e10vk
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
|
|
|
þ |
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. |
For the fiscal year ended December 31, 2009
OR
|
|
|
o |
|
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
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
identification No.) |
401 N. Main Street, Mt. Pleasant, Michigan 48858
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code (989) 772-9471
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Title of each class
|
|
Name of each exchange on which registered |
|
|
|
Securities registered pursuant to Section 12(g) of the Act:
Common Stock No Par Value
Indicated by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405
of the Securities Act.
o Yes þ No
Indicated by check mark if the registrant is not required to file reports pursuant to Section 13
or Section 15(d) of the Act.
o Yes þ No
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.
þ Yes o 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).
o Yes o No
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K
is not contained herein, and will not be contained, to the best of registrants knowledge, in
definitive proxy or information statements incorporated by reference in Part III of this Form
10-K or any amendment to this Form 10-K.
þ
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 definition of accelerated filer,
large accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act (Check
One).
|
|
|
|
|
|
|
o Large accelerated filer |
|
þ Accelerated filer |
|
o Non-accelerated filer (Do not check if a smaller reporting
company) |
|
o Smaller reporting company |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
o Yes þ No
The aggregate market value of the voting stock held by non-affiliates of the registrant was
$142,705,542 as of the last business day of the registrants most recently completed second fiscal
quarter.
The number of shares outstanding of the registrants Common Stock (no par value) was 7,540,301 as
of February 19, 2010.
DOCUMENTS INCORPORATED BY REFERENCE
(Such documents are incorporated herein only to the extent specifically set forth in response to an item herein.)
|
|
|
Documents
|
|
Part of Form 10-K Incorporated into |
|
|
|
Isabella Bank Corporation Proxy Statement |
|
|
for its Annual Meeting of Shareholders
|
|
Part III |
to be held May 4, 2010 |
|
|
ISABELLA BANK CORPORATION
ANNUAL REPORT ON FORM 10-K
Table of Contents
2
Part I
Item 1. Business (All dollars in thousands)
General
Isabella Bank Corporation (the Corporation) is a registered financial services holding company
incorporated in September 1988 under Michigan law. The Corporation has three subsidiaries:
Isabella Bank (the Bank), IB&T Employee Leasing, LLC, and Financial Group Information Services.
Isabella Bank has twenty four banking offices located throughout Clare, Gratiot, Isabella, Mecosta,
Montcalm, and Saginaw Counties. IB & T Employee Leasing, LLC, is an employee leasing company.
Financial Group Information Services renders computer services to the Corporation and its
subsidiaries. All employees of the Corporation are employed by IB&T Employee Leasing and are
leased to each individual subsidiary. The principal city in which the Corporation operates is
Mount Pleasant, Michigan which has a population of approximately 26,000. Markets served include
Isabella, Gratiot, Mecosta, southwestern Midland, western Saginaw, Montcalm, and southern Clare
counties of Michigan. The area includes significant agricultural production, light manufacturing,
retail, gaming and tourism, and five universities.
On January 1, 2008, the Corporation acquired Greenville Community Financial Corporation (GCFC).
This acquisition helped the Corporation expand its market area. For further discussion, see Note
2 Business Combinations and Joint Venture Formation of Notes to Consolidated Financial
Statements.
On March 1, 2008, IBT Title and Insurance Agency, Inc. (IBT Title), a wholly owned subsidiary of
Isabella Bank Corporation, merged its assets and liabilities with those of Corporate
Title Agency, LLC (Corporate Title), a third-party title business based in Traverse
City, Michigan, to form CT/IBT Title Agency, LLC. As a result of this transaction, the Corporation
became a 50 percent joint venture owner in CT/IBT Title Agency, LLC. The purpose of this joint
venture was to help IBT Title and Insurance Agency, Inc. expand its service area and to take
advantage of economies of scale. For further discussion, see Note 2 Business Combinations and
Joint Venture Formation of Notes to Consolidated Financial Statements.
The Bank sponsors the IBT Foundation (the Foundation), which is a nonprofit entity formed for the
purpose of distributing charitable donations to recipient organizations generally located in the
communities serviced by the Bank. The Bank periodically makes charitable contributions in the form
of cash transfers to the Foundation. The Foundation is administered by members of the Banks Board
of Directors. The assets and transactions of the Foundation are not included in the consolidated
financial statements of Isabella Bank Corporation. The assets of the Foundation as of December 31,
2009 were $985.
The Corporations reportable segments are based on legal entities that account for at least 10
percent of net operating results. Retail banking operations for 2009, 2008, and 2007 represent
approximately 90% or greater of the Corporations total assets and operating results. As such, the
Corporation has only one reportable segment.
Competition
The Corporation competes with other commercial banks, many of which are subsidiaries of other bank
holding companies, savings and loan associations, mortgage brokers, finance companies, credit
unions, and retail brokerage firms. The Bank is a community bank with a focus on providing
high-quality, personalized service at a fair price. The Bank offers a broad array of banking
services to businesses, institutions, and individuals. Deposit services offered include checking
accounts, savings accounts, certificates of deposit, direct deposits, cash management services,
mobile and internet banking, electronic bill pay services, and automated teller machines. Lending
activity includes loans made pursuant to lines of credit, real estate loans, agricultural loans,
consumer loans, and credit card loans. Other financial related products include trust services,
stocks, investment securities, bonds and mutual fund sales.
Lending
The Bank limits lending activities primarily to local markets and has not purchased any loans from
the secondary market. The Bank does not make loans to fund leveraged buyouts, has no foreign
corporate or government loans, and has limited holdings of corporate debt securities. The
general lending philosophy is to avoid concentrations to individuals and business segments. The
following table sets forth the composition of the Corporations loan portfolio as of December 31,
2009:
3
|
|
|
|
|
|
|
|
|
LOANS BY MAJOR LENDING CATEGORY |
|
|
|
|
|
|
(in thousands) |
|
Amount |
|
|
% |
|
Residential real estate |
|
|
|
|
|
|
|
|
1 to 4 family residential |
|
$ |
272,570 |
|
|
|
37.69 |
% |
Construction and land development |
|
|
13,268 |
|
|
|
1.83 |
% |
|
|
|
|
|
|
|
Total |
|
|
285,838 |
|
|
|
39.52 |
% |
Commercial |
|
|
|
|
|
|
|
|
Real estate |
|
|
224,176 |
|
|
|
30.99 |
% |
Farmland |
|
|
38,236 |
|
|
|
5.29 |
% |
Agricultural production |
|
|
26,609 |
|
|
|
3.68 |
% |
Commercial operating and other |
|
|
116,098 |
|
|
|
16.05 |
% |
|
|
|
|
|
|
|
Total |
|
|
405,119 |
|
|
|
56.01 |
% |
|
|
|
|
|
|
|
|
|
Other consumer installment |
|
|
32,359 |
|
|
|
4.47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
723,316 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
There were no significant changes in loan concentrations or underwriting standards in 2009.
First and second residential real estate mortgages are the single largest category of loans. The
Corporation, through its Bank, offers adjustable rate mortgages, 3 and 5 year fixed rate balloon
mortgages, and fixed rate mortgage loans which typically have amortization periods up to a maximum
of 30 years. Fixed rate loans with an amortization of greater than 15 years are generally sold
upon origination to the Federal Home Loan Mortgage Association. Fixed rate residential mortgage
loans with an amortization of 15 years or less may be held in the Banks portfolio, held for future
sale, or sold upon origination. Factors used in determining when to sell these mortgages include
managements judgment about the direction of interest rates, the Corporations need for fixed rate
assets in the management of its interest rate sensitivity, and overall loan demand.
Lending policies generally limit the maximum loan-to-value ratio on residential mortgages to 95% of
the lower of the appraised value of the property or the purchase price, with the condition that
private mortgage insurance is required on loans with loan-to-value ratios in excess of 80%.
Substantially all loans upon origination have a loan-to-value ratio of less than 80%. Underwriting
criteria for residential real estate loans include: evaluation of the borrowers ability to make
monthly payments, the value of the property securing the loan, ensuring the payment of principal,
interest, taxes, and hazard insurance does not exceed 28% of a borrowers gross income, all debt
servicing does not exceed 36% of income, acceptable credit reports, verification of employment,
income, and financial information. Appraisals are performed by independent appraisers. Escrow
accounts for taxes and insurance are required on all loans with loan-to-value ratio in excess of
80%. All mortgage loan requests are reviewed by a mortgage loan committee; loans in excess of $400
require the approval of the Banks Internal Loan Committee, Board of Directors, or its loan
committee.
Construction and land development loans consist primarily of 1 to 4 family residential properties.
These loans primarily have a 6 to 9 month maturity and are made using the same underwriting
criteria as residential mortgages. Loan proceeds are disbursed in increments as construction
progresses and inspections warrant. Construction loans are typically converted to permanent loans
at the completion of construction.
Commercial loans include loans for commercial real estate, farmland and agricultural production,
state and political subdivisions, and commercial operating loans. The largest concentration of
commercial loans is commercial real estate, which represented 30.99% of total loans as of December
31, 2009. Repayment of commercial loans is often dependent upon the successful operation and
management of a business; thus, these loans generally involve greater risk than other types of
lending. The Corporation minimizes its risk by limiting the amount of loans to any one borrower to
$12,500. Borrowers with credit needs of more than $12,500 are serviced through the use of loan
participations with other commercial banks. All commercial real estate loans require loan-to-value
limits of less than 80%. Depending upon the type of loan, past credit history, and current
operating results, the Corporation may require the borrower to pledge accounts receivable,
inventory, and fixed assets. Personal guarantees are generally required from the owners of closely
held corporations, partnerships, and proprietorships. In addition, the Corporation requires annual
financial statements, prepares cash flow analyses, and reviews credit reports as deemed necessary.
Consumer loans granted include automobile loans, secured and unsecured personal loans, credit
cards, student loans, and overdraft protection related loans. Loans are amortized generally for a
period of up to 6 years. The underwriting emphasis is on a borrowers ability to pay rather than
collateral value. No consumer loans are sold to the secondary market.
4
Supervision and Regulation
The Corporation is subject to supervision and regulation by the Securities and Exchange Commission
under the Securities Act of 1933 and the Securities Exchange Act of 1934 and by the Federal Reserve
Board under the Bank Holding Company Act of 1956 as amended (BHC Act) and Financial Services
Holding Company Act of 2000. A bank holding company and its subsidiaries are able to conduct only
the business of commercial banking and activities closely related or incidental to commercial
banking. (See Regulation below)
Isabella Bank is chartered by the State of Michigan and is a member of the Federal Reserve System.
The Banks deposits are insured by the Federal Deposit Insurance Corporation (FDIC) to the extent
provided by law. The Bank is a member of the Federal Home Loan Bank of Indianapolis. The Bank is
supervised and regulated by the Michigan Office of Financial and Insurance Regulation (OFIR) and
the Federal Reserve Board. (See Regulation below)
Personnel
As of December 31, 2009, the Corporation and its subsidiaries had 335 full-time equivalent leased
employees. The Corporation provides group life, health, accident, disability and other insurance
programs for employees and a number of other employee benefit programs. The Corporation believes
its relationship with its employees to be good.
Legal Proceedings
There are various claims and lawsuits in which the Corporation and its subsidiaries are
periodically involved, such as claims to enforce liens, condemnation proceedings on making and
servicing of real property loans and other issues incidental to the Corporations business.
However, the Corporation and its subsidiaries are not involved in any material pending litigation.
AVAILABLE INFORMATION
The Corporations SEC filings (including the Corporations Annual Report on Form 10-K, Quarterly
Reports on Form 10-Q, Definitive Proxy Statements, Current Reports on Form 8-K and amendments to
those reports) are available through Isabella Banks website (www.isabellabank.com). The
Corporation will provide paper copies of its SEC reports free of charge upon request of a
shareholder.
The SEC maintains an internet site (http://www.sec.gov) that contains reports, proxy and
information statements and other information regarding the Corporation (CIK #0000842517) and other
issuers.
REGULATION
The earnings and growth of the banking industry and therefore the earnings of the Corporation and
of the Bank are affected by the credit policies of monetary authorities, including the Federal
Reserve System. An important function of the Federal Reserve System is to regulate the
national supply of bank credit in order to combat recession and curb inflationary pressures. Among
the instruments of monetary policy used by the Federal Reserve System to implement these objectives
are open market operations in U.S. Treasury and U.S. Government Agency securities, changes in the
discount rate on member bank borrowings, and changes in reserve requirements against member bank
deposits. These methods are used in varying combinations to influence overall growth of bank
loans, investments and deposits and may also affect interest rates charged on loans or paid for
deposits. The monetary policies of the Federal Reserve System have had a significant effect on the
operating results of commercial banks and related financial service providers in the past and are
expected to continue to do so in the future. The effect of such policies upon the future business
and earnings of the Corporation and the Bank cannot be predicted.
The Corporation
The Corporation, as a financial services holding company, is regulated under the BHC Act, and is
subject to the supervision of the Board of Governors of the Federal Reserve System (Federal
Reserve Board). The Corporation is registered as a financial services holding company with the
Federal Reserve Board and is required to file with the Federal Reserve Board an annual report and
such additional information as the Federal Reserve Board requires. The Federal Reserve Board may
also make inspections and examinations of the Corporation and its subsidiaries.
