

Demand deposits

   118,686       110,976     

Other

   14,300       12,831     

Shareholders’ equity

   154,627       146,152     
  

 

 

     

 

 

    

Total liabilities and shareholders’ equity

  $1,369,240      $1,274,865     
  

 

 

     

 

 

    

Net interest income (FTE)

   $11,537      $11,345    
   

 

 

   

 

 

   

 

 

   

 

 

 

Net yield on interest earning assets (FTE)

      3.73     3.95
     

 

 

     

 

 

 

 

41


Table of Contents

The following table displays the results for the six month periods ended June 30:

 

   2012  2011 
   Average
Balance
  Tax
Equivalent
Interest
   Average
Yield /
Rate
  Average
Balance
  Tax
Equivalent
Interest
   Average
Yield /
Rate
 

INTEREST EARNING ASSETS

         

Loans

  $746,072   $21,789     5.84 $738,535   $22,825     6.18

Taxable investment securities

   300,689    3,877     2.58  217,595    3,349     3.08

Nontaxable investment securities

   141,560    3,948     5.58  134,706    3,870     5.75

Trading account securities

   3,457    97     5.61  5,308    148     5.58

Other

   37,246    242     1.30  38,405    267     1.39
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total earning assets

   1,229,024    29,953     4.87  1,134,549    30,459     5.37

NONEARNING ASSETS

         

Allowance for loan losses

   (12,597     (12,568   

Cash and demand deposits due from banks

   19,442       19,935     

Premises and equipment

   24,974       24,323     

Accrued income and other assets

   101,832       93,446     
  

 

 

     

 

 

    

Total assets

  $1,362,675      $1,259,685     
  

 

 

     

 

 

    

INTEREST BEARING LIABILITIES

         

Interest bearing demand deposits

  $170,153    104     0.12 $150,962    93     0.12

Savings deposits

   209,047    231     0.22  193,002    246     0.25

Time deposits

   477,843    4,545     1.90  461,030    5,222     2.27

Borrowed funds

   219,386    2,253     2.05  188,306    2,593     2.75
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

 

Total interest bearing liabilities

   1,076,429    7,133     1.33  993,300    8,154     1.64

NONINTEREST BEARING LIABILITIES

         

Demand deposits

   118,792       109,189     

Other

   12,080       11,046     

Shareholders’ equity

   155,374       146,150     
  

 

 

     

 

 

    

Total liabilities and shareholders’ equity

  $1,362,675      $1,259,685     
  

 

 

     

 

 

    

Net interest income (FTE)

   $22,820      $22,305    
   

 

 

   

 

 

   

 

 

   

 

 

 

Net yield on interest earning assets (FTE)

      3.71     3.93
     

 

 

     

 

 

 

 

42


Table of Contents

VOLUME AND RATE VARIANCE ANALYSIS

The following table sets forth the effect of volume and rate changes on interest income and expense for the periods indicated. For the purpose of this table, changes in interest due to volume and rate were determined as follows:

Volume Variance—change in volume multiplied by the previous year’s rate.

Rate Variance—change in the FTE rate multiplied by the previous year’s volume.

The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

 

   Three Months Ended
June 30, 2012 Compared to

June 30, 2011
Increase (Decrease) Due to
  Six Months Ended
June 30, 2012 Compared to
June 30, 2011
Increase (Decrease) Due to:
 
   Volume  Rate  Net  Volume  Rate  Net 

CHANGES IN INTEREST INCOME

       

Loans

  $89   $(704 $(615 $231   $(1,267 $(1,036

Taxable investment securities

   566    (414  152    1,133    (605  528  

Nontaxable investment securities

   134    (93  41    193    (115  78  

Trading account securities

   (34  (4  (38  (52  1    (51

Other

   (32  12    (20  (8  (17  (25
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total changes in interest income

   723    (1,203  (480  1,497    (2,003  (506

CHANGES IN INTEREST EXPENSE

       

Interest bearing demand deposits

   5    (2  3    12    (1  11  

Savings deposits

   9    (22  (13  19    (34  (15

Time deposits

   62    (460  (398  185    (862  (677

Borrowed funds

   205    (469  (264  385    (725  (340
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total changes in interest expense

   281    (953  (672  601    (1,622  (1,021
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net change in interest margin (FTE)

  $442   $(250 $192   $896   $(381 $515  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Historically low interest rates continue to compress our net interest margin yield. Some of this margin compression has also been caused by a shift in composition of earning assets. Our strategy of growing net interest income through volume has increased our reliance on investment securities to generate this interest income as loan demand continues to be soft. This strategy has led to increases in net interest income at the cost of accelerating the reduction in net interest margin yield as investment securities earn lower returns than loans. To offset some of the declines in net interest margin yield, we reduced future interest expense by restructuring $60,000 of FHLB advances in the first quarter of 2012. This modification strategy is anticipated to reduce interest expense by approximately $450 for 2012.

Despite these efforts, we anticipate that net interest margin yield will continue to decline due to the following factors:

 

  

While acknowledging some improvement in the economy, the Federal Open Market Committee (“FOMC”) continues its stance for accommodative monetary policy by stating that the federal funds rate would likely remain at exceptionally low levels at least through late 2014, coupled with continued discussions of additional economic stimulus.

 

  

As loan demand is expected to remain soft, investment securities will continue to increase as a percentage of earning assets.

 

  

The rates earned on interest earning assets will continue to decline faster than rates paid on interest bearing liabilities.

 

43


Table of Contents

Allowance for Loan Losses

The viability of any financial institution is ultimately determined by its management of credit risk. Loans outstanding represent our single largest concentration of risk. The ALLL is our estimation of probable losses inherent in the existing loan portfolio. We allocate the ALLL throughout the loan portfolio based on our assessment of the underlying risks associated with each loan segment. Our assessments include allocations based on specific impairment allocations, historical losses, internally assigned credit ratings, and past due and nonaccrual balances. A portion of the ALLL is not allocated to any one loan segment, but is instead a reflection of other qualitative risks within the loan portfolio.

