
| March 31 2024 | December 31 2023 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | |||||||||||
| Cash and demand deposits due from banks | $ | 22,987 | $ | 25,628 | |||||||
| Fed Funds sold and interest bearing balances due from banks | 2,231 | 8,044 | |||||||||
| Total cash and cash equivalents | 25,218 | 33,672 | |||||||||
| Available-for-sale securities, at fair value | 517,585 | 528,148 | |||||||||
| Mortgage loans available-for-sale | 366 | — | |||||||||
| Loans | 1,365,508 | 1,349,463 | |||||||||
| Less allowance for credit losses | 13,390 | 13,108 | |||||||||
| Net loans | 1,352,118 | 1,336,355 | |||||||||
| Premises and equipment | 27,951 | 27,639 | |||||||||
| Bank owned life insurance policies | 34,131 | 33,892 | |||||||||
| Equity securities without readily determinable fair values | 15,848 | 15,848 | |||||||||
| Goodwill and other intangible assets | 48,284 | 48,284 | |||||||||
| Accrued interest receivable and other assets | 36,075 | 35,130 | |||||||||
| TOTAL ASSETS | $ | 2,057,576 | $ | 2,058,968 | |||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Deposits | |||||||||||
| Noninterest bearing | $ | 413,272 | $ | 428,505 | |||||||
| Interest bearing demand deposits | 349,401 | 320,737 | |||||||||
| Certificates of deposit under $250 and other savings | 881,528 | 857,768 | |||||||||
| Certificates of deposit over $250 | 124,106 | 116,685 | |||||||||
| Total deposits | 1,768,307 | 1,723,695 | |||||||||
| Borrowed funds | |||||||||||
| Federal funds purchased and repurchase agreements | 42,998 | 46,801 | |||||||||
| Federal Home Loan Bank advances | — | 40,000 | |||||||||
| Subordinated debt, net of unamortized issuance costs | 29,357 | 29,335 | |||||||||
| Total borrowed funds | 72,355 | 116,136 | |||||||||
| Accrued interest payable and other liabilities | 16,240 | 16,735 | |||||||||
| Total liabilities | 1,856,902 | 1,856,566 | |||||||||
| Shareholders’ equity | |||||||||||
| Common stock — no par value 15,000,000 shares authorized; issued and outstanding 7,488,101 shares (including 169,677 shares held in the Rabbi Trust) in 2024 and 7,485,889 shares (including 150,581 shares held in the Rabbi Trust) in 2023 | 126,656 | 127,323 | |||||||||
| Shares to be issued for deferred compensation obligations | 3,890 | 3,693 | |||||||||
| Retained earnings | 98,318 | 97,282 | |||||||||
| Accumulated other comprehensive income (loss) | (28,190) | (25,896) | |||||||||
| Total shareholders’ equity | 200,674 | 202,402 | |||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,057,576 | $ | 2,058,968 | |||||||
| Three Months Ended March 31 | |||||||||||
| 2024 | 2023 | ||||||||||
| Interest income | |||||||||||
| Loans, including fees | $ | 18,057 | $ | 14,889 | |||||||
| Available-for-sale securities | |||||||||||
| Taxable | 2,258 | 2,502 | |||||||||
| Nontaxable | 626 | 718 | |||||||||
| Federal funds sold and other | 439 | 486 | |||||||||
| Total interest income | 21,380 | 18,595 | |||||||||
| Interest expense | |||||||||||
| Deposits | 7,163 | 2,829 | |||||||||