Prior to March 13, 2000, a bank holding company generally was prohibited under the BHC Act from
acquiring the beneficial ownership or control of more than 5% of the voting shares or substantially
all the assets of any company, including a bank, without the Federal Reserve
5
Boards prior approval. Also, prior to March 13, 2000, a bank holding company generally was limited to engaging
in banking and such other activities as determined by the Federal Reserve Board to be closely
related to banking.
Under the Gramm-Leach-Bliley Act of 1999 (GLB Act), beginning March 13, 2000, an eligible bank
holding company was able to elect to become a financial holding company and thereafter affiliate
with securities firms and insurance companies and engage in other activities that are financial in
nature. The GLB Act defines financial in nature to include securities underwriting, dealing and
market making; sponsoring mutual funds and investment companies; insurance underwriting and agency;
merchant banking activities; activities that the Federal Reserve Board has determined to be closely
related to banking; and other activities that the Federal Reserve Board, after consultation with
the Secretary of the Treasury, determines by regulation or order to be financial in nature or
incidental to a financial activity. No Federal Reserve Board approval is required for a financial
holding company to acquire a company, other than a bank holding company, bank or savings
association, engaged in activities that are financial in nature or incidental to activities that
are financial in nature, as defined in the GLB Act or as determined by the Federal Reserve Board.
A bank holding company is eligible to become a financial holding company if each of its subsidiary
banks and savings associations is well capitalized under the prompt corrective action provisions of
the Federal Deposit Insurance Act (FDI Act), is well managed and has a rating under the Community
Reinvestment Act (CRA) of satisfactory or better. If any bank or savings association subsidiary of
a financial holding company ceases to be well capitalized or well managed, the Federal Reserve
Board may require the financial holding company to divest the subsidiary. Alternatively, the
financial holding company may elect to conform its activities to those permissible for bank holding
companies that do not elect to become financial holding companies. If any bank or savings
association subsidiary of a financial holding company receives a CRA rating of less than
satisfactory, the financial holding company will be prohibited from engaging in new activities or
acquiring companies other than bank holding companies, banks or savings associations.
The Corporation became a financial holding company effective March 13, 2000. It continues to
maintain its status as a bank holding company for purposes of other Federal Reserve Board
regulations.
Under Federal Reserve Board policy, the Corporation is expected to act as a source of financial
strength to its subsidiary Bank and to commit resources to support its subsidiaries. This support
may be required at times when, in the absence of such Federal Reserve Board policy, the Corporation
would not otherwise be required to provide it.
Under Michigan law, if the capital of a Michigan state chartered bank (such as the Bank) has become
impaired by losses or otherwise, the Commissioner of the OFIR may require that the deficiency in
capital be met by assessment upon the banks shareholders pro rata on the amount of capital stock
held by each, and if any such assessment is not paid by any shareholder within 30 days of the date
of mailing of notice thereof to such shareholder, cause the sale of the stock of such shareholder
to pay such assessment and the costs of sale of such stock.
Any capital loans by a bank holding company to any of its subsidiary banks are subordinate in right
of payment to deposits and to certain other indebtedness of such subsidiary bank. In the event of
a bank holding companys bankruptcy, any commitment by the bank holding company to a federal bank
regulatory agency to maintain the capital of a subsidiary bank will be assumed by the bankruptcy
trustee and entitled to a priority of payment. This priority would apply to guarantees of capital
plans under the Federal Deposit Insurance Corporation Improvement Act of 1991.
The Sarbanes-Oxley Act of 2002 (SOX) contains important requirements for public companies in the
area of financial disclosure and corporate governance. In accordance with Section 302(a) of SOX, a
written certification by the Corporations principal executive and financial officer is required.
This certification attests that the Corporations quarterly and annual reports filed with the SEC
do not contain any untrue statement of a material fact. See the Certifications filed as Exhibits
31 (a) and (b) to this Form 10-K for such certification of the financial statements and other
information for this 2009 Form 10-K. The Corporation has also implemented a program designed to
comply with Section 404 of SOX, which included the identification of significant processes and
accounts, documentation of the design of control effectiveness over process and entity level
controls, and testing of the operating effectiveness of key controls. See Item 8A, Controls and
Procedures for the Corporations evaluation of its disclosure controls and procedures.
The Emergency Economic Stabilization Act of 2008 (EESA) was enacted in October, 2008. Pursuant
to authority under EESA, the U.S. Treasury created the Troubled Asset Relief Program (TARP) Capital
Purchase Program. After carefully reviewing the Corporations capital position, the cost of the
federal governments capital, the terms and conditions of participating in the TARP Capital
Purchase Program, and the consequences of having the U.S. Treasury as a preferred stock
shareholder, management and the Corporations Board of Directors decided it would not be in the
best interests of the Corporations shareholders to participate in the program.
Certain additional information concerning regulatory guidelines for capital adequacy and other
regulatory matters is presented herein under the caption Capital on page 29 and in the notes to
the consolidated financial statements Note 15 Commitments and Other Matters and Note 16
Minimum Regulatory Capital Requirements.
6
Subsidiary Bank
The Bank is subject to regulation and examination primarily by OFIR and is also subject to
regulation and examination by the Federal Reserve Board.
The agencies and federal and state laws extensively regulate various aspects of the banking
business including, among other things, permissible types and amounts of loans, investments and
other activities, capital adequacy, branching, interest rates on loans and on deposits and the
safety and soundness of banking practices.
The deposits of the Bank are insured up to applicable limits by the Deposit Insurance Fund (DIF)
of the Federal Deposit Insurance Corporation (FDIC) and are subject to deposit insurance
assessments to maintain the DIF. The FDIC utilizes a risk-based assessment system that assesses
insurance premiums based upon a risk matrix that takes into account a banks capital level and
supervisory rating.
During 2009, the FDIC assessed a 10 basis point surcharge on covered liabilities that was payable
as of June 30, 2009, required the prepayment of the estimated 2010, 2011 and 2012 premiums and
raised the base assessment rate by 3 basis points, effective for 2010.
The enactment of EESA temporarily raised the basic limit on federal deposit insurance coverage from
$100 to $250 per depositor. The temporary increase in deposit insurance coverage became effective
on October 3, 2008. EESA provides that the basic deposit insurance limit will return to $100 on
January 1, 2014, except for Individual Retirement Accounts and certain other retirement accounts,
which will remain at $250 per depositor.
Banking laws and regulations also restrict transactions by insured banks owned by a bank holding
company, including loans to and certain purchases from the parent holding company, non-bank and
bank subsidiaries of the parent holding company, principal shareholders, officers, directors and
their affiliates, and investments by the subsidiary bank in the shares or securities of the parent
holding company (or any of the other non-bank or bank affiliates), or acceptance of such shares or
securities as collateral security for loans to any borrower.
The Bank is also subject to legal limitations on the frequency and amount of dividends that can be
paid to the Corporation. For example, a Michigan state chartered bank may not declare a cash
dividend or a dividend in kind except out of net profits then on hand after deducting all losses
and bad debts, and then only if it will have a surplus amounting to not less than 20% of its
capital after the payment of the dividend. Moreover, a Michigan state chartered bank may not
declare or pay any cash dividend or dividend in kind until the cumulative dividends on its
preferred stock, if any, have been paid in full. Further, if the surplus of a Michigan state
chartered bank is at any time less than the amount of its capital, before the declaration of a cash
dividend or dividend in kind, it must transfer to surplus not less than 10% of its net profits for
the preceding half-year (in the case of quarterly or semi-annual dividends) or the preceding two
consecutive half-year periods (in the case of annual dividends).
The payment of dividends by the Corporation and the Bank is also affected by various regulatory
requirements and policies, such as the requirement to maintain adequate capital above regulatory
guidelines. Federal laws impose further restrictions on the payment of dividends by insured banks
that fail to meet specified capital levels. The FDIC may prevent an insured bank from paying
dividends if the bank is in default of payment of any assessment due to the FDIC. In addition,
payment of dividends by a bank may be prevented by the applicable federal regulatory authority if
such payment is determined, by reason of the financial condition of such bank, to be an unsafe and
unsound banking practice. The Federal Reserve Board and the FDIC have issued policy statements
providing that bank holding companies and insured banks should generally pay dividends only out of
current operating earnings. Additionally in 2009, the FRB Board of Governors required the
Corporation to notify the FRB prior to increasing its cash dividend by more than 10% over the prior
year.
The aforementioned regulations and restrictions may limit the Corporations ability to obtain funds
from its subsidiary bank for its cash needs, including payment of dividends and operating expenses.
The activities and operations of the Bank are also subject to other federal and state laws and
regulations, including usury and consumer credit laws, the Federal Truth-in-Lending Act,
Truth-in-Saving and Regulation Z of the Federal Reserve Board, the Federal Bank Merger Act, and the
Bank Secrecy Act.
7
Item 1A. Risk Factors
In the normal course of business the Corporation is exposed to various risks. These risks include
credit risk, interest rate risk, liquidity risk, operational risk, compliance risk, economic risk,
accounting risk, disruption of infrastructure, and increases in FDIC insurance premiums. These
risks, if not managed correctly, could have a significant impact on earnings and capital of the
Corporation. Management balances the Corporations strategic goals, including revenue and
profitability objectives, with associated risks through the use of policies, systems, and
procedures which have been adopted to identify, assess, control, monitor, and manage each risk
area. Senior management continually reviews the adequacy and effectiveness of these policies,
systems, and procedures.
Credit Risk
Credit risk is defined as the risk impacting earnings or capital due to an obligors failure to
meet the terms of a loan or an investment, or otherwise failing to perform as agreed. Credit risk
occurs any time an institution relies on another party, issuer, or borrowers performance.
A volatile, illiquid market could require the Corporation to recognize an other-than-temporary
impairment loss related to the investment securities held in the portfolio. Management considers
many factors in determining whether other-than-temporary impairment exists including the length of
time and extent to which fair value has been less than cost, the investment credit rating, the
probability the issuer will be unable to pay the amount when due and the fact that the Corporation
asserts that it does not intend to sell the security in an unrealized loss position and it is more
likely than not it will not have to sell the securities before recovery of its cost basis. The
presence of these factors could lead to impairment charges that could have a material adverse
effect on net income and capital levels.
To manage the credit risk arising from lending activities, the Corporations most significant
source of credit risk, management maintains what it believes are sound underwriting policies and
procedures. Management continuously monitors asset quality in order to manage the Corporations
credit risk to determine the appropriateness of valuation allowances. These valuation allowances
take into consideration various factors including, but not limited to, local, regional, and
national economic conditions.
The Corporation maintains an allowance for probable loan losses, which is a reserve established
through a provision for probable loan losses charged to expense, that represents managements best
estimate of probable losses that may be incurred within the existing portfolio of loans. The
allowance, in the judgment of management, is necessary to reserve for estimated loan losses and
risks inherent in the loan portfolio. The level of the allowance reflects managements continuing
evaluation of industry concentrations; specific credit risks; loan loss experience; current loan
portfolio quality; present economic, political and regulatory conditions and unidentified losses
inherent in the current loan portfolio. The determination of the appropriate level of the allowance
for possible loan losses inherently involves a high degree of subjectivity and requires the
Corporation to make significant estimates of current credit risks and future trends, all of which
may undergo material changes. Changes in economic conditions affecting borrowers, new information
regarding existing loans, identification of additional problem loans and other factors, both within
and outside of the Corporations control, may require an increase in the allowance for possible
loan losses. In addition, bank regulatory agencies periodically review the Corporations allowance
for loan losses and may require an increase in the provision for possible loan losses or the
recognition of further loan charge-offs, based on judgments different than those of management. Any
increases in the allowance for possible loan losses will result in a decrease in net income and,
possibly, capital, and may have a material adverse effect on the Corporations financial condition
and results of operations.
Interest Rate Risk
Interest rate risk is the timing differences in the maturity or repricing frequency of a financial
institutions interest earning assets and its interest bearing liabilities. Management monitors the
potential effects of changes in interest rates through rate shock and gap analyses. To help
mitigate the effects of interest rate risk, management makes significant efforts to stagger
projected cash flows and maturities of interest sensitive assets and liabilities.
Liquidity Risk
Liquidity risk is the risk to earnings or capital arising from the Banks inability to meet its
obligations when they come due without incurring unacceptable losses. Liquidity risk includes the
inability to manage unplanned decreases or changes in funding sources, or failure to recognize or
address changes in market conditions that affect the ability to liquidate assets quickly and with
minimal loss in value. The Corporation has significant borrowing capacity through correspondent
banks as well as the ability to sell investments to fund potential cash shortages.
Operational Risk
Operational risk is the risk of loss resulting from inadequate or failed internal processes,
people, and systems, or external events. The Corporation is exposed to operational risk which
includes reputation risk and transaction risk. Reputation risk is developing and retaining
marketplace confidence in handling customers financial transactions in an appropriate manner as
well as protecting the safety and soundness of the institution. Transaction risk includes losses
from fraud, error, the inability to deliver products or services, and loss or theft of information.
Transaction risk also encompasses product development and delivery, transaction processing,
information technology systems, and the internal control environment.
8
To help minimize the potential losses due to operational risks, management has established an
internal audit department and has retained the services of a certified public accounting firm to
assist in performing such internal audit work. The focus of these internal audit procedures is to
verify the validity and appropriateness of various transactions and processes. The results of
these procedures are reported to the Corporations Audit Committee.