The following table summarizes our charge off and recovery activity for the:

 

   Three Months Ended  Six Months Ended 
   June 30
2012
  June 30
2011
  June 30
2012
  June 30
2011
 

Allowance for loan losses at beginning of period

  $12,375   $12,381   $12,375   $12,373  

Loans charged off

     

Commercial and agricultural

   237    215    686    870  

Residential real estate

   238    555    353    878  

Consumer

   146    139    237    284  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total loans charged off

   621    909    1,276    2,032  
  

 

 

  

 

 

  

 

 

  

 

 

 

Recoveries

     

Commercial and agricultural

   42    209    128    346  

Residential real estate

   20    29    61    103  

Consumer

   63    65    130    168  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total recoveries

   125    303    319    617  

Provision for loan losses

   439    603    900    1,420  
  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for loan losses at end of period

  $12,318   $12,378   $12,318   $12,378  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net loans charged off

  $496   $606   $957   $1,415  

Average loans outstanding

   748,223    742,439    746,072    738,535  
  

 

 

  

 

 

  

 

 

  

 

 

 

Net loans charged off to average loans outstanding

   0.07  0.08  0.13  0.19
  

 

 

  

 

 

  

 

 

  

 

 

 

Total amount of loans outstanding at end of period

  $754,952   $746,294   $754,952   $746,294  
  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for loan losses as a % of loans at end of period

   1.63  1.66  1.63  1.66
  

 

 

  

 

 

  

 

 

  

 

 

 

As shown in the preceding table, the level of net chargeoffs continues to decline. This trend has allowed us to reduce our provision in, which has led to a decline in the ALLL in both amount and as a percentage of loans. For further discussion on the allocation of the ALLL, see “Note 6 – Loans and Allowance for Loan Losses” to our interim condensed consolidated financial statements.

 

44


Table of Contents

Loans Past Due and Loans in Nonaccrual Status

Increases in past due and nonaccrual loans can have a significant impact on the allowance for loan losses. To determine the potential impact, and corresponding estimated losses, we analyze our historical loss trends on loans past due 30-89 days, 90 days or more, and nonaccrual loans. A summary of loans past due and in nonaccrual status, including the composition of the ending balance of nonaccrual loans by type, is included in “Note 6 – Loans and Allowance for Loan Losses” of our interim condensed consolidated financial statements.

Troubled Debt Restructurings

We have taken a proactive approach to avoid foreclosures on borrowers who are willing to work with us in modifying their loans, thus making them more affordable. While this approach has allowed certain borrowers to develop a payment structure that will allow them to continue making payments in lieu of foreclosure, it has contributed to a significant increase in the level of loans classified as TDR. The implementation of ASU No. 2011-02 “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” has also contributed to the increased level of TDR’s. The modifications have been extremely successful for us and our customers as very few of the modified loans have resulted in foreclosures. Troubled debt restructurings that have been placed in nonaccrual status may be placed back on accrual status after six months of continued performance.

The following table summarizes our troubled debt restructurings component of impaired loans as of:

 

   June 30, 2012   December 31, 2011     
   Accruing
Interest
   Nonaccrual   Total   Accruing
Interest
   Nonaccrual   Total   Total
Change
 

Current

  $18,101    $2,601    $20,702    $16,125    $514    $16,639    $4,063  

Past due 30-89 days

   1,533     96     1,629     1,614     429     2,043     (414

Past due 90 days or more

   —       212     212     —       74     74     138  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total troubled debt restructurings

  $19,634    $2,909    $22,543    $17,739    $1,017    $18,756    $3,787  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additional disclosures about TDR’s are included in “Note 6 – Loans and Allowance for Loan Losses” of our interim condensed consolidated financial statements.

Nonperforming Assets

The following table summarizes our nonperforming assets as of:

 

   June 30
2012
  December 31
2011
 

Nonaccrual loans

  $5,790   $6,389  

Accruing loans past due 90 days or more

   739    760  
  

 

 

  

 

 

 

Total nonperforming loans

   6,529    7,149  

Other real estate owned

   2,320    1,867  

Repossessed assets

   42    9  
  

 

 

  

 

 

 

Total nonperforming assets

  $8,891   $9,025  
  

 

 

  

 

 

 

Nonperforming loans as a % of total loans

   0.86  0.95
  

 

 

  

 

 

 

Nonperforming assets as a % of total assets

   0.64  0.67
  

 

 

  

 

 

 

Loans are placed in nonaccrual status when the foreclosure process has begun, generally after a loan is 90 days past due, unless they are well secured and in the process of collection. Upon transferring the loans to nonaccrual status, an evaluation to determine the net realizable value of the underlying collateral is performed. This evaluation is used to help determine if any charge offs are necessary. Loans may be placed back on accrual status after six months of continued performance.

 

45


Table of Contents

Included in the nonaccrual loan balances above were credits currently classified as troubled debt restructurings as of:

 

   June 30
2012
   December 31
2011
 

Commercial and agricultural

  $2,679    $520  

Residential real estate

   230     497  
  

 

 

   

 

 

 

Total

  $2,909    $1,017  
  

 

 

   

 

 

 

Included in commercial and agricultural loans were nonaccrual loans with balances in excess of $1,000 as of:

 

   June 30, 2012   December 31, 2011 
   Outstanding
Balance
   Specific
Allocation
   Outstanding
Balance
   Specific
Allocation
 

Loan 1

  $1,122    $107    $—      $—    

Loan 2

   997     A     1,014     A  

Loan 3

   —       —       1,900     B  

Other not individually significant

   2,540       1,891    
  

 

 

     

 

 

   

Total

  $4,659      $4,805    
  

 

 

     

 

 

   

 

A —  No specific allocation as the net realizable value of the loan’s underlying collateral value exceeded the loan’s carrying balance.
B —  No specific allocation established for this loan as it was charged down to reflect the current market value of the real estate.

There were no other individually significant credits included in nonaccrual loans as of June 30, 2012 or December 31, 2011.

Additional disclosures about nonaccrual loans are included in “Note 6 – Loans and Allowance for Loan Losses” of our interim condensed consolidated financial statements.

We continue to devote considerable attention to identifying impaired loans and adjusting the net carrying value of these loans to their current net realizable values through the establishment of a specific reserve or the recording of a chargeoff. We believe that all loans deemed to be impaired have been recognized.