| Borrowings | |||||||||||
| Federal funds purchased and repurchase agreements | 321 | 149 | |||||||||
| Federal Home Loan Bank advances | 388 | — | |||||||||
| Subordinated debt, net of unamortized issuance costs | 266 | 266 | |||||||||
| Total interest expense | 8,138 | 3,244 | |||||||||
| Net interest income | 13,242 | 15,351 | |||||||||
| Provision for credit losses | 392 | 41 | |||||||||
| Net interest income after provision for credit losses | 12,850 | 15,310 | |||||||||
| Noninterest income | |||||||||||
| Service charges and fees | 2,046 | 1,978 | |||||||||
| Wealth management fees | 939 | 786 | |||||||||
| Earnings on bank owned life insurance policies | 243 | 226 | |||||||||
| Net gain on sale of mortgage loans | 34 | 67 | |||||||||
| Other | 206 | 236 | |||||||||
| Total noninterest income | 3,468 | 3,293 | |||||||||
| Noninterest expenses | |||||||||||
| Compensation and benefits | 7,015 | 6,589 | |||||||||
| Furniture and equipment | 1,675 | 1,597 | |||||||||
| Occupancy | 1,031 | 1,005 | |||||||||
| Other | 2,955 | 3,007 | |||||||||
| Total noninterest expenses | 12,676 | 12,198 | |||||||||
| Income before federal income tax expense | 3,642 | 6,405 | |||||||||
| Federal income tax expense | 511 | 1,084 | |||||||||
| NET INCOME | $ | 3,131 | $ | 5,321 | |||||||
| Earnings per common share | |||||||||||
| Basic | $ | 0.42 | $ | 0.70 | |||||||
| Diluted | $ | 0.42 | $ | 0.70 | |||||||
| Cash dividends per common share | $ | 0.28 | $ | 0.28 | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2024 | March 31, 2023 | ||||||||||||||||||||||||||||||||||
| Average Balance | Tax Equivalent Interest | Average Yield / Rate | Average Balance | Tax Equivalent Interest | Average Yield / Rate | ||||||||||||||||||||||||||||||
| INTEREST EARNING ASSETS | |||||||||||||||||||||||||||||||||||
Loans (1) | $ | 1,348,749 | $ | 18,057 | 5.36 | % | $ | 1,268,269 | $ | 14,889 | 4.70 | % | |||||||||||||||||||||||
| Taxable investment securities | 467,974 | 2,228 | 1.90 | % | 504,889 | 2,471 | 1.96 | % | |||||||||||||||||||||||||||
| Nontaxable investment securities | 89,056 | 902 | 4.05 | % | 106,240 | 1,021 | 3.84 | % | |||||||||||||||||||||||||||
| Fed funds sold | 7 | — | 5.69 | % | 17 | — | 4.50 | % | |||||||||||||||||||||||||||
| Other | 37,972 | 439 | 4.62 | % | 60,583 | 486 | 3.21 | % | |||||||||||||||||||||||||||
| Total earning assets | 1,943,758 | 21,626 | 4.45 | % | 1,939,998 | 18,867 | 3.89 | % | |||||||||||||||||||||||||||
| NONEARNING ASSETS | |||||||||||||||||||||||||||||||||||
| Allowance for credit losses | (13,100) | (12,660) | |||||||||||||||||||||||||||||||||
| Cash and demand deposits due from banks | 24,018 | 25,039 | |||||||||||||||||||||||||||||||||
| Premises and equipment | 28,022 | 25,864 | |||||||||||||||||||||||||||||||||
| Accrued income and other assets | 84,059 | 71,063 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 2,066,757 | $ | 2,049,304 | |||||||||||||||||||||||||||||||
| INTEREST BEARING LIABILITIES | |||||||||||||||||||||||||||||||||||