Compliance Risk
Compliance risk is the risk of loss from violations of, or nonconformance with laws, rules,
regulations, prescribed practices, or ethical standards. This includes new or revised tax,
accounting, and other laws, regulations, rules and standards that could significantly impact
strategic initiatives, results of operations, and financial condition. The financial services
industry is extensively regulated and must meet regulatory standards set by the FDIC, OFIR, the
Federal Reserve Board, FASB, SEC, PCAOB and other regulatory bodies. Federal and state laws and
regulations are designed primarily to protect the deposit insurance funds and consumers, and not
necessarily to benefit the Corporations shareholders. The nature, extent, and timing of the
adoption of significant new laws, changes in existing laws, or repeal of existing laws may have a
material impact on the Corporations business, results of operations, and financial condition, the
effect of which is impossible to predict at this time.
The Corporations compliance department annually assesses the adequacy and effectiveness of the
Corporations processes for controlling and managing its principal compliance risks.
Economic Conditions
An economic downturn within the Corporations local markets, as well as downturns in the state or
national markets, could negatively impact household and corporate incomes. This could lead to
decreased demand for both loan and deposit products and lead to an increase of customers who fail
to pay interest or principal on their loans. Management continually monitors key economic
indicators in an effort to anticipate the possible effects of downturns in the local, regional, and
national economies.
The Corporations success depends primarily on the general economic conditions of the State of
Michigan and the specific local markets in which the Corporation operates. Unlike larger national
or other regional banks that are more geographically diversified, the Corporation provides banking
and financial services to customers located primarily in the Clare, Gratiot, Isabella, Mecosta,
Montcalm, and Saginaw Counties in Michigan. The local economic conditions in these areas have a
significant impact on the demand for the Corporations products and services as well as the ability
of the Corporations customers to repay loans, the value of the collateral securing loans and the
stability of the Corporations deposit funding sources. A significant decline in general economic
conditions, caused by inflation, recession, acts of terrorism, outbreak of hostilities or other
international or domestic occurrences, unemployment, changes in securities markets or other factors
could impact these local economic conditions and, in turn, have a material adverse effect on the
Corporations financial condition and results of operations.
Accounting Risk
The Corporations consolidated financial statements conform with generally accepted accounting
principles, which require management to make estimates and assumptions that affect the amounts
reported in the consolidated financial statements. These estimates are based on information
available to management at the time the estimates are made. Actual results could differ from those
estimates. For further discussion regarding significant accounting estimates, see Note 1- Summary
of Significant Accounting Policies in the Notes to the Consolidated Financial Statements.
Disruption of Infrastructure
The Corporations operations depend upon its technological and physical infrastructure, including
its equipment and facilities. Extended
disruption of its vital infrastructure by fire, power loss, natural disaster, telecommunications
failure, computer hacking and viruses, or other events outside of the Corporations control, could
affect the financial outcome of the Corporation or the financial services industry as a whole. The
Corporation has developed disaster recovery plans, which provide detailed instructions covering all
significant aspects of the Corporations operations.
Increases in FDIC Insurance Premiums
The Corporation is unable to control the amount of premiums that it is required to pay for FDIC
insurance. If there are additional bank or financial institution failures, the Corporation may be
required to pay even higher FDIC premiums than the recently increased levels. These announced
increases have, and any future increases in FDIC insurance premiums will, materially adversely
affect the Corporations results of operations, financial condition and ability to continue to pay
dividends on its common shares at the current rate.
9
Item 1B. Unresolved Staff Comments
None.
Item 2. Properties
The Corporations executive offices are located at 401 N. Main Street, Mt. Pleasant, Michigan
48858. Isabella Bank owns 24 branches and an operations center. The Corporations facilities
current, planned, and best use is for conducting its current activities with the exception of
approximately 75% of the Corporations previous main office location and 25% of the building that
houses the Lake Isabella office which are leased to non-related parties. Management continually
monitors and assesses the need for expansion and / or improvement for all facilities. In
managements opinion, each facility has sufficient capacity and is in good condition.
Item 3. Legal Proceedings
The Corporation and its subsidiaries are not involved in any material pending legal proceedings.
The Corporation, because of the nature of its business, is at times subject to numerous pending and
threatened legal actions that arise out of the normal course of operating their business.
Part II
Item 4. Market for Registrants Common Equity, Related Shareholders Matters and Issuer
Purchases of Equity Securities
Common Stock and Dividend Information
The Corporations common stock is traded in the over-the-counter market. The common stock has been
quoted on the Pink Sheets Electronic Quotation Service (Pink Sheets) under the symbol ISBA
since August of 2008 and under the symbol IBTM prior to August of 2008. Other trades in the
common stock occur in privately negotiated transactions from time to time of which the Corporation
may have little or no information.
Management has reviewed the information available as to the range of reported high and low bid
quotations, including high and low bid information as reported by Pink Sheets and closing price
information as reported by the parties to privately negotiated transactions. The following table
sets forth managements compilation of that information for the periods indicated. Price
information obtained from Pink Sheets reflects inter-dealer prices, without retail mark-up,
mark-down or commissions and may not necessarily represent actual transactions. Price information
obtained from parties to privately negotiated transactions reflects actual closing prices that were
disclosed to the Corporation, which management has not independently verified. The following
compiled data is provided for information purposes only and should not be viewed as indicative of
the actual or market value of the Corporations common stock. All of the information has been
adjusted to reflect the 10% stock dividend, paid February 29, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Sale Price |
Period |
|
Shares |
|
Low |
|
High |
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
|
|
61,987 |
|
|
$ |
14.99 |
|
|
$ |
25.51 |
|
Second Quarter |
|
|
91,184 |
|
|
|
15.85 |
|
|
|
20.75 |
|
Third Quarter |
|
|
66,399 |
|
|
|
17.50 |
|
|
|
19.50 |
|
Fourth Quarter |
|
|
76,985 |
|
|
|
14.00 |
|
|
|
19.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
296,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
|
|
107,920 |
|
|
|
32.73 |
|
|
|
44.00 |
|
Second Quarter |
|
|
50,600 |
|
|
|
39.00 |
|
|
|
44.00 |
|
Third Quarter |
|
|
29,303 |
|
|
|
33.00 |
|
|
|
40.00 |
|
Fourth Quarter |
|
|
71,855 |
|
|
|
22.50 |
|
|
|
36.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
259,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
The following table sets forth the cash dividends paid for the following quarters, adjusted for the
10% stock dividend paid on February 29, 2008.
|
|
|
|
|
|
|
|
|
|
|
Per Share |
|
|
|
2009 |
|
|
2008 |
|
First Quarter |
|
$ |
0.12 |
|
|
$ |
0.12 |
|
Second Quarter |
|
|
0.13 |
|
|
|
0.12 |
|
Third Quarter |
|
|
0.13 |
|
|
|
0.12 |
|
Fourth Quarter |
|
|
0.32 |
|
|
|
0.29 |
|
|
|
|
|
|
|
|
Total |
|
$ |
0.70 |
|
|
$ |
0.65 |
|
|
|
|
|
|
|
|
Isabella Bank Corporations authorized common stock consists of 15,000,000 shares, of which
7,535,193 shares are issued and outstanding as of December 31, 2009. As of that date, there were
3,004 shareholders of record.
The Board of Directors has adopted a common stock repurchase plan. On October 29, 2009, the Board
of Directors amended the plan to allow for the repurchase of an additional 100,000 shares of the
Corporations common stock. The maximum number of shares which may be repurchased pursuant to this
plan was 78,432 shares as of December 31, 2009. These authorizations do not have expiration dates.
As shares are repurchased under this plan, they are retired and revert back to the status of
authorized, but unissued shares. The following table provides information for the three month
period ended December 31, 2009, with respect to this plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
|
|
|
|
|
|
|
|
|
|
Shares Purchased |
|
Maximum Number of |
|
|
Shares Repurchased |
|
as Part of Publicly |
|
Shares That May Yet Be |
|
|
|
|
|
|
Average Price |
|
Announced Plan |
|
Purchased Under the |
|
|
Number |
|
Per Share |
|
or Program |
|
Plans or Programs |
|
Balance, September 30,
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,636 |
|
October 1 - 28, 2009 |
|
|
3,689 |
|
|
$ |
17.45 |
|
|
|
3,689 |
|
|
|
2,947 |
|
Additional authorization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,947 |
|
October 29 - 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,947 |
|
November 1 - 30, 2009 |
|
|
11,152 |
|
|
|
17.06 |
|
|
|
11,152 |
|
|
|
91,795 |
|
December 1 - 31, 2009 |
|
|
13,363 |
|
|
|
18.12 |
|
|
|
13,363 |
|
|
|
78,432 |
|
|
|
|
Balance, December 31,
2009 |
|
|
28,204 |
|
|
$ |
17.61 |
|
|
|
28,204 |
|
|
|
78,432 |
|
|
|
|
Information concerning Securities Authorized for Issuance Under Equity Compensation Plans appears
under Item 11. Security Ownership of Certain Beneficial Owners and Management and Related
Shareholder Matters included elsewhere in this annual report on Form 10-K.
11
Stock Performance
The following graph compares the cumulative total shareholder return on Corporation common stock
for the last five years with the cumulative total return on (1) the NASDAQ Stock Market Index,
which is comprised of all United States common shares traded on the NASDAQ and (2) the NASDAQ Bank
Stock Index, which is comprised of bank and bank holding company common shares traded on the NASDAQ
over the same period. The graph assumes the value of an investment in the Corporation and each
index was $100 at December 31, 2004 and all dividends are reinvested.
The dollar values for total shareholder return plotted in the graph above are shown in the table
below:
Comparison of Five Year Cumulative
Among Isabella Bank Corporation, NASDAQ Stock Market,
and NASDAQ Bank Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella |
|
|
|
|
|
|
|
|
Bank |
|
|
|
|
|
NASDAQ |
Year |
|
Corporation |
|
NASDAQ |
|
Banks |
12/31/2004
|
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
12/31/2005
|
|
|
106.4 |
|
|
|
102.1 |
|
|
|
98.0 |
|
12/31/2006
|
|
|
118.7 |
|
|
|
112.6 |
|
|
|
111.4 |
|
12/31/2007
|
|
|
120.6 |
|
|
|
124.6 |
|
|
|
89.5 |
|
12/31/2008
|
|
|
78.5 |
|
|
|
75.0 |
|
|
|
70.5 |
|
12/31/2009
|
|
|
60.5 |
|
|
|
108.8 |
|
|
|
59.0 |
|
12
Item 5. Selected Financial Data
RESULTS OF OPERATIONS
Two key measures of earnings performance commonly used in the banking industry are return on
average assets and return on average shareholders equity. Return on average assets measures the
ability of a corporation to profitably and efficiently employ its resources. Return on average
equity indicates how effectively the Corporation is able to generate earnings on shareholder
invested capital.
