ISABELLA BANK Corp - Quarter Report: 2016 June (Form 10-Q)

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



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

For the quarterly period ended June 30, 2016



¨	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. ý 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). ý 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 “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

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

The number of common shares outstanding of the registrant’s Common Stock (no par value) was 7,833,893 as of August 1, 2016.

Table of Contents

ISABELLA BANK CORPORATION

QUARTERLY REPORT ON FORM 10-Q

Table of Contents



PART I – FINANCIAL INFORMATION		4

Item 1.	Financial Statements	4

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	39

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	61

Item 4.	Controls and Procedures	61

PART II – OTHER INFORMATION		62

Item 1.	Legal Proceedings	62

Item 1A.	Risk Factors	62

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	62

Item 3.	Defaults Upon Senior Securities	62

Item 4.	Mine Safety Disclosures	62

Item 5.	Other Information	62

Item 6.	Exhibits	63

SIGNATURES		64

Table of Contents

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 are 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 policy, 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 our business, including additional factors that could materially affect our financial results, is included in our filings with the SEC.

Glossary of Acronyms and Abbreviations

The acronyms and abbreviations identified below may be used throughout this Quarterly Report on Form 10-Q, or in our other SEC filings. You may find it helpful to refer back to this page while reading this report.



AFS: Available-for-sale		GAAP: U.S. generally accepted accounting principles
ALLL: Allowance for loan and lease losses		GLB Act: Gramm-Leach-Bliley Act of 1999
AOCI: Accumulated other comprehensive income		IFRS: International Financial Reporting Standards
ASC: FASB Accounting Standards Codification		IRR: Interest rate risk
ASU: FASB Accounting Standards Update		ISDA: International Swaps and Derivatives Association
ATM: Automated Teller Machine		JOBS Act: Jumpstart our Business Startups Act
BHC Act: Bank Holding Company Act of 1956		LIBOR: London Interbank Offered Rate
CFPB: Consumer Financial Protection Bureau		N/A: Not applicable
CIK: Central Index Key		N/M: Not meaningful
CRA: Community Reinvestment Act		NASDAQ: NASDAQ Stock Market Index
DIF: Deposit Insurance Fund		NASDAQ Banks: NASDAQ Bank Stock Index
DIFS: Department of Insurance and Financial Services		NAV: Net asset value
Directors Plan: Isabella Bank Corporation and Related Companies Deferred Compensation Plan for Directors		NOW: Negotiable order of withdrawal
Dividend Reinvestment Plan: Isabella Bank Corporation Stockholder Dividend Reinvestment Plan and Employee Stock Purchase Plan		NSF: Non-sufficient funds
Dodd-Frank Act: Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010		OCI: Other comprehensive income (loss)
ESOP: Employee Stock Ownership Plan		OMSR: Originated mortgage servicing rights
Exchange Act: Securities Exchange Act of 1934		OREO: Other real estate owned
FASB: Financial Accounting Standards Board		OTTI: Other-than-temporary impairment
FDI Act: Federal Deposit Insurance Act		PBO: Projected benefit obligation
FDIC: Federal Deposit Insurance Corporation		PCAOB: Public Company Accounting Oversight Board
FFIEC: Federal Financial Institutions Examinations Council		Rabbi Trust: A trust established to fund the Directors Plan
FRB: Federal Reserve Bank		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

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in thousands)



	June 30 2016		December 31 2015
ASSETS
Cash and cash equivalents
Cash and demand deposits due from banks	$	19,673	$	18,810
Interest bearing balances due from banks	7,361		2,759
Total cash and cash equivalents	27,034		21,569
AFS securities (amortized cost of $585,579 in 2016 and $654,348 in 2015)	602,463		660,136
Mortgage loans AFS	1,281		1,187
Loans
Commercial	500,374		448,381
Agricultural	126,517		115,911
Residential real estate	255,116		251,501
Consumer	37,587		34,699
Gross loans	919,594		850,492
Less allowance for loan and lease losses	7,600		7,400
Net loans	911,994		843,092
Premises and equipment	28,244		28,331
Corporate owned life insurance policies	25,802		26,423
Accrued interest receivable	5,791		6,269
Equity securities without readily determinable fair values	22,427		22,286
Goodwill and other intangible assets	48,741		48,828
Other assets	6,582		9,991
TOTAL ASSETS	$	1,680,359	$	1,668,112
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits
Noninterest bearing	$	192,194	$	191,376
NOW accounts	197,590		212,666
Certificates of deposit under $100 and other savings	509,364		521,793
Certificates of deposit over $100	257,722		238,728
Total deposits	1,156,870		1,164,563
Borrowed funds	318,596		309,732
Accrued interest payable and other liabilities	9,760		9,846
Total liabilities	1,485,226		1,484,141
Shareholders’ equity
Common stock — no par value 15,000,000 shares authorized; issued and outstanding 7,836,442 shares (including 18,151 shares held in the Rabbi Trust) in 2016 and 7,799,867 shares (including 19,401 shares held in the Rabbi Trust) in 2015	140,188		139,198
Shares to be issued for deferred compensation obligations	4,738		4,592
Retained earnings	42,640		39,960
Accumulated other comprehensive income	7,567		221
Total shareholders’ equity	195,133		183,971
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,680,359	$	1,668,112

See notes to interim condensed consolidated financial statements (unaudited).

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands except per share amounts)



	Three Months Ended June 30					Six Months Ended June 30
	2016		2015			2016		2015
Interest income
Loans, including fees	$	9,317	$	8,875		$	18,355	$	17,900
AFS securities
Taxable	2,303		2,238			4,703		4,345
Nontaxable	1,441		1,507			2,926		2,989
Federal funds sold and other	157		139			315		278
Total interest income	13,218		12,759			26,299		25,512
Interest expense
Deposits	1,418		1,459			2,817		2,925
Borrowings	1,260		1,059			2,475		2,081
Total interest expense	2,678		2,518			5,292		5,006
Net interest income	10,540		10,241			21,007		20,506
Provision for loan losses	12		(535		)	168		(1,261		)
Net interest income after provision for loan losses	10,528		10,776			20,839		21,767
Noninterest income
Service charges and fees	1,163		1,393			2,376		2,556
Net gain on sale of mortgage loans	127		166			209		315
Earnings on corporate owned life insurance policies	195		195			383		382
Net gains on sale of AFS securities	245		—			245		—
Other	1,022		875			1,762		1,504
Total noninterest income	2,752		2,629			4,975		4,757
Noninterest expenses
Compensation and benefits	4,684		4,340			9,472		9,106
Furniture and equipment	1,553		1,426			3,021		2,740
Occupancy	732		672			1,490		1,393
Other	2,249		1,892			4,315		3,766
Total noninterest expenses	9,218		8,330			18,298		17,005
Income before federal income tax expense	4,062		5,075			7,516		9,519
Federal income tax expense	655		977			1,092		1,748
NET INCOME	$	3,407	$	4,098		$	6,424	$	7,771
Earnings per common share
Basic	$	0.44	$	0.53		$	0.82	$	1.00
Diluted	$	0.43	$	0.52		$	0.80	$	0.98
Cash dividends per common share	$	0.24	$	0.23		$	0.48	$	0.46

See notes to interim condensed consolidated financial statements (unaudited).

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(Dollars in thousands)



	Three Months Ended June 30						Six Months Ended June 30
	2016			2015			2016			2015
Net income	$	3,407		$	4,098		$	6,424		$	7,771
Unrealized gains (losses) on AFS securities arising during the period	4,067			(6,520		)	11,341			(2,164		)
Unrealized gains (losses) on derivative instruments arising during the period	(152		)	—			(152		)	—
Reclassification adjustment for net realized (gains) losses included in net income	(245		)	—			(245		)	—
Comprehensive income (loss) before income tax (expense) benefit	3,670			(6,520		)	10,944			(2,164		)
Tax effect (1)	(1,121		)	2,165			(3,598		)	799
Other comprehensive income, net of tax	2,549			(4,355		)	7,346			(1,365		)
Comprehensive income	$	5,956		$	(257	)	$	13,770		$	6,406


⁽¹⁾	See “Note 12 – Accumulated Other Comprehensive Income” for tax effect reconciliation.

See notes to interim condensed consolidated financial statements (unaudited).

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

(Dollars in thousands except per share amounts)



	Common Stock
	Common Shares Outstanding		Amount			Common Shares to be Issued for Deferred Compensation Obligations			Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Totals
Balance, January 1, 2015	7,776,274		$	138,755		$	4,242		$	32,103		$	(506	)	$	174,594
Comprehensive income (loss)	—		—			—			7,771			(1,365		)	6,406
Issuance of common stock	94,807		2,192			—			—			—			2,192
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—		123			(123		)	—			—			—
Share-based payment awards under equity compensation plan	—		—			259			—			—			259
Common stock purchased for deferred compensation obligations	—		(165		)	—			—			—			(165		)
Common stock repurchased pursuant to publicly announced repurchase plan	(73,893	)	(1,704		)	—			—			—			(1,704		)
Cash dividends paid ($0.46 per common share)	—		—			—			(3,557		)	—			(3,557		)
Balance, June 30, 2015	7,797,188		$	139,201		$	4,378		$	36,317		$	(1,871	)	$	178,025
Balance, January 1, 2016	7,799,867		$	139,198		$	4,592		$	39,960		$	221		$	183,971
Comprehensive income (loss)	—		—			—			6,424			7,346			13,770
Issuance of common stock	88,486		2,489			—			—			—			2,489
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—		127			(127		)	—			—			—
Share-based payment awards under equity compensation plan	—		—			273			—			—			273
Common stock purchased for deferred compensation obligations	—		(164		)	—			—			—			(164		)
Common stock repurchased pursuant to publicly announced repurchase plan	(51,911	)	(1,462		)	—			—			—			(1,462		)
Cash dividends paid ($0.48 per common share)	—		—			—			(3,744		)	—			(3,744		)
Balance, June 30, 2016	7,836,442		$	140,188		$	4,738		$	42,640		$	7,567		$	195,133

See notes to interim condensed consolidated financial statements (unaudited).

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in thousands)



	Six Months Ended June 30
	2016			2015
OPERATING ACTIVITIES
Net income	$	6,424		$	7,771
Reconciliation of net income to net cash provided by operating activities:
Provision for loan losses	168			(1,261		)
Impairment of foreclosed assets	—			22
Depreciation	1,438			1,272
Amortization of OMSR	165			186
Amortization of acquisition intangibles	87			76
Net amortization of AFS securities	1,427			986
Net (gains) losses on sale of AFS securities	(245		)	—
Net gain on sale of mortgage loans	(209		)	(315		)
Increase in cash value of corporate owned life insurance policies	(383		)	(382		)
Share-based payment awards under equity compensation plan	273			259
Origination of loans held-for-sale	(10,810		)	(25,231		)
Proceeds from loan sales	10,925			25,418
Net changes in operating assets and liabilities which provided (used) cash:
Accrued interest receivable	478			382
Other assets	(667		)	(1,765		)
Accrued interest payable and other liabilities	(238		)	126
Net cash provided by (used in) operating activities	8,833			7,544
INVESTING ACTIVITIES
Activity in AFS securities
Sales	35,664			—
Maturities, calls, and principal payments	58,145			42,200
Purchases	(26,222		)	(73,134		)
Net loan principal (originations) collections	(69,186		)	4,071
Proceeds from sales of foreclosed assets	288			799
Purchases of premises and equipment	(1,351		)	(1,546		)
Purchases of corporate owned life insurance policies	—			(500		)
Proceeds from redemption of corporate owned life insurance policies	1,004			—
Net cash provided by (used in) investing activities	(1,658		)	(28,110		)

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Dollars in thousands)



	Six Months Ended June 30
	2016			2015
FINANCING ACTIVITIES
Net increase (decrease) in deposits	$	(7,693	)	$	15,985
Net increase (decrease) in borrowed funds	8,864			17,890
Cash dividends paid on common stock	(3,744		)	(3,557		)
Proceeds from issuance of common stock	2,489			2,192
Common stock repurchased	(1,462		)	(1,704		)
Common stock purchased for deferred compensation obligations	(164		)	(165		)
Net cash provided by (used in) financing activities	(1,710		)	30,641
Increase (decrease) in cash and cash equivalents	5,465			10,075
Cash and cash equivalents at beginning of period	21,569			19,906
Cash and cash equivalents at end of period	$	27,034		$	29,981
SUPPLEMENTAL CASH FLOWS INFORMATION:
Interest paid	$	5,286		$	5,042
Income taxes paid	600			2,143
SUPPLEMENTAL NONCASH INFORMATION:
Transfers of loans to foreclosed assets	$	116		$	809

See notes to interim condensed consolidated financial statements (unaudited).

Table of Contents

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(Dollars in thousands except per share amounts)

Note 1 – Basis of Presentation

As used in these notes as well as in Management's Discussion and Analysis of Financial Condition and Results of Operations, references to “Isabella,” the “Corporation”, “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 or the “Bank” refer to Isabella Bank Corporation’s subsidiary, Isabella Bank.

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and six month periods ended June 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016. For further information, refer to our Annual Report on Form 10-K for the year ended December 31, 2015.

Our accounting policies are materially the same as those discussed in Note 1 to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2015.

Reclassifications: Certain amounts reported in the 2015 consolidated financial statements have been reclassified to conform with the 2016 presentation.

Restatements: In this Quarterly Report on Form 10-Q, certain prior period financial information has been restated due to an accounting correction. Impacted sections of the Consolidated Financial Statements include:


1.	Consolidated Statements of Income for the three and six month periods ended June 30, 2015 and Consolidated Statements of Cash Flows for the six month period ended June 30, 2015; and


2.	Notes to Consolidated Financial Statements for the three and six month periods ended June 30, 2015.

On the Consolidated Statements of Income, the effects of the restatement reduced loan interest and fee income by $1,034 and $1,693, respectively, and compensation and benefits were reduced by $1,034 and $1,693, respectively, for the three and six month periods ended June 30, 2015. The restatement did not impact net income for the three and six month periods ended June 30, 2015.

All amounts in this Quarterly Report on Form 10-Q affected by the restatement adjustments are reflected as the restated amounts. For information related to the restatement, refer to our Annual Report on Form 10-K for the year ended December 31, 2015.

Note 2 – Computation of Earnings Per Common Share

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



	Three Months Ended June 30				Six Months Ended June 30
	2016		2015		2016		2015
Average number of common shares outstanding for basic calculation	7,819,080		7,779,365		7,807,187		7,776,413
Average potential effect of common shares in the Directors Plan (1)	183,842		176,690		184,152		176,845
Average number of common shares outstanding used to calculate diluted earnings per common share	8,002,922		7,956,055		7,991,339		7,953,258
Net income	$	3,407	$	4,098	$	6,424	$	7,771
Earnings per common share
Basic	$	0.44	$	0.53	$	0.82	$	1.00
Diluted	$	0.43	$	0.52	$	0.80	$	0.98


⁽¹⁾	Exclusive of shares held in the Rabbi Trust

Table of Contents

Note 3 – Accounting Standards Updates

Pending Accounting Standards Updates

ASU No. 2016-01: “Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Liabilities”

In January 2016, ASU No. 2016-01 set forth the following: 1) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income; 2) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment and when an impairment exists, an entity is required to measure the investment at fair value; 3) for public entities, eliminates the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; 4) for public entities, requires the use of exit price notion when measuring the fair value of financial instruments for disclosure purposes; 5) requires an entity to present separately in other comprehensive income, the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; 6) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and 7) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity's other deferred tax assets. The new authoritative guidance is effective for interim and annual periods beginning after December 15, 2017 and is not expected to have a significant impact on our operations or financial statement disclosures due to existing equity investments.