We believe that the level of the ALLL is appropriate as we have yet to see a consistent and sustainable economic recovery and our net loans charged off, past due loans, and nonperforming loans remain at historically high levels. We will continue to closely monitor overall credit quality and our policies and procedures related to the analysis of the ALLL to ensure that the allowance for loan losses remains appropriate.

 

46


Table of Contents

NONINTEREST INCOME AND EXPENSES

Noninterest Income

Noninterest income consists of service charges and fee income, gains from the sale of mortgage loans, gains and losses on trading securities and borrowings measured at fair value, gains from the sale of investment securities, and other. Significant account balances are highlighted in the accompanying tables with additional descriptions of significant fluctuations:

 

   Three Months Ended June 30 
         Change 
   2012  2011  $  % 

Service charges and fees

     

NSF and overdraft fees

  $597   $651   $(54  -8.3

ATM and debit card fees

   477    441    36    8.2

Trust fees

   266    267    (1  -0.4

Freddie Mac servicing fee

   187    174    13    7.5

Service charges on deposit accounts

   84    83    1    1.2

Net originated mortgage servicing rights loss

   (13  (36  23    N/M  

All other

   30    37    (7  -18.9
  

 

 

  

 

 

  

 

 

  

 

 

 

Total service charges and fees

   1,628    1,617    11    0.7

Gain on sale of mortgage loans

   279    53    226    426.4

Net loss on trading securities

   (16  (8  (8  -100.0

Net gain on borrowings measured at fair value

   —      37    (37  -100.0

Other

     

Earnings on corporate owned life insurance policies

   177    145    32    22.1

Brokerage and advisory fees

   137    144    (7  -4.9

Income from investment in Corporate Settlement Solutions

   167    (147  314    N/M  

All other

   172    137    35    25.5
  

 

 

  

 

 

  

 

 

  

 

 

 

Total other

   653    279    374    134.1
  

 

 

  

 

 

  

 

 

  

 

 

 

Total noninterest income

  $2,544   $1,978   $566    28.6
  

 

 

  

 

 

  

 

 

  

 

 

 

 

47


Table of Contents
   Six Months Ended June 30 
         Change 
   2012  2011  $  % 

Service charges and fees

     

NSF and overdraft fees

  $1,155   $1,222   $(67  -5.5

ATM and debit card fees

   934    844    90    10.7

Trust fees

   516    488    28    5.7

Freddie Mac servicing fee

   378    356    22    6.2

Service charges on deposit accounts

   158    158    —      0.0

Net originated mortgage servicing rights gain (loss)

   50    (50  100    N/M  

All other

   66    75    (9  -12.0
  

 

 

  

 

 

  

 

 

  

 

 

 

Total service charges and fees

   3,257    3,093    164    5.3

Gain on sale of mortgage loans

   658    182    476    261.5

Net loss on trading securities

   (32  (27  (5  -18.5

Net gain on borrowings measured at fair value

   33    117    (84  -71.8

Gain on sale of available-for-sale investment securities

   1,003    —      1,003    N/M  

Other

     

Earnings on corporate owned life insurance policies

   348    287    61    21.3

Brokerage and advisory fees

   267    283    (16  -5.7

Income from investment in Corporate Settlement Solutions

   199    (284  483    N/M  

All other

   352    275    77    28.0
  

 

 

  

 

 

  

 

 

  

 

 

 

Total other

   1,166    561    605    107.8
  

 

 

  

 

 

  

 

 

  

 

 

 

Total noninterest income

  $6,085   $3,926   $2,159    55.0
  

 

 

  

 

 

  

 

 

  

 

 

 

Significant changes in noninterest income are detailed below:

 

  

We continuously analyze various fees related to deposit accounts including service charges and NSF and overdraft fees. Based on these analyses, we make any necessary adjustments to ensure that our fee structure is within the range of our competitors, while at the same time making sure that the fees remain fair to deposit customers. NSF and overdraft represent the largest single component of service charges and fees. While we have experienced significant increases in deposit accounts, NSF and overdraft fees have declined. This decline has been the result of reduced overdraft activity by our customers as well as changes in banking regulations. Based on this trend, we do not anticipate a significant change in NSF and overdraft fees in the foreseeable future.

 

  

As customers have continued to increase their dependence on ATM and debit cards, we have seen a corresponding increase in fees. We do not anticipate significant changes to ATM and debit fee structure; however, we do expect that these fees will continue to increase as the usage of debit cards increases.

 

  

The recent decline in offering rates on residential real estate loans has led to a significant increase in the level of refinancing activity. This increase in activity has resulted in substantial increases in the gain on sale of mortgage loans, while contributing to fluctuations in the value of our OMSR portfolio. Additionally, this increased refinancing activity has also been the primary driver behind the increase in income from Corporate Settlement Solutions as their primary sources of revenues are title insurance policies and fees for mortgage closings. We anticipate this trend to continue for the remainder of 2012.

 

  

Fluctuations in the gains and losses related to trading securities and borrowings measured at fair value are caused by interest rate variances.

 

  

During the first quarter of 2012, we identified several pools of mortgage-backed securities with significant unrealized gains. As the interest rates of the underlying mortgages were significantly higher than the current offering rates for similar mortgages, we elected to realize these gains through the sales of such securities as the investments would have likely been paid off in the near term through refinancing activity. We do not anticipate any further significant investment sales during the remainder of 2012.

 

48


Table of Contents
  

Earnings on corporate owned life insurance policies have increased from 2011 as a result of the purchase of an additional $4,000 in policies in the third quarter of 2011. Earnings are expected to approximate current levels for the remainder of 2012.

 

  

The fluctuation in all other income is spread throughout various categories, none of which are individually significant.