SUMMARY OF SELECTED FINANCIAL DATA
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
2005 |
INCOME STATEMENT DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
$ |
58,105 |
|
|
$ |
61,385 |
|
|
$ |
53,972 |
|
|
$ |
44,709 |
|
|
$ |
36,882 |
|
Net interest income |
|
|
38,266 |
|
|
|
35,779 |
|
|
|
28,013 |
|
|
|
24,977 |
|
|
|
23,909 |
|
Provision for loan losses |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
682 |
|
|
|
777 |
|
Net income |
|
|
7,800 |
|
|
|
4,101 |
|
|
|
7,930 |
|
|
|
7,001 |
|
|
|
6,776 |
|
BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year assets |
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
$ |
957,282 |
|
|
$ |
910,127 |
|
|
$ |
741,654 |
|
Daily average assets |
|
|
1,127,634 |
|
|
|
1,113,102 |
|
|
|
925,631 |
|
|
|
800,174 |
|
|
|
700,624 |
|
Daily average deposits |
|
|
786,714 |
|
|
|
817,041 |
|
|
|
727,762 |
|
|
|
639,046 |
|
|
|
576,091 |
|
Daily average loans/net |
|
|
712,965 |
|
|
|
708,434 |
|
|
|
596,739 |
|
|
|
515,539 |
|
|
|
459,310 |
|
Daily average equity |
|
|
139,810 |
|
|
|
143,626 |
|
|
|
119,246 |
|
|
|
91,964 |
|
|
|
74,682 |
|
PER SHARE DATA (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
$ |
1.14 |
|
|
$ |
1.12 |
|
|
$ |
1.14 |
|
Diluted |
|
|
1.01 |
|
|
|
0.53 |
|
|
|
1.11 |
|
|
|
1.09 |
|
|
|
1.14 |
|
Cash dividends |
|
|
0.70 |
|
|
|
0.65 |
|
|
|
0.62 |
|
|
|
0.58 |
|
|
|
0.55 |
|
Book value (at year end) |
|
|
18.69 |
|
|
|
17.89 |
|
|
|
17.58 |
|
|
|
16.61 |
|
|
|
13.44 |
|
FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity to assets
(at year end) |
|
|
12.31 |
% |
|
|
11.80 |
% |
|
|
12.86 |
% |
|
|
12.72 |
% |
|
|
10.91 |
% |
Return on average equity |
|
|
5.58 |
|
|
|
2.86 |
|
|
|
6.65 |
|
|
|
7.61 |
|
|
|
9.07 |
|
Return on average tangible equity |
|
|
8.54 |
|
|
|
4.41 |
|
|
|
8.54 |
|
|
|
8.31 |
|
|
|
9.12 |
|
Cash dividend payout to net income |
|
|
67.40 |
|
|
|
118.82 |
|
|
|
54.27 |
|
|
|
53.92 |
|
|
|
48.02 |
|
Return on average assets |
|
|
0.69 |
|
|
|
0.37 |
|
|
|
0.86 |
|
|
|
0.87 |
|
|
|
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|
4th |
|
|
3rd |
|
|
2nd |
|
|
1st |
|
|
4th |
|
|
3rd |
|
|
2nd |
|
|
1st |
|
Quarterly Operating Results: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
$ |
14,411 |
|
|
$ |
14,516 |
|
|
$ |
14,505 |
|
|
$ |
14,673 |
|
|
$ |
15,099 |
|
|
$ |
15,401 |
|
|
$ |
15,359 |
|
|
$ |
15,526 |
|
Interest expense |
|
|
4,657 |
|
|
|
4,928 |
|
|
|
5,026 |
|
|
|
5,228 |
|
|
|
5,836 |
|
|
|
6,309 |
|
|
|
6,379 |
|
|
|
7,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
9,754 |
|
|
|
9,588 |
|
|
|
9,479 |
|
|
|
9,445 |
|
|
|
9,263 |
|
|
|
9,092 |
|
|
|
8,980 |
|
|
|
8,444 |
|
Provision for loan losses |
|
|
1,544 |
|
|
|
1,542 |
|
|
|
1,535 |
|
|
|
1,472 |
|
|
|
5,725 |
|
|
|
975 |
|
|
|
1,593 |
|
|
|
1,207 |
|
Noninterest income |
|
|
2,102 |
|
|
|
2,566 |
|
|
|
3,131 |
|
|
|
2,357 |
|
|
|
1,130 |
|
|
|
2,377 |
|
|
|
1,778 |
|
|
|
2,517 |
|
Noninterest expenses |
|
|
8,176 |
|
|
|
7,995 |
|
|
|
8,468 |
|
|
|
9,044 |
|
|
|
8,377 |
|
|
|
7,430 |
|
|
|
7,341 |
|
|
|
7,556 |
|
Net income (loss) |
|
|
2,073 |
|
|
|
2,197 |
|
|
|
2,201 |
|
|
|
1,329 |
|
|
|
(2,041 |
) |
|
|
2,524 |
|
|
|
1,691 |
|
|
|
1,927 |
|
Per Share of Common Stock: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.28 |
|
|
$ |
0.29 |
|
|
$ |
0.29 |
|
|
$ |
0.18 |
|
|
$ |
(0.28 |
) |
|
$ |
0.34 |
|
|
$ |
0.23 |
|
|
$ |
0.26 |
|
Diluted |
|
|
0.27 |
|
|
|
0.28 |
|
|
|
0.29 |
|
|
|
0.17 |
|
|
|
(0.27 |
) |
|
|
0.33 |
|
|
|
0.22 |
|
|
|
0.25 |
|
Cash dividends |
|
|
0.32 |
|
|
|
0.13 |
|
|
|
0.13 |
|
|
|
0.12 |
|
|
|
0.29 |
|
|
|
0.12 |
|
|
|
0.12 |
|
|
|
0.12 |
|
Book value (at quarter end) |
|
|
18.69 |
|
|
|
18.97 |
|
|
|
18.06 |
|
|
|
18.01 |
|
|
|
17.89 |
|
|
|
18.78 |
|
|
|
18.75 |
|
|
|
19.07 |
|
|
|
|
(1) |
|
Retroactively restated for the 10% stock dividend, paid on February 29, 2008. |
13
Item 6. Managements Discussion and Analysis of Financial Condition and Results of Operations
ISABELLA BANK CORPORATION FINANCIAL REVIEW
(All dollars in thousands)
The following is managements discussion and analysis of the financial condition and results of
operations for Isabella Bank Corporation (the Corporation). This discussion and analysis is
intended to provide a better understanding of the consolidated financial statements and statistical
data included elsewhere in the Annual Report. The Corporations acquisition of Greenville
Community Financial Corporation in January 2008 was accounted for as a purchase transaction, and as
such, the related results of operations are included from the date of acquisition. See Note 2
Business Combinations and Joint Venture Formation in the accompanying Notes to Consolidated
Financial Statements included elsewhere in the report.
The current recession, which began in 2008, continued to negatively impact the Corporations
overall profitability throughout 2009 as historically high delinquencies and nonaccrual loans have
translated into high levels of net loans charged off and foreclosed asset and collection related
expenses. Although nonperforming loans remain at historically high levels, they have declined
$3,136 from last year. This improvement, coupled with a decline in net loans charged off, enabled
the Corporation to reduce its provision for loan losses in 2009. The reduction in the provision
for loan losses along with an increased net yield on interest earning assets (on a fully tax
equivalent basis) resulted in net income of $7,800 for 2009, as compared to $4,101 for 2008. For
further detailed discussion and analysis, see below.
The Corporation has not received any notices of regulatory actions as of December 31, 2009.
CRITICAL ACCOUNTING POLICIES: The Corporations significant accounting policies are set forth in
Note 1 of the Consolidated Financial Statements. Of these significant accounting policies, the
Corporation considers its policies regarding the allowance for loan losses, acquisition
intangibles, and the determination of the fair value of investment securities to be its most
critical accounting policies.
The allowance for loan losses requires managements most subjective and complex judgment. Changes
in economic conditions can have a significant impact on the allowance for loan losses and,
therefore, the provision for loan losses and results of operations. The Corporation has developed
appropriate policies and procedures for assessing the adequacy of the allowance for loan losses,
recognizing that this process requires a number of assumptions and estimates with respect to its
loan portfolio. The Corporations assessments may be impacted in future periods by changes in
economic conditions, and the discovery of information with respect to borrowers which is not known
to management at the time of the issuance of the consolidated financial statements. For additional
discussion concerning the Corporations allowance for loan losses and related matters, see the
Provision for Loan Losses discussion below.
United States generally accepted accounting principles require that the Corporation determine the
fair value of the assets and liabilities of an acquired entity, and record their fair value on the
date of acquisition. The Corporation employs a variety of measures in the determination of the fair
value, including the use of discounted cash flow analysis, market appraisals, and projected future
revenue streams. For certain items that management believes it has the appropriate expertise to
determine the fair value, management may choose to use its own calculations of the value. In other
cases, where the value is not easily determined, the Corporation consults with outside parties to
determine the fair value of the identified asset or liability. Once valuations have been adjusted,
the net difference between the price paid for the acquired entity and the value of its balance
sheet, including identifiable intangibles, is recorded as goodwill. This goodwill is not amortized,
but is tested for impairment on at least an annual basis.
The Corporation currently has both available-for-sale and trading investment securities that are
carried at fair value. Changes in the fair value of available-for-sale investment securities are
included as a component of other comprehensive income, while declines in the fair value of these
securities below their cost that are other than temporary are reflected as realized losses. The
change in value of trading investment securities is included in current earnings. Management
evaluates securities for indications of losses that are considered other-than-temporary, if any, on
a regular basis.
The market values for available-for-sale and trading investment securities are typically obtained
from outside sources and applied to individual securities within the portfolio. The fair values of
investment securities with illiquid markets are estimated by management utilizing a discounted cash
flow analysis or other type of valuation adjustment methodology. These securities are also
compared, when possible, to other securities with similar characteristics.
14
DISTRIBUTION OF ASSETS, LIABILITIES, AND SHAREHOLDERS EQUITY
INTEREST RATE AND INTEREST DIFFERENTIAL
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 for the last three years. This schedule also presents an analysis of interest income
and interest expense for the periods indicated. All interest income is reported on a fully taxable
equivalent (FTE) basis using a 34% federal income tax rate. Nonaccruing loans, for the purpose of
the following computations, are included in the average loan amounts outstanding. Federal Reserve
and Federal Home Loan Bank Equity holdings which are restricted are included in Other Assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
|
|
|
|
|
|
Tax |
|
|
Average |
|
|
|
|
|
|
Tax |
|
|
Average |
|
|
|
|
|
|
Tax |
|
|
Average |
|
|
|
Average |
|
|
Equivalent |
|
|
Yield / |
|
|
Average |
|
|
Equivalent |
|
|
Yield / |
|
|
Average |
|
|
Equivalent |
|
|
Yield / |
|
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
|
Balance |
|
|
Interest |
|
|
Rate |
|
INTEREST EARNING ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
725,299 |
|
|
$ |
47,706 |
|
|
|
6.58 |
% |
|
$ |
717,040 |
|
|
$ |
49,674 |
|
|
|
6.93 |
% |
|
$ |
604,342 |
|
|
$ |
43,808 |
|
|
|
7.25 |
% |
Taxable investment securities |
|
|
119,063 |
|
|
|
4,712 |
|
|
|
3.96 |
% |
|
|
108,919 |
|
|
|
5,433 |
|
|
|
4.99 |
% |
|
|
68,398 |
|
|
|
3,751 |
|
|
|
5.48 |
% |
Nontaxable investment securities |
|
|
121,676 |
|
|
|
7,217 |
|
|
|
5.93 |
% |
|
|
121,220 |
|
|
|
7,218 |
|
|
|
5.95 |
% |
|
|
96,789 |
|
|
|
5,726 |
|
|
|
5.92 |
% |
Trading account securities |
|
|
17,279 |
|
|
|
856 |
|
|
|
4.95 |
% |
|
|
26,618 |
|
|
|
1,305 |
|
|
|
4.90 |
% |
|
|
50,904 |
|
|
|
2,298 |
|
|
|
4.51 |
% |
Federal funds sold |
|
|
842 |
|
|
|
1 |
|
|
|
0.12 |
% |
|
|
5,198 |
|
|
|
110 |
|
|
|
2.12 |
% |
|
|
6,758 |
|
|
|
342 |
|
|
|
5.06 |
% |
Other |
|
|
27,433 |
|
|
|
376 |
|
|
|
1.37 |
% |
|
|
17,600 |
|
|
|
433 |
|
|
|
2.46 |
% |
|
|
7,143 |
|
|
|
317 |
|
|
|
4.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
1,011,592 |
|
|
|
60,868 |
|
|
|
6.02 |
% |
|
|
996,595 |
|
|
|
64,173 |
|
|
|
6.44 |
% |
|
|
834,334 |
|
|
|
56,242 |
|
|
|
6.74 |
% |
NON EARNING ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
(12,334 |
) |
|
|
|
|
|
|
|
|
|
|
(8,606 |
) |
|
|
|
|
|
|
|
|
|
|
(7,603 |
) |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
18,190 |
|
|
|
|
|
|
|
|
|
|
|
18,582 |
|
|
|
|
|
|
|
|
|
|
|
20,588 |
|
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
23,810 |
|
|
|
|
|
|
|
|
|
|
|
22,905 |
|
|
|
|
|
|
|
|
|
|
|
21,507 |
|
|
|
|
|
|
|
|
|
Accrued income and other assets |
|
|
86,376 |
|
|
|
|
|
|
|
|
|
|
|
83,626 |
|
|
|
|
|
|
|
|
|
|
|
56,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,127,634 |
|
|
|
|
|
|
|
|
|
|
$ |
1,113,102 |
|
|
|
|
|
|
|
|
|
|
$ |
925,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
$ |
116,412 |
|
|
|
146 |
|
|
|
0.13 |
% |
|
$ |
114,889 |
|
|
|
813 |
|
|
|
0.71 |
% |
|
$ |
109,370 |
|
|
|
1,880 |
|
|
|
1.72 |
% |
Savings deposits |
|
|
177,538 |
|
|
|
399 |
|
|
|
0.22 |
% |
|
|
213,410 |
|
|
|
2,439 |
|
|
|
1.14 |
% |
|
|
188,323 |
|
|
|
4,232 |
|
|
|
2.25 |
% |
Time deposits |
|
|
398,356 |
|
|
|
13,043 |
|
|
|
3.27 |
% |
|
|
393,190 |
|
|
|
16,621 |
|
|
|
4.23 |
% |
|
|
349,941 |
|
|
|
16,493 |
|
|
|
4.71 |
% |
Borrowed funds |
|
|
193,922 |
|
|
|
6,251 |
|
|
|
3.22 |
% |
|
|
145,802 |
|
|
|
5,733 |
|
|
|
3.93 |
% |
|
|
68,586 |
|
|
|
3,354 |
|
|
|
4.89 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities |
|
|
886,228 |
|
|
|
19,839 |
|
|
|
2.24 |
% |
|
|
867,291 |
|
|
|
25,606 |
|
|
|
2.95 |
% |
|
|
716,220 |
|
|
|
25,959 |
|
|
|
3.62 |
% |
NONINTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
94,408 |
|
|
|
|
|
|
|
|
|
|
|
95,552 |
|
|
|
|
|
|
|
|
|
|
|
80,128 |
|
|
|
|
|
|
|
|
|
Other |
|
|
7,188 |
|
|
|
|
|
|
|
|
|
|
|
6,633 |
|
|
|
|
|
|
|
|
|
|
|
10,037 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
139,810 |
|
|
|
|
|
|
|
|
|
|
|
143,626 |
|
|
|
|
|
|
|
|
|
|
|
119,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
1,127,634 |
|
|
|
|
|
|
|
|
|
|
$ |
1,113,102 |
|
|
|
|
|
|
|
|
|
|
$ |
925,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (FTE) |
|
|
|
|
|
$ |
41,029 |
|
|
|
|
|
|
|
|
|
|
$ |
38,567 |
|
|
|
|
|
|
|
|
|
|
$ |
30,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on interest earning
assets (FTE) |
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
|
|
|
3.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
Net Interest Income
The Corporation derives the majority of its gross income from interest earned on loans and
investments, while its most significant expense is the interest cost incurred for funds used. Net
interest income is the amount by which interest income on earning assets exceeds the interest cost
of deposits and borrowings. Net interest income is influenced by changes in the balance and mix of
assets and liabilities and market interest rates. Management exerts some control over these
factors; however, Federal Reserve monetary policy and competition have a significant impact.
