| March 31 2023 | December 31 2022 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | |||||||||||
| Cash and demand deposits due from banks | $ | 21,987 | $ | 27,420 | |||||||
| Fed Funds sold and interest bearing balances due from banks | 76,736 | 11,504 | |||||||||
| Total cash and cash equivalents | 98,723 | 38,924 | |||||||||
| Available-for-sale securities, at fair value | 568,650 | 580,481 | |||||||||
| Mortgage loans available-for-sale | 171 | 379 | |||||||||
| Loans | 1,270,651 | 1,264,173 | |||||||||
| Less allowance for credit losses | 12,640 | 9,850 | |||||||||
| Net loans | 1,258,011 | 1,254,323 | |||||||||
| Premises and equipment | 26,304 | 25,553 | |||||||||
| Corporate owned life insurance policies | 33,208 | 32,988 | |||||||||
| Equity securities without readily determinable fair values | 15,746 | 15,746 | |||||||||
| Goodwill and other intangible assets | 48,286 | 48,287 | |||||||||
| Accrued interest receivable and other assets | 35,525 | 33,586 | |||||||||
| TOTAL ASSETS | $ | 2,084,624 | $ | 2,030,267 | |||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Deposits | |||||||||||
| Noninterest bearing | $ | 478,829 | $ | 494,346 | |||||||
| Interest bearing demand deposits | 383,602 | 372,155 | |||||||||
| Certificates of deposit under $250 and other savings | 867,435 | 810,642 | |||||||||
| Certificates of deposit over $250 | 83,662 | 67,132 | |||||||||
| Total deposits | 1,813,528 | 1,744,275 | |||||||||
| Borrowed funds | |||||||||||
| Federal funds purchased and repurchase agreements | 31,995 | 57,771 | |||||||||
| Subordinated debt, net of unamortized issuance costs | 29,267 | 29,245 | |||||||||
| Total borrowed funds | 61,262 | 87,016 | |||||||||
| Accrued interest payable and other liabilities | 16,501 | 12,766 | |||||||||
| Total liabilities | 1,891,291 | 1,844,057 | |||||||||
| Shareholders’ equity | |||||||||||
| Common stock — no par value 15,000,000 shares authorized; issued and outstanding 7,540,015 shares (including 175,663 shares held in the Rabbi Trust) in 2023 and 7,559,421 shares (including 154,879 shares held in the Rabbi Trust) in 2022 | 127,717 | 128,651 | |||||||||
| Shares to be issued for deferred compensation obligations | 5,344 | 5,005 | |||||||||
| Retained earnings | 90,586 | 89,748 | |||||||||
| Accumulated other comprehensive income (loss) | (30,314) | (37,194) | |||||||||
| Total shareholders’ equity | 193,333 | 186,210 | |||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,084,624 | $ | 2,030,267 | |||||||
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Interest income | |||||||||||
| Loans, including fees | $ | 14,889 | $ | 12,378 | |||||||
| Available-for-sale securities | |||||||||||
| Taxable | 2,502 | 1,615 | |||||||||
| Nontaxable | 718 | 660 | |||||||||
| Federal funds sold and other | 486 | 109 | |||||||||
| Total interest income | 18,595 | 14,762 | |||||||||
| Interest expense | |||||||||||
| Deposits | 2,829 | 936 | |||||||||
| Borrowings | |||||||||||
| Federal funds purchased and repurchase agreements | 149 | 9 | |||||||||
| Federal Home Loan Bank advances | — | 72 | |||||||||
| Subordinated debt, net of unamortized issuance costs | 266 | 266 | |||||||||
| Total interest expense | 3,244 | 1,283 | |||||||||
| Net interest income | 15,351 | 13,479 | |||||||||
| Provision for credit losses | 41 | 37 | |||||||||
| Net interest income after provision for credit losses | 15,310 | 13,442 | |||||||||
| Noninterest income | |||||||||||
| Service charges and fees | 1,978 | 2,209 | |||||||||
| Wealth management fees | 786 | 754 | |||||||||