Noninterest Expenses

Noninterest expenses include compensation and benefits, occupancy, furniture and equipment, available-for-sale security impairment loss, and other expenses. Significant account balances are highlighted in the accompanying tables with additional descriptions of significant fluctuations:

 

   Three Months Ended June 30 
          Change 
   2012  2011   $  % 

Compensation and benefits

      

Compensation

  $3,820   $3,513    $307    8.7

Benefits

   1,412    1,233     179    14.5
  

 

 

  

 

 

   

 

 

  

 

 

 

Total compensation and benefits

   5,232    4,746     486    10.2
  

 

 

  

 

 

   

 

 

  

 

 

 

Occupancy

      

Outside services

   153    145     8    5.5

Depreciation

   155    150     5    3.3

Property taxes

   130    130     —      0.0

Utilities

   98    106     (8  -7.5

Building repairs

   42    59     (17  -28.8

All other

   21    23     (2  -8.7
  

 

 

  

 

 

   

 

 

  

 

 

 

Total occupancy

   599    613     (14  -2.3
  

 

 

  

 

 

   

 

 

  

 

 

 

Furniture and equipment

      

Computer / service contracts

   534    465     69    14.8

Depreciation

   443    485     (42  -8.7

ATM and debit card fees

   179    157     22    14.0

All other

   14    20     (6  -30.0
  

 

 

  

 

 

   

 

 

  

 

 

 

Total furniture and equipment

   1,170    1,127     43    3.8
  

 

 

  

 

 

   

 

 

  

 

 

 

Other

      

Marketing and donations

   535    527     8    1.5

FDIC insurance premiums

   213    331     (118  -35.6

Directors fees

   209    206     3    1.5

Audit fees

   154    167     (13  -7.8

Education and travel

   139    99     40    40.4

Consulting fees

   71    67     4    6.0

Printing and supplies

   110    89     21    23.6

Postage and freight

   94    96     (2  -2.1

Foreclosed asset and collection

   (18  177     (195  -110.2

Amortization of deposit premium

   67    76     (9  -11.8

Legal fees

   81    54     27    50.0

All other

   532    404     128    31.7
  

 

 

  

 

 

   

 

 

  

 

 

 

Total other

   2,187    2,293     (106  -4.6
  

 

 

  

 

 

   

 

 

  

 

 

 

Total noninterest expenses

  $9,188   $8,779    $409    4.7
  

 

 

  

 

 

   

 

 

  

 

 

 

 

49


Table of Contents
   Six Months Ended June 30 
           Change 
   2012   2011   $  % 

Compensation and benefits

       

Compensation

  $7,648    $7,069    $579    8.2

Benefits

   2,885     2,682     203    7.6
  

 

 

   

 

 

   

 

 

  

 

 

 

Total compensation and benefits

   10,533     9,751     782    8.0
  

 

 

   

 

 

   

 

 

  

 

 

 

Occupancy

       

Outside services

   300     307     (7  -2.3

Depreciation

   309     298     11    3.7

Property taxes

   259     258     1    0.4

Utilities

   224     233     (9  -3.9

Building repairs

   107     119     (12  -10.1

All other

   41     44     (3  -6.8
  

 

 

   

 

 

   

 

 

  

 

 

 

Total occupancy

   1,240     1,259     (19  -1.5
  

 

 

   

 

 

   

 

 

  

 

 

 

Furniture and equipment

       

Computer / service contracts

   1,014     925     89    9.6

Depreciation

   886     984     (98  -10.0

ATM and debit card fees

   330     296     34    11.5

All other

   30     28     2    7.1
  

 

 

   

 

 

   

 

 

  

 

 

 

Total furniture and equipment

   2,260     2,233     27    1.2
  

 

 

   

 

 

   

 

 

  

 

 

 

Available-for-sale security impairment loss

   282     —       282    N/M  

Other

       

Marketing and donations

   1,029     750     279    37.2

FDIC insurance premiums

   428     665     (237  -35.6

Directors fees

   419     417     2    0.5

Audit fees

   330     323     7    2.2

Education and travel

   266     204     62    30.4

Consulting fees

   258     100     158    158.0

Printing and supplies

   219     189     30    15.9

Postage and freight

   195     196     (1  -0.5

Foreclosed asset and collection

   79     277     (198  -71.5

Amortization of deposit premium

   133     152     (19  -12.5

Legal fees

   143     116     27    23.3

All other

   947     734     213    29.0
  

 

 

   

 

 

   

 

 

  

 

 

 

Total other

   4,446     4,123     323    7.8
  

 

 

   

 

 

   

 

 

  

 

 

 

Total noninterest expenses

  $18,761    $17,366    $1,395    8.0
  

 

 

   

 

 

   

 

 

  

 

 

 

Significant changes in noninterest expenses are detailed below:

 

  

The increase in compensation is due to annual merit increases and our continued growth as well as additional staff additions to help comply with the Dodd Frank Act and other recently passed regulations. Benefit costs increased significantly during the second quarter as a result of increased pension expenses, which was triggered by a reduction in the plan’s discount rate. We expect that pension expenses will exceed budgeted levels by an additional $70 over the remainder of 2012 as a result of this discount rate reduction.

 

  

Marketing and donations relations expenses increased in 2012 primarily as a result of increased contribution expense to the Isabella Bank Foundation. Marketing and donations are expected to normalize throughout the remainder of 2012.

 

50


Table of Contents
  

FDIC insurance premiums have declined since 2011 due to a change in the premium calculation. These premiums are expected to approximate current levels for the remainder of 2012.

 

  

The increase in consulting fees is primarily related to consulting services employed to review the FHLB advance restructure (see “Volume and Rate Variance Analysis”, above). Consulting fees are anticipated to approximate current levels for the remainder of 2012.

 

  

As a result of decreases in foreclosure and repossession activity, we have seen significant declines in foreclosed asset and collection expenses. These expenses have also declined as we have been able to recover expenses through our collection efforts. These collection efforts have actually led to a net negative expense for the current quarter. Foreclosed asset and collection expenses are expected to decline for the remainder of 2012.

 

  

During the first quarter of 2012, we recorded a credit impairment on an AFS investment security through earnings due to a bond being downgraded by Moody’s to Caa3. We will continue to monitor the investment portfolio throughout the year for other potential other-than-temporary impairments. For further discussion, see “Note 5 – Available-For-Sale Securities” to the interim condensed consolidated financial statements.

 

  

The fluctuations in all other expenses are spread throughout various categories, none of which are individually significant.