Interest income includes loan fees of $1,963, in 2009, $1,808 in 2008, and $1,330 in 2007. For
analytical purposes, net interest income is adjusted to a taxable equivalent basis by adding the
income tax savings from interest on tax-exempt loans and securities, thus making year-to-year
comparisons more meaningful.
VOLUME AND RATE VARIANCE ANALYSIS
The following table details the dollar amount of changes in FTE net interest income for each major
category of interest earning assets and interest bearing liabilities and the amount of change
attributable to changes in average balances (volume) or average rates. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 Compared to 2008 |
|
|
2008 Compared to 2007 |
|
|
|
Increase (Decrease) Due to |
|
|
Increase (Decrease) Due to |
|
|
|
Volume |
|
|
Rate |
|
|
Net |
|
|
Volume |
|
|
Rate |
|
|
Net |
|
CHANGES IN INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
567 |
|
|
$ |
(2,535 |
) |
|
$ |
(1,968 |
) |
|
$ |
7,877 |
|
|
$ |
(2,011 |
) |
|
$ |
5,866 |
|
Taxable investment securities |
|
|
474 |
|
|
|
(1,195 |
) |
|
|
(721 |
) |
|
|
2,048 |
|
|
|
(366 |
) |
|
|
1,682 |
|
Nontaxable investment securities |
|
|
27 |
|
|
|
(28 |
) |
|
|
(1 |
) |
|
|
1,454 |
|
|
|
38 |
|
|
|
1,492 |
|
Trading account securities |
|
|
(463 |
) |
|
|
14 |
|
|
|
(449 |
) |
|
|
(1,176 |
) |
|
|
183 |
|
|
|
(993 |
) |
Federal funds sold |
|
|
(51 |
) |
|
|
(58 |
) |
|
|
(109 |
) |
|
|
(66 |
) |
|
|
(166 |
) |
|
|
(232 |
) |
Other |
|
|
182 |
|
|
|
(239 |
) |
|
|
(57 |
) |
|
|
306 |
|
|
|
(190 |
) |
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total changes in interest income |
|
|
736 |
|
|
|
(4,041 |
) |
|
|
(3,305 |
) |
|
|
10,443 |
|
|
|
(2,512 |
) |
|
|
7,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHANGES IN INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
|
11 |
|
|
|
(678 |
) |
|
|
(667 |
) |
|
|
90 |
|
|
|
(1,157 |
) |
|
|
(1,067 |
) |
Savings deposits |
|
|
(353 |
) |
|
|
(1,687 |
) |
|
|
(2,040 |
) |
|
|
505 |
|
|
|
(2,298 |
) |
|
|
(1,793 |
) |
Time deposits |
|
|
216 |
|
|
|
(3,794 |
) |
|
|
(3,578 |
) |
|
|
1,924 |
|
|
|
(1,796 |
) |
|
|
128 |
|
Borrowed funds |
|
|
1,672 |
|
|
|
(1,154 |
) |
|
|
518 |
|
|
|
3,146 |
|
|
|
(767 |
) |
|
|
2,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total changes in interest expense |
|
|
1,546 |
|
|
|
(7,313 |
) |
|
|
(5,767 |
) |
|
|
5,665 |
|
|
|
(6,018 |
) |
|
|
(353 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in interest margin (FTE) |
|
$ |
(810 |
) |
|
$ |
3,272 |
|
|
$ |
2,462 |
|
|
$ |
4,778 |
|
|
$ |
3,506 |
|
|
$ |
8,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
The Corporation, as well as all other financial institutions, has experienced dramatic changes
in interest rates in the last three years. The Federal Reserve Bank (The Fed) lowered its target
Fed Funds rate to 0.00% 0.25% in December 2008. The Feds actions were the result of a
significant weakening of the Nations economy to an extent not seen since the Great Depression. As
the Corporations balance sheet is liability sensitive, net interest margins increased as the
interest rates paid on interest bearing liabilities decreased faster than those earned on interest
earning assets.
Management does anticipate, however, that net interest margins will decline throughout 2010 due to
the following factors:
|
|
|
Based on the current economic conditions, management does not anticipate any changes in
the target Fed funds rate during much of 2010. As such, the Corporation does not
anticipate significant, if any, changes in market rates. However, there is the potential
for declines in rates earned on interest earning assets. Most of the potential declines
would arise out of the Corporations investment portfolio, as securities with call dates
will most likely be called and the Corporation will be reinvesting those proceeds at
significantly lower rates. |
|
|
|
|
Long term residential mortgage rates continue to be at historically low levels. This
rate environment has led to strong consumer demand for fixed rate mortgage products which
are sold to the secondary market. As a result of the majority of loans being sold to the
secondary market, there has been a significant decline in balloon mortgages, which are held
on the Corporations balance sheet. As these balloon mortgages have been paid off, the
proceeds from these loans have been reinvested at lower interest rates, which has, and will
continue to, adversely impact interest income. |
|
|
|
|
While the Corporations liability sensitive balance sheet has allowed it to benefit from
decreases in interest rates, it also makes the Corporation extremely sensitive to
increases in deposit and borrowing rates. As part of the Corporations goal to minimize
the potential negative impacts of possible increases in future interest rates, management
will actively work to lengthen its interest bearing liabilities. This lengthening will
increase the Corporations cost of funding, potentially reducing net interest income in the
short term. |
|
|
|
|
In an effort to reduce the potential long term negative impact of increases in rates
paid on interest bearing liabilities, the Corporation anticipates growing the balance sheet
through the acquisition of investment securities in 2010. These investments will be funded
through deposit growth and wholesale borrowings. The net interest margin generated by the
purchase of these investments is anticipated to be less than 2.0%, but will provide
additional net interest income. |
LOAN QUALITY
Provision for Loan Losses
The provision for loan losses represents the current period loan cost associated with maintaining
an appropriate allowance for loan losses as determined by management. Periodic fluctuations in the
provision for loan losses result from managements best estimates as to the adequacy of the
allowance for loan losses to absorb probable losses within the existing loan portfolio. The
provision for loan losses for each period is further dependent upon many factors, including loan
growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies,
assessment by management, third parties and banking regulators of the quality of the loan
portfolio, the value of the underlying collateral on problem loans and the general economic
conditions in the market areas.
In the past two years, residential real estate values in the Banks market areas have declined 20%
to 40%. These declines are the result of increases in the inventory of unsold homes. This
increased inventory is partially the result of the inability of potential home buyers to obtain
financing due to the tightening of loan underwriting criteria by many of the financial
institutions, brokers and government sponsored agencies. While Isabella Bank has maintained
traditional lending standards, the decline in real estate values has had an adverse impact on
customers who are experiencing financial difficulties. Historically, customers who experienced
difficulties were able to sell their properties for more than the loan balance owed. The steep
decline in real estate values has diminished homeowner equity and led borrowers who are
experiencing financial difficulties to default on their mortgage loans.
While the Bank has elected not to participate in the U.S. Treasurys Making Home Affordable
Program, it has taken aggressive actions to avoid foreclosures on borrowers who are willing to
work with the Bank in modifying their loans, thus making them more affordable. Actions taken
include extensions of amortizations, temporary reductions in interest rates and, when necessary, a
reduction in the principal balance owed. To date, the Bank has modified 94 loans with outstanding
balances totaling $7,562.
17
The following schedule shows the composition of the provision for loan losses and the allowance for
loan losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Allowance for loan losses January 1 |
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
$ |
7,605 |
|
|
$ |
6,899 |
|
|
$ |
6,444 |
|
Allowance of acquired bank |
|
|
|
|
|
|
822 |
|
|
|
|
|
|
|
726 |
|
|
|
|
|
Loans charged off |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
3,081 |
|
|
|
2,137 |
|
|
|
905 |
|
|
|
368 |
|
|
|
101 |
|
Real estate mortgage |
|
|
2,627 |
|
|
|
3,334 |
|
|
|
659 |
|
|
|
252 |
|
|
|
166 |
|
Consumer |
|
|
934 |
|
|
|
854 |
|
|
|
582 |
|
|
|
529 |
|
|
|
376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged off |
|
|
6,642 |
|
|
|
6,325 |
|
|
|
2,146 |
|
|
|
1,149 |
|
|
|
643 |
|
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
623 |
|
|
|
160 |
|
|
|
297 |
|
|
|
136 |
|
|
|
105 |
|
Real estate mortgage |
|
|
546 |
|
|
|
240 |
|
|
|
49 |
|
|
|
53 |
|
|
|
|
|
Consumer |
|
|
377 |
|
|
|
284 |
|
|
|
285 |
|
|
|
258 |
|
|
|
216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
1,546 |
|
|
|
684 |
|
|
|
631 |
|
|
|
447 |
|
|
|
321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged off |
|
|
5,096 |
|
|
|
5,641 |
|
|
|
1,515 |
|
|
|
702 |
|
|
|
322 |
|
Provision charged to income |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
682 |
|
|
|
777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses December 31 |
|
$ |
12,979 |
|
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
$ |
7,605 |
|
|
$ |
6,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to date average loans |
|
$ |
725,299 |
|
|
$ |
717,040 |
|
|
$ |
604,342 |
|
|
$ |
522,726 |
|
|
$ |
466,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged off to average loans
outstanding |
|
|
0.70 |
% |
|
|
0.79 |
% |
|
|
0.25 |
% |
|
|
0.13 |
% |
|
|
0.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amount of loans outstanding |
|
$ |
723,316 |
|
|
$ |
735,385 |
|
|
$ |
612,687 |
|
|
$ |
591,042 |
|
|
$ |
483,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a % of loans |
|
|
1.79 |
% |
|
|
1.63 |
% |
|
|
1.19 |
% |
|
|
1.29 |
% |
|
|
1.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As shown in the preceding table, the Corporations gross chargeoffs increased $317 to $6,642 in
2009, while recoveries increased by $862 resulting in a $545 reduction in net chargeoffs compared
with 2008. Management believes the increase in recoveries, in both dollars and as a percentage of
chargeoffs, is a direct result of management conservatively valuing collateral that it has
repossessed from defaulted credits.
As discussed above, the Corporation experienced a decline in credit quality in 2008 resulting in a
dramatic increase in total loans charged off. These chargeoffs were a direct result of the
significant downturn in the national and local economy which has led to increases in unemployment
coupled with significant property devaluation. As a result of the significant increases in loans
charged off, local and regional economic uncertainties of the Corporations loan portfolio and
increases in foreclosed loans during 2008 and 2009, the Corporation significantly increased its
provision for loan losses in these years. This increased provision has resulted in an allowance
for loan losses as a percentage of gross loans of 1.79% as of December 31, 2009.
The Corporation has also experienced an increase in foreclosed loans and an increase in loans
charged off due mainly to the downturn in the commercial real estate mortgage market. Of the
$3,081 commercial and agricultural loans charged off in 2009, $1,325 was related to one loan, for
which a $1,000 specific allocation was recorded as of December 31, 2008.
The nationwide increase in residential mortgage loans past due and in foreclosures has received
considerable attention by the Federal Government, the media, banking regulators, and industry trade
groups. Based on information provided by The Mortgage Bankers Association, a substantial portion
of the nationwide increase in both past dues and foreclosures are related to option adjustable rate
mortgages and Alternative-A sub-prime mortgage products. While the Corporation has not originated
or held alternative mortgage loan products, the difficulties experienced in these markets have
adversely impacted the entire market, and thus the overall credit quality of the Corporations
residential mortgage portfolio. The increase in troubled residential mortgage loans and a
tightening of underwriting standards will most likely result in an increase in residential mortgage
loans in foreclosure and possibly the inventory of unsold homes. The combination of all of these
factors is expected to further reduce average home values and thus homeowners equity on a national
level.
The Corporation originates and sells fixed rate residential real estate mortgages to the Federal
Home Loan Mortgage Corporation. The Corporation has not originated loans for either trading or its
own portfolio that would be classified as sub prime, nor has it originated adjustable rate
mortgages or financed loans for more than 80% of market value unless insured by private third party
insurance.
18
Based on managements analysis, the allowance for loan losses of $12,979 is considered adequate as
of December 31, 2009.