| Earnings on corporate owned life insurance policies | 226 | 210 | |||||||||
| Net gain on sale of mortgage loans | 67 | 224 | |||||||||
| Other | 236 | 150 | |||||||||
| Total noninterest income | 3,293 | 3,547 | |||||||||
| Noninterest expenses | |||||||||||
| Compensation and benefits | 6,589 | 6,074 | |||||||||
| Furniture and equipment | 1,597 | 1,450 | |||||||||
| Occupancy | 1,005 | 966 | |||||||||
| Other | 3,007 | 2,830 | |||||||||
| Total noninterest expenses | 12,198 | 11,320 | |||||||||
| Income before federal income tax expense | 6,405 | 5,669 | |||||||||
| Federal income tax expense | 1,084 | 935 | |||||||||
| NET INCOME | $ | 5,321 | $ | 4,734 | |||||||
| Earnings per common share | |||||||||||
| Basic | $ | 0.70 | $ | 0.63 | |||||||
| Diluted | $ | 0.70 | $ | 0.62 | |||||||
| Cash dividends per common share | $ | 0.28 | $ | 0.27 | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||||||||||||||||||||||||||
| Average Balance | Tax Equivalent Interest | Average Yield / Rate | Average Balance | Tax Equivalent Interest | Average Yield / Rate | ||||||||||||||||||||||||||||||
| INTEREST EARNING ASSETS | |||||||||||||||||||||||||||||||||||
| Loans | $ | 1,268,269 | $ | 14,889 | 4.70 | % | $ | 1,235,788 | $ | 12,378 | 4.01 | % | |||||||||||||||||||||||
| Taxable investment securities | 504,889 | 2,471 | 1.96 | % | 421,503 | 1,615 | 1.53 | % | |||||||||||||||||||||||||||
| Nontaxable investment securities | 106,240 | 1,021 | 3.84 | % | 101,604 | 920 | 3.62 | % | |||||||||||||||||||||||||||
| Fed funds sold | 17 | — | 4.50 | % | 3 | — | 0.06 | % | |||||||||||||||||||||||||||
| Other | 60,583 | 486 | 3.21 | % | 163,353 | 109 | 0.27 | % | |||||||||||||||||||||||||||
| Total earning assets | 1,939,998 | 18,867 | 3.89 | % | 1,922,251 | 15,022 | 3.13 | % | |||||||||||||||||||||||||||
| NONEARNING ASSETS | |||||||||||||||||||||||||||||||||||
| Allowance for credit losses | (12,660) | (9,128) | |||||||||||||||||||||||||||||||||
| Cash and demand deposits due from banks | 25,039 | 26,839 | |||||||||||||||||||||||||||||||||
| Premises and equipment | 25,864 | 24,461 | |||||||||||||||||||||||||||||||||
| Accrued income and other assets | 71,063 | 102,805 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,049,304 | $ | 2,067,228 | |||||||||||||||||||||||||||||||
| INTEREST BEARING LIABILITIES | |||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 379,717 | $ | 146 | 0.15 | % | $ | 383,474 | $ | 50 | 0.05 | % | |||||||||||||||||||||||
| Savings deposits | 645,987 | 1,466 | 0.91 | % | 615,335 | 159 | 0.10 | % | |||||||||||||||||||||||||||
| Time deposits | 267,463 | 1,217 | 1.82 | % | 290,146 | 727 | 1.00 | % | |||||||||||||||||||||||||||
| Federal funds purchased and repurchase agreements | 39,709 | 149 | 1.50 | % | 49,058 | 9 | 0.07 | % | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | — | — | — | % | 14,889 | 72 | 1.93 | % | |||||||||||||||||||||||||||
Subordinated debt, net of unamortized issuance costs | 29,253 | 266 | 3.64 | % | 29,166 | 266 | 3.65 | % | |||||||||||||||||||||||||||
| Total interest bearing liabilities | 1,362,129 | 3,244 | 0.95 | % | 1,382,068 | 1,283 | 0.37 | % | |||||||||||||||||||||||||||
| NONINTEREST BEARING LIABILITIES | |||||||||||||||||||||||||||||||||||
| Demand deposits | 486,491 | 458,343 | |||||||||||||||||||||||||||||||||
| Other | 13,094 | 16,898 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 187,590 | 209,919 | |||||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 2,049,304 | $ | 2,067,228 | |||||||||||||||||||||||||||||||