ASU No. 2016-02: “Leases (Topic 842)”

In February 2016, ASU No. 2016-02 was issued to create Topic 842 - Leases which will require recognition of lease assets and lease liabilities on the balance sheet for leases previously classified as operating leases. Accounting guidance is set forth for both lessee and lessor accounting. Under lessee accounting, a lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term.

For finance leases, a lessee is required to do the following: 1) recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement of financial position; 2) recognize interest on the lease liability separately from amortization of the right-of-use asset in the statement of comprehensive income; and 3) classify repayments of the principal portion of the lease liability within financing activities and payments of interest on the lease liability and variable lease payments within operating activities in the statement of cash flows. For operating leases, a lessee is required to do the following: 1) recognize a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement of financial position; 2) recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis; and 3) classify all cash payments within operating activities in the statement of cash flows.

The accounting applied by a lessor is largely unchanged from that applied under previous GAAP. The new authoritative guidance is effective for interim and annual periods beginning after December 15, 2018 and is not expected to have a significant impact on our operations or financial statement disclosures.

ASU No. 2016-07: “Investments - Equity Method and Joint Ventures (Topic 323): Simplifying the Transition of the Equity Method of Accounting”

In March 2016, ASU No. 2016-07 eliminates the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. Additionally, the update requires that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. The new authoritative guidance is effective for interim and annual periods beginning after December 15, 2016 and is not expected to have a significant impact on our operations or financial statement disclosures.

Table of Contents

ASU No. 2016-09: “Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting”

In March 2016, ASU No. 2016-09 updated several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The new authoritative guidance is effective for interim and annual periods beginning after December 15, 2016 and is not expected to have a significant impact on our operations or financial statement disclosures.

ASU No. 2016-13: “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”

In June 2016, ASU No. 2016-13 updated the measurement for credit losses for AFS debt securities and assets measured at amortized cost which include loans, trade receivables, and any other financial assets with the contractual right to receive cash. Current GAAP require an “incurred loss” methodology for recognizing credit losses that delays recognition until it is probable a loss has been incurred. Under the incurred loss approach entities are limited to a probable initial recognition threshold when credit losses are measured under GAAP, an entity generally only considers past events and current conditions in measuring the incurred loss.

In the new guidance, the incurred loss impairment methodology in current GAAP is replaced with a methodology that reflects expected credit losses. This methodology requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances which applies to assets measured either collectively or individually.

The update allows an entity to revert to historical loss information that is reflective of the contractual term (considering the effect of prepayments) for periods that are beyond the time frame for which the entity is able to develop reasonable and supportable forecasts. In addition, the disclosures of credit quality indicators in relation to the amortized cost of financing receivables, a current disclosure requirement, are further disaggregated by year of origination (or vintage). The vintage information will be useful for financial statement users to better assess changes in underwriting standards and credit quality trends in asset portfolios over time and the effect of those changes on credit losses.

Overall, the update will allow entities the ability to measure expected credit losses without the restriction of incurred or probable losses that exist under current GAAP. For users of the financial statements, the update provides decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The new authoritative guidance is effective for interim and annual periods beginning after December 15, 2019 and is expected to have a significant impact our operations and financial statement disclosures as well as that of the banking industry as a whole.

Note 4 – AFS Securities

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



	June 30, 2016
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Government sponsored enterprises	$	10,362	$	9	$	—	$	10,371
States and political subdivisions	215,874		10,187		14		226,047
Auction rate money market preferred	3,200		—		81		3,119
Preferred stocks	3,800		—		394		3,406
Mortgage-backed securities	235,480		4,715		—		240,195
Collateralized mortgage obligations	116,863		2,512		50		119,325
Total	$	585,579	$	17,423	$	539	$	602,463

Table of Contents



	December 31, 2015
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Government sponsored enterprises	$	24,407	$	13	$	75	$	24,345
States and political subdivisions	224,752		7,511		46		232,217
Auction rate money market preferred	3,200		—		334		2,866
Preferred stocks	3,800		—		501		3,299
Mortgage-backed securities	264,109		1,156		1,881		263,384
Collateralized mortgage obligations	134,080		1,136		1,191		134,025
Total	$	654,348	$	9,816	$	4,028	$	660,136

The amortized cost and fair value of AFS securities by contractual maturity at June 30, 2016 are as follows:



	Maturing								Securities with Variable Monthly Payments or Noncontractual Maturities
	Due in One Year or Less		After One Year But Within Five Years		After Five Years But Within Ten Years		After Ten Years				Total
Government sponsored enterprises	$	—	$	10,032	$	330	$	—	$	—	$	10,362
States and political subdivisions	30,337		71,821		83,398		30,318		—		215,874
Auction rate money market preferred	—		—		—		—		3,200		3,200
Preferred stocks	—		—		—		—		3,800		3,800
Mortgage-backed securities	—		—		—		—		235,480		235,480
Collateralized mortgage obligations	—		—		—		—		116,863		116,863
Total amortized cost	$	30,337	$	81,853	$	83,728	$	30,318	$	359,343	$	585,579
Fair value	$	30,414	$	84,966	$	88,857	$	32,181	$	366,045	$	602,463

Expected maturities for government sponsored enterprises and states and political subdivisions may differ from contractual maturities because issuers may have the right to call or prepay obligations.

As the auction rate money market preferred 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 sales activity of AFS securities was as follows for the:



	Three Months Ended June 30		Six Months Ended June 30
	2016		2016
Proceeds from sales of AFS securities	$	35,664	$	35,664
Gross realized gains (losses)	$	245	$	245
Applicable income tax expense (benefit)	$	83	$	83

We had no sales of AFS securities in the three and six month periods ended June 30, 2015.

The cost basis used to determine the realized gains or losses of AFS securities sold was the amortized cost of the individual investment security as of the trade date.

Table of Contents

The following information pertains to AFS securities with gross unrealized losses at June 30, 2016 and December 31, 2015, aggregated by investment category and length of time that individual securities have been in a continuous loss position. There were no AFS securities with gross unrealized losses for less than twelve month as of June 30, 2016.



	June 30, 2016
	Twelve Months or More
	Gross Unrealized Losses		Fair Value		Total Unrealized Losses
Government sponsored enterprises	$	—	$	—	$	—
States and political subdivisions	14		439		14
Auction rate money market preferred	81		3,119		81
Preferred stocks	394		3,406		394
Mortgage-backed securities	—		—		—
Collateralized mortgage obligations	50		12,750		50
Total	$	539	$	19,714	$	539
Number of securities in an unrealized loss position:			9		9



	December 31, 2015
	Less Than Twelve Months				Twelve Months or More
	Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Total Unrealized Losses
Government sponsored enterprises	$	—	$	—	$	75	$	4,925	$	75
States and political subdivisions	14		3,355		32		2,623		46
Auction rate money market preferred	—		—		334		2,866		334
Preferred stocks	—		—		501		3,299		501
Mortgage-backed securities	882		131,885		999		37,179		1,881
Collateralized mortgage obligations	415		53,441		776		26,717		1,191
Total	$	1,311	$	188,681	$	2,717	$	77,609	$	4,028
Number of securities in an unrealized loss position:			36				26		62

As of June 30, 2016 and December 31, 2015, we conducted an analysis to determine whether any AFS 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 investment credit rating below investment grade?


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


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


•	Has the duration of the investment been extended?

Based on our analyses, the fact that we have asserted that we do not have the intent to sell AFS securities in an unrealized loss position, and considering it is unlikely that we will have to sell any AFS securities in an unrealized loss position before recovery of their cost basis, we do not believe that the values of any AFS securities were other-than-temporarily impaired as of June 30, 2016 or December 31, 2015.

Table of Contents

Note 5 – Loans and ALLL

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, manufacturing, retail, gaming, tourism, higher education, and general economic conditions of this region. Substantially all of our consumer and residential real estate loans are secured by various items of property, while commercial loans are secured primarily by real estate, business assets, and personal guarantees; a portion of loans are unsecured.

Loans that we have the intent and ability to hold in our portfolio are reported at their outstanding principal balance adjusted for any charge-offs, the ALLL, and any deferred fees or costs. Interest income is accrued over the term of the loan based on the principal amount outstanding. Loan origination fees and certain direct loan origination costs are capitalized and recognized as a component of interest income over the term of the loan using the level yield method.

The accrual of interest on commercial, agricultural, and residential real estate loans is 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. Upon transferring the loans to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if any charge-offs are necessary. 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 status 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 ALLL. Loans may be returned to accrual status after six months of continuous performance.

Commercial and agricultural loans include loans for commercial real estate, commercial operating loans, farmland and agricultural production, and states and political subdivisions. Repayment of these loans is dependent upon the successful operation and management of a business. We minimize our risk by limiting the amount of direct credit exposure to any one borrower to $15,000. Borrowers with direct credit needs of more than $15,000 are serviced through the use of loan participations with other commercial banks. Commercial and agricultural real estate loans commonly require loan-to-value limits of 80% or less. Depending upon the type of loan, past credit history, and current operating results, we may require the borrower to pledge accounts receivable, inventory, 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.

We offer adjustable rate mortgages, construction loans, and fixed rate residential real estate loans which have amortization periods up to a maximum of 30 years. We consider the anticipated direction of interest rates, balance sheet duration, the sensitivity of our balance sheet to changes in interest rates, and overall loan demand to determine whether or not to sell fixed rate loans to Freddie Mac.

Our lending policies generally limit the maximum loan-to-value ratio on residential real estate loans to 97% 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%.

Underwriting criteria for residential real estate loans include:


•	Evaluation of the borrower’s ability to make monthly payments.


•	Evaluation of the value of the property securing the loan.


•	Ensuring the payment of principal, interest, taxes, and hazard insurance does not exceed 28% of a borrower’s gross income.


•	Ensuring all debt servicing does not exceed 36% of income.


•	Verification of acceptable credit reports.


•	Verification of employment, income, and financial information.

Appraisals are performed by independent appraisers and reviewed for appropriateness. All mortgage loan requests are reviewed by our mortgage loan committee or through a secondary market underwriting system; loans in excess of $500 require the approval of our Internal Loan Committee, the Executive Loan Committee, the Board of Directors’ Loan Committee, or the Board of Directors.

Table of Contents

Consumer loans include secured and unsecured personal loans. Loans are amortized for a period of up to 12 years based on the age and value of the underlying collateral. The underwriting emphasis is on a borrower’s perceived intent and ability to pay rather than collateral value. No consumer loans are sold to the secondary market.

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 uncollectability of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALLL.

The appropriateness of the ALLL is evaluated on a quarterly basis and is based upon a periodic review of the collectability 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 loan’s outstanding balance to 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. Historical loss allocations are calculated at the loan class and segment levels based on a migration analysis of the loan portfolio over the preceding five years. 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, 2016
	Commercial			Agricultural		Residential Real Estate			Consumer			Unallocated		Total
April 1, 2016	$	2,421		$	336	$	3,130		$	540		$	1,073	$	7,500
Charge-offs	(32		)	—		(128		)	(48		)	—		(208		)
Recoveries	189			—		45			62			—		296
Provision for loan losses	(459		)	198		83			(13		)	203		12
June 30, 2016	$	2,119		$	534	$	3,130		$	541		$	1,276	$	7,600



	Allowance for Loan Losses
	Six Months Ended June 30, 2016
	Commercial			Agricultural		Residential Real Estate			Consumer			Unallocated		Total
January 1, 2016	$	2,171		$	329	$	3,330		$	522		$	1,048	$	7,400
Charge-offs	(48		)	—		(369		)	(132		)	—		(549		)
Recoveries	278			92		95			116			—		581
Provision for loan losses	(282		)	113		74			35			228		168
June 30, 2016	$	2,119		$	534	$	3,130		$	541		$	1,276	$	7,600

Table of Contents



	Allowance for Loan Losses and Recorded Investment in Loans
	June 30, 2016
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
ALLL
Individually evaluated for impairment	$	811	$	15	$	1,776	$	—	$	—	$	2,602
Collectively evaluated for impairment	1,308		519		1,354		541		1,276		4,998
Total	$	2,119	$	534	$	3,130	$	541	$	1,276	$	7,600
Loans
Individually evaluated for impairment	$	6,714	$	4,229	$	9,431	$	32			$	20,406
Collectively evaluated for impairment	493,660		122,288		245,685		37,555				899,188
Total	$	500,374	$	126,517	$	255,116	$	37,587			$	919,594



	Allowance for Loan Losses
	Three Months Ended June 30, 2015
	Commercial			Agricultural		Residential Real Estate			Consumer			Unallocated			Total
April 1, 2015	$	3,808		$	206	$	3,728		$	711		$	1,147		$	9,600
Charge-offs	(11		)	—		(205		)	(80		)	—			(296		)
Recoveries	106			—		86			39			—			231
Provision for loan losses	(421		)	157		(97		)	(79		)	(95		)	(535		)
June 30, 2015	$	3,482		$	363	$	3,512		$	591		$	1,052		$	9,000



	Allowance for Loan Losses
	Six Months Ended June 30, 2015
	Commercial			Agricultural		Residential Real Estate			Consumer			Unallocated			Total
January 1, 2015	$	3,821		$	216	$	4,235		$	645		$	1,183		$	10,100
Charge-offs	(28		)	—		(255		)	(173		)	—			(456		)
Recoveries	319			72		119			107			—			617
Provision for loan losses	(630		)	75		(587		)	12			(131		)	(1,261		)
June 30, 2015	$	3,482		$	363	$	3,512		$	591		$	1,052		$	9,000



	Allowance for Loan Losses and Recorded Investment in Loans
	December 31, 2015
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
ALLL
Individually evaluated for impairment	$	829	$	2	$	1,989	$	—	$	—	$	2,820
Collectively evaluated for impairment	1,342		327		1,341		522		1,048		4,580
Total	$	2,171	$	329	$	3,330	$	522	$	1,048	$	7,400
Loans
Individually evaluated for impairment	$	7,969	$	4,068	$	10,266	$	35			$	22,338
Collectively evaluated for impairment	440,412		111,843		241,235		34,664				828,154
Total	$	448,381	$	115,911	$	251,501	$	34,699			$	850,492

Table of Contents

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



	June 30, 2016
	Commercial						Agricultural
	Real Estate		Other		Total		Real Estate		Other		Total
Rating
1 - Excellent	$	—	$	982	$	982	$	—	$	—	$	—
2 - High quality	11,359		10,318		21,677		3,963		1,428		5,391
3 - High satisfactory	100,031		31,861		131,892		24,288		11,052		35,340
4 - Low satisfactory	257,872		75,720		333,592		46,446		24,514		70,960
5 - Special mention	4,464		477		4,941		5,631		6,338		11,969
6 - Substandard	6,936		227		7,163		2,108		603		2,711
7 - Vulnerable	127		—		127		146		—		146
8 - Doubtful	—		—		—		—		—		—
Total	$	380,789	$	119,585	$	500,374	$	82,582	$	43,935	$	126,517



	December 31, 2015
	Commercial						Agricultural
	Real Estate		Other		Total		Real Estate		Other		Total
Rating
1 - Excellent	$	—	$	499	$	499	$	—	$	—	$	—
2 - High quality	7,397		11,263		18,660		4,647		2,150		6,797
3 - High satisfactory	99,136		29,286		128,422		28,886		13,039		41,925
4 - Low satisfactory	222,431		62,987		285,418		37,279		22,166		59,445
5 - Special mention	4,501		473		4,974		3,961		1,875		5,836
6 - Substandard	9,941		256		10,197		1,623		139		1,762
7 - Vulnerable	211		—		211		146		—		146
8 - Doubtful	—		—		—		—		—		—
Total	$	343,617	$	104,764	$	448,381	$	76,542	$	39,369	$	115,911

Internally assigned credit risk ratings are reviewed, at a minimum, when loans are renewed or when management has knowledge of improvements or deterioration of the credit quality of individual credits. Descriptions of the internally assigned credit risk ratings for commercial and agricultural loans are as follows:

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 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.