ANALYSIS OF CHANGES IN FINANCIAL CONDITION

 

   June 30
2012
  December 31
2011
  $ Change  % Change
(unannualized)
 

ASSETS

     

Cash and cash equivalents

  $20,251   $28,590   $(8,339  -29.17

Certificates of deposit held in other financial institutions

   6,880    8,924    (2,044  -22.90

Trading securities

   1,998    4,710    (2,712  -57.58

Available-for-sale securities

   476,935    425,120    51,815    12.19

Mortgage loans available-for-sale

   2,347    3,205    (858  -26.77

Loans

   754,952    750,291    4,661    0.62

Allowance for loan losses

   (12,318  (12,375  57    N/M  

Premises and equipment

   24,729    24,626    103    0.42

Corporate owned life insurance

   22,423    22,075    348    1.58

Accrued interest receivable

   5,217    5,848    (631  -10.79

Equity securities without readily determinable fair values

   17,708    17,189    519    3.02

Goodwill and other intangible assets

   46,659    46,792    (133  -0.28

Other assets

   13,715    12,930    785    6.07
  

 

 

  

 

 

  

 

 

  

 

 

 

TOTAL ASSETS

  $1,381,496   $1,337,925   $43,571    3.26
  

 

 

  

 

 

  

 

 

  

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Liabilities

     

Deposits

  $978,828   $958,164   $20,664    2.16

Borrowed funds

   234,132    216,136    17,996    8.33

Accrued interest payable and other liabilities

   8,681    8,842    (161  -1.82
  

 

 

  

 

 

  

 

 

  

 

 

 

Total liabilities

   1,221,641    1,183,142    38,499    3.25

Shareholders’ equity

   159,855    154,783    5,072    3.28
  

 

 

  

 

 

  

 

 

  

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

  $1,381,496   $1,337,925   $43,571    3.26
  

 

 

  

 

 

  

 

 

  

 

 

 

As shown above, we were able to grow our balance sheet since December 31, 2011. The growth in deposits was supplemented by an increase in borrowed funds. As loans have remained essentially unchanged since year end 2011, these funds were deployed into available-for-sale investment securities to generate additional net interest income. We anticipate that loan growth will continue to be a challenge and that deposit growth will approximate current levels over the remainder of the year.

 

51


Table of Contents

The following table outlines the changes in the loan portfolio:

 

   June 30
2012
   December 31
2011
   $ Change  % Change
(unannualized)
 

Agricultural

  $81,222    $74,645    $6,577    8.81

Commercial

   368,371     365,714     2,657    0.73

Consumer

   31,357     31,572     (215  -0.68

Residential real estate

   274,002     278,360     (4,358  -1.57
  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $754,952    $750,291    $4,661    0.62
  

 

 

   

 

 

   

 

 

  

 

 

 

The following table outlines the changes in the deposit portfolio:

 

   June 30
2012
   December 31
2011
   $ Change  % Change
(unannualized)
 

Noninterest bearing demand deposits

  $124,230    $119,072    $5,158    4.33

Interest bearing demand deposits

   163,000     163,653     (653  -0.40

Savings deposits

   212,670     193,902     18,768    9.68

Certificates of deposit

   382,498     395,777     (13,279  -3.36

Brokered certificates of deposit

   62,419     54,326     8,093    14.90

Internet certificates of deposit

   34,011     31,434     2,577    8.20
  

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $978,828    $958,164    $20,664    2.16
  

 

 

   

 

 

   

 

 

  

 

 

 

Borrowed funds consist of the following obligations as of:

 

   June 30, 2012  December 31, 2011 
   Amount   Rate  Amount   Rate 

Federal Home Loan Bank advances

  $154,000     2.18 $142,242     3.16

Securities sold under agreements to repurchase without stated maturity dates

   53,824     0.20  57,198     0.25

Securities sold under agreements to repurchase with stated maturity dates

   16,708     3.51  16,696     3.51

Federal funds purchased

   9,600     0.50  —       —    
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $234,132     1.75 $216,136     2.42
  

 

 

   

 

 

  

 

 

   

 

 

 

The FHLB advances are collateralized by a blanket lien on all qualified 1-4 family residential real estate loans and certain mortgage-backed securities and collateralized mortgage obligations. Advances are also secured by FHLB stock. We had the ability to borrow up to an additional $100,781 based on assets currently pledged as collateral as of June 30, 2012. During the first quarter of 2012, we reduced funding costs by modifying the terms of $60,000 of FHLB advances. This modification strategy extended the duration of our interest bearing liabilities and will reduce interest expense by approximately $450 for 2012.

 

52


Table of Contents

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

 

   June 30
2012
  December 31
2011
 
   Amount   Rate  Amount   Rate 

Fixed rate advances due 2012

  $2,000     4.90 $17,000     2.97

One year putable fixed rate advances due 2012

   5,000     3.48  15,000     4.10

Variable rate advances due 2012

   5,000     0.50  —       —    

Fixed rate advances due 2013

   —       —      5,242     4.14

One year putable fixed rate advances due 2013

   —       —      5,000     3.15

Fixed rate advances due 2014

   —       —      25,000     3.16

Fixed rate advances due 2015

   42,000     1.12  45,000     3.30

Fixed rate advances due 2016

   10,000     2.15  10,000     2.15

Fixed rate advances due 2017

   40,000     2.15  20,000     2.56

Fixed rate advances due 2018

   20,000     2.86  —       —    

Fixed rate advances due 2019

   20,000     3.73  —       —    

Fixed rate advances due 2020

   10,000     1.98  —       —    
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $154,000     2.18 $142,242     3.16
  

 

 

   

 

 

  

 

 

   

 

 

 

Capital

Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income. We offer dividend reinvestment, employee and director stock purchase, and shareholder stock purchase plans. Under the provisions of these plans, we issued 54,900 shares or $1,322 of common stock during the first six months of 2012, as compared to 61,057 shares or $1,090 of common stock during the same period in 2011. We also offer the Directors Plan which allows participants to purchase stock units, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $295 and $307 during the six month periods ended June 30, 2012 and 2011, respectively.

We have approved a publicly announced common stock repurchase plan. During the first six months of 2012 and 2011, pursuant to this plan, we repurchased 41,581 shares of common stock at an average price of $23.93 and 50,458 shares of common stock at an average price of $18.11, respectively. As of June 30, 2012, we were authorized to repurchase up to an additional 127,415 shares of common stock.

Accumulated other comprehensive income increased $1,471 for the six month period ended June 30, 2012, net of tax. The increase is a result of unrealized gains on available-for-sale investment securities.

