10-Q 1 d358394d10q.htm FORM 10-Q Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

x Quarterly 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