Table of Contents

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.


•	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 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.

Table of Contents

7. VULNERABLE – Classified

Credit is considered “Substandard” and warrants placing on nonaccrual status. Risk of loss is being evaluated and exit strategy options are under review. Other characteristics that may apply:


•	Insufficient cash flow to service debt.


•	Minimal or no payments being received.


•	Limited options available to avoid the collection process.


•	Transition status, expect action will take place to collect loan without immediate progress being made.

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.

Our primary credit quality indicator 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, 2016
	Accruing Interest and Past Due:								Total Past Due and Nonaccrual
	30-59 Days		60-89 Days		90 Days or More		Nonaccrual		Total Past Due and Nonaccrual		Current		Total
Commercial
Commercial real estate	$	602	$	291	$	—	$	127	$	1,020	$	379,769	$	380,789
Commercial other	75		15		194		—		284		119,301		119,585
Total commercial	677		306		194		127		1,304		499,070		500,374
Agricultural
Agricultural real estate	441		—		—		146		587		81,995		82,582
Agricultural other	342		—		14		—		356		43,579		43,935
Total agricultural	783		—		14		146		943		125,574		126,517
Residential real estate
Senior liens	1,200		527		—		701		2,428		205,928		208,356
Junior liens	40		—		—		—		40		8,607		8,647
Home equity lines of credit	287		—		—		—		287		37,826		38,113
Total residential real estate	1,527		527		—		701		2,755		252,361		255,116
Consumer
Secured	22		—		—		—		22		33,958		33,980
Unsecured	1		—		—		—		1		3,606		3,607
Total consumer	23		—		—		—		23		37,564		37,587
Total	$	3,010	$	833	$	208	$	974	$	5,025	$	914,569	$	919,594

Table of Contents



	December 31, 2015
	Accruing Interest and Past Due:								Total Past Due and Nonaccrual
	30-59 Days		60-89 Days		90 Days or More		Nonaccrual		Total Past Due and Nonaccrual		Current		Total
Commercial
Commercial real estate	$	505	$	281	$	—	$	211	$	997	$	342,620	$	343,617
Commercial other	18		—		—		—		18		104,746		104,764
Total commercial	523		281		—		211		1,015		447,366		448,381
Agricultural
Agricultural real estate	196		890		—		146		1,232		75,310		76,542
Agricultural other	—		—		—		—		—		39,369		39,369
Total agricultural	196		890		—		146		1,232		114,679		115,911
Residential real estate
Senior liens	1,551		261		—		429		2,241		199,622		201,863
Junior liens	40		8		—		6		54		9,325		9,379
Home equity lines of credit	225		—		—		—		225		40,034		40,259
Total residential real estate	1,816		269		—		435		2,520		248,981		251,501
Consumer
Secured	27		—		—		—		27		30,839		30,866
Unsecured	4		—		—		—		4		3,829		3,833
Total consumer	31		—		—		—		31		34,668		34,699
Total	$	2,566	$	1,440	$	—	$	792	$	4,798	$	845,694	$	850,492

Impaired Loans

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


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


2.	The loan has been classified as a TDR; or


3.	The loan is in nonaccrual status.

Impairment is measured on a loan-by-loan basis for commercial and agricultural loans by comparing the loan’s outstanding balance to 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. Impairment is measured on a loan-by-loan basis for residential real estate and consumer loans by comparing the loan’s unpaid principal balance to the present value of expected future cash flows discounted at the loan’s effective interest rate.

Table of Contents

We do not recognize interest income on impaired loans in nonaccrual status. For impaired loans not classified as nonaccrual, interest income is recognized daily, as earned, according to the terms of the loan agreement and the principal amount outstanding. The following is a summary of information pertaining to impaired loans as of:



	June 30, 2016						December 31, 2015
	Outstanding Balance		Unpaid Principal Balance		Valuation Allowance		Outstanding Balance		Unpaid Principal Balance		Valuation Allowance
Impaired loans with a valuation allowance
Commercial real estate	$	5,729	$	5,848	$	801	$	5,659	$	5,777	$	818
Commercial other	93		93		10		8		8		11
Agricultural real estate	181		181		15		—		—		—
Agricultural other	—		—		—		335		335		2
Residential real estate senior liens	9,183		9,959		1,750		9,996		10,765		1,959
Residential real estate junior liens	133		143		26		143		163		30
Home equity lines of credit	—		—		—		—		—		—
Consumer secured	—		—		—		—		—		—
Total impaired loans with a valuation allowance	15,319		16,224		2,602		16,141		17,048		2,820
Impaired loans without a valuation allowance
Commercial real estate	820		973				2,122		2,256
Commercial other	72		83				180		191
Agricultural real estate	3,362		3,362				3,549		3,549
Agricultural other	686		686				184		184
Home equity lines of credit	115		415				127		434
Consumer secured	32		32				35		35
Total impaired loans without a valuation allowance	5,087		5,551				6,197		6,649
Impaired loans
Commercial	6,714		6,997		811		7,969		8,232		829
Agricultural	4,229		4,229		15		4,068		4,068		2
Residential real estate	9,431		10,517		1,776		10,266		11,362		1,989
Consumer	32		32		—		35		35		—
Total impaired loans	$	20,406	$	21,775	$	2,602	$	22,338	$	23,697	$	2,820

Table of Contents

The following is a summary of information pertaining to impaired loans for the:



	Three Months Ended June 30
	2016				2015
	Average Outstanding Balance		Interest Income Recognized		Average Outstanding Balance		Interest Income Recognized
Impaired loans with a valuation allowance
Commercial real estate	$	5,793	$	85	$	7,052	$	92
Commercial other	95		2		569		9
Agricultural real estate	91		2		44		—
Agricultural other	—		—		—		—
Residential real estate senior liens	9,508		93		10,805		99
Residential real estate junior liens	134		1		196		12
Home equity lines of credit	—		—		—		—
Consumer secured	—		—		46		1
Total impaired loans with a valuation allowance	15,621		183		18,712		213
Impaired loans without a valuation allowance
Commercial real estate	814		28		2,230		74
Commercial other	77		2		68		2
Agricultural real estate	3,454		43		1,545		20
Agricultural other	603		10		351		7
Home equity lines of credit	118		4		190		4
Consumer secured	33		1		—		—
Total impaired loans without a valuation allowance	5,099		88		4,384		107
Impaired loans
Commercial	6,779		117		9,919		177
Agricultural	4,148		55		1,940		27
Residential real estate	9,760		98		11,191		115
Consumer	33		1		46		1
Total impaired loans	$	20,720	$	271	$	23,096	$	320

Table of Contents



	Six Months Ended June 30
	2016				2015
	Average Outstanding Balance		Interest Income Recognized		Average Outstanding Balance		Interest Income Recognized
Impaired loans with a valuation allowance
Commercial real estate	$	5,773	$	169	$	7,163	$	183
Commercial other	74		3		581		19
Agricultural real estate	46		2		44		1
Agricultural other	84		—		—		—
Residential real estate senior liens	9,711		193		11,208		217
Residential real estate junior liens	137		2		227		14
Home equity lines of credit	—		—		63		—
Consumer secured	—		—		49		2
Total impaired loans with a valuation allowance	15,825		369		19,335		436
Impaired loans without a valuation allowance
Commercial real estate	1,139		47		2,818		135
Commercial other	104		4		99		5
Agricultural real estate	3,501		88		1,513		41
Agricultural other	477		16		204		8
Home equity lines of credit	121		8		155		10
Consumer secured	34		2		3		—
Total impaired loans without a valuation allowance	5,376		165		4,792		199
Impaired loans
Commercial	7,090		223		10,661		342
Agricultural	4,108		106		1,761		50
Residential real estate	9,969		203		11,653		241
Consumer	34		2		52		2
Total impaired loans	$	21,201	$	534	$	24,127	$	635

As of June 30, 2016 and December 31, 2015, we had no commitments to advance additional funds in connection with impaired loans, which include TDRs.

Troubled Debt Restructurings

Loan modifications are considered to be TDRs when the modification includes terms outside of normal lending practices 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 loans with similar risk characteristics.


3.	Forgiving principal.


4.	Forgiving accrued interest.

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


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


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


3.	The borrower’s cash flow was insufficient 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).

Table of Contents

The following is a summary of information pertaining to TDRs granted for the:



	Three Months Ended June 30
	2016					2015
	Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment
Commercial other	—	$	—	$	—	1	$	71	$	71
Agricultural other	3	201		201		7	770		770
Residential real estate
Senior liens	—	—		—		2	210		210
Junior liens	—	—		—		1	30		30
Home equity lines of credit	—	—		—		—	—		—
Total residential real estate	—	—		—		3	240		240
Consumer unsecured	—	—		—		—	—		—
Total	3	$	201	$	201	11	$	1,081	$	1,081



	Six Months Ended June 30
	2016					2015
	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	$	585	$	585
Agricultural other	3	201		201		7	770		770
Residential real estate
Senior liens	2	26		26		4	448		448
Junior liens	—	—		—		1	30		30
Home equity lines of credit	—	—		—		1	94		94
Total residential real estate	2	26		26		6	572		572
Consumer unsecured	1	2		2		—	—		—
Total	6	$	229	$	229	18	$	1,927	$	1,927

The following tables summarize concessions we granted to borrowers in financial difficulty for the:



	Three Months Ended June 30
	2016						2015
	Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period			Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period
	Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment
Commercial other	—	$	—	—	$	—	1	$	71	—	$	—
Agricultural other	—	—		3	201		6	724		1	46
Residential real estate
Senior liens	—	—		—	—		—	—		2	210
Junior liens	—	—		—	—		—	—		1	30
Home equity lines of credit	—	—		—	—		—	—		—	—
Total residential real estate	—	—		—	—		—	—		3	240
Consumer unsecured	—	—		—	—		—	—		—	—
Total	—	$	—	3	$	201	7	$	795	4	$	286

Table of Contents



	Six Months Ended June 30
	2016						2015
	Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period			Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period
	Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment
Commercial other	—	$	—	—	$	—	3	$	254	2	$	331
Agricultural other	—	—		3	201		6	724		1	46
Residential real estate
Senior liens	2	26		—	—		1	50		3	398
Junior liens	—	—		—	—		—	—		1	30
Home equity lines of credit	—	—		—	—		—	—		1	94
Total residential real estate	2	26		—	—		1	50		5	522
Consumer unsecured	—	—		1	2		—	—		—	—
Total	2	$	26	4	$	203	10	$	1,028	8	$	899

We did not restructure any loans by forgiving principal or accrued interest in the three and six month periods ended June 30, 2016 or 2015.

Based on our historical loss experience, losses associated with TDRs are not significantly different than other impaired loans within the same loan segment. As such, TDRs, including TDRs 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.

We had no loans that defaulted in the three and six month periods ended June 30, 2016 which were modified within 12 months prior to the default date. Following is a summary of loans that defaulted in the three and six month periods ended June 30, 2015, which were modified within 12 months prior to the default date:



	Three Months Ended June 30, 2015							Six Months Ended June 30, 2015
	Number of Loans	Pre- Default Recorded Investment		Charge-Off Recorded Upon Default		Post- Default Recorded Investment		Number of Loans	Pre- Default Recorded Investment		Charge-Off Recorded Upon Default		Post- Default Recorded Investment
Residential real estate junior liens	1	$	39	$	39	$	—	1	$	39	$	39	$	—

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



	June 30, 2016		December 31, 2015
TDRs	$	19,430	$	21,325

Note 6 – 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 unconsolidated entities accounted for under the equity method of accounting.

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



	June 30 2016		December 31 2015
FHLB Stock	$	11,700	$	11,700
Corporate Settlement Solutions, LLC	7,393		7,249
FRB Stock	1,999		1,999
Valley Financial Corporation	1,000		1,000
Other	335		338
Total	$	22,427	$	22,286

Table of Contents

Note 7 – Foreclosed Assets

Foreclosed assets are included in other assets in the consolidated balance sheets and consist of other real estate owned and repossessed assets. The following is a summary of foreclosed assets:



	June 30 2016		December 31 2015
Consumer mortgage loans collateralized by residential real estate foreclosed as a result of obtaining physical possession	$	35	$	—
All other foreclosed assets	214		421
Total	$	249	$	421

Below is a summary of changes in foreclosed assets during the:



	Three Months Ended June 30
	2016			2015
Balance, April 1	$	276		$	717
Properties transferred	27			675
Impairments	—			(22		)
Proceeds from sale	(54		)	(497		)
Balance, June 30	$	249		$	873



	Six Months Ended June 30
	2016			2015
Balance, January 1	$	421		$	885
Properties transferred	116			809
Impairments	—			(22		)
Proceeds from sale	(288		)	(799		)
Balance, June 30	$	249		$	873

There were $290 consumer mortgage loans collateralized by residential real estate in the process of foreclosure as of June 30, 2016.

Note 8 – Borrowed Funds

Borrowed funds consist of the following obligations as of:



	June 30, 2016				December 31, 2015
	Amount		Rate		Amount		Rate
FHLB advances	$	265,000	1.87	%	$	235,000	1.93	%
Securities sold under agreements to repurchase without stated maturity dates	53,596		0.13	%	70,532		0.12	%
Federal funds purchased	—		—	%	4,200		0.75	%
Total	$	318,596	1.58	%	$	309,732	1.50	%

FHLB advances are collateralized by a blanket lien on all qualified 1-4 family residential real estate loans, specific AFS securities, and FHLB stock.

Table of Contents

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



	June 30, 2016				December 31, 2015
	Amount		Rate		Amount		Rate
Fixed rate due 2016	$	35,000	1.20	%	$	30,000	1.25	%
Variable rate due 2016	—		—	%	15,000		0.62	%
Fixed rate due 2017	50,000		1.56	%	50,000		1.56	%
Fixed rate due 2018	50,000		2.16	%	50,000		2.16	%
Fixed rate due 2019	60,000		1.99	%	40,000		2.35	%
Fixed rate due 2020	10,000		1.98	%	10,000		1.98	%
Fixed rate due 2021	40,000		2.01	%	30,000		2.26	%
Variable rate due 2021 ¹	10,000		0.93	%	—		—	%
Fixed rate due 2023	10,000		3.90	%	10,000		3.90	%
Total	$	265,000	1.87	%	$	235,000	1.93	%


⁽¹⁾	Hedged advance (see "Derivative Instruments" section below)

Securities sold under agreements to repurchase are classified as secured borrowings and are reflected at the amount of cash received in connection with the transaction. The securities underlying the agreements have a carrying value and a fair value of $58,137 and $70,555 at June 30, 2016 and December 31, 2015, respectively. Such securities remain under our control. We may be required to provide additional collateral based on the fair value of underlying securities.