There are no significant regulatory constraints placed on our capital. The FRB’s current recommended minimum primary capital to assets requirement is 6.0%. Our primary capital to adjusted average assets, which consists of shareholders’ equity plus the allowance for loan losses less acquisition intangibles, was 8.24% as of June 30, 2012.

The FRB has established a minimum risk based capital standard. Under this standard, a framework has been established that assigns risk weights to each category of on and off balance sheet items to arrive at risk adjusted total assets. Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital. The minimum standard is 8%, of which at least 4% must consist of equity capital net of goodwill. The following table sets forth the percentages required under the Risk Based Capital guidelines and our values as of:

 

   June 30
2012
  December 31
2011
  Required 

Equity Capital

   13.19  12.92  4.00

Secondary Capital

   1.25  1.25  4.00
  

 

 

  

 

 

  

 

 

 

Total Capital

   14.44  14.17  8.00
  

 

 

  

 

 

  

 

 

 

Secondary capital includes only the allowance for loan losses. The percentage for the secondary capital under the required column is the maximum amount allowed from all sources.

 

53


Table of Contents

The FRB and FDIC also prescribe minimum capital requirements for Isabella Bank. At June 30, 2012, the Bank exceeded these minimum capital requirements. Recently passed legislation will likely increase the required level of capital for banks. This increase in capital levels may have an adverse impact on our ability to grow and pay dividends.

Liquidity

Liquidity is monitored regularly by our Market Risk Committee, which consists of members of senior management. The committee reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources.

Our primary sources of liquidity are cash and demand deposits due from banks, certificates of deposit held in other financial institutions, trading securities, and available-for-sale securities. These categories totaled $506,064 or 36.6% of assets as of June 30, 2012 as compared to $467,344 or 34.9% as of December 31, 2011. Liquidity is important for financial institutions because of their need to meet loan funding commitments, depositor withdrawal requests, and various other commitments including expansion of operations, investment opportunities, and payment of cash dividends. Liquidity varies on a daily basis as a result of customer activity.

Our primary source of funds is deposits, which includes noninterest bearing deposits, or checking accounts.

We have the ability to borrow from the FHLB, the FRB, and through various correspondent banks as federal funds purchased. These funding methods typically carry a higher interest rate than traditional market deposit accounts. Some borrowed funds, including FHLB Advances, FRB Discount Window Advances, and repurchase agreements, require us to pledge assets, typically in the form of certificates of deposits held in other financial institutions, investment securities, or loans as collateral. We had the ability to borrow up to an additional $100,781 based on the assets currently pledged as collateral.

The following table summarizes our sources and uses of cash for the six month periods ended June 30:

 

   2012  2011  $ Variance 

Net cash provided by operating activities

  $11,947   $11,225   $722  

Net cash used in investing activities

   (56,047  (53,418  (2,629

Net cash provided by financing activities

   35,761    45,876    (10,115
  

 

 

  

 

 

  

 

 

 

(Decrease) increase in cash and cash equivalents

   (8,339  3,683    (12,022

Cash and cash equivalents January 1

   28,590    18,109    10,481  
  

 

 

  

 

 

  

 

 

 

Cash and cash equivalents June 30

  $20,251   $21,792   $(1,541
  

 

 

  

 

 

  

 

 

 

Market Risk

Our primary market risks are interest rate risk and liquidity risk. We have no significant foreign exchange risk and do not utilize interest rate swaps or derivatives, except for interest rate locks and forward loan commitments, in the management of IRR. Any changes in foreign exchange rates or commodity prices would have an insignificant impact on our interest income and cash flows.

IRR is the exposure of our net interest income to changes in interest rates. IRR results from the difference in the maturity or repricing frequency of a financial institution’s interest earning assets and its interest bearing liabilities. IRR is the fundamental method in which financial institutions earn income and create shareholder value. Excessive exposure to IRR could pose a significant risk to our earnings and capital.

The FRB, our primary Federal regulator, has adopted a policy requiring us to effectively manage the various risks that can have a material impact on our safety and soundness. The risks include credit, interest rate, liquidity, operational, and reputational. We have policies, procedures and internal controls for measuring and managing these risks. Specifically, the IRR policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long term assets, limiting the mismatch in repricing opportunity of assets and liabilities, and the frequency of measuring and reporting to our Board of Directors.

The primary technique to measure interest rate risk is simulation analysis. Simulation analysis forecasts the effects on the balance sheet structure and net interest income under a variety of scenarios that incorporate changes in interest rates, the shape of yield curves, interest rate relationships, and loan prepayments. These forecasts are compared against net interest income projected in a stable interest rate environment. While many assets and liabilities reprice either at maturity or in accordance with their contractual terms, several balance sheet components demonstrate characteristics that require an evaluation to more accurately reflect their repricing

 

54


Table of Contents

behavior. Key assumptions in the simulation analysis include prepayments on loans, probable calls of investment securities, changes in market conditions, loan volumes and loan pricing, deposit sensitivity and customer preferences. These assumptions are inherently uncertain as they are subject to fluctuation and revision in a dynamic environment. As a result, the simulation analysis cannot precisely forecast the impact of rising and falling interest rates on net interest income. Actual results will differ from simulated results due to many other factors, including changes in balance sheet components, interest rate changes, changes in market conditions, and management strategies.

Our interest rate sensitivity is estimated by first forecasting the next twelve months of net interest income under an assumed environment of a constant balance sheet and constant market interest rates (base case). We then compare the results of various simulation analyses to the base case. At June 30, 2012, we projected the change in net interest income during the next twelve months assuming market interest rates were to immediately decrease by 100 basis points and increase by 100, 200, 300, and 400 basis points in a parallel fashion over the entire yield curve during the same time period. We did not project scenarios showing decreases in interest rates beyond 100 basis points as this is considered extremely unlikely given prevailing interest rate levels. These projections were based on our assets and liabilities remaining static over the next twelve months, while factoring in probable calls and prepayments of certain investment securities and real estate residential and consumer loans. While it is extremely unlikely that interest rates would immediately increase at these levels, we feel that these extreme scenarios help us identify potential gaps and mismatches in the repricing characteristics of assets and liabilities. We regularly monitor our forecasted net interest income sensitivity to ensure that it remains within established limits.