| Interest bearing demand deposits | $ | 345,842 | 413 | 0.48 | % | $ | 379,717 | 146 | 0.15 | % | |||||||||||||||||||||||||
| Savings deposits | 633,904 | 3,333 | 2.10 | % | 645,987 | 1,466 | 0.91 | % | |||||||||||||||||||||||||||
| Time deposits | 357,541 | 3,417 | 3.82 | % | 267,463 | 1,217 | 1.82 | % | |||||||||||||||||||||||||||
| Federal funds purchased and repurchase agreements | 40,623 | 321 | 3.16 | % | 39,709 | 149 | 1.50 | % | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 27,692 | 388 | 5.60 | % | — | — | — | % | |||||||||||||||||||||||||||
Subordinated debt, net of unamortized issuance costs | 29,342 | 266 | 3.63 | % | 29,253 | 266 | 3.64 | % | |||||||||||||||||||||||||||
| Total interest bearing liabilities | 1,434,944 | 8,138 | 2.27 | % | 1,362,129 | 3,244 | 0.95 | % | |||||||||||||||||||||||||||
| NONINTEREST BEARING LIABILITIES | |||||||||||||||||||||||||||||||||||
| Demand deposits | 412,228 | 486,491 | |||||||||||||||||||||||||||||||||
| Other | 16,151 | 13,094 | |||||||||||||||||||||||||||||||||
| Shareholders’ equity | 203,434 | 187,590 | |||||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 2,066,757 | $ | 2,049,304 | |||||||||||||||||||||||||||||||
| Net interest income (FTE) | $ | 13,488 | $ | 15,623 | |||||||||||||||||||||||||||||||
| Net yield on interest earning assets (FTE) | 2.78 | % | 3.22 | % | |||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| March 31 2024 | December 31 2023 | September 30 2023 | June 30 2023 | March 31 2023 | |||||||||||||||||||||||||
| PER SHARE | |||||||||||||||||||||||||||||
| Basic earnings | $ | 0.42 | $ | 0.51 | $ | 0.59 | $ | 0.62 | $ | 0.70 | |||||||||||||||||||
| Diluted earnings | $ | 0.42 | $ | 0.51 | $ | 0.58 | $ | 0.61 | $ | 0.70 | |||||||||||||||||||
| Dividends | $ | 0.28 | $ | 0.28 | $ | 0.28 | $ | 0.28 | $ | 0.28 | |||||||||||||||||||
Tangible book value (1) | $ | 20.35 | $ | 20.59 | $ | 18.27 | $ | 18.69 | $ | 19.24 | |||||||||||||||||||
| Quoted market value | |||||||||||||||||||||||||||||
| High | $ | 21.74 | $ | 22.00 | $ | 23.00 | $ | 26.00 | $ | 25.10 | |||||||||||||||||||
| Low | $ | 18.25 | $ | 19.75 | $ | 19.61 | $ | 19.13 | $ | 22.08 | |||||||||||||||||||
Market price (1) | $ | 19.40 | $ | 21.50 | $ | 21.05 | $ | 20.50 | $ | 24.80 | |||||||||||||||||||
Common shares outstanding (1) | 7,488,101 | 7,485,889 | 7,490,557 | 7,496,826 | 7,540,015 | ||||||||||||||||||||||||
| Average number of common shares outstanding | 7,493,334 | 7,492,532 | 7,495,168 | 7,498,584 | 7,556,585 | ||||||||||||||||||||||||
| Average number of diluted common shares outstanding | 7,507,739 | 7,526,514 | 7,570,374 | 7,567,527 | 7,634,417 | ||||||||||||||||||||||||
| PERFORMANCE RATIOS | |||||||||||||||||||||||||||||
| Return on average total assets | 0.61 | % | 0.74 | % | 0.86 | % | 0.91 | % | 1.04 | % | |||||||||||||||||||
| Return on average shareholders' equity | 6.16 | % | 8.05 | % | 9.24 | % | 9.47 | % | 11.35 | % | |||||||||||||||||||
| Return on average tangible shareholders' equity | 8.07 | % | 10.82 | % | 12.37 | % | 12.58 | % | 15.28 | % | |||||||||||||||||||