Securities sold under repurchase agreements without stated maturity dates, federal funds purchased, and FRB Discount Window advances generally mature within one to four days from the transaction date. The following table provides a summary of securities sold under repurchase agreements without stated maturity dates, federal funds purchased, and FRB Discount Window advances for the:



	Three Months Ended June 30
	2016						2015
	Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period		Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates	$	57,032	$	56,010	0.13	%	$	67,599	$	63,294	0.13	%
Federal funds purchased	11,800		12,294		0.69	%	12,600		5,770		0.52	%



	Six Months Ended June 30
	2016						2015
	Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period		Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates	$	61,783	$	58,531	0.13	%	$	84,859	$	71,129	0.13	%
Federal funds purchased	11,800		8,495		0.69	%	12,600		5,738		0.50	%

We had pledged AFS securities and 1-4 family residential real estate loans in the following amounts at:



	June 30 2016		December 31 2015
Pledged to secure borrowed funds	$	335,570	$	339,078
Pledged to secure repurchase agreements	58,137		70,555
Pledged for public deposits and for other purposes necessary or required by law	38,465		39,038
Total	$	432,172	$	448,671

Table of Contents

AFS securities pledged to repurchase agreements without stated maturity dates consisted of the following at:



	June 30 2016		December 31 2015
States and political subdivisions	$	2,393	$	3,639
Mortgage-backed securities	20,781		23,075
Collateralized mortgage obligations	34,963		43,841
Total	$	58,137	$	70,555

AFS securities pledged to repurchase agreements are monitored to ensure the appropriate level is collateralized. In the event of maturities, calls, significant principal repayments, or significant decline in market values, we have adequate levels of available AFS securities to pledge to satisfy required collateral.

As of June 30, 2016, we had the ability to borrow up to an additional $106,677, based on assets pledged as collateral. We had no investment securities that are restricted to be pledged for specific purposes.

Derivative Instruments

During the quarter ended June 30, 2016, we began to enter into interest rate swaps to manage exposure to interest rate risk and variability in cash flows. The interest rate swaps, associated with our variable rate borrowings, are designated upon inception as cash flow hedges of forecasted interest payments. We enter into LIBOR-based interest rate swaps that involve the receipt of variable amounts in exchange for fixed rate payments, in effect converting variable rate debt to fixed rate debt.

Cash flow hedges are assessed for effectiveness using regression analysis. The effective portion of changes in fair value are recorded in OCI and subsequently reclassified into interest expense in the same period in which the related interest on the variable rate borrowings affects earnings. In the event that a portion of the changes in fair value were determined to be ineffective, the ineffective amount would be recorded in earnings.

The following table provides information on derivatives related to variable rate borrowings as of June 30, 2016.



	Pay Rate		Receive Rate	Remaining Life (Years)	Notional Amount		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments
Cash Flow Hedges:
Interest rate swaps	1.56	%	3-Month LIBOR	4.9	$	10,000	Other liabilities	$	(152	)

Derivatives contain an element of credit risk which arises from the possibility that we will incur a loss as a result of a counterparty failing to meet its contractual obligations. Credit risk is minimized through counterparty collateral, transaction limits and monitoring procedures. We also manage dealer credit risk by entering into interest rate derivatives only with primary and highly rated counterparties, the use of ISDA master agreements and counterparties limits. We do not anticipate any losses from failure of interest rate derivative counterparties to honor their obligations.

Table of Contents

Note 9 – Other Noninterest Expenses

A summary of expenses included in other noninterest expenses is as follows for the:



	Three Months Ended June 30				Six Months Ended June 30
	2016		2015		2016		2015
Director fees	$	214	$	206	$	423	$	404
FDIC insurance premiums	217		203		422		415
Consulting fees	196		133		369		217
Audit and related fees	186		175		345		359
Education and travel	138		136		261		228
Marketing costs	103		114		258		226
Donations and community relations	129		114		240		257
Loan underwriting fees	127		62		235		150
Postage and freight	91		92		197		190
Printing and supplies	105		96		183		198
Legal fees	92		93		158		152
All other	651		468		1,224		970
Total other	$	2,249	$	1,892	$	4,315	$	3,766

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 Months Ended June 30						Six Months Ended June 30
	2016			2015			2016			2015
Income taxes at 34% statutory rate	$	1,381		$	1,725		$	2,555		$	3,236
Effect of nontaxable income
Interest income on tax exempt municipal securities	(486		)	(510		)	(988		)	(1,010		)
Earnings on corporate owned life insurance policies	(66		)	(66		)	(130		)	(130		)
Effect of tax credits	(193		)	(181		)	(387		)	(367		)
Other	(18		)	(26		)	(36		)	(52		)
Total effect of nontaxable income	(763		)	(783		)	(1,541		)	(1,559		)
Effect of nondeductible expenses	37			35			78			71
Federal income tax expense	$	655		$	977		$	1,092		$	1,748

Table of Contents

Note 11 – 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 cash equivalents: The carrying amounts of cash and demand deposits due from banks and interest bearing balances due from banks approximate fair values. As such, we classify cash and cash equivalents as Level 1.

AFS securities: AFS securities are recorded at fair value on a recurring basis. Level 1 fair value measurement is based upon quoted prices for identical instruments. Level 2 fair value measurement is based upon quoted prices for similar instruments. If quoted prices are not available, fair values are measured using independent pricing models or other model based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss and liquidity assumptions. The values for Level 1 and Level 2 investment securities are generally obtained from an independent third party. On a quarterly basis, we compare the values provided to alternative pricing sources.

Mortgage loans AFS: Mortgage loans AFS are carried at the lower of cost or fair value. The fair value of Mortgage loans AFS are based on the price secondary markets are currently offering for portfolios with similar characteristics. As such, we classify Mortgage loans AFS subject 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. As such, we classify loans as Level 3 assets.

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 loss 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 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. 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, we utilize independent appraisals, broker price opinions, or internal evaluations. We review these valuations to determine whether an additional discount should be applied given the age of market information that may have been considered as well as other factors such as costs to sell an asset if it is determined that the collateral will be liquidated in connection with the ultimate settlement of the loan. We use these valuations to determine if any specific reserves or charge-offs are necessary. We may obtain new valuations in certain circumstances, including when there has been significant deterioration in the condition of the collateral, if the foreclosure process has begun, or if the existing valuation is deemed to be outdated.

The following tables list the quantitative fair value information about impaired loans as of:



	June 30, 2016
Valuation Technique	Fair Value	Unobservable Input	Range
		Discount applied to collateral appraisal:
		Real Estate	20% - 30%
		Equipment	35% - 50%
Discounted appraisal value	$7,687	Furniture, fixtures & equipment	45%
		Cash crop inventory	40%
		Other inventory	50%
		Accounts receivable	50%
		Liquor license	75%

Table of Contents



	December 31, 2015
Valuation Technique	Fair Value	Unobservable Input	Range
		Discount applied to collateral appraisal:
		Real Estate	20% - 30%
		Equipment	20% - 35%
Discounted appraisal value	$9,301	Furniture, fixtures & equipment	35% - 45%
		Cash crop inventory	40%
		Other inventory	50%
		Accounts receivable	50%
		Liquor license	75%

Discount factors with ranges are based on the age of the independent appraisal, broker price opinion, or internal evaluation.

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

Equity securities without readily determinable fair values: Included in equity securities without readily determinable fair values are FHLB stock and FRB stock as well as our ownership interests in Corporate Settlement Solutions, LLC and Valley Financial Corporation. The investment in Corporate Settlement Solutions, LLC, a title insurance company, was made in the first quarter 2008 and we account for our investment under the equity method of accounting. Valley Financial Corporation is the parent company of 1st State Bank in Saginaw, Michigan, which is a community bank that opened in 2005. We made investments in Valley Financial Corporation in 2004 and in 2007 and we account for our investment under the cost method of accounting.

The lack of an active market, or other independent sources to validate fair value estimates coupled with the impact of future capital calls and transfer restrictions, is an inherent limitation in the valuation process. As the fair values of these investments are not readily determinable, they are not disclosed under a specific fair value hierarchy; however, they are reviewed quarterly for impairment. If we were to record an impairment adjustment related to these securities, it would be classified as a nonrecurring Level 3 fair value adjustment. During 2016 and 2015, there were no impairments recorded on equity securities without readily determinable fair values.

Foreclosed assets: Upon transfer from the loan portfolio, foreclosed assets (which are included in other 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. Due to the inherent level of estimation in the valuation process, we classify foreclosed assets as nonrecurring Level 3.

The table below lists the quantitative fair value information related to foreclosed assets as of:



	June 30, 2016
Valuation Technique	Fair Value		Unobservable Input	Range
			Discount applied to collateral appraisal:
Discounted appraisal value	$	249	Real Estate	20% - 30%



	December 31, 2015
Valuation Technique	Fair Value		Unobservable Input	Range
			Discount applied to collateral appraisal:
Discounted appraisal value	$	421	Real Estate	20% - 30%

Discount factors with ranges are based on the age of the independent appraisal, broker price opinion, or internal evaluations.

Table of Contents

Goodwill and other intangible assets: Acquisition intangibles and goodwill are evaluated for potential impairment on at least an annual basis. Acquisition intangibles and goodwill are 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 acquisition intangibles or goodwill is more likely than not to be impaired, we perform a cash flow valuation to determine the extent of the potential impairment. If the testing resulted in impairment, we would classify goodwill and other acquisition intangibles subjected to nonrecurring fair value adjustments as Level 3. During 2016 and 2015, there were no impairments recorded on goodwill and other acquisition intangibles.

OMSR: OMSR (which are included in other assets) are subject to impairment testing. To test for impairment, we utilize a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and discount rates. If the valuation model reflects a value less than the carrying value, OMSR are adjusted to fair value through a valuation allowance as determined by the model. As such, we classify OMSR subject to nonrecurring fair value adjustments as Level 2.

Deposits: The fair value of demand, savings, and money market deposits are equal to their carrying amounts and are classified as Level 1. Fair values for variable rate certificates of deposit approximate their 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, fixed rate 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. As such, borrowed funds are classified as Level 2.

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

Derivative instruments: Derivative instruments, existing solely of interest rate swaps, are recorded at fair value on a recurring basis. Derivatives qualifying as cash flow hedges, when highly effective, are reported at fair value in other assets or other liabilities on our Consolidated Balance Sheets with changes in value recorded in OCI. Should the hedge no longer be considered effective, the ineffective portion of the change in fair value is recorded directly in earnings in the period in which the change occurs. The fair value of a derivative is determined by quoted market prices and model based valuation techniques. As such, we classify derivative instruments as Level 2.

Commitments to extend credit, standby letters of credit, and undisbursed loans: Our commitments to extend credit, standby letters of credit, and undisbursed funds have no carrying amount and are estimated to have no realizable fair value. Historically, a majority of the unused commitments to extend credit have not been drawn upon and, generally, we do not receive fees in connection with these commitments other than standby letter of credit fees, which are not significant.

The preceding methods described may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Although we believe our valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement.

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 were as follows as of:



	June 30, 2016
	Carrying Value		Estimated Fair Value		(Level 1)		(Level 2)		(Level 3)
ASSETS
Cash and cash equivalents	$	27,034	$	27,034	$	27,034	$	—	$	—
Mortgage loans AFS	1,281		1,302		—		1,302		—
Gross loans	919,594		909,607		—		—		909,607
Less allowance for loan and lease losses	7,600		7,600		—		—		7,600
Net loans	911,994		902,007		—		—		902,007
Accrued interest receivable	5,791		5,791		5,791		—		—
Equity securities without readily determinable fair values (1)	22,427		N/A		—		—		—
OMSR	2,176		2,176		—		2,176		—
LIABILITIES
Deposits without stated maturities	720,928		720,928		720,928		—		—
Deposits with stated maturities	435,942		435,730		—		435,730		—
Borrowed funds	318,596		322,475		—		322,475		—
Accrued interest payable	551		551		551		—		—



	December 31, 2015
	Carrying Value		Estimated Fair Value		(Level 1)		(Level 2)		(Level 3)
ASSETS
Cash and cash equivalents	$	21,569	$	21,569	$	21,569	$	—	$	—
Mortgage loans AFS	1,187		1,210		—		1,210		—
Gross loans	850,492		839,398		—		—		839,398
Less allowance for loan and lease losses	7,400		7,400		—		—		7,400
Net loans	843,092		831,998		—		—		831,998
Accrued interest receivable	6,269		6,269		6,269		—		—
Equity securities without readily determinable fair values (1)	22,286		N/A		—		—		—
OMSR	2,505		2,518		—		2,518		—
LIABILITIES
Deposits without stated maturities	741,683		741,683		741,683		—		—
Deposits with stated maturities	422,880		421,429		—		421,429		—
Borrowed funds	309,732		312,495		—		312,495		—
Accrued interest payable	545		545		545		—		—


⁽¹⁾	Due to the characteristics of equity securities without readily determinable fair values, they are not disclosed under a specific fair value hierarchy. If we were to record an impairment adjustment related to these securities, such amount would be classified as a nonrecurring Level 3 fair value adjustment.

Table of Contents

Financial Instruments Recorded at Fair Value

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



	June 30, 2016												December 31, 2015
	Total			(Level 1)			(Level 2)			(Level 3)			Total		(Level 1)			(Level 2)			(Level 3)
Recurring items
AFS securities
Government-sponsored enterprises	$	10,371		$	—		$	10,371		$	—		$	24,345	$	—		$	24,345		$	—
States and political subdivisions	226,047			—			226,047			—			232,217		—			232,217			—
Auction rate money market preferred	3,119			—			3,119			—			2,866		—			2,866			—
Preferred stocks	3,406			3,406			—			—			3,299		3,299			—			—
Mortgage-backed securities	240,195			—			240,195			—			263,384		—			263,384			—
Collateralized mortgage obligations	119,325			—			119,325			—			134,025		—			134,025			—
Total AFS securities	602,463			3,406			599,057			—			660,136		3,299			656,837			—
Derivative instruments	(152		)	—			(152		)	—			—		—			—			—
Nonrecurring items
Impaired loans (net of the ALLL)	7,687			—			—			7,687			9,301		—			—			9,301
Foreclosed assets	249			—			—			249			421		—			—			421
Total	$	610,247		$	3,406		$	598,905		$	7,936		$	669,858	$	3,299		$	656,837		$	9,722
Percent of assets and liabilities measured at fair value				0.56		%	98.14		%	1.30		%			0.49		%	98.06		%	1.45		%

We had no assets or liabilities recorded at fair value with changes in fair value recognized through earnings, on a recurring basis, as of June 30, 2016. Additionally, we had no assets or liabilities recorded at fair value with changes in fair value recognized through earnings, on a nonrecurring basis, as of June 30, 2016.