The following table summarizes our interest rate sensitivity as of:

 

   June 30, 2012 

Immediate basis point change asumption (short-term rates)

   -100    0     100    200    300    400  
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Percent change in net income vs. constant rates

   1.18  —       1.18  0.50  0.36  -1.00
   June 30, 2011 

Immediate basis point change asumption (short-term rates)

   -100    0     100    200    300    400  
  

 

 

  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Percent change in net income vs. constant rates

   -3.50  —       1.08  0.56  -1.34  N/A  

A 400 basis point reduction was not applicable as of June 30, 2011 as we were not utilizing this scenario as part of our interest rate sensitivity analysis at that time.

The secondary method to measure interest rate risk is gap analysis. Gap analysis measures the cash flows and/or the earliest repricing of our interest bearing assets and liabilities. This analysis is useful for measuring trends in the repricing characteristics of the balance sheet. Significant assumptions are required in this process because of the imbedded repricing options contained in assets and liabilities. A substantial portion of our assets are invested in loans and investment securities with issuer call options. Residential real estate and consumer loans have imbedded options that allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans have prepayment penalties. The amount of prepayments is dependent upon many factors, including the interest rate of a given loan in comparison to the current interest rate for residential real estate loans, the level of sales of used homes, and the overall availability of credit in the market place. Generally, a decrease in interest rates will result in an increase in cash flows from these assets. A significant portion of our securities are callable or subject to prepayment. The call option is more likely to be exercised in a period of decreasing interest rates. Investment securities, other than those that are callable, do not have any significant imbedded options. Savings and NOW accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience. Time deposits have penalties that discourage early withdrawals.

The following tables provide information about assets and liabilities that are sensitive to changes in interest rates as of June 30, 2012 and December 31, 2011. The principal amounts of assets and time deposits maturing were calculated based on the contractual maturity dates. Savings and NOW accounts are based on management’s estimate of their future cash flows.

 

55


Table of Contents
(dollars in thousands)  June 30, 2012 
   2013  2014  2015  2016  2017  Thereafter  Total  Fair Value 

Rate sensitive assets

         

Other interest bearing assets

  $6,074   $1,325   $240   $—     $—     $—     $7,639   $7,665  

Average interest rates

   1.50  1.14  1.25  —      —      —      1.43 

Trading securities

  $1,057   $941   $—     $—     $—     $—     $1,998   $1,998  

Average interest rates

   2.52  2.64  —      —      —      —      2.58 

Fixed interest rate securities

  $108,847   $67,829   $54,248   $43,608   $40,894   $161,509   $476,935   $476,935  

Average interest rates

   2.63  2.65  2.70  2.82  3.03  2.71  2.72 

Fixed interest rate loans (1)

  $137,533   $102,932   $93,089   $79,955   $97,583   $68,540   $579,632   $593,034  

Average interest rates

   6.12  5.73  5.87  5.47  4.82  5.02  5.57 

Variable interest rate loans (1)

  $70,923   $26,994   $29,284   $14,847   $17,648   $15,624   $175,320   $175,320  

Average interest rates

   4.82  4.04  3.97  3.77  3.37  3.79  4.23 

Rate sensitive liabilities

         

Borrowed funds

  $75,856   $5,105   $33,171   $20,000   $40,000   $60,000   $234,132   $240,869  

Average interest rates

   0.61  4.47  1.14  2.21  2.11  2.92  1.75 

Savings and NOW accounts

  $92,563   $68,984   $61,837   $48,244   $32,636   $71,406   $375,670   $375,670  

Average interest rates

   0.17  0.16  0.17  0.17  0.16  0.15  0.16 

Fixed interest rate time deposits

  $239,844   $60,779   $55,836   $59,523   $42,014   $19,633   $477,629   $490,176  

Average interest rates

   1.44  2.10  2.17  2.29  2.06  1.69  1.78 

Variable interest rate time deposits

  $929   $370   $—     $—     $—     $—     $1,299   $1,299  

Average interest rates

   0.45  0.45  —      —      —      —      0.45 
   December 31, 2011 
   2012  2013  2014  2015  2016  Thereafter  Total  Fair Value 

Rate sensitive assets

         

Other interest bearing assets

  $8,775   $4,125   $100   $—     $—     $—     $13,000   $13,053  

Average interest rates

   1.18  1.33  0.35  —      —      —      1.22 

Trading securities

  $3,156   $1,031   $523   $—     $—     $—     $4,710   $4,710  

Average interest rates

   3.34  2.48  2.49  —      —      —      3.06 

Fixed interest rate securities

  $104,559   $61,421   $48,659   $37,777   $35,108   $137,596   $425,120   $425,120  

Average interest rates

   2.98  2.84  2.91  2.93  3.21  3.01  2.98 

Fixed interest rate loans (1)

  $141,867   $140,390   $90,852   $75,690   $76,985   $61,854   $587,638   $606,524  

Average interest rates

   6.24  6.08  5.94  5.99  5.40  5.15  5.90 

Variable interest rate loans (1)

  $70,783   $25,267   $20,803   $18,853   $11,631   $15,316   $162,653   $162,653  

Average interest rates

   5.87  3.97  4.05  3.68  4.00  3.98  4.78 

Rate sensitive liabilities

         

Borrowed funds

  $89,869   $15,000   $25,869   $45,398   $20,000   $20,000   $216,136   $222,538  

Average interest rates

   1.42  3.93  3.13  3.30  2.67  2.56  2.41 

Savings and NOW accounts

  $120,850   $78,313   $51,291   $34,006   $22,803   $50,292   $357,555   $357,555  

Average interest rates

   0.20  0.19  0.18  0.17  0.15  0.15  0.18 

Fixed interest rate time deposits

  $264,147   $62,883   $46,802   $55,493   $43,601   $7,052   $479,978   $498,085  

Average interest rates

   1.61  2.67  2.33  2.56  2.41  1.48  2.00 

Variable interest rate time deposits

  $1,152   $407   $—     $—     $—     $—     $1,559   $1,559  

Average interest rates

   0.67  0.69  —      —      —      —      0.68 

 

(1)The fair value reported is exclusive of the allocation of the allowance for loan losses.