| Net interest income (FTE) | $ | 15,623 | $ | 13,739 | |||||||||||||||||||||||||||||||
| Net yield on interest earning assets (FTE) | 3.22 | % | 2.86 | % | |||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31 2023 | March 31 2022 | March 31 2021 | |||||||||||||||
| PER SHARE | |||||||||||||||||
| Basic earnings | $ | 0.70 | $ | 0.63 | $ | 0.68 | |||||||||||
| Diluted earnings | $ | 0.70 | $ | 0.62 | $ | 0.67 | |||||||||||
| Dividends | $ | 0.28 | $ | 0.27 | $ | 0.27 | |||||||||||
| Tangible book value | $ | 19.24 | $ | 19.56 | $ | 21.35 | |||||||||||
| Quoted market value | |||||||||||||||||
| High | $ | 25.10 | $ | 26.00 | $ | 22.50 | |||||||||||
| Low | $ | 22.08 | $ | 24.50 | $ | 19.45 | |||||||||||
Close (1) | $ | 24.80 | $ | 25.85 | $ | 21.75 | |||||||||||
Common shares outstanding (1) | 7,540,015 | 7,542,758 | 7,958,883 | ||||||||||||||
| Average number of common shares outstanding | 7,556,585 | 7,533,711 | 7,969,462 | ||||||||||||||
| Average number of diluted common shares outstanding | 7,634,417 | 7,639,688 | 8,088,524 | ||||||||||||||
| PERFORMANCE RATIOS | |||||||||||||||||
| Return on average total assets | 1.04 | % | 0.92 | % | 1.09 | % | |||||||||||
| Return on average shareholders' equity | 11.35 | % | 9.02 | % | 9.78 | % | |||||||||||
| Return on average tangible shareholders' equity | 15.28 | % | 11.72 | % | 12.53 | % | |||||||||||
| Net interest margin yield (FTE) | 3.22 | % | 2.86 | % | 2.98 | % | |||||||||||
ASSETS UNDER MANAGEMENT (1) | |||||||||||||||||
| Loans sold with servicing retained | $ | 259,512 | $ | 275,556 | $ | 298,514 | |||||||||||
| Assets managed by Isabella Wealth | $ | 571,453 | $ | 501,829 | $ | 454,459 | |||||||||||
| Total assets under management | $ | 2,915,589 | $ | 2,838,318 | $ | 2,768,405 | |||||||||||
ASSET QUALITY (1) | |||||||||||||||||
| Nonaccrual loans | $ | 488 | $ | 747 | $ | 4,532 | |||||||||||
| Foreclosed assets | $ | 414 | $ | 187 | $ | 384 | |||||||||||
| Net loan charge-offs (recoveries) | $ | (9) | $ | (64) | $ | (50) | |||||||||||
| Nonperforming loans to gross loans | 0.04 | % | 0.06 | % | 0.38 | % | |||||||||||
| Nonperforming assets to total assets | 0.05 | % | 0.05 | % | 0.26 | % | |||||||||||
| Allowance for credit losses to gross loans | 0.99 | % | 0.76 | % | 0.78 | % | |||||||||||
CAPITAL RATIOS (1) | |||||||||||||||||
| Shareholders' equity to assets | 9.27 | % | 9.50 | % | 10.83 | % | |||||||||||
| Tier 1 leverage | 8.58 | % | 8.12 | % | 8.56 | % | |||||||||||
| Common equity tier 1 capital | 12.71 | % | 12.83 | % | 13.77 | % | |||||||||||
| Tier 1 risk-based capital | 12.71 | % | 12.83 | % | 13.77 | % | |||||||||||
| Total risk-based capital | 15.77 | % | 15.84 | % | 14.54 | % | |||||||||||
| March 31 2023 | December 31 2022 | September 30 2022 | June 30 2022 | March 31 2022 | |||||||||||||||||||||||||
| Commercial | $ | 755,595 | $ | 744,440 | $ | 730,504 | $ | 772,567 | $ | 727,614 | |||||||||||||||||||
| Agricultural | 94,760 | 104,985 | 96,850 | 94,726 | 88,169 | ||||||||||||||||||||||||
| Residential real estate | 336,186 | 336,694 | 334,412 | 329,795 | 328,559 | ||||||||||||||||||||||||
| Consumer | 84,110 | 78,054 | 74,385 | 74,822 | 74,029 | ||||||||||||||||||||||||
| Gross loans | $ | 1,270,651 | $ | 1,264,173 | $ | 1,236,151 | $ | 1,271,910 | $ | 1,218,371 | |||||||||||||||||||
| March 31 2023 | December 31 2022 | September 30 2022 | June 30 2022 | March 31 2022 | |||||||||||||||||||||||||
| Noninterest bearing demand deposits | $ | 478,829 | $ | 494,346 | $ | 510,127 | $ | 488,110 | $ | 461,473 | |||||||||||||||||||