Note 12 – Accumulated Other Comprehensive Income

The following table summarizes the changes in AOCI by component for the:



	Three Months Ended June 30
	2016												2015
	Unrealized Holding Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments			Defined Benefit Pension Plan			Total			Unrealized Holding Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan			Total
Balance, April 1	$	8,333		$	—		$	(3,315	)	$	5,018		$	6,292		$	—	$	(3,808	)	$	2,484
OCI before reclassifications	4,067			(152		)	—			3,915			(6,520		)	—		—			(6,520		)
Amounts reclassified from AOCI	(245		)	—			—			(245		)	—			—		—			—
Subtotal	3,822			(152		)	—			3,670			(6,520		)	—		—			(6,520		)
Tax effect	(1,173		)	52			—			(1,121		)	2,165			—		—			2,165
OCI, net of tax	2,649			(100		)	—			2,549			(4,355		)	—		—			(4,355		)
Balance, June 30	$	10,982		$	(100	)	$	(3,315	)	$	7,567		$	1,937		$	—	$	(3,808	)	$	(1,871	)

Table of Contents



	Six Months Ended June 30
	2016												2015
	Unrealized Holding Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments			Defined Benefit Pension Plan			Total			Unrealized Holding Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan			Total
Balance, January 1	$	3,536		$	—		$	(3,315	)	$	221		$	3,302		$	—	$	(3,808	)	$	(506	)
OCI before reclassifications	11,341			(152		)	—			11,189			(2,164		)	—		—			(2,164		)
Amounts reclassified from AOCI	(245		)	—			—			(245		)	—			—		—			—
Subtotal	11,096			(152		)	—			10,944			(2,164		)	—		—			(2,164		)
Tax effect	(3,650		)	52			—			(3,598		)	799			—		—			799
OCI, net of tax	7,446			(100		)	—			7,346			(1,365		)	—		—			(1,365		)
Balance, June 30	$	10,982		$	(100	)	$	(3,315	)	$	7,567		$	1,937		$	—	$	(3,808	)	$	(1,871	)

Included in OCI for the three and six month periods ended June 30, 2016 and 2015 are changes in unrealized holding gains and losses 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 the components of unrealized holding gains on AFS securities included in OCI follows for the:



	Three Months Ended June 30
	2016								2015
	Auction Rate Money Market Preferred and Preferred Stocks		All Other AFS Securities			Total			Auction Rate Money Market Preferred and Preferred Stocks		All Other AFS Securities			Total
Unrealized gains (losses) arising during the period	$	372	$	3,695		$	4,067		$	360	$	(6,880	)	$	(6,520	)
Reclassification adjustment for net realized (gains) losses included in net income	—		(245		)	(245		)	—		—			—
Net unrealized gains (losses)	372		3,450			3,822			360		(6,880		)	(6,520		)
Tax effect	—		(1,173		)	(1,173		)	—		2,165			2,165
Unrealized gains (losses), net of tax	$	372	$	2,277		$	2,649		$	360	$	(4,715	)	$	(4,355	)



	Six Months Ended June 30
	2016								2015
	Auction Rate Money Market Preferred and Preferred Stocks		All Other AFS Securities			Total			Auction Rate Money Market Preferred and Preferred Stocks		All Other AFS Securities			Total
Unrealized gains (losses) arising during the period	$	360	$	10,981		$	11,341		$	190	$	(2,354	)	$	(2,164	)
Reclassification adjustment for net realized (gains) losses included in net income	—		(245		)	(245		)	—		—			—
Net unrealized gains (losses)	360		10,736			11,096			190		(2,354		)	(2,164		)
Tax effect	—		(3,650		)	(3,650		)	—		799			799
Unrealized gains (losses), net of tax	$	360	$	7,086		$	7,446		$	190	$	(1,555	)	$	(1,365	)

Table of Contents

Note 13 – Parent Company Only Financial Information

Interim Condensed Balance Sheets



	June 30 2016		December 31 2015
ASSETS
Cash on deposit at the Bank	$	2,554	$	4,125
AFS securities	253		257
Investments in subsidiaries	144,906		133,883
Premises and equipment	2,003		2,014
Other assets	53,429		53,396
TOTAL ASSETS	$	203,145	$	193,675
LIABILITIES AND SHAREHOLDERS’ EQUITY
Other liabilities	$	8,012	$	9,704
Shareholders' equity	195,133		183,971
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	203,145	$	193,675

Interim Condensed Statements of Income



	Three Months Ended June 30				Six Months Ended June 30
	2016		2015		2016		2015
Income
Dividends from subsidiaries	$	2,000	$	1,700	$	3,600	$	3,300
Interest income	4		35		8		71
Management fee and other	1,758		1,602		3,282		3,054
Total income	3,762		3,337		6,890		6,425
Expenses
Compensation and benefits	1,184		1,240		2,384		2,430
Occupancy and equipment	413		401		843		811
Audit and related fees	100		114		196		215
Other	588		539		1,134		1,032
Total expenses	2,285		2,294		4,557		4,488
Income before income tax benefit and equity in undistributed earnings of subsidiaries	1,477		1,043		2,333		1,937
Federal income tax benefit	171		224		417		465
Income before equity in undistributed earnings of subsidiaries	1,648		1,267		2,750		2,402
Undistributed earnings of subsidiaries	1,759		2,831		3,674		5,369
Net income	$	3,407	$	4,098	$	6,424	$	7,771

Table of Contents

Interim Condensed Statements of Cash Flows



	Six Months Ended June 30
	2016			2015
Operating activities
Net income	$	6,424		$	7,771
Adjustments to reconcile net income to cash provided by operations
Undistributed earnings of subsidiaries	(3,674		)	(5,369		)
Undistributed earnings of equity securities without readily determinable fair values	(141		)	(65		)
Share-based payment awards under equity compensation plan	273			259
Depreciation	81			74
Changes in operating assets and liabilities which provided (used) cash
Other assets	108			364
Accrued interest and other liabilities	(1,692		)	(33		)
Net cash provided by (used in) operating activities	1,379			3,001
Investing activities
Maturities, calls, principal payments, and sales of AFS securities	—			3,000
Purchases of premises and equipment	(69		)	(105		)
Net cash provided by (used in) investing activities	(69		)	2,895
Financing activities
Net increase (decrease) in borrowed funds	—			(211		)
Cash dividends paid on common stock	(3,744		)	(3,557		)
Proceeds from the issuance of common stock	2,489			2,192
Common stock repurchased	(1,462		)	(1,704		)
Common stock purchased for deferred compensation obligations	(164		)	(165		)
Net cash provided by (used in) financing activities	(2,881		)	(3,445		)
Increase (decrease) in cash and cash equivalents	(1,571		)	2,451
Cash and cash equivalents at beginning of period	4,125			1,035
Cash and cash equivalents at end of period	$	2,554		$	3,486

Note 14 – Operating Segments

Our reportable segments are based on legal entities that account for at least 10% of net operating results. The operations of the Bank as of June 30, 2016 and 2015 and each of the three and six month periods then ended, represent approximately 90% or more of our consolidated total assets and operating results. As such, no additional segment reporting is presented.

Table of Contents

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.

ISABELLA BANK CORPORATION FINANCIAL REVIEW

(Dollars in thousands except per share amounts)

This section reviews our financial condition and results of our operations for the unaudited three and six month periods ended June 30, 2016 and 2015. This analysis should be read in conjunction with our 2015 Annual Report on Form 10-K and with the unaudited interim condensed consolidated financial statements and notes, beginning on page 4 of this report.

Executive Summary

During the three and six months ended June 30, 2016, we reported net income of $3,407 and $6,424 and earnings per common share of $0.44 and $0.82, respectively. Net income and earnings per common share for the same periods of 2015 were $4,098 and $7,771 and $0.53 and $1.00, respectively. For the six month period ended June 30, 2016, the provision for loan losses was $168. Net loan recoveries during the first six months of 2016 were $32 as compared to net loan recoveries of $161 in the first six months of 2015. During the first six months of 2015, we experienced a significant improvement in loan credit quality indicators through low levels of loans classified as less than satisfactory in addition to those considered to be nonperforming. This improvement along with net recoveries and a reduction in gross loans, resulted in a reversal of provision for loan losses of $1,261 for the six month period ended June 30, 2015.

During the six month period ended June 30, 2016, total assets grew by 0.73% to $1,680,359, and assets under management increased to $2,372,079 which includes loans sold and serviced, and assets managed by our Investment and Trust Services Department of $691,720. Total loans increased by $69,102 from December 31, 2015 which was largely driven by growth in the commercial portfolio. Growth in our residential mortgage and consumer loan portfolios has been challenging; however, we have seen growth during the first six months of 2016. Our residential mortgage and consumer loan portfolios were $255,116 and $37,587 as of June 30, 2016 compared to $251,501 and $34,699 as of December 31, 2015, respectively. We implemented new products, enhanced our marketing efforts and streamlined delivery channels for direct and indirect loans in an effort to generate growth by attracting new customers while expanding our relationships with current customers.

Our net yield on interest earning assets remains historically low at 2.97% for the six month period ended June 30, 2016. The growth in net interest income will increase only through continued growth in a strategic mix of loans, investments, and other income earning assets. We do not anticipate that the Federal Reserve Bank will increase short term interest rates significantly in 2016; therefore, we do not anticipate any significant improvements in our net yield on interest earning assets in the short term. We are committed to increasing earnings and shareholder value through growth in our loan portfolio and increasing our geographical presence while managing operating costs.

Reclassifications: Certain amounts reported in the 2015 consolidated financial statements have been reclassified to conform with the 2016 presentation.

Restatements: In this Quarterly Report on Form 10-Q, certain prior period financial information has been restated due to an accounting correction. All amounts in this Quarterly Report on Form 10-Q affected by the restatement adjustments are reflected as the restated amounts. For information related to the restatement, refer to our Annual Report on Form 10-K for the year ended December 31, 2015.

Table of Contents

Results of Operations

The following table outlines our results of operations and provides certain performance measures as of, and for the three month periods ended:



	June 30 2016			March 31 2016			December 31 2015			September 30 2015			June 30 2015
INCOME STATEMENT DATA
Interest income	$	13,218		$	13,081		$	13,023		$	12,967		$	12,759
Interest expense	2,678			2,614			2,577			2,580			2,518
Net interest income	10,540			10,467			10,446			10,387			10,241
Provision for loan losses	12			156			(772		)	(738		)	(535		)
Noninterest income	2,752			2,223			2,501			3,101			2,629
Noninterest expenses	9,218			9,080			9,885			9,161			8,330
Federal income tax expense	655			437			538			1,002			977
Net Income	$	3,407		$	3,017		$	3,296		$	4,063		$	4,098
PER SHARE
Basic earnings	$	0.44		$	0.39		$	0.42		$	0.52		$	0.53
Diluted earnings	$	0.43		$	0.38		$	0.41		$	0.51		$	0.52
Dividends	$	0.24		$	0.24		$	0.24		$	0.24		$	0.23
Tangible book value*	$	17.72		$	17.47		$	17.30		$	17.06		$	17.17
Quoted market value
High	$	28.25		$	29.90		$	29.90		$	23.85		$	23.80
Low	$	27.63		$	27.25		$	23.50		$	22.75		$	22.70
Close*	$	27.90		$	28.25		$	29.90		$	23.69		$	23.75
Common shares outstanding*	7,836,442			7,809,079			7,799,867			7,765,333			7,797,188
PERFORMANCE RATIOS
Return on average total assets	0.81		%	0.72		%	0.81		%	1.01		%	1.04		%
Return on average shareholders' equity	7.05		%	6.37		%	7.17		%	9.03		%	9.11		%
Return on average tangible shareholders' equity	9.89		%	8.88		%	9.83		%	12.18		%	12.35		%
Net interest margin yield (FTE)	2.97		%	2.98		%	3.04		%	3.09		%	3.11		%
BALANCE SHEET DATA*
Gross loans	$	919,594		$	870,291		$	850,492		$	836,671		$	831,831
AFS securities	$	602,463		$	649,859		$	660,136		$	628,612		$	595,318
Total assets	$	1,680,359		$	1,681,818		$	1,668,112		$	1,619,250		$	1,586,975
Deposits	$	1,156,870		$	1,173,507		$	1,164,563		$	1,128,003		$	1,090,469
Borrowed funds	$	318,596		$	307,896		$	309,732		$	297,610		$	307,599
Shareholders' equity	$	195,133		$	190,247		$	183,971		$	182,998		$	178,025
Gross loans to deposits	79.49		%	74.16		%	73.03		%	74.17		%	76.28		%
ASSETS UNDER MANAGEMENT*
Loans sold with servicing retained	$	275,958		$	282,618		$	287,029		$	289,268		$	289,089
Assets managed by our Investment and Trust Services Department	$	415,762		$	408,224		$	405,109		$	392,124		$	400,827
Total assets under management	$	2,372,079		$	2,372,660		$	2,360,250		$	2,300,642		$	2,276,891
ASSET QUALITY*
Nonperforming loans to gross loans	0.13		%	0.12		%	0.09		%	0.10		%	0.19		%
Nonperforming assets to total assets	0.09		%	0.08		%	0.07		%	0.09		%	0.15		%
ALLL to gross loans	0.83		%	0.86		%	0.87		%	0.98		%	1.08		%
CAPITAL RATIOS*
Shareholders' equity to assets	11.61		%	11.31		%	11.03		%	11.30		%	11.22		%
Tier 1 leverage	8.50		%	8.44		%	8.52		%	8.54		%	8.77		%
Common equity tier 1 capital	13.08		%	13.24		%	13.44		%	13.57		%	13.94		%
Tier 1 risk-based capital	13.08		%	13.24		%	13.44		%	13.57		%	13.94		%
Total risk-based capital	13.80		%	13.97		%	14.17		%	14.41		%	14.88		%

* At end of period

Table of Contents

The following table outlines our results of operations and provides certain performance measures as of, and for the six month periods ended:



	June 30 2016			June 30 2015			June 30 2014			June 30 2013			June 30 2012
INCOME STATEMENT DATA
Interest income	$	26,299		$	25,512		$	25,318		$	25,054		$	26,902
Interest expense	5,292			5,006			4,968			5,602			7,133
Net interest income	21,007			20,506			20,350			19,452			19,769
Provision for loan losses	168			(1,261		)	(442		)	515			900
Noninterest income	4,975			4,757			4,683			5,183			6,085
Noninterest expenses	18,298			17,005			17,349			16,601			17,271
Federal income tax expense	1,092			1,748			1,252			1,219			1,445
Net Income	$	6,424		$	7,771		$	6,874		$	6,300		$	6,238
PER SHARE
Basic earnings	$	0.82		$	1.00		$	0.89		$	0.82		$	0.82
Diluted earnings	$	0.80		$	0.98		$	0.87		$	0.80		$	0.80
Dividends	$	0.48		$	0.46		$	0.44		$	0.42		$	0.40
Tangible book value*	$	17.72		$	17.17		$	16.08		$	15.19		$	14.37
Quoted market value
High	$	29.90		$	23.80		$	23.94		$	26.00		$	24.98
Low	$	27.25		$	22.00		$	22.52		$	21.60		$	22.30
Close*	$	27.90		$	23.75		$	22.95		$	24.75		$	24.85
Common shares outstanding*	7,836,442			7,797,188			7,735,156			7,703,589			7,602,545
PERFORMANCE RATIOS
Return on average total assets	0.77		%	1.00		%	0.91		%	0.88		%	0.92		%
Return on average shareholders' equity	6.71		%	8.69		%	8.24		%	7.63		%	8.03		%
Return on average tangible shareholders' equity	9.37		%	11.71		%	11.17		%	10.98		%	11.66		%
Net interest margin yield (FTE)	2.97		%	3.15		%	3.21		%	3.22		%	3.47		%
BALANCE SHEET DATA*
Gross loans	$	919,594		$	831,831		$	819,253		$	805,733		$	756,433
AFS securities	$	602,463		$	595,318		$	550,518		$	499,424		$	504,010
Total assets	$	1,680,359		$	1,586,975		$	1,522,135		$	1,451,415		$	1,381,496
Deposits	$	1,156,870		$	1,090,469		$	1,060,928		$	1,021,424		$	978,828
Borrowed funds	$	318,596		$	307,599		$	279,457		$	262,460		$	234,132
Shareholders' equity	$	195,133		$	178,025		$	171,099		$	159,288		$	159,855
Gross loans to deposits	79.49		%	76.28		%	77.22		%	78.88		%	77.28		%
ASSETS UNDER MANAGEMENT*
Loans sold with servicing retained	$	275,958		$	289,089		$	290,590		$	295,047		$	306,337
Assets managed by our Investment and Trust Services Department	$	415,762		$	400,827		$	374,092		$	336,132		$	311,760
Total assets under management	$	2,372,079		$	2,276,891		$	2,186,817		$	2,082,594		$	1,999,593
ASSET QUALITY*
Nonperforming loans to gross loans	0.13		%	0.19		%	0.57		%	0.52		%	0.86		%
Nonperforming assets to total assets	0.09		%	0.15		%	0.38		%	0.36		%	0.64		%
ALLL to gross loans	0.83		%	1.08		%	1.31		%	1.45		%	1.63		%
CAPITAL RATIOS*
Shareholders' equity to assets	11.61		%	11.22		%	11.24		%	10.97		%	11.57		%
Tier 1 leverage	8.50		%	8.77		%	8.50		%	8.38		%	8.24		%
Common equity tier 1 capital	13.08		%	13.94		%	N/A			N/A			N/A
Tier 1 risk-based capital	13.08		%	13.94		%	13.86		%	13.60		%	13.20		%
Total risk-based capital	13.80		%	14.88		%	15.11		%	14.85		%	14.45		%

* At end of period

Table of Contents

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. These schedules also present an analysis of interest income and interest expense for the periods indicated. All interest income is reported on a FTE basis using a 34% federal income tax rate. Loans in nonaccrual status, for the purpose of the following computations, are included in the average loan balances. FRB and FHLB restricted equity holdings are included in accrued income and other assets.