We do not believe that there has been a material change in the nature or categories of our primary market risk exposure, or the particular markets that present the primary risk of loss. As of the date of this report, we do not know of or expect there to be any material change in the general nature of our primary market risk exposure in the near term. The methods by which we manage primary market risk exposure, as described in our Annual Report on Form 10-K for the year ended December 31, 2011, have not changed materially during 2012. As of the date of this report, we do not expect to make material changes in those methods in the near term. We may change those methods in the future to adapt to changes in circumstances or to implement new techniques.

 

56


Table of Contents

FINANCIAL INSTRUMENTS WITH OFF BALANCE SHEET ARRANGEMENTS

We are party to credit related financial instruments with off-balance-sheet risk. These financial instruments are entered into in the normal course of business to meet the financing needs of our customers. These financial instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The contract or notional amounts of these instruments reflect the extent of involvement we have in a particular class of financial instrument.

The following table summarizes our credit related financial instruments with off-balance-sheet risk as of:

 

   June 30
2012
   December 31
2011
 

Unfunded commitments under lines of credit

  $113,049    $102,822  

Commercial and standby letters of credit

   4,103     4,461  

Commitments to grant loans

   29,149     21,806  

Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers. These commitments may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements.

Commercial and standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support private borrowing arrangements, including commercial paper, bond financing, and similar transactions. These commitments to extend credit and letters of credit generally mature within one year. The credit risk involved in these transactions is essentially the same as that involved in extending loans to customers. We evaluate each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon the extension of credit, is based on a credit evaluation of the borrower. While we consider standby letters of credit to be guarantees, the amount of the liability related to such guarantees on the commitment date is not significant and a liability related to such guarantees is not recorded on the consolidated balance sheets.

Commitments to grant loans are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The amount of collateral obtained, if it is deemed necessary, is based on management’s credit evaluation of the customer. Commitments to grant loans include loans committed to be sold to the secondary market.

Our exposure to credit-related loss in the event of nonperformance by the counter parties to the financial instruments for commitments to extend credit and standby letters of credit could be up to the contractual notional amount of those instruments. We use the same credit policies as we do for extending loans to customers. No significant losses are anticipated as a result of these commitments.

Forward Looking Statements

This report contains certain forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward looking statements to be covered by the safe harbor provisions for forward looking statements contained in the Private Securities Litigation Reform Act of 1995, and is included in this statement for purposes of these safe harbor provisions. Forward looking statements, which are based on certain assumptions and describe future plans, strategies and expectations, are generally identifiable by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects include, but are not limited to, changes in: interest rates, general economic conditions, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the FRB, the quality or composition of the loan or investment portfolios, demand for loan products, fluctuation in the value of collateral securing our loan portfolio, deposit flows, competition, demand for financial services in our market area, and accounting principles, policies and guidelines. These risks and uncertainties should be considered in evaluating forward looking statements and undue reliance should not be placed on such statements. Further information concerning Isabella Bank Corporation and its business, including additional factors that could materially affect our financial results, is included in our filings with the SEC.

 

57


Table of Contents

Item 3 – Quantitative and Qualitative Disclosures about Market Risk

The information presented in the “Market Risk” section of the Management’s Discussion and Analysis of Financial Condition and Results of Operations is incorporated herein by reference.

Item 4 – Controls and Procedures

DISCLOSURE CONTROLS AND PROCEDURES

We carried out an evaluation, under the supervision and with the participation of the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) as of June 30, 2012, pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures as of June 30, 2012, were effective to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the most recent fiscal quarter, no change occurred in our internal control over financial reporting that materially affected, or is likely to materially effect, our internal control over financial reporting.

 

58


Table of Contents

PART II – OTHER INFORMATION

Item 1 – Legal Proceedings

We are not involved in any material legal proceedings. We are involved in ordinary, routine litigation incidental to our business; however, no such routine proceedings are expected to result in any material adverse effect on operations, earnings, or financial condition.

Item 1A – Risk Factors

There have been no material changes to the risk factors disclosed in Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2011.

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

 

(A)None

 

(B)None

 

(C)Repurchases of Common Stock

We have adopted and announced a common stock repurchase plan. On April 26, 2012, we amended the plan to allow for the repurchase of an additional 150,000 shares of common stock. These authorizations do not have expiration dates. As shares are repurchased under this plan, they are retired and revert back to the status of authorized, but unissued shares.

The following table provides information for the three month period ended June 30, 2012, with respect to this plan:

 

           Total Number of
Shares Purchased
   Maximum Number of 
   Shares Repurchased   as Part of Publicly   Shares That May Yet Be 
   Number   Average Price
Per Share
   Announced Plan
or Program
   Purchased Under the
Plans or Programs
 

Balance, March 31, 2012

         544  

April 1 – 26, 2012

   —           544  

Additional Authorization (150,000 shares)

         150,544  

April 27 – 30, 2012

   7,678    $24.09     7,678     142,866  

May 1 – 31, 2012

   8,441     24.88     8,441     134,425  

June 1 – 30, 2012

   7,010     24.82     7,010     127,415  
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance, June 30, 2012

   23,129    $24.60     23,129     127,415  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

59


Table of Contents

Item 6 – Exhibits

(a) Exhibits

 

31(a)

  Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Principal Executive Officer

31(b)

  Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Principal Financial Officer

32

  Section 1350 Certification of Principal Executive Officer and Principal Financial Officer
101.1*  101.INS   (XBRL Instance Document)
  101.SCH  (XBRL Taxonomy Extension Schema Document)
  101.CAL  (XBRL Calculation Linkbase Document)
  101.LAB  (XBRL Taxonomy Label Linkbase Document)
  101.DEF  (XBRL Taxonomy Linkbase Document)
  101.PRE   (XBRL Taxonomy Presentation Linkbase Document)

 

  

In accordance with Rule 406T of Regulations S-T, the XBRL related information shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be part of any registration statement or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

60


Table of Contents

SIGNATURES

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

 

 

  Isabella Bank Corporation
Date: July 30, 2012  /s/    Richard J. Barz        
  Richard J. Barz
  Chief Executive Officer
  (Principal Executive Officer)
Date: July 30, 2012  /s/    Dennis P. Angner        
  Dennis P. Angner
  President, Chief Financial Officer
  (Principal Financial Officer, Principal Accounting Officer)

 

61