Allocation of the Allowance for Loan Losses
The allowance for loan losses has been allocated according to the amount deemed to be reasonably
necessary to reflect for the probability of losses being incurred within the following categories
as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
% of Each |
|
|
|
|
|
|
% of Each |
|
|
|
|
|
|
% of Each |
|
|
|
|
|
|
% of Each |
|
|
|
|
|
|
% of Each |
|
|
|
|
|
|
|
Category |
|
|
|
|
|
|
Category |
|
|
|
|
|
|
Category |
|
|
|
|
|
|
Category |
|
|
|
|
|
|
Category |
|
|
|
Allowance |
|
|
to Total |
|
|
Allowance |
|
|
to Total |
|
|
Allowance |
|
|
to Total |
|
|
Allowance |
|
|
to Total |
|
|
Allowance |
|
|
to Total |
|
|
|
Amount |
|
|
Loans |
|
|
Amount |
|
|
Loans |
|
|
Amount |
|
|
Loans |
|
|
Amount |
|
|
Loans |
|
|
Amount |
|
|
Loans |
|
Commercial and
agricultural |
|
$ |
3,565 |
|
|
|
53.1 |
% |
|
$ |
3,632 |
|
|
|
50.7 |
% |
|
$ |
2,458 |
|
|
|
46.0 |
% |
|
$ |
2,687 |
|
|
|
43.3 |
% |
|
$ |
2,771 |
|
|
|
46.9 |
% |
Real estate mortgage |
|
|
3,809 |
|
|
|
39.5 |
% |
|
|
3,832 |
|
|
|
43.4 |
% |
|
|
1,341 |
|
|
|
48.6 |
% |
|
|
1,367 |
|
|
|
50.9 |
% |
|
|
1,192 |
|
|
|
46.8 |
% |
Consumer installment |
|
|
1,308 |
|
|
|
4.5 |
% |
|
|
1,736 |
|
|
|
4.5 |
% |
|
|
2,195 |
|
|
|
4.8 |
% |
|
|
2,434 |
|
|
|
5.1 |
% |
|
|
2,286 |
|
|
|
5.8 |
% |
Specific allocations |
|
|
3,572 |
|
|
|
2.9 |
% |
|
|
2,065 |
|
|
|
1.4 |
% |
|
|
703 |
|
|
|
0.6 |
% |
|
|
594 |
|
|
|
0.7 |
% |
|
|
184 |
|
|
|
0.5 |
% |
Unallocated |
|
|
725 |
|
|
|
N/A |
|
|
|
717 |
|
|
|
N/A |
|
|
|
604 |
|
|
|
N/A |
|
|
|
523 |
|
|
|
N/A |
|
|
|
466 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
12,979 |
|
|
|
100.0 |
% |
|
$ |
11,982 |
|
|
|
100.0 |
% |
|
$ |
7,301 |
|
|
|
100.0 |
% |
|
$ |
7,605 |
|
|
|
100.0 |
% |
|
$ |
6,899 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management has evaluated all specific allocations and believes the valuation allowance related
to these loans to be adequate.
Nonperforming Assets
Loans are generally placed on nonaccrual status when they become 90 days past due, unless they are
well secured and in the process of collection. When a loan is placed on nonaccrual status, any
interest previously accrued and not collected is reversed from income or charged off against the
allowance for loan losses. Loans are charged off when management determines that collection has
become unlikely. Restructured loans are those where a concession has been granted on either
principal or interest paid due to financial difficulties of the borrower. Other real estate owned
consists of real property acquired through foreclosure on the related collateral underlying
defaulted loans.
19
The following table presents nonperforming assets for the past five years:
NONPERFORMING ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Nonaccrual loans |
|
$ |
8,522 |
|
|
$ |
11,175 |
|
|
$ |
4,156 |
|
|
$ |
3,444 |
|
|
$ |
1,375 |
|
Accruing loans past due 90 days or more |
|
|
768 |
|
|
|
1,251 |
|
|
|
1,727 |
|
|
|
1,185 |
|
|
|
1,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
|
9,290 |
|
|
|
12,426 |
|
|
|
5,883 |
|
|
|
4,629 |
|
|
|
2,433 |
|
Other real estate owned |
|
|
1,141 |
|
|
|
2,770 |
|
|
|
1,376 |
|
|
|
562 |
|
|
|
122 |
|
Repossessed assets |
|
|
16 |
|
|
|
153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets |
|
$ |
10,447 |
|
|
$ |
15,349 |
|
|
$ |
7,259 |
|
|
$ |
5,191 |
|
|
$ |
2,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as a % of total loans |
|
|
1.28 |
% |
|
|
1.69 |
% |
|
|
0.96 |
% |
|
|
0.78 |
% |
|
|
0.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets as a % of total assets |
|
|
0.91 |
% |
|
|
1.35 |
% |
|
|
0.76 |
% |
|
|
0.57 |
% |
|
|
0.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESTRUCTURED LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Complying with modified terms |
|
$ |
2,754 |
|
|
$ |
2,565 |
|
|
$ |
517 |
|
|
$ |
640 |
|
|
$ |
62 |
|
Past due 30-89 days |
|
|
107 |
|
|
|
|
|
|
|
115 |
|
|
|
57 |
|
|
|
663 |
|
Past due 90 days or more |
|
|
|
|
|
|
|
|
|
|
53 |
|
|
|
|
|
|
|
|
|
Nonaccrual |
|
|
2,116 |
|
|
|
1,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total restructured loans |
|
$ |
4,977 |
|
|
$ |
4,550 |
|
|
$ |
685 |
|
|
$ |
697 |
|
|
$ |
725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Since December 31, 2008, the Corporations nonperforming loans have declined $3,136. Of this
decline, $1,325 is related to the charge off of one specific loan as noted previously. The
remainder of the decline is related to loans being removed from nonaccrual status as a result of
improvements in creditworthiness, loans being paid off, loans being charged off, or transfers to
other real estate owned. The majority of the restructured loans are the result of the Corporation
working with borrowers to develop a payment structure that will allow them to continue making
payments in lieu of foreclosure or repossession of collateral.
Of the $1,629 decline in other real estate owned, $670 related to the sale of one property.
Management has evaluated the properties held as other real estate owned and has adjusted the
carrying value of each property to the lower of the carrying amount or fair value less costs to
sell, as necessary. Management anticipates the balance of other real estate owned to remain at
historically high levels throughout 2010.
Management established a credit risk management committee in 2008. This committee consists of
management from lending, accounting, collection and auditing. This committee reviews various
reports covering credit quality to help identify potential problem credits and their potential
impact on the Corporations consolidated financial statements. Management believes that as of
December 31, 2009 all significant loans for which inherent losses are probable have been identified
and that the carrying amounts of the loans have been adjusted to reflect the collaterals net
realizable values. To managements knowledge, there are no other loans which cause management to
have serious doubts as to the ability of a borrower to comply with their loan repayment terms. A
continued decline in real estate values may require further write downs of loans in foreclosure and
other real estate owned and could potentially have an adverse impact on the Corporations financial
performance.
As of December 31, 2009, there were no other interest bearing assets which required classification.
Management is not aware of any recommendations by regulatory agencies that, if implemented, would
have a material impact on the Corporations liquidity, capital, or operations.
As a result of the new State of Michigan foreclosure laws, which went into effect on July 5, 2009,
the time required to complete a residential mortgage foreclosure has increased. Despite the
increased timeline to complete the foreclosure process, the new law did not have a significant
impact on the Corporations ability to initiate and complete foreclosure proceedings.
20
Noninterest Income
The following table shows the changes in noninterest income between the years ended December 31,
2009, 2008, and 2007 respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
2009 |
|
|
2008 |
|
|
$ |
|
|
% |
|
|
2007 |
|
|
$ |
|
|
% |
|
Service charges and fee income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NSF and overdraft fees |
|
$ |
3,187 |
|
|
$ |
3,413 |
|
|
$ |
(226 |
) |
|
|
-6.6 |
% |
|
$ |
2,961 |
|
|
$ |
452 |
|
|
|
15.3 |
% |
Trust fees |
|
|
814 |
|
|
|
886 |
|
|
|
(72 |
) |
|
|
-8.1 |
% |
|
|
1,035 |
|
|
|
(149 |
) |
|
|
-14.4 |
% |
Freddie Mac servicing fee |
|
|
724 |
|
|
|
627 |
|
|
|
97 |
|
|
|
15.5 |
% |
|
|
635 |
|
|
|
(8 |
) |
|
|
-1.3 |
% |
ATM and debit card fees |
|
|
1,218 |
|
|
|
1,029 |
|
|
|
189 |
|
|
|
18.4 |
% |
|
|
737 |
|
|
|
292 |
|
|
|
39.6 |
% |
Service charges on deposit accounts |
|
|
344 |
|
|
|
372 |
|
|
|
(28 |
) |
|
|
-7.5 |
% |
|
|
328 |
|
|
|
44 |
|
|
|
13.4 |
% |
Net originated mortgage servicing
rights income (loss) |
|
|
514 |
|
|
|
(92 |
) |
|
|
606 |
|
|
|
N/M |
|
|
|
43 |
|
|
|
(135 |
) |
|
|
N/M |
|
All other |
|
|
112 |
|
|
|
135 |
|
|
|
(23 |
) |
|
|
-17.0 |
% |
|
|
155 |
|
|
|
(20 |
) |
|
|
-12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total service charges and fees |
|
|
6,913 |
|
|
|
6,370 |
|
|
|
543 |
|
|
|
8.5 |
% |
|
|
5,894 |
|
|
|
476 |
|
|
|
8.1 |
% |
Gain on sale of mortgage loans |
|
|
886 |
|
|
|
249 |
|
|
|
637 |
|
|
|
N/M |
|
|
|
209 |
|
|
|
40 |
|
|
|
19.1 |
% |
Net gain (loss) on trading securities |
|
|
80 |
|
|
|
245 |
|
|
|
(165 |
) |
|
|
-67.3 |
% |
|
|
460 |
|
|
|
(215 |
) |
|
|
-46.7 |
% |
Net gain (loss) on borrowings measured
at fair value |
|
|
289 |
|
|
|
(641 |
) |
|
|
930 |
|
|
|
N/M |
|
|
|
(66 |
) |
|
|
(575 |
) |
|
|
N/M |
|
Gain (loss) on sale of investment securities |
|
|
648 |
|
|
|
24 |
|
|
|
624 |
|
|
|
N/M |
|
|
|
(19 |
) |
|
|
43 |
|
|
|
N/M |
|
Title insurance revenue |
|
|
|
|
|
|
234 |
|
|
|
(234 |
) |
|
|
-100.0 |
% |
|
|
2,192 |
|
|
|
(1,958 |
) |
|
|
-89.3 |
% |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash value of corporate
owned life insurance policies |
|
|
641 |
|
|
|
616 |
|
|
|
25 |
|
|
|
4.1 |
% |
|
|
432 |
|
|
|
184 |
|
|
|
42.6 |
% |
Brokerage and advisory fees |
|
|
521 |
|
|
|
480 |
|
|
|
41 |
|
|
|
8.5 |
% |
|
|
276 |
|
|
|
204 |
|
|
|
73.9 |
% |
All other |
|
|
178 |
|
|
|
225 |
|
|
|
(47 |
) |
|
|
-20.9 |
% |
|
|
584 |
|
|
|
(359 |
) |
|
|
-61.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other |
|
|
1,340 |
|
|
|
1,321 |
|
|
|
19 |
|
|
|
1.4 |
% |
|
|
1,292 |
|
|
|
29 |
|
|
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
$ |
10,156 |
|
|
$ |
7,802 |
|
|
$ |
2,354 |
|
|
|
30.2 |
% |
|
$ |
9,962 |
|
|
$ |
(2,160 |
) |
|
|
-21.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
Significant changes in noninterest income are detailed below:
|
|
|
Management continuously analyzes various fees related to deposit accounts, including
service charges, NSF and overdraft fees, and ATM and debit card fees. Based on these
analyses, the Corporation makes any necessary adjustments to ensure that its fee structure
is within the range of its competitors, while at the same time making sure that the fees
remain fair to deposit customers. NSF and overdraft fees have been declining over the past
two years. This decline is a result of customers more closely managing their deposit
accounts to avoid paying overdraft fees. Management does not expect significant changes to
its deposit fee structure throughout 2010. |
|
|
|
|
Trust fees fluctuate from period to period based on various factors including changes in
the market value of assets held, the mix of their customers portfolios and the closing of
client estates (as much of their estate fees are non-recurring in nature and are based on
the assets of the estate). |
|
|
|
|
The increases in ATM and debit card fees during 2009 and 2008 are primarily the result
of the increased usage of debit cards by the Banks customers. As management does not
anticipate any significant changes to the ATM and debit card fee structures, these fees are
expected to continue to increase as the usage of debit cards increases. |
|
|
|
|
As a result of lower than normal residential mortgage rates, the Corporation has
experienced increases in Federal Home Loan Corporation (Freddie Mac) servicing fees, net
originated mortgage servicing rights (OMSR), and gains from the sale of mortgage loans to
the secondary market in 2009. The Corporations servicing portfolio has increased $53,161
since December 31, 2008. The increase in Freddie Mac servicing fees is a direct result of
the increase in the volume of loans the Corporation services as the Corporation is paid
0.25% per year for each dollar of loans serviced. The increase in loans serviced, as well
as recent increases in residential mortgage rates, has led to the increase in net OMSR
income. As refinancing activity is expected to decline, the Corporation anticipates net
OMSR income and the gains from the sale of mortgage loans to decline in 2010. |
|
|
|
|
Title insurance revenue decreased as a result of a joint venture between IBT Title and
Insurance Agency and Corporate Title on March 1, 2008 (see Note 2 Business Combinations
and Joint Venture Formation of Notes to Consolidated Financial Statements). The
Corporations portion of income or loss from the joint venture is now included in all other
income. This new venture was the primary reason for the decline in all other income when
the year ended December 31, 2008 is compared to the same period in 2007 as the
Corporations share of the entitys losses were $268. |
|
|
|
|
Net gains and losses related to trading securities and borrowings carried at fair market
value fluctuate based on interest rate variances. During 2008, the Corporation recorded
$641 in net losses related to borrowings carried at fair market value. These losses were
the result of a dramatic decline in offering rates on borrowed funds. Management does not
anticipate any significant fluctuations in net trading activities for 2010 as significant
interest rate changes are not expected. |
|
|
|
|
Income related to the value of Corporate owned life insurance increased in 2008 when
compared to 2007 as a result of the purchase of additional policies as well as transferring
the management of the policies to a new investment advisor. |
|
|
|
|
The years ended December 31, 2008 and 2009 were excellent years for brokerage and
advisory services income. These results are due to an increase in customer base, a
conscious effort by management to expand the Banks presence in the local market, and a
result of the addition of another broker in the fourth quarter of 2008. The Corporation
anticipates this trend to continue in 2010. |
22
Noninterest Expenses
The following table shows the changes in noninterest expenses between the years ended December 31,
2009, 2008, and 2007 respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
2009 |
|
|
2008 |
|
|
$ |
|
|
% |
|
|
2007 |
|
|
$ |
|
|
% |
|
Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased employee salaries |
|
$ |
13,494 |
|
|
$ |
12,465 |
|
|
$ |
1,029 |
|
|
|
8.3 |
% |
|
$ |
11,507 |
|
|
$ |
958 |
|
|
|
8.3 |
% |
Leased employee benefits |
|
|
4,745 |
|
|
|
4,502 |
|
|
|
243 |
|
|
|
5.4 |
% |
|
|
4,096 |
|
|
|
406 |
|
|
|
9.9 |
% |
All other |
|
|
19 |
|
|
|
25 |
|
|
|
(6 |
) |
|
|
-24.0 |
% |
|
|
15 |
|
|
|
10 |
|
|
|
66.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total compensation |
|
|
18,258 |
|
|
|
16,992 |
|
|
|
1,266 |
|
|
|
7.5 |
% |
|
|
15,618 |
|
|
|
1,374 |
|
|
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
546 |
|
|
|
508 |
|
|
|
38 |
|
|
|
7.5 |
% |
|
|
448 |
|
|
|
60 |
|
|
|
13.4 |
% |
Outside services |
|
|
433 |
|
|
|
492 |
|
|
|
(59 |
) |
|
|
-12.0 |
% |
|
|
332 |
|
|
|
160 |
|
|
|
48.2 |
% |
Property taxes |
|
|
439 |
|
|
|
411 |
|
|
|
28 |
|
|
|
6.8 |
% |
|
|
384 |
|
|
|
27 |
|
|
|
7.0 |
% |
Utilities |
|
|
393 |
|
|
|
366 |
|
|
|
27 |
|
|
|
7.4 |
% |
|
|
344 |
|
|
|
22 |
|
|
|
6.4 |
% |
Building rent |
|
|
2 |
|
|
|
3 |
|
|
|
(1 |
) |
|
|
-33.3 |
% |
|
|
72 |
|
|
|
(69 |
) |
|
|
-95.8 |
% |
Building repairs |
|
|
288 |
|
|
|
202 |
|
|
|
86 |
|
|
|
42.6 |
% |
|
|
147 |
|
|
|
55 |
|
|
|
37.4 |
% |
All other |
|
|
69 |
|
|
|
53 |
|
|
|
16 |
|
|
|
30.2 |
% |
|
|
39 |
|
|
|
14 |
|
|
|
35.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total occupancy |
|
|
2,170 |
|
|
|
2,035 |
|
|
|
135 |
|
|
|
6.6 |
% |
|
|
1,766 |
|
|
|
269 |
|
|
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,803 |
|
|
|
1,663 |
|
|
|
140 |
|
|
|
8.4 |
% |
|
|
1,512 |
|
|
|
151 |
|
|
|
10.0 |
% |
Computer / service contracts |
|
|
1,676 |
|
|
|
1,565 |
|
|
|
111 |
|
|
|
7.1 |
% |
|
|
1,289 |
|
|
|
276 |
|
|
|
21.4 |
% |
ATM and debit card fees |
|
|
621 |
|
|
|
570 |
|
|
|
51 |
|
|
|
8.9 |
% |
|
|
433 |
|
|
|
137 |
|
|
|
31.6 |
% |
All other |
|
|
46 |
|
|
|
51 |
|
|
|
(5 |
) |
|
|
-9.8 |
% |
|
|
63 |
|
|
|
(12 |
) |
|
|
-19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total furniture and equipment |
|
|
4,146 |
|
|
|
3,849 |
|
|
|
297 |
|
|
|
7.7 |
% |
|
|
3,297 |
|
|
|
552 |
|
|
|
16.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FDIC insurance premiums |
|
|
1,730 |
|
|
|
313 |
|
|
|
1,417 |
|
|
|
N/M |
|
|
|
95 |
|
|
|
218 |
|
|
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Audit and SOX compliance fees |
|
|
546 |
|
|
|
565 |
|
|
|
(19 |
) |
|
|
-3.4 |
% |
|
|
583 |
|
|
|
(18 |
) |
|
|
-3.1 |
% |
Marketing and community relations |
|
|
833 |
|
|
|
844 |
|
|
|
(11 |
) |
|
|
-1.3 |
% |
|
|
670 |
|
|
|
174 |
|
|
|
26.0 |
% |
Directors fees |
|
|
923 |
|
|
|
867 |
|
|
|
56 |
|
|
|
6.5 |
% |
|
|
796 |
|
|
|
71 |
|
|
|
8.9 |
% |
Printing and supplies |
|
|
529 |
|
|
|
508 |
|
|
|
21 |
|
|
|
4.1 |
% |
|
|
462 |
|
|
|
46 |
|
|
|
10.0 |
% |
Education and travel |
|
|
395 |
|
|
|
491 |
|
|
|
(96 |
) |
|
|
-19.6 |
% |
|
|
505 |
|
|
|
(14 |
) |
|
|
-2.8 |
% |
Postage and freight |
|
|
472 |
|
|
|
523 |
|
|
|
(51 |
) |
|
|
-9.8 |
% |
|
|
459 |
|
|
|
64 |
|
|
|
13.9 |
% |
Legal |
|
|
415 |
|
|
|
419 |
|
|
|
(4 |
) |
|
|
-1.0 |
% |
|
|
296 |
|
|
|
123 |
|
|
|
41.6 |
% |
Amortization of deposit premium |
|
|
375 |
|
|
|
415 |
|
|
|
(40 |
) |
|
|
-9.6 |
% |
|
|
278 |
|
|
|
137 |
|
|
|
49.3 |
% |
Foreclosed asset and collection |
|
|
831 |
|
|
|
698 |
|
|
|
133 |
|
|
|
19.1 |
% |
|
|
269 |
|
|
|
429 |
|
|
|
159.5 |
% |
Brokerage and advisory |
|
|
191 |
|
|
|
205 |
|
|
|
(14 |
) |
|
|
-6.8 |
% |
|
|
92 |
|
|
|
113 |
|
|
|
122.8 |
% |
Consulting |
|
|
201 |
|
|
|
298 |
|
|
|
(97 |
) |
|
|
-32.6 |
% |
|
|
176 |
|
|
|
122 |
|
|
|
69.3 |
% |
All other |
|
|
1,668 |
|
|
|
1,682 |
|
|
|
(14 |
) |
|
|
-0.8 |
% |
|
|
1,867 |
|
|
|
(185 |
) |
|
|
-9.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other |
|
|
7,379 |
|
|
|
7,515 |
|
|
|
(136 |
) |
|
|
-1.8 |
% |
|
|
6,453 |
|
|
|
1,062 |
|
|
|
16.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expenses |
|
$ |
33,683 |
|
|
$ |
30,704 |
|
|
$ |
2,979 |
|
|
|
9.7 |
% |
|
$ |
27,229 |
|
|
$ |
3,475 |
|
|
|
12.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Significant changes in noninterest expenses are detailed below:
|
|
|
Leased employee salaries expenses have increased due to annual merit increases and the
continued growth of the Corporation as well as overtime due to the increased volume of
mortgage refinancing noted earlier. The increases in leased employee benefits expenses are
principally the result of continued increases in health care costs. |
|
|
|
|
The increase in building repairs for 2009 can be attributed to standard upkeep done to
various branches throughout the year, while the decline in building rent in 2008 was a
result of the new joint venture (see Note 2 Business Combinations and Joint Venture
Formation of Notes to Consolidated Financial Statements). |
|
|
|
|
FDIC insurance premium expense has increased primarily as a result of significant
increases in the premium rates charged by the Federal Deposit Insurance Corporation. This
expense also includes a one time assessment of $479, which was paid in September 2009. |
|
|
|
|
In April 2008, the Corporation unveiled a new brand for both Isabella Bank (the Bank)
and Isabella Bank Corporation. As a result of the development of this brand and the
corresponding marketing campaign, the Corporation incurred significant nonrecurring
marketing expenses during 2008. During 2009, the Corporation contributed $140 to the IBT
Foundation as compared to $0 in 2008. |
|
|
|
|
The increase in the amortization of deposit premium in 2008 was related to the January
2008 acquisition of Greenville Community Financial Corporation (GCFC). This expense
declined in 2009, and is expected to decline again in 2010, as the deposit premium is being
amortized using an accelerated amortization method. |
|
|
|
|
As a result of the recent increases in delinquencies and foreclosures, the Corporation
has incurred historically high legal, foreclosed asset, and collection expenses since 2007.
These expenses are expected to remain above historical levels in 2010 as management
anticipates that delinquency rates and foreclosures will remain high. |
|
|
|
|
Consulting fees were elevated in 2008 primarily as a result of a potential new branch
location study that was performed. |
|
|
|
|
All other expenses include title insurance expenses as well as other miscellaneous
expenses. All other expenses decreased by $222 in 2008 as a result of the new joint
venture (see Note 2 Business Combinations and Joint Venture Formation of Notes to
Consolidated Financial Statements). The remaining changes in other expenses are
individually not significant. |
|
|
|
|
The increase in total noninterest expenses from 2007 to 2008 was partially the result of
the acquisition of GCFC in January 2008. Exclusive of the effects of the acquisition,
total noninterest expenses increased 2.3%, with no individually significant changes other
than those noted above. |
Federal Income Taxes
Federal income tax (benefit) expense for 2009 was $846 or 9.8% of pre-tax income compared to ($724)
or (21.4%) of pre-tax income in 2008 and $1,605 or 16.8% in 2007. The primary factor behind the
reduction in the effective rate in 2008 is related to the increase in tax exempt income as a
percentage of net income. A reconcilement of actual federal income tax expense reported and the
amount computed at the federal statutory rate of 34% is found in Note 12, Federal Income Taxes of
Notes to Consolidated Financial Statements.
24
ANALYSIS OF CHANGES IN FINANCIAL CONDITION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
$ Change |
|
|
% Change |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,706 |
|
|
$ |
22,979 |
|
|
$ |
(273 |
) |
|
|
-1.19 |
% |
Interest bearing balances in other financial institutions |
|
|
7,156 |
|
|
|
575 |
|
|
|
6,581 |
|
|
|
N/M |
|
Trading account securities |
|
|
13,563 |
|
|
|
21,775 |
|
|
|
(8,212 |
) |
|
|
-37.71 |
% |
Available-for-sale investment securities |
|
|
259,066 |
|
|
|
246,455 |
|
|
|
12,611 |
|
|
|
5.12 |
% |
Mortgage loans available for sale |
|
|
2,281 |
|
|
|
898 |
|
|
|
1,383 |
|
|
|
154.01 |
% |
Loans |
|
|
723,316 |
|
|
|
735,385 |
|
|
|
(12,069 |
) |
|
|
-1.64 |
% |
Allowance for loan losses |
|
|
(12,979 |
) |
|
|
(11,982 |
) |
|
|
(997 |
) |
|
|
8.32 |
% |
Premises and equipment |
|
|
23,917 |
|
|
|
23,231 |
|
|
|
686 |
|
|
|
2.95 |
% |
Acquisition intangibles and goodwill, net |
|
|
47,429 |
|
|
|
47,804 |
|
|
|
(375 |
) |
|
|
-0.78 |
% |
Equity securities without readily determinable fair values |
|
|
17,921 |
|
|
|
17,345 |
|
|
|
576 |
|
|
|
3.32 |
% |
Other assets |
|
|
39,568 |
|
|
|
34,798 |
|
|
|
4,770 |
|
|
|
13.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
$ |
4,681 |
|
|
|
0.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
802,652 |
|
|
$ |
775,630 |
|
|
$ |
27,022 |
|
|
|
3.48 |
% |
Other borrowed funds |
|
|
193,101 |
|
|
|
222,350 |
|
|
|
(29,249 |
) |
|
|
-13.15 |
% |
Accrued interest and other liabilities |
|
|
7,388 |
|
|
|
6,807 |
|
|
|
581 |
|
|
|
8.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,003,141 |
|
|
|
1,004,787 |
|
|
|
(1,646 |
) |
|
|
-0.16 |
% |
Shareholders equity |
|
|
140,803 |
|
|
|
134,476 |
|
|
|
6,327 |
|
|
|
4.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
SHAREHOLDERS EQUITY |
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
$ |
4,681 |
|
|
|
0.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
A discussion of changes in balance sheet amounts by major categories follows:
Interest bearing balances in other financial institutions
The increase in interest bearing balances in other financial institutions is primarily the result
of the Corporation increasing its holdings in certificates of deposits due to the relative
competitiveness of the interest rates as well as the temporary increase in FDIC insurance limits.
Trading account securities
Trading securities are carried at fair value. The Corporations overall intent is to maintain a
trading portfolio to enhance the ongoing restructuring of assets and liabilities as part of our
interest rate risk management objectives (See Note 3 of the Consolidated Financial Statements).