	Three Months Ended
	June 30, 2016							March 31, 2016							June 30, 2015
	Average Balance			Tax Equivalent Interest		Average Yield / Rate		Average Balance			Tax Equivalent Interest		Average Yield / Rate		Average Balance			Tax Equivalent Interest		Average Yield / Rate
INTEREST EARNING ASSETS
Loans	$	893,282		$	9,317	4.17	%	$	857,784		$	9,038	4.21	%	$	822,631		$	8,875	4.32	%
Taxable investment securities	419,252			2,303		2.20	%	432,747			2,400		2.22	%	393,313			2,238		2.28	%
Nontaxable investment securities	208,425			2,356		4.52	%	211,695			2,424		4.58	%	201,841			2,496		4.95	%
Other	23,564			157		2.67	%	26,929			158		2.35	%	25,195			139		2.21	%
Total earning assets	1,544,523			14,133		3.66	%	1,529,155			14,020		3.67	%	1,442,980			13,748		3.81	%
NONEARNING ASSETS
Allowance for loan losses	(7,557		)					(7,439		)					(9,575		)
Cash and demand deposits due from banks	17,942							17,769							17,406
Premises and equipment	28,363							28,253							26,231
Accrued income and other assets	101,341							100,770							97,813
Total assets	$	1,684,612						$	1,668,508						$	1,574,855
INTEREST BEARING LIABILITIES
Interest bearing demand deposits	$	204,044		40		0.08	%	$	208,309		42		0.08	%	$	190,957		37		0.08	%
Savings deposits	340,251			144		0.17	%	342,540			144		0.17	%	277,049			96		0.14	%
Time deposits	427,753			1,234		1.15	%	420,913			1,213		1.15	%	436,244			1,326		1.22	%
Borrowed funds	320,337			1,260		1.57	%	310,637			1,215		1.56	%	299,987			1,059		1.41	%
Total interest bearing liabilities	1,292,385			2,678		0.83	%	1,282,399			2,614		0.82	%	1,204,237			2,518		0.84	%
NONINTEREST BEARING LIABILITIES
Demand deposits	189,520							187,067							179,733
Other	9,360							9,592							10,873
Shareholders’ equity	193,347							189,450							180,012
Total liabilities and shareholders’ equity	$	1,684,612						$	1,668,508						$	1,574,855
Net interest income (FTE)				$	11,455						$	11,406						$	11,230
Net yield on interest earning assets (FTE)						2.97	%						2.98	%						3.11	%

Table of Contents



	Six Months Ended
	June 30, 2016							June 30, 2015
	Average Balance			Tax Equivalent Interest		Average Yield / Rate		Average Balance			Tax Equivalent Interest		Average Yield / Rate
INTEREST EARNING ASSETS
Loans	$	875,533		$	18,355	4.19	%	$	823,829		$	17,900	4.35	%
Taxable investment securities	425,999			4,703		2.21	%	381,950			4,345		2.28	%
Nontaxable investment securities	210,060			4,779		4.55	%	199,719			4,981		4.99	%
Other	25,246			315		2.50	%	24,808			278		2.24	%
Total earning assets	1,536,838			28,152		3.66	%	1,430,306			27,504		3.85	%
NONEARNING ASSETS
Allowance for loan losses	(7,498		)					(9,942		)
Cash and demand deposits due from banks	17,857							17,516
Premises and equipment	28,308							26,269
Accrued income and other assets	101,039							97,803
Total assets	$	1,676,544						$	1,561,952
INTEREST BEARING LIABILITIES
Interest bearing demand deposits	$	206,177		82		0.08	%	$	192,797		76		0.08	%
Savings deposits	341,396			288		0.17	%	273,921			188		0.14	%
Time deposits	424,333			2,447		1.15	%	436,727			2,661		1.22	%
Borrowed funds	315,488			2,475		1.57	%	291,761			2,081		1.43	%
Total interest bearing liabilities	1,287,394			5,292		0.82	%	1,195,206			5,006		0.84	%
NONINTEREST BEARING LIABILITIES
Demand deposits	188,242							176,885
Other	9,501							10,980
Shareholders’ equity	191,407							178,881
Total liabilities and shareholders’ equity	$	1,676,544						$	1,561,952
Net interest income (FTE)				$	22,860						$	22,498
Net yield on interest earning assets (FTE)						2.97	%						3.15	%

Net Interest Income

Net interest income is the amount by which interest income on earning assets exceeds the interest expenses on interest bearing liabilities. Net interest income is influenced by changes in the balance and mix of assets and liabilities and market interest rates. We exert some control over these factors; however, FRB monetary policy and competition have a significant impact. 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 nontaxable investment securities, thus making year to year comparisons more meaningful.

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—change in volume multiplied by the previous period's rate.

Rate—change in the FTE rate multiplied by the previous period'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, 2016 Compared to March 31, 2016 Increase (Decrease) Due to									Three Months Ended June 30, 2016 Compared to June 30, 2015 Increase (Decrease) Due to									Six Months Ended June 30, 2016 Compared to June 30, 2015 Increase (Decrease) Due to
	Volume			Rate			Net			Volume			Rate			Net			Volume			Rate			Net
Changes in interest income
Loans	$	371		$	(92	)	$	279		$	744		$	(302	)	$	442		$	1,098		$	(643	)	$	455
Taxable investment securities	(74		)	(23		)	(97		)	144			(79		)	65			489			(131		)	358
Nontaxable investment securities	(37		)	(31		)	(68		)	79			(219		)	(140		)	250			(452		)	(202		)
Other	(21		)	20			(1		)	(9		)	27			18			5			32			37
Total changes in interest income	239			(126		)	113			958			(573		)	385			1,842			(1,194		)	648
Changes in interest expense
Interest bearing demand deposits	(1		)	(1		)	(2		)	3			—			3			5			1			6
Savings deposits	(1		)	1			—			24			24			48			52			48			100
Time deposits	20			1			21			(25		)	(67		)	(92		)	(74		)	(140		)	(214		)
Borrowed funds	38			7			45			75			126			201			177			217			394
Total changes in interest expense	56			8			64			77			83			160			160			126			286
Net change in interest margin (FTE)	$	183		$	(134	)	$	49		$	881		$	(656	)	$	225		$	1,682		$	(1,320	)	$	362

Our net yield on interest earning assets remains at historically low levels as a result of the persistent low interest rate environment. During the remainder of 2016, we expect our net yield on interest earning assets to increase slightly as a result of loan growth.



	Average Yield / Rate for the Three Month Periods Ended:
	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
Total earning assets	3.66	%	3.67	%	3.73	%	3.79	%	3.81	%
Total interest bearing liabilities	0.83	%	0.82	%	0.83	%	0.84	%	0.84	%
Net yield on interest earning assets (FTE)	2.97	%	2.98	%	3.04	%	3.09	%	3.11	%



	Quarter to Date Net Interest Income (FTE)
	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
Total interest income (FTE)	$	14,133	$	14,020	$	13,970	$	13,919	$	13,748
Total interest expense	2,678		2,614		2,577		2,580		2,518
Net interest income (FTE)	$	11,455	$	11,406	$	11,393	$	11,339	$	11,230

Table of Contents

Allowance for Loan and Lease Losses

The viability of any financial institution is ultimately determined by its management of credit risk. Loans represent our single largest concentration of risk. The ALLL is our estimation of incurred losses within 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 valuation allowances, historical charge-offs, internally assigned credit risk 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 that reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

The following table summarizes our charge-offs, recoveries, provisions for loan losses, and ALLL balances as of, and for the:



	Three Months Ended June 30						Six Months Ended June 30
	2016			2015			2016			2015
ALLL at beginning of period	$	7,500		$	9,600		$	7,400		$	10,100
Charge-offs
Commercial and agricultural	32			11			48			28
Residential real estate	128			205			369			255
Consumer	48			80			132			173
Total charge-offs	208			296			549			456
Recoveries
Commercial and agricultural	189			106			370			391
Residential real estate	45			86			95			119
Consumer	62			39			116			107
Total recoveries	296			231			581			617
Net loan charge-offs	(88		)	65			(32		)	(161		)
Provision for loan losses	12			(535		)	168			(1,261		)
ALLL at end of period	$	7,600		$	9,000		$	7,600		$	9,000
Net loan charge-offs to average loans outstanding	(0.01		)%	0.01		%	—		%	(0.02		)%

The following table summarizes our charge-offs, recoveries, provisions for loan losses, and ALLL balances as of, and for the three month periods ended:



	June 30 2016			March 31 2016			December 31 2015			September 30 2015			June 30 2015
Total charge-offs	$	208		$	341		$	238		$	210		$	296
Total recoveries	296			285			210			148			231
Net loan charge-offs	(88		)	56			28			62			65
Net loan charge-offs to average loans outstanding	(0.01		)%	0.01		%	—		%	0.01		%	0.01		%
Provision for loan losses	$	12		$	156		$	(772	)	$	(738	)	$	(535	)
Provision for loan losses to average loans outstanding	—		%	0.02		%	(0.09		)%	(0.09		)%	(0.07		)%
ALLL	$	7,600		$	7,500		$	7,400		$	8,200		$	9,000
ALLL as a % of loans at end of period	0.83		%	0.86		%	0.87		%	0.98		%	1.08		%

During 2015, net loan recoveries and continued improvement in credit quality indicators resulted in a reduction of the ALLL in both amount and as a percentage of loans. Loan growth during 2016 led to an increase in the level of ALLL as of June 30, 2016.

Table of Contents

The following table illustrates our changes within the two main components of the ALLL as of:



	June 30 2016			March 31 2016			December 31 2015			September 30 2015			June 30 2015
ALLL
Individually evaluated for impairment	$	2,602		$	2,731		$	2,820		$	3,217		$	3,202
Collectively evaluated for impairment	4,998			4,769			4,580			4,983			5,798
Total	$	7,600		$	7,500		$	7,400		$	8,200		$	9,000
ALLL to gross loans
Individually evaluated for impairment	0.28		%	0.31		%	0.33		%	0.38		%	0.38		%
Collectively evaluated for impairment	0.55		%	0.55		%	0.54		%	0.60		%	0.70		%
Total	0.83		%	0.86		%	0.87		%	0.98		%	1.08		%

While more volatile, loans individually evaluated for impairment have been relatively flat in recent quarters. The lower levels of loans collectively impaired over the past year illustrates the downward trend we are experiencing in our overall level of ALLL to gross loans. As we anticipate continued loan growth during 2016, the level of those collectively evaluated for impairment is expected to increase provided there are no significant changes to the level of loans individually evaluated for impairment.

For further discussion of the allocation of the ALLL, see “Note 5 – Loans and ALLL” of our interim condensed consolidated financial statements.

Loans Past Due and Loans in Nonaccrual Status

Fluctuations in past due and nonaccrual status loans can have a significant impact on the ALLL. To determine the potential impact, and corresponding estimated losses, we analyze our historical loss trends on loans past due greater than 30 days and nonaccrual status loans. We monitor all loans that are past due and in nonaccrual status for indications of additional deterioration.



	Total Past Due and Nonaccrual Loans
	June 30 2016			March 31 2016			December 31 2015			September 30 2015			June 30 2015
Commercial and agricultural	$	2,247		$	2,167		$	2,247		$	1,709		$	2,407
Residential real estate	2,755			2,847			2,520			2,030			2,995
Consumer	23			28			31			60			126
Total	$	5,025		$	5,042		$	4,798		$	3,799		$	5,528
Total past due and nonaccrual loans to gross loans	0.55		%	0.58		%	0.56		%	0.45		%	0.66		%

Continued low levels of past due and nonaccrual status loans are the result of strengthened loan performance. A summary of loans past due and in nonaccrual status, including the composition of the ending balance of nonaccrual status loans by type, is included in “Note 5 – Loans and ALLL” 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 permitted 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 TDRs. The modifications have been successful for us and our customers as very few of the modified loans have resulted in foreclosures. At the time of the TDR, the loan is reviewed to determine whether or not to classify the loan as accrual or nonaccrual status. The majority of new modifications result in terms that satisfy our criteria for continued interest accrual. TDRs that have been placed on nonaccrual status may be placed back on accrual status after six months of continued performance.

We restructure debt with borrowers who, due to temporary financial difficulties, are unable to service their debt under the original terms. We may extend the amortization period, reduce interest rates, forgive principal, forgive interest, or a combination of these modifications. Typically, the modifications are for a period of five years or less. There were no TDRs that were government sponsored as of June 30, 2016 or December 31, 2015.

Table of Contents

Losses associated with TDRs, if any, are included in the estimation of the ALLL in the quarter in which a loan is identified as a TDR, and we review the analysis of the ALLL estimation each reporting period to ensure its continued appropriateness.