| Net interest margin yield (FTE) | 2.78 | % | 2.85 | % | 3.02 | % | 3.11 | % | 3.22 | % | |||||||||||||||||||
ASSETS UNDER MANAGEMENT (1) | |||||||||||||||||||||||||||||
| Loans sold with servicing retained | $ | 244,829 | $ | 248,756 | $ | 252,176 | $ | 254,934 | $ | 259,512 | |||||||||||||||||||
| Assets managed by Isabella Wealth | $ | 660,645 | $ | 641,027 | $ | 590,666 | $ | 593,530 | $ | 571,453 | |||||||||||||||||||
| Total assets under management | $ | 2,963,050 | $ | 2,948,751 | $ | 2,961,332 | $ | 2,890,912 | $ | 2,915,589 | |||||||||||||||||||
ASSET QUALITY (1) | |||||||||||||||||||||||||||||
| Nonaccrual loans | $ | 1,283 | $ | 982 | $ | 520 | $ | 414 | $ | 488 | |||||||||||||||||||
| Foreclosed assets | $ | 579 | $ | 406 | $ | 509 | $ | 405 | $ | 414 | |||||||||||||||||||
| Net loan charge-offs (recoveries) | $ | 46 | $ | 381 | $ | (254) | $ | (3) | $ | (9) | |||||||||||||||||||
| Nonperforming loans to gross loans | 0.09 | % | 0.08 | % | 0.04 | % | 0.04 | % | 0.04 | % | |||||||||||||||||||
| Nonperforming assets to total assets | 0.09 | % | 0.07 | % | 0.05 | % | 0.05 | % | 0.05 | % | |||||||||||||||||||
| Allowance for credit losses to gross loans | 0.98 | % | 0.97 | % | 0.96 | % | 0.96 | % | 0.99 | % | |||||||||||||||||||
CAPITAL RATIOS (1) | |||||||||||||||||||||||||||||
| Shareholders' equity to assets | 9.75 | % | 9.83 | % | 8.74 | % | 9.23 | % | 9.27 | % | |||||||||||||||||||
| Tier 1 leverage | 8.80 | % | 8.76 | % | 8.77 | % | 8.70 | % | 8.58 | % | |||||||||||||||||||
| Common equity tier 1 capital | 12.36 | % | 12.54 | % | 12.43 | % | 12.39 | % | 12.71 | % | |||||||||||||||||||
| Tier 1 risk-based capital | 12.36 | % | 12.54 | % | 12.43 | % | 12.39 | % | 12.71 | % | |||||||||||||||||||
| Total risk-based capital | 15.31 | % | 15.52 | % | 15.39 | % | 15.37 | % | 15.77 | % | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31 2024 | March 31 2023 | March 31 2022 | |||||||||||||||
| PER SHARE | |||||||||||||||||
| Basic earnings | $ | 0.42 | $ | 0.70 | $ | 0.63 | |||||||||||
| Diluted earnings | $ | 0.42 | $ | 0.70 | $ | 0.62 | |||||||||||
| Dividends | $ | 0.28 | $ | 0.28 | $ | 0.27 | |||||||||||
Tangible book value (1) | $ | 20.35 | $ | 19.24 | $ | 19.56 | |||||||||||
| Quoted market value | |||||||||||||||||
| High | $ | 21.74 | $ | 25.10 | $ | 26.00 | |||||||||||
| Low | $ | 18.25 | $ | 22.08 | $ | 24.50 | |||||||||||
Market price (1) | $ | 19.40 | $ | 24.80 | $ | 25.85 | |||||||||||
Common shares outstanding (1) | 7,488,101 | 7,540,015 | 7,542,758 | ||||||||||||||
| Average number of common shares outstanding | 7,493,334 | 7,556,585 | 7,533,711 | ||||||||||||||
| Average number of diluted common shares outstanding | 7,507,739 | 7,634,417 | 7,639,688 | ||||||||||||||
| PERFORMANCE RATIOS | |||||||||||||||||
| Return on average total assets | 0.61 | % | 1.04 | % | 0.92 | % | |||||||||||
| Return on average shareholders' equity | 6.16 | % | 11.35 | % | 9.02 | % | |||||||||||