| Interest bearing demand deposits | 383,602 | 372,155 | 368,537 | 370,284 | 387,187 | ||||||||||||||||||||||||
| Savings deposits | 662,495 | 625,734 | 651,129 | 635,397 | 635,195 | ||||||||||||||||||||||||
| Certificates of deposit | 288,103 | 251,541 | 260,741 | 265,477 | 279,708 | ||||||||||||||||||||||||
| Internet certificates of deposit | 499 | 499 | 499 | 598 | 598 | ||||||||||||||||||||||||
| Total deposits | $ | 1,813,528 | $ | 1,744,275 | $ | 1,791,033 | $ | 1,759,866 | $ | 1,764,161 | |||||||||||||||||||
| March 31 2023 | December 31 2022 | September 30 2022 | June 30 2022 | March 31 2022 | |||||||||||||||||||||||||
| U.S. Treasury | $ | 212,086 | $ | 208,701 | $ | 206,791 | $ | 214,474 | $ | 218,268 | |||||||||||||||||||
| States and political subdivisions | 108,719 | 117,512 | 114,000 | 119,649 | 114,015 | ||||||||||||||||||||||||
| Auction rate money market preferred | 2,716 | 2,342 | 2,479 | 2,497 | 2,867 | ||||||||||||||||||||||||
| Mortgage-backed securities | 37,797 | 39,070 | 41,042 | 45,796 | 49,578 | ||||||||||||||||||||||||
| Collateralized mortgage obligations | 200,252 | 205,728 | 209,720 | 167,572 | 152,441 | ||||||||||||||||||||||||
| Corporate | 7,080 | 7,128 | 7,201 | 7,602 | 7,750 | ||||||||||||||||||||||||
| Available-for-sale securities, at fair value | $ | 568,650 | $ | 580,481 | $ | 581,233 | $ | 557,590 | $ | 544,919 | |||||||||||||||||||
| March 31 2023 | December 31 2022 | September 30 2022 | June 30 2022 | March 31 2022 | |||||||||||||||||||||||||
| Securities sold under agreements to repurchase without stated maturity dates | $ | 31,995 | $ | 57,771 | $ | 52,479 | $ | 47,247 | $ | 51,353 | |||||||||||||||||||
| Federal Home Loan Bank advances | — | — | — | 10,000 | 10,000 | ||||||||||||||||||||||||
| Subordinated debt, net of unamortized issuance costs | 29,267 | 29,245 | 29,225 | 29,203 | 29,181 | ||||||||||||||||||||||||
| Total borrowed funds | $ | 61,262 | $ | 87,016 | $ | 81,704 | $ | 86,450 | $ | 90,534 | |||||||||||||||||||
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Service charges and fees | |||||||||||
| ATM and debit card fees | $ | 1,160 | $ | 1,093 | |||||||
| Service charges and fees on deposit accounts | 611 | 609 | |||||||||
| Freddie Mac servicing fee | 159 | 171 | |||||||||
| Net mortgage servicing rights income (loss) | (36) | 264 | |||||||||
| Other fees for customer services | 84 | 72 | |||||||||
| Total service charges and fees | 1,978 | 2,209 | |||||||||
| Wealth management fees | 786 | 754 | |||||||||
| Earnings on corporate owned life insurance policies | 226 | 210 | |||||||||
| Net gain on sale of mortgage loans | 67 | 224 | |||||||||
| Other | 236 | 150 | |||||||||
| Total noninterest income | $ | 3,293 | $ | 3,547 | |||||||
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Compensation and benefits | $ | 6,589 | $ | 6,074 | |||||||
| Furniture and equipment | 1,597 | 1,450 | |||||||||
| Occupancy | 1,005 | 966 | |||||||||
| Other | |||||||||||
| Audit, consulting, and legal fees | 535 | 549 | |||||||||
| ATM and debit card fees | 400 | 434 | |||||||||
| Marketing costs | 245 | 239 | |||||||||
| Memberships and subscriptions | 240 | 217 | |||||||||
| FDIC insurance premiums | 228 | 125 | |||||||||
| Loan underwriting fees | 215 | 182 | |||||||||
| Director fees | 204 | 201 | |||||||||
| Donations and community relations | 184 | 287 | |||||||||
| All other | 756 | 596 | |||||||||
| Total other noninterest expenses | 3,007 | 2,830 | |||||||||
| Total noninterest expenses | $ | 12,198 | $ | 11,320 | |||||||