The following tables provide a roll-forward of TDR for the:



	Three Months Ended June 30, 2016
	Accruing Interest					Nonaccrual					Total
	Number of Loans		Balance			Number of Loans		Balance			Number of Loans		Balance
April 1, 2016	151		$	19,411		6		$	577		157		$	19,988
New modifications	3		201			—		—			3		201
Principal advances (payments)	—		(350		)	—		(9		)	—		(359		)
Loans paid-off	(2	)	(98		)	(1	)	(221		)	(3	)	(319		)
Partial charge-offs	—		—			—		(81		)	—		(81		)
Balances charged-off	—		—			—		—			—		—
Transfers to OREO	—		—			—		—			—		—
Transfers to accrual status	—		—			—		—			—		—
Transfers to nonaccrual status	(1	)	(321		)	1		321			—		—
June 30, 2016	151		$	18,843		6		$	587		157		$	19,430



	Six Months Ended June 30, 2016
	Accruing Interest					Nonaccrual					Total
	Number of Loans		Balance			Number of Loans		Balance			Number of Loans		Balance
January 1, 2016	155		$	20,931		5		$	394		160		$	21,325
New modifications	6		229			—		—			6		229
Principal advances (payments)	—		(627		)	—		(17		)	—		(644		)
Loans paid-off	(6	)	(1,076		)	(1	)	(221		)	(7	)	(1,297		)
Partial charge-offs	—		—			—		(133		)	—		(133		)
Balances charged-off	(1	)	(15		)	—		—			(1	)	(15		)
Transfers to OREO	—		—			(1	)	(35		)	(1	)	(35		)
Transfers to accrual status	—		—			—		—			—		—
Transfers to nonaccrual status	(3	)	(599		)	3		599			—		—
June 30, 2016	151		$	18,843		6		$	587		157		$	19,430



	Three Months Ended June 30, 2015
	Accruing Interest					Nonaccrual					Total
	Number of Loans		Balance			Number of Loans		Balance			Number of Loans		Balance
April 1, 2015	152		$	20,255		11		$	2,133		163		$	22,388
New modifications	11		1,081			—		—			11		1,081
Principal advances (payments)			(527		)			(388		)	—		(915		)
Loans paid-off	(7	)	(1,458		)	(3	)	(96		)	(10	)	(1,554		)
Partial charge-offs			—					(15		)	—		(15		)
Balances charged-off	(1	)	(39		)	—		—			(1	)	(39		)
Transfers to OREO	—		—			(2	)	(488		)	(2	)	(488		)
Transfers to accrual status	2		262			(2	)	(262		)	—		—
Transfers to nonaccrual status	(1	)	(56		)	1		56			—		—
June 30, 2015	156		$	19,518		5		$	940		161		$	20,458

Table of Contents



	Six Months Ended June 30, 2015
	Accruing Interest					Nonaccrual					Total
	Number of Loans		Balance			Number of Loans		Balance			Number of Loans		Balance
January 1, 2015	156		$	20,931		13		$	2,410		169		$	23,341
New modifications	16		1,606			2		321			18		1,927
Principal advances (payments)	—		(725		)	—		(425		)	—		(1,150		)
Loans paid-off	(15	)	(2,378		)	(6	)	(596		)	(21	)	(2,974		)
Partial charge-offs	—		—			—		(62		)	—		(62		)
Balances charged-off	(1	)	(39		)	—		—			(1	)	(39		)
Transfers to OREO	—		—			(4	)	(585		)	(4	)	(585		)
Transfers to accrual status	2		262			(2	)	(262		)	—		—
Transfers to nonaccrual status	(2	)	(139		)	2		139			—		—
June 30, 2015	156		$	19,518		5		$	940		161		$	20,458

The following table summarizes our TDRs as of:



	June 30, 2016						December 31, 2015
	Accruing Interest		Nonaccrual		Total		Accruing Interest		Nonaccrual		Total		Total Change
Current	$	16,922	$	347	$	17,269	$	20,550	$	146	$	20,696	$	(3,427	)
Past due 30-59 days	1,502		—		1,502		357		—		357		1,145
Past due 60-89 days	419		—		419		24		—		24		395
Past due 90 days or more	—		240		240		—		248		248		(8		)
Total	$	18,843	$	587	$	19,430	$	20,931	$	394	$	21,325	$	(1,895	)

Additional disclosures about TDRs are included in “Note 5 – Loans and ALLL” of our interim condensed consolidated financial statements.

Table of Contents

Impaired Loans

The following is a summary of information pertaining to impaired loans as of:



	June 30, 2016						December 31, 2015
	Outstanding Balance		Unpaid Principal Balance		Valuation Allowance		Outstanding Balance		Unpaid Principal Balance		Valuation Allowance
TDRs
Commercial real estate	$	6,460	$	6,685	$	801	$	7,619	$	7,858	$	818
Commercial other	165		176		10		188		199		11
Agricultural real estate	3,543		3,543		15		3,549		3,549		—
Agricultural other	686		686		—		519		519		2
Residential real estate senior liens	8,298		8,681		1,614		9,155		9,457		1,851
Residential real estate junior liens	131		131		25		133		133		28
Home equity lines of credit	115		415		—		127		427		—
Consumer secured	32		32		—		35		35		—
Total TDRs	19,430		20,349		2,465		21,325		22,177		2,710
Other impaired loans
Commercial real estate	89		136		—		162		175		—
Commercial other	—		—		—		—		—		—
Agricultural real estate	—		—		—		—		—		—
Agricultural other	—		—		—		—		—		—
Residential real estate senior liens	884		1,277		136		841		1,308		108
Residential real estate junior liens	3		13		1		10		30		2
Home equity lines of credit	—		—		—		—		7		—
Consumer secured	—		—		—		—		—		—
Total other impaired loans	976		1,426		137		1,013		1,520		110
Total impaired loans	$	20,406	$	21,775	$	2,602	$	22,338	$	23,697	$	2,820

Additional disclosure related to impaired loans is included in “Note 5 – Loans and ALLL” of our interim condensed consolidated financial statements.

Nonperforming Assets

The following table summarizes our nonperforming assets as of:



	June 30 2016			March 31 2016			December 31 2015			September 30 2015			June 30 2015
Nonaccrual status loans	$	974		$	1,016		$	792		$	796		$	1,530
Accruing loans past due 90 days or more	208			55			—			—			19
Total nonperforming loans	1,182			1,071			792			796			1,549
Foreclosed assets	249			276			421			601			873
Total nonperforming assets	$	1,431		$	1,347		$	1,213		$	1,397		$	2,422
Nonperforming loans as a % of total loans	0.13		%	0.12		%	0.09		%	0.10		%	0.19		%
Nonperforming assets as a % of total assets	0.09		%	0.08		%	0.07		%	0.09		%	0.15		%

After a loan is 90 days past due, it is placed on nonaccrual status unless it is well secured and in the process of collection. Upon transferring the loans to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if any charge-offs are necessary. Loans may be placed back on accrual status after six months of continued performance. Total nonperforming loans continues to be at historic low levels.

Table of Contents

Included in the nonaccrual loan balances above were loans currently classified as TDRs as of:



	June 30 2016		December 31 2015
Commercial and agricultural	$	221	$	232
Residential real estate	366		162
Total	$	587	$	394

Additional disclosures about nonaccrual status loans are included in “Note 5 – Loans and ALLL” 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 charge-off. We believe that we have identified all impaired loans as of June 30, 2016.

We believe that the level of the ALLL is appropriate as of June 30, 2016. We will continue to closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ALLL to ensure that the ALLL remains at the appropriate level.

Noninterest Income and Noninterest Expenses

Significant noninterest account balances are highlighted in the following table with additional descriptions of significant fluctuations:



	Three Months Ended June 30
						Change
	2016			2015		$			%
Service charges and fees
ATM and debit card fees	$	637		$	564	$	73		12.94	%
NSF and overdraft fees	462			453		9			1.99	%
Freddie Mac servicing fee	174			180		(6		)	(3.33	)%
Service charges on deposit accounts	86			88		(2		)	(2.27	)%
Net OMSR income (loss)	(227		)	77		(304		)	(394.81	)%
All other	31			31		—			—	%
Total service charges and fees	1,163			1,393		(230		)	(16.51	)%
Net gain on sale of mortgage loans	127			166		(39		)	(23.49	)%
Earnings on corporate owned life insurance policies	195			195		—			—	%
Net gains (losses) on sale of AFS securities	245			—		245			N/M
Other
Trust and brokerage advisory fees	609			590		19			3.22	%
Corporate Settlement Solutions joint venture	224			143		81			56.64	%
Other	189			142		47			33.10	%
Total other	1,022			875		147			16.80	%
Total noninterest income	$	2,752		$	2,629	$	123		4.68	%

Table of Contents



	Six Months Ended June 30
							Change
	2016			2015			$			%
Service charges and fees
ATM and debit card fees	$	1,234		$	1,090		$	144		13.21	%
NSF and overdraft fees	880			900			(20		)	(2.22	)%
Freddie Mac servicing fee	357			359			(2		)	(0.56	)%
Service charges on deposit accounts	171			170			1			0.59	%
Net OMSR income (loss)	(329		)	(27		)	(302		)	N/M
All other	63			64			(1		)	(1.56	)%
Total service charges and fees	2,376			2,556			(180		)	(7.04	)%
Net gain on sale of mortgage loans	209			315			(106		)	(33.65	)%
Earnings on corporate owned life insurance policies	383			382			1			0.26	%
Net gains (losses) on sale of AFS securities	245			—			245			N/M
Other
Trust and brokerage advisory fees	1,135			1,102			33			2.99	%
Corporate Settlement Solutions joint venture	217			119			98			82.35	%
Other	410			283			127			44.88	%
Total other	1,762			1,504			258			17.15	%
Total noninterest income	$	4,975		$	4,757		$	218		4.58	%

Significant changes in noninterest income are detailed below:


•	ATM and debit card fees have increased as a result of marketing incentives designed to increase card usage. While we do not anticipate significant changes to our ATM and debit fees, we do expect that fees will continue to increase in the remainder of 2016 as the usage of ATM and debit cards continues to increase.


•	NSF and overdraft fees fluctuate from period-to-period based on customer activity as well as the number of business days in the period. We anticipate NSF and overdraft fees in 2016 to approximate 2015 levels.

•

Offering rates on residential mortgage loans, decline in residential mortgage loans sold, and increased prepayment speeds have been the most significant drivers behind fluctuations in the gain on sale of mortgage loans and net OMSR income (loss). Mortgage rates are expected to approximate current levels in the foreseeable future and purchase money mortgage activity is anticipated to increase as a result of our various initiatives to drive growth. As such, we anticipate increases in origination volumes and in turn, gains on sale of mortgage loans as these loans are sold to the secondary market for the remainder of 2016.


•	We are continually analyzing our AFS security portfolio for potential sale opportunities. During the second quarter of 2016, we identified several mortgage-backed securities with unrealized gains that had less than desirable yields. If we continue to see opportunities to sell AFS securities, we may continue to sell AFS securities with low yields during the remainder of 2016.


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

Table of Contents

Significant noninterest expense account balances are highlighted in the following table with additional descriptions of significant fluctuations:



	Three Months Ended June 30
					Change
	2016		2015		$			%
Compensation and benefits
Employee salaries	$	3,231	$	3,191	$	40		1.25	%
Employee benefits	1,453		1,149		$	304		26.46	%
Total compensation and benefits	4,684		4,340		344			7.93	%
Furniture and equipment
Service contracts	772		769		3			0.39	%
Depreciation	517		442		75			16.97	%
ATM and debit card fees	228		177		51			28.81	%
All other	36		38		(2		)	(5.26	)%
Total furniture and equipment	1,553		1,426		127			8.91	%
Occupancy
Depreciation	191		186		5			2.69	%
Outside services	194		176		18			10.23	%
Property taxes	120		114		6			5.26	%
Utilities	143		133		10			7.52	%
All other	84		63		21			33.33	%
Total occupancy	732		672		60			8.93	%
Other
Director fees	214		206		8			3.88	%
FDIC insurance premiums	217		203		14			6.90	%
Consulting fees	196		133		63			47.37	%
Audit and related fees	186		175		11			6.29	%
Education and travel	138		136		2			1.47	%
Marketing costs	103		114		(11		)	(9.65	)%
Donations and community relations	129		114		15			13.16	%
Loan underwriting fees	127		62		65			104.84	%
Postage and freight	91		92		(1		)	(1.09	)%
Printing and supplies	105		96		9			9.38	%
Legal fees	92		93		(1		)	(1.08	)%
All other	651		468		183			39.10	%
Total other	2,249		1,892		357			18.87	%
Total noninterest expenses	$	9,218	$	8,330	$	888		10.66	%

Table of Contents



	Six Months Ended June 30
					Change
	2016		2015		$			%
Compensation and benefits
Employee salaries	$	6,625	$	6,632	$	(7	)	(0.11	)%
Employee benefits	2,847		2,474		373			15.08	%
Total compensation and benefits	9,472		9,106		366			4.02	%
Furniture and equipment
Service contracts	1,492		1,440		52			3.61	%
Depreciation	1,050		917		133			14.50	%
ATM and debit card fees	417		332		85			25.60	%
All other	62		51		11			21.57	%
Total furniture and equipment	3,021		2,740		281			10.26	%
Occupancy
Depreciation	388		355		33			9.30	%
Outside services	384		375		9			2.40	%
Property taxes	288		265		23			8.68	%
Utilities	261		274		(13		)	(4.74	)%
All other	169		124		45			36.29	%
Total occupancy	1,490		1,393		97			6.96	%
Other
Director fees	423		404		19			4.70	%
FDIC insurance premiums	422		415		7			1.69	%
Consulting fees	369		217		152			70.05	%
Audit and related fees	345		359		(14		)	(3.90	)%
Education and travel	261		228		33			14.47	%
Marketing costs	258		226		32			14.16	%
Donations and community relations	240		257		(17		)	(6.61	)%
Loan underwriting fees	235		150		85			56.67	%
Postage and freight	197		190		7			3.68	%
Printing and supplies	183		198		(15		)	(7.58	)%
Legal fees	158		152		6			3.95	%
All other	1,224		970		254			26.19	%
Total other	4,315		3,766		549			14.58	%
Total noninterest expenses	$	18,298	$	17,005	$	1,293		7.60	%

Significant changes in noninterest expenses are detailed below:


•	We acquired two branches in mid-2015 which resulted in increased expenses in 2016 for most of the categories presented above. None of the increases are individually significant with the exception of marketing costs due to increased marketing efforts within the new markets.


•	We have consistently been a strong supporter of the various communities, schools, and charities in the markets we serve. Donations and community relations fluctuate from period-to-period with 2016 expenses expected to approximate 2015 levels.


•	Consulting fees in 2016 increased as a result of outsourced operational functions related to our trust and investment services. As such, fees are expected to increase during 2016 and exceed 2015 levels.


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

Table of Contents

Analysis of Changes in Financial Condition



	June 30 2016		December 31 2015		$ Change			% Change (unannualized)
ASSETS
Cash and cash equivalents	$	27,034	$	21,569	$	5,465		25.34	%
AFS securities
Amortized cost of AFS securities	585,579		654,348		(68,769		)	(10.51	)%
Unrealized gains (losses) on AFS securities	16,884		5,788		11,096			191.71	%
AFS securities	602,463		660,136		(57,673		)	(8.74	)%
Mortgage loans AFS	1,281		1,187		94			7.92	%
Loans
Gross loans	919,594		850,492		69,102			8.12	%
Less allowance for loan and lease losses	7,600		7,400		200			2.70	%
Net loans	911,994		843,092		68,902			8.17	%
Premises and equipment	28,244		28,331		(87		)	(0.31	)%
Corporate owned life insurance policies	25,802		26,423		(621		)	(2.35	)%
Accrued interest receivable	5,791		6,269		(478		)	(7.62	)%
Equity securities without readily determinable fair values	22,427		22,286		141			0.63	%
Goodwill and other intangible assets	48,741		48,828		(87		)	(0.18	)%
Other assets	6,582		9,991		(3,409		)	(34.12	)%
TOTAL ASSETS	$	1,680,359	$	1,668,112	$	12,247		0.73	%
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Deposits	$	1,156,870	$	1,164,563	$	(7,693	)	(0.66	)%
Borrowed funds	318,596		309,732		8,864			2.86	%
Accrued interest payable and other liabilities	9,760		9,846		(86		)	(0.87	)%
Total liabilities	1,485,226		1,484,141		1,085			0.07	%
Shareholders’ equity	195,133		183,971		11,162			6.07	%
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,680,359	$	1,668,112	$	12,247		0.73	%

The following table outlines the changes in loans:



	June 30 2016		December 31 2015		$ Change		% Change (unannualized)
Commercial	$	500,374	$	448,381	$	51,993	11.60	%
Agricultural	126,517		115,911		10,606		9.15	%
Residential real estate	255,116		251,501		3,615		1.44	%
Consumer	37,587		34,699		2,888		8.32	%
Total	$	919,594	$	850,492	$	69,102	8.12	%

The following table displays loan balances as of:



	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
Commercial	$	500,374	$	470,305	$	448,381	$	434,823	$	432,641
Agricultural	126,517		115,686		115,911		116,293		113,134
Residential real estate	255,116		249,318		251,501		251,324		251,679
Consumer	37,587		34,982		34,699		34,231		34,377
Total	$	919,594	$	870,291	$	850,492	$	836,671	$	831,831

Table of Contents

While competition for commercial and agricultural loans continues to be strong, we experienced growth in these segments of the portfolio during the first six months of 2016 and anticipate continued growth in the remainder of 2016. Residential real estate loans were relatively flat and we anticipate growth in the remainder of 2016 as a result of initiatives designed to increase loan volume and the number of originations.