| Return on average tangible shareholders' equity | 8.07 | % | 15.28 | % | 11.72 | % | |||||||||||
| Net interest margin yield (FTE) | 2.78 | % | 3.22 | % | 2.86 | % | |||||||||||
ASSETS UNDER MANAGEMENT (1) | |||||||||||||||||
| Loans sold with servicing retained | $ | 244,829 | $ | 259,512 | $ | 275,556 | |||||||||||
| Assets managed by Isabella Wealth | $ | 660,645 | $ | 571,453 | $ | 501,829 | |||||||||||
| Total assets under management | $ | 2,963,050 | $ | 2,915,589 | $ | 2,838,318 | |||||||||||
ASSET QUALITY (1) | |||||||||||||||||
| Nonaccrual loans | $ | 1,283 | $ | 488 | $ | 747 | |||||||||||
| Foreclosed assets | $ | 579 | $ | 414 | $ | 187 | |||||||||||
| Net loan charge-offs (recoveries) | $ | 46 | $ | (9) | $ | (64) | |||||||||||
| Nonperforming loans to gross loans | 0.09 | % | 0.04 | % | 0.06 | % | |||||||||||
| Nonperforming assets to total assets | 0.09 | % | 0.05 | % | 0.05 | % | |||||||||||
| Allowance for credit losses to gross loans | 0.98 | % | 0.99 | % | 0.76 | % | |||||||||||
CAPITAL RATIOS (1) | |||||||||||||||||
| Shareholders' equity to assets | 9.75 | % | 9.27 | % | 9.50 | % | |||||||||||
| Tier 1 leverage | 8.80 | % | 8.58 | % | 8.12 | % | |||||||||||
| Common equity tier 1 capital | 12.36 | % | 12.71 | % | 12.83 | % | |||||||||||
| Tier 1 risk-based capital | 12.36 | % | 12.71 | % | 12.83 | % | |||||||||||
| Total risk-based capital | 15.31 | % | 15.77 | % | 15.84 | % | |||||||||||
| March 31 2024 | December 31 2023 | September 30 2023 | June 30 2023 | March 31 2023 | |||||||||||||||||||||||||
| Commercial and industrial | $ | 226,281 | $ | 209,738 | $ | 195,814 | $ | 194,914 | $ | 189,185 | |||||||||||||||||||
| Commercial real estate | 561,123 | 564,244 | 566,639 | 564,254 | 566,410 | ||||||||||||||||||||||||
| Advances to mortgage brokers | 29,688 | 18,541 | 24,807 | 39,099 | — | ||||||||||||||||||||||||
| Agricultural | 93,695 | 99,994 | 99,233 | 96,689 | 94,760 | ||||||||||||||||||||||||
| Residential real estate | 356,658 | 356,418 | 348,196 | 343,474 | 336,186 | ||||||||||||||||||||||||
| Consumer | 98,063 | 100,528 | 99,985 | 95,972 | 84,110 | ||||||||||||||||||||||||
| Gross loans | $ | 1,365,508 | $ | 1,349,463 | $ | 1,334,674 | $ | 1,334,402 | $ | 1,270,651 | |||||||||||||||||||
| March 31 2024 | December 31 2023 | September 30 2023 | June 30 2023 | March 31 2023 | |||||||||||||||||||||||||
| Noninterest bearing demand deposits | $ | 413,272 | $ | 428,505 | $ | 445,043 | $ | 458,845 | $ | 478,829 | |||||||||||||||||||
| Interest bearing demand deposits | 349,401 | 320,737 | 363,558 | 335,922 | 383,602 | ||||||||||||||||||||||||
| Savings deposits | 639,491 | 628,079 | 628,795 | 606,644 | 662,495 | ||||||||||||||||||||||||
| Certificates of deposit | 366,143 | 346,374 | 332,078 | 313,537 | 288,602 | ||||||||||||||||||||||||
| Internet certificates of deposit | — | — | — | — | — | ||||||||||||||||||||||||
| Total deposits | $ | 1,768,307 | $ | 1,723,695 | $ | 1,769,474 | $ | 1,714,948 | $ | 1,813,528 | |||||||||||||||||||