Due to the current interest rate environment, the Corporation has allowed this balance to decline.
Available-for-sale Investment Securities
The primary objective of the Corporations investing activities is to provide for safety of the
principal invested. Secondary considerations include the need for earnings, liquidity, and the
Corporations overall exposure to changes in interest rates. Securities currently classified as
available-for-sale are stated at fair value.
25
The following is a schedule of the carrying value of investment securities available-for-sale as of
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
U.S. Government and federal agencies |
|
$ |
|
|
|
$ |
4,083 |
|
|
$ |
4,058 |
|
Government-sponsored enterprises |
|
|
19,471 |
|
|
|
62,988 |
|
|
|
50,181 |
|
States and political subdivisions |
|
|
151,730 |
|
|
|
149,323 |
|
|
|
130,956 |
|
Corporate |
|
|
|
|
|
|
7,145 |
|
|
|
12,000 |
|
Auction rate money market preferred |
|
|
2,973 |
|
|
|
5,979 |
|
|
|
12,300 |
|
Preferred stocks |
|
|
7,054 |
|
|
|
|
|
|
|
|
|
Mortgage-backed |
|
|
67,734 |
|
|
|
16,937 |
|
|
|
3,632 |
|
Collateralized mortgage obligations |
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
259,066 |
|
|
$ |
246,455 |
|
|
$ |
213,127 |
|
|
|
|
|
|
|
|
|
|
|
The following is a schedule of the carrying value of trading securities as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Government-sponsored enterprises |
|
$ |
|
|
|
$ |
4,014 |
|
|
$ |
4,024 |
|
States and political subdivisions |
|
|
9,962 |
|
|
|
11,556 |
|
|
|
10,324 |
|
Corporate |
|
|
|
|
|
|
160 |
|
|
|
1,004 |
|
Mortgage-backed |
|
|
3,601 |
|
|
|
6,045 |
|
|
|
9,712 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
13,563 |
|
|
$ |
21,775 |
|
|
$ |
25,064 |
|
|
|
|
|
|
|
|
|
|
|
Excluding those holdings of the investment portfolio in government-sponsored enterprises and
municipalities within the states of Michigan and Pennsylvania, there were no investments in
securities of any one issuer that exceeded 10% of shareholders equity. The Corporation has a
policy prohibiting investments in securities that it deems are unsuitable due to their inherent
credit or market risks. Prohibited investments include stripped mortgage backed securities, zero
coupon bonds, nongovernment agency asset backed securities, and structured notes. The
Corporations holdings in mortgage-backed securities include only government agencies and
government sponsored agencies as the Corporation holds no investments in private label
mortgage-backed securities.
The Corporation invested $11,000 in auction rate money market preferred security instruments, which
are classified as available-for-sale securities and reflected at fair value. As a result of the
illiquidity of the markets for these securities, $7,800 converted during 2009 to preferred stock
with debt like characteristics. Due to the continuing uncertainty in credit markets, these
investments are considered illiquid. Due to their illiquidity, the fair values of these securities
were estimated utilizing a discounted cash flow analysis or other type of valuation adjustment
methodology as of December 31, 2009 and 2008. This analysis considers, among other factors, the
collateral underlying the security investments, the creditworthiness of the counterparty, the
timing of expected future cash flows, estimates of the next time the security is expected to have a
successful auction, and the Corporations ability to hold such securities until credit markets
improve.
The following is a schedule of maturities of available for sale investment securities (at carrying
value) and their weighted average yield as of December 31, 2009. Weighted average yields have been
computed on a fully taxable-equivalent basis using a tax rate of 34%. Mortgage-backed securities
and collateralized mortgage obligations are included in maturity categories based on their stated
maturity date. Expected maturities may differ from contractual maturities because issuers may have
the right to call or prepay obligations. Trading securities have been excluded as they are not
expected to be held to maturity. Included in the contractual maturity distribution in the
following table are auction rate money market preferred securities and preferred stock. Auction
rate debt and auction rate preferred securities are long-term floating rate instruments for which
interest rates are set at periodic auctions. At each successful auction, the Corporation has the
option to sell the security at par value. Additionally, the issuers of auction rate securities
generally have the right to redeem or refinance the debt. As a result, the expected life of
auction rate securities may differ significantly from the contractual term.
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing |
|
|
|
|
|
|
|
|
|
|
|
After One |
|
|
After Five |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year But |
|
|
Years But |
|
|
|
|
|
|
Within |
|
|
Within |
|
|
Within |
|
|
After |
|
|
|
One Year |
|
|
Five Years |
|
|
Ten Years |
|
|
Ten Years |
|
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
Government-sponsored enterprises |
|
$ |
|
|
|
|
|
|
|
$ |
18,570 |
|
|
|
2.32 |
|
|
$ |
901 |
|
|
|
7.91 |
|
|
$ |
|
|
|
|
|
|
States and political subdivisions |
|
|
7,922 |
|
|
|
4.41 |
|
|
|
44,844 |
|
|
|
4.22 |
|
|
|
65,882 |
|
|
|
3.99 |
|
|
|
33,082 |
|
|
|
3.30 |
|
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
449 |
|
|
|
5.31 |
|
|
|
38,790 |
|
|
|
3.45 |
|
|
|
28,495 |
|
|
|
3.74 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,104 |
|
|
|
2.97 |
|
Auction rate money market preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,973 |
|
|
|
4.86 |
|
Preferred stocks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,054 |
|
|
|
4.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
7,922 |
|
|
|
4.41 |
|
|
$ |
63,863 |
|
|
|
3.68 |
|
|
$ |
105,573 |
|
|
|
3.83 |
|
|
$ |
81,708 |
|
|
|
3.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
The largest component of earning assets is loans. The proper management of credit and market risk
inherent in the loan portfolio is critical to the financial well-being of the Corporation. To
control these risks, the Corporation has adopted strict underwriting standards. The standards
include specific criteria against lending outside the Corporations defined market areas, lending
limits to a single borrower, and strict loan to collateral value limits. The Corporation also
monitors and limits loan concentrations extended to volatile industries. The Corporation has no
foreign loans and there were no concentrations greater than 10% of total loans that are not
disclosed as a separate category in the following table.
The following table presents the composition of the loan portfolio for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Commercial |
|
$ |
340,274 |
|
|
$ |
324,806 |
|
|
$ |
238,306 |
|
|
$ |
212,701 |
|
|
$ |
179,541 |
|
Agricultural |
|
|
64,845 |
|
|
|
58,003 |
|
|
|
47,407 |
|
|
|
47,302 |
|
|
|
49,424 |
|
Residential real
estate mortgage |
|
|
285,838 |
|
|
|
319,397 |
|
|
|
297,937 |
|
|
|
300,650 |
|
|
|
226,251 |
|
Installment |
|
|
32,359 |
|
|
|
33,179 |
|
|
|
29,037 |
|
|
|
30,389 |
|
|
|
28,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
723,316 |
|
|
$ |
735,385 |
|
|
$ |
612,687 |
|
|
$ |
591,042 |
|
|
$ |
483,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the change in the loan categories for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
Commercial |
|
$ |
15,468 |
|
|
|
4.8 |
% |
|
$ |
86,500 |
|
|
|
36.3 |
% |
|
$ |
25,605 |
|
|
|
12.0 |
% |
Agricultural |
|
|
6,842 |
|
|
|
11.8 |
% |
|
|
10,596 |
|
|
|
22.4 |
% |
|
|
105 |
|
|
|
0.2 |
% |
Residential real
estate mortgage |
|
|
(33,559 |
) |
|
|
-10.5 |
% |
|
|
21,460 |
|
|
|
7.2 |
% |
|
|
(2,713 |
) |
|
|
-0.9 |
% |
Installment |
|
|
(820 |
) |
|
|
-2.5 |
% |
|
|
4,142 |
|
|
|
14.3 |
% |
|
|
(1,352 |
) |
|
|
-4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(12,069 |
) |
|
|
-1.6 |
% |
|
$ |
122,698 |
|
|
|
20.0 |
% |
|
$ |
21,645 |
|
|
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
The growth in commercial and agricultural loans is a result of the Corporations efforts to
increase the commercial loan portfolio as a percentage of total loans. A significant portion of
this growth has been driven by the Corporations new business development team.
The current rate environment has increased residential mortgage refinancing activity, which has led
to increases in loans sold to the secondary market. This refinancing activity has, however, led to
a decline in the residential real estate portfolio as customers who have traditionally utilized 3
and 5 year balloon products are refinancing into 15 and 30 year fixed rate loans, which the
Corporation typically sells on the secondary market. This activity resulted in a net increase of
$53,161 in the balance of residential mortgage loans sold to the secondary market since December
31, 2008.
A substantial portion of the increase in total loans as of December 31, 2008 compared to December
31, 2007 was a result of the acquisition of Greenville Financial Corporation in January 2008.
Pursuant to the acquisition, the Corporation purchased gross loans totaling $88,613.
Equity securities without readily determinable fair values
Included in equity securities without readily determinable fair values are restricted securities,
which are carried at cost, and investments in nonconsolidated entities accounted for under the
equity method of accounting.
Equity securities without readily determinable fair values consist of the following as of December
31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Federal Home Loan Bank Stock |
|
$ |
7,960 |
|
|
$ |
7,460 |
|
Investment in CT/IBT Title Agency, LLC |
|
|
6,782 |
|
|
|
6,905 |
|
Federal Reserve Bank Stock |
|
|
1,879 |
|
|
|
1,879 |
|
Investment in Valley Financial Corporation |
|
|
1,000 |
|
|
|
1,000 |
|
Other |
|
|
300 |
|
|
|
101 |
|
|
|
|
|
|
|
|
Total |
|
$ |
17,921 |
|
|
$ |
17,345 |
|
|
|
|
|
|
|
|
Other Assets
Other assets increased in 2009 primarily due to the required prepayment of $4,737 in estimated FDIC
insurance premiums for 2010, 2011 and 2012.
Deposits
The main source of funds for the Corporation is deposits. The deposit portfolio represents various
types of non transaction accounts as well as savings accounts and time deposits.
The following table presents the composition of the deposit portfolio as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Noninterest bearing demand deposits |
|
$ |
96,875 |
|
|
$ |
97,546 |
|
|
$ |
84,846 |
|
|
$ |
83,902 |
|
|
$ |
73,839 |
|
Interest bearing demand deposits |
|
|
128,111 |
|
|
|
113,973 |
|
|
|
105,526 |
|
|
|
111,406 |
|
|
|
104,251 |
|
Savings deposits |
|
|
157,020 |
|
|
|
182,523 |
|
|
|
196,682 |
|
|
|
178,001 |
|
|
|
153,397 |
|
Certificates of deposit |
|
|
356,594 |
|
|
|
340,976 |
|
|
|
311,976 |
|
|
|
320,226 |
|
|
|
250,246 |
|
Brokered certificates of deposit |
|
|
50,933 |
|
|
|
28,185 |
|
|
|
28,197 |
|
|
|
27,446 |
|
|
|
7,076 |
|
Internet certificates of deposit |
|
|
13,119 |
|
|
|
12,427 |
|
|
|
6,246 |
|
|
|
4,859 |
|
|
|
3,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
802,652 |
|
|
$ |
775,630 |
|
|
$ |
733,473 |
|
|
$ |
725,840 |
|
|
$ |
592,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
The following table presents the change in the deposit categories for the years ended December
31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
Noninterest bearing demand
deposits |
|
$ |
(671 |
) |
|
|
-0.7 |
% |
|
$ |
12,700 |
|
|
|
15.0 |
% |
|
$ |
944 |
|
|
|
1.1 |
% |
Interest bearing demand deposits |
|
|
14,138 |
|
|
|
12.4 |
% |
|
|
8,447 |
|
|
|
8.0 |
% |
|
|
(5,880 |
) |
|
|
-5.3 |
% |
Savings deposits |
|
|
(25,503 |
) |
|
|
-14.0 |
% |
|
|
(14,159 |
) |
|
|
-7.2 |
% |
|
|
18,681 |
|
|
|
10.5 |
% |
Certificates of deposit |
|
|
15,618 |
|
|
|
4.6 |
% |
|
|
29,000 |
|
|
|
9.3 |
% |
|
|
(8,250 |
) |
|
|
-2.6 |
% |
Brokered certificates of deposit |
|
|
22,748 |
|
|
|
80.7 |
% |
|
|
(12 |
) |
|
|
0.0 |
% |
|
|
751 |
|
|
|
2.7 |
% |
Internet certificates of deposit |
|
|
692 |
|
|
|
5.6 |
% |
|
|
6,181 |
|
|
|
99.0 |
% |
|
|
1,387 |
|
|
|
28.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
27,022 |
|
|
|
3.5 |
% |
|
$ |
42,157 |
|
|
|
5.7 |
% |
|
$ |
7,633 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As shown in the preceding table, total deposits have grown conservatively since December 31, 2008.
This growth has primarily come in the form of interest bearing demand deposits, certificates of
deposits, and brokered certificates of deposits. The growth in interest bearing demand deposits
and certificates of deposits, as well as the declines in savings deposits is the results of a
change in customers preferences as much of the variances represent transfers between different
types of accounts and the current economics within the market. The increase in brokered
certificates of deposit is the result of the Corporation purchasing CDs through the Certificate of
Deposit Account Registry Service (CDARS).
A substantial portion of the