The following table outlines the changes in deposits:



	June 30 2016		December 31 2015		$ Change			% Change (unannualized)
Noninterest bearing demand deposits	$	192,194	$	191,376	$	818		0.43	%
Interest bearing demand deposits	197,590		212,666		(15,076		)	(7.09	)%
Savings deposits	331,144		337,641		(6,497		)	(1.92	)%
Certificates of deposit	328,771		324,101		4,670			1.44	%
Brokered certificates of deposit	83,677		73,815		9,862			13.36	%
Internet certificates of deposit	23,494		24,964		(1,470		)	(5.89	)%
Total	$	1,156,870	$	1,164,563	$	(7,693	)	(0.66	)%

The following table displays deposit balances as of:



	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
Noninterest bearing demand deposits	$	192,194	$	183,820	$	191,376	$	181,782	$	182,259
Interest bearing demand deposits	197,590		215,327		212,666		197,476		193,680
Savings deposits	331,144		352,115		337,641		316,590		278,105
Certificates of deposit	328,771		323,350		324,101		328,806		330,226
Brokered certificates of deposit	83,677		76,014		73,815		76,948		78,853
Internet certificates of deposit	23,494		22,881		24,964		26,401		27,346
Total	$	1,156,870	$	1,173,507	$	1,164,563	$	1,128,003	$	1,090,469

Deposit demand continues to be driven by non-contractual deposits while contractual, or certificates of deposit, gradually decline. Our significant growth in savings deposits during the third quarter of 2015 is the result of branch acquisitions. Growth is anticipated to continue to come in the form of non-contractual deposits, while certificates of deposit are expected to continue to decline but at a slower rate than the previous year.

The current interest rate environment has made it almost impossible to increase net interest income without increasing earning assets. When deposit growth outpaced loan demand, we deployed funds from deposit growth into purchases of AFS securities to provide additional interest income. In addition to utilizing deposits, we have also utilized borrowings and brokered deposits to fund earning assets. We anticipate that future increases in our AFS securities will be in the form of mortgage-backed securities and collateralized mortgage obligations. The following table displays fair values of AFS securities as of:



	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
Government sponsored enterprises	$	10,371	$	24,428	$	24,345	$	24,368	$	24,203
States and political subdivisions	226,047		231,472		232,217		232,374		216,647
Auction rate money market preferred	3,119		2,807		2,866		2,707		2,719
Preferred stocks	3,406		3,346		3,299		3,192		3,230
Mortgage-backed securities	240,195		258,284		263,384		234,258		210,194
Collateralized mortgage obligations	119,325		129,522		134,025		131,713		138,325
Total	$	602,463	$	649,859	$	660,136	$	628,612	$	595,318

Table of Contents

The following table displays borrowed funds balances as of:



	June 30 2016		March 31 2016		December 31 2015		September 30 2015		June 30 2015
FHLB advances	$	265,000	$	245,000	$	235,000	$	215,000	$	240,000
Securities sold under agreements to repurchase without stated maturity dates	53,596		58,096		70,532		69,510		67,599
Federal funds purchased	—		4,800		4,200		13,100		—
Total	$	318,596	$	307,896	$	309,732	$	297,610	$	307,599

Capital

Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income (loss). We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued 88,486 shares or $2,489 of common stock during the first six months of 2016, as compared to 94,807 shares or $2,192 of common stock during the same period in 2015. We also offer the Directors Plan in which participants either directly purchase stock or purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by $273 and $259 during the six month periods ended June 30, 2016 and 2015, respectively.

We have approved a publicly announced common stock repurchase plan. Pursuant to this plan, we repurchased 51,911 shares or $1,462 of common stock compared to 73,893 shares for $1,704 during the first six months of 2016 and 2015, respectively. As of June 30, 2016, we were authorized to repurchase up to an additional 106,748 shares of common stock.

The FRB has established minimum risk based capital guidelines. Pursuant to these guidelines, 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. On July 2, 2013, the FRB published revised BASEL III Capital standards for banks. The final rules redefine what is included or deducted from equity capital, changes risk weighting for certain on and off-balance sheet assets, increases the minimum required equity capital to be considered well capitalized, and introduces a capital cushion buffer. The rules, which are being gradually phased in between 2015 and 2019, are not expected to have a material impact on the Corporation but will require us to hold more capital than we have historically.

There are no significant regulatory constraints placed on our capital. The FRB’s current recommended minimum primary capital to assets requirement is 6.00%. Our primary capital to adjusted average assets, or tier 1 leverage ratio, was 8.50% as of June 30, 2016.

Effective January 1, 2015, the minimum standard for primary, or tier 1, capital increased from 4.00% to 6.00%. The minimum standard for total capital remains at 8.00%. Also effective January 1, 2015 is the new common equity tier 1 capital ratio which has a minimum requirement of 4.50%. The following table sets forth the percentages required under the Risk Based Capital guidelines and our values as of:



	June 30 2016		December 31 2015		Required
Common equity tier 1 capital	13.08	%	13.44	%	4.50	%

Tier 1 capital	13.08	%	13.44	%	6.00	%
Tier 2 capital	0.72	%	0.73	%	2.00	%
Total Capital	13.80	%	14.17	%	8.00	%

Tier 2 capital, or secondary capital, includes only the ALLL. The percentage for the secondary capital under the required column is the maximum amount allowed from all sources.

The FRB and FDIC also prescribe minimum capital requirements for Isabella Bank. At June 30, 2016, the Bank exceeded these minimum capital requirements.

Table of Contents

Contractual Obligations and Loan Commitments

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 2016		December 31 2015
Unfunded commitments under lines of credit	$	152,056	$	134,412
Commitments to grant loans	53,187		53,946
Commercial and standby letters of credit	996		915
Total	$	206,239	$	189,273

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 and 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 residential mortgage loans with the majority being 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.

Fair Value

We utilize fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. AFS securities, cash flow hedge derivative instruments and certain liabilities are recorded at fair value on a recurring basis. Additionally, from time-to-time, we may be required to record at fair value other assets on a nonrecurring basis, such as mortgage loans AFS, foreclosed assets, OMSR, and certain other assets and liabilities. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write-downs of individual assets.

For further information regarding fair value measurements see “Note 11 – Fair Value” of our notes to the interim condensed consolidated financial statements.

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 cash equivalents and AFS securities. These categories totaled $629,497 or 37.46% of assets as of June 30, 2016 as compared to $681,705 or 40.87% as of December 31, 2015. 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 significantly daily, based on customer activity.

Table of Contents

Our primary source of funds is through deposit accounts. We also have the ability to borrow from the FHLB, the FRB, and through various correspondent banks in the form of federal funds purchased and a line of credit. 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 AFS securities or loans, as collateral. As of June 30, 2016, we had available lines of credit of $106,677.

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



	2016			2015			$ Variance
Net cash provided by (used in) operating activities	$	8,833		$	7,544		$	1,289
Net cash provided by (used in) investing activities	(1,658		)	(28,110		)	26,452
Net cash provided by (used in) financing activities	(1,710		)	30,641			(32,351		)
Increase (decrease) in cash and cash equivalents	5,465			10,075			(4,610		)
Cash and cash equivalents January 1	21,569			19,906			1,663
Cash and cash equivalents June 30	$	27,034		$	29,981		$	(2,947	)

Market Risk

Our primary market risks are interest rate risk and liquidity risk. We have no significant foreign exchange risk 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 by 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 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, our Funds Management 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.

The primary technique to measure IRR 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, loan prepayments, and changes in funding sources. 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 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 12 and 24 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, 2016, we projected the change in net interest income during the next 12 and 24 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 current interest rate levels. These projections were based on our assets and liabilities remaining static over the next 12 and 24 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 to 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 projected net interest income sensitivity to ensure that it remains within established limits.

Table of Contents

The following tables summarize our interest rate sensitivity for the 12 and 24 months as of:



	June 30, 2016
	12 Months										24 Months
Immediate basis point change assumption (short-term)	-100		+100		+200		+300		+400		-100		+100		+200		+300		+400
Percent change in net interest income vs. constant rates	(1.77	)%	1.34	%	3.42	%	4.59	%	5.97	%	(1.46	)%	1.99	%	5.41	%	7.61	%	9.93	%



	December 31, 2015
	12 Months										24 Months
Immediate basis point change assumption (short-term)	-100		+100		+200		+300		+400		-100		+100		+200		+300		+400
Percent change in net interest income vs. constant rates	(2.08	)%	1.27	%	2.00	%	2.11	%	2.23	%	(1.77	)%	2.00	%	3.47	%	4.02	%	4.39	%

The following tables provide information about assets and liabilities that are sensitive to changes in interest rates as of June 30, 2016 and December 31, 2015. The principal amounts of investments, loans, other interest earning assets, borrowings, and time deposits maturing were calculated based on the contractual maturity dates. Estimated cash flows for savings and NOW accounts are based on our estimated deposit decay rates.



	June 30, 2016
	2017			2018			2019			2020			2021			Thereafter			Total			Fair Value
Rate sensitive assets
Other interest bearing assets	$	7,361		$	—		$	—		$	—		$	—		$	—		$	7,361		$	7,360
Average interest rates	0.27		%	—		%	—		%	—		%	—		%	—		%	0.27		%
AFS securities	$	186,609		$	106,231		$	85,353		$	72,478		$	44,640		$	107,152		$	602,463		$	602,463
Average interest rates	1.79		%	1.74		%	1.87		%	2.18		%	2.44		%	2.16		%	1.95		%
Fixed interest rate loans (1)	$	132,771		$	119,657		$	100,726		$	96,257		$	97,560		$	197,378		$	744,349		$	734,362
Average interest rates	4.53		%	4.35		%	4.32		%	4.21		%	4.24		%	4.15		%	4.29		%
Variable interest rate loans (1)	$	64,948		$	27,639		$	24,220		$	16,487		$	13,004		$	28,947		$	175,245		$	175,245
Average interest rates	4.48		%	4.35		%	4.17		%	3.65		%	3.64		%	3.91		%	4.18		%
Rate sensitive liabilities
Fixed rate borrowed funds	$	108,596		$	60,000		$	60,000		$	30,000		$	10,000		$	40,000		$	308,596		$	312,475
Average interest rates	0.77		%	1.96		%	2.01		%	1.73		%	1.23		%	2.67		%	1.60		%
Variable rate borrowed funds	$	—		$	—		$	—		$	—		$	10,000		$	—		$	10,000		$	10,000
Average interest rates	—		%	—		%	—		%	—		%	0.93		%	—		%	0.93		%
Savings and NOW accounts	$	88,811		$	39,630		$	35,552		$	31,924		$	28,696		$	304,121		$	528,734		$	528,734
Average interest rates	0.56		%	0.10		%	0.10		%	0.10		%	0.10		%	0.10		%	0.18		%
Fixed interest rate certificates of deposit	$	190,583		$	93,288		$	44,704		$	29,952		$	46,979		$	27,665		$	433,171		$	432,959
Average interest rates	0.90		%	1.20		%	1.34		%	1.55		%	1.65		%	1.80		%	1.19		%
Variable interest rate certificates of deposit	$	947		$	1,824		$	—		$	—		$	—		$	—		$	2,771		$	2,771
Average interest rates	0.49		%	0.71		%	—		%	—		%	—		%	—		%	0.63		%

Table of Contents



	December 31, 2015
	2016			2017			2018			2019			2020			Thereafter			Total			Fair Value
Rate sensitive assets
Other interest bearing assets	$	2,659		$	100		$	—		$	—		$	—		$	—		$	2,759		$	2,758
Average interest rates	0.23		%	0.35		%	—		%	—		%	—		%	—		%	0.24		%
AFS securities	$	148,692		$	120,692		$	81,726		$	73,541		$	71,083		$	164,402		$	660,136		$	660,136
Average interest rates	2.16		%	2.11		%	2.18		%	2.25		%	2.37		%	2.43		%	2.25		%
Fixed interest rate loans (1)	$	116,143		$	130,873		$	103,265		$	83,457		$	91,436		$	156,784		$	681,958		$	670,864
Average interest rates	4.56		%	4.42		%	4.27		%	4.36		%	4.18		%	4.28		%	4.35		%
Variable interest rate loans (1)	$	61,672		$	24,289		$	24,359		$	14,398		$	16,842		$	26,974		$	168,534		$	168,534
Average interest rates	4.08		%	4.12		%	4.19		%	3.45		%	3.40		%	3.69		%	3.92		%
Rate sensitive liabilities
Fixed rate borrowed funds	$	104,732		$	50,000		$	50,000		$	40,000		$	10,000		$	40,000		$	294,732		$	297,495
Average interest rates	0.47		%	1.56		%	2.16		%	2.35		%	1.98		%	2.67		%	1.55		%
Variable rate borrowed funds	$	15,000		$	—		$	—		$	—		$	—		$	—		$	15,000		$	15,000
Average interest rates	0.62		%	—		%	—		%	—		%	—		%	—		%	0.62		%
Savings and NOW accounts	$	80,242		$	42,064		$	37,773		$	33,950		$	30,548		$	325,730		$	550,307		$	550,307
Average interest rates	0.59		%	0.11		%	0.11		%	0.11		%	0.11		%	0.11		%	0.18		%
Fixed interest rate certificates of deposit	$	190,500		$	89,689		$	63,167		$	23,883		$	33,012		$	21,028		$	421,279		$	419,828
Average interest rates	0.92		%	1.26		%	1.27		%	1.50		%	1.59		%	1.84		%	1.18		%
Variable interest rate certificates of deposit	$	1,358		$	243		$	—		$	—		$	—		$	—		$	1,601		$	1,601
Average interest rates	0.49		%	0.40		%	—		%	—		%	—		%	—		%	0.48		%

⁽¹⁾ The fair value reported is exclusive of the allocation of the ALLL.

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 and 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.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

The information presented in the section captioned “Market Risk” in 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 Exchange Act) as of June 30, 2016, 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, 2016, 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.

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, financial condition, or cash flows.

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, 2015.

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


(A)	None


(B)	None


(C)	Repurchases of Common Stock

We have adopted and publicly announced a common stock repurchase plan. The plan was last amended on September 23, 2015, to allow for the repurchase of an additional 200,000 shares of common stock after that date. These authorizations do not have expiration dates. As common shares are repurchased under this plan, they are retired and revert back to the status of authorized, but unissued common shares.

The following table provides information for the three month period ended June 30, 2016, with respect to this plan:



	Common Shares Repurchased			Total Number of Common Shares Purchased as Part of Publicly Announced Plan or Program	Maximum Number of Common Shares That May Yet Be Purchased Under the Plans or Programs
	Number	Average Price Per Common Share
Balance, March 31					130,405
April 1 - 30	8,251	$	28.00	8,251	122,154
May 1 - 31	5,216	27.99		5,216	116,938
June 1 - 30	10,190	27.97		10,190	106,748
Balance, June 30	23,657	$	27.98	23,657	106,748

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

Table of Contents

Item 6. Exhibits.

(a) Exhibits



Exhibit Number		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.

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:	August 5, 2016		/s/ Jae A. Evans
			Jae A. Evans
			Chief Executive Officer
			(Principal Executive Officer)

Date:	August 5, 2016		/s/ Dennis P. Angner
			Dennis P. Angner
			President, Chief Financial Officer
			(Principal Financial Officer, Principal Accounting Officer)