| March 31 2024 | December 31 2023 | September 30 2023 | June 30 2023 | March 31 2023 | |||||||||||||||||||||||||
| U.S. Treasury | $ | 214,226 | $ | 214,801 | $ | 209,182 | $ | 209,353 | $ | 212,086 | |||||||||||||||||||
| States and political subdivisions | 90,470 | 92,876 | 89,773 | 95,242 | 108,719 | ||||||||||||||||||||||||
| Auction rate money market preferred | 3,013 | 2,931 | 2,570 | 2,637 | 2,716 | ||||||||||||||||||||||||
| Mortgage-backed securities | 31,044 | 32,815 | 32,923 | 35,532 | 37,797 | ||||||||||||||||||||||||
| Collateralized mortgage obligations | 171,831 | 177,775 | 175,630 | 180,996 | 200,252 | ||||||||||||||||||||||||
| Corporate | 7,001 | 6,950 | 6,819 | 6,737 | 7,080 | ||||||||||||||||||||||||
| Available-for-sale securities, at fair value | $ | 517,585 | $ | 528,148 | $ | 516,897 | $ | 530,497 | $ | 568,650 | |||||||||||||||||||
| March 31 2024 | December 31 2023 | September 30 2023 | June 30 2023 | March 31 2023 | |||||||||||||||||||||||||
| Securities sold under agreements to repurchase without stated maturity dates | $ | 42,998 | $ | 46,801 | $ | 52,330 | $ | 37,102 | $ | 31,995 | |||||||||||||||||||
| Federal Home Loan Bank advances | — | 40,000 | 65,000 | 55,000 | — | ||||||||||||||||||||||||
| Subordinated debt, net of unamortized issuance costs | 29,357 | 29,335 | 29,312 | 29,290 | 29,267 | ||||||||||||||||||||||||
| Total borrowed funds | $ | 72,355 | $ | 116,136 | $ | 146,642 | $ | 121,392 | $ | 61,262 | |||||||||||||||||||
| Three Months Ended March 31 | |||||||||||
| 2024 | 2023 | ||||||||||
| Service charges and fees | |||||||||||
| ATM and debit card fees | $ | 1,215 | $ | 1,160 | |||||||
| Service charges and fees on deposit accounts | 614 | 611 | |||||||||
| Freddie Mac servicing fee | 150 | 159 | |||||||||
| Net mortgage servicing rights income (loss) | (37) | (36) | |||||||||
| Other fees for customer services | 104 | 84 | |||||||||
| Total service charges and fees | 2,046 | 1,978 | |||||||||
| Wealth management fees | 939 | 786 | |||||||||
| Earnings on corporate owned life insurance policies | 243 | 226 | |||||||||
| Net gain on sale of mortgage loans | 34 | 67 | |||||||||
| Other | 206 | 236 | |||||||||
| Total noninterest income | $ | 3,468 | $ | 3,293 | |||||||
| Three Months Ended March 31 | |||||||||||
| 2024 | 2023 | ||||||||||
| Compensation and benefits | $ | 7,015 | $ | 6,589 | |||||||
| Furniture and equipment | 1,675 | 1,597 | |||||||||
| Occupancy | 1,031 | 1,005 | |||||||||
| Other | |||||||||||
| Audit, consulting, and legal fees | 513 | 535 | |||||||||
| ATM and debit card fees | 469 | 400 | |||||||||
| FDIC insurance premiums | 252 | 228 | |||||||||
| Marketing costs | 244 | 245 | |||||||||
| Memberships and subscriptions | 228 | 240 | |||||||||
| Loan underwriting fees | 183 | 215 | |||||||||
| Donations and community relations | 182 | 184 | |||||||||
| Director fees | 176 | 204 | |||||||||
| All other | 708 | 756 | |||||||||
| Total other noninterest expenses | 2,955 | 3,007 | |||||||||
| Total noninterest expenses | $ | 12,676 | $ | 12,198 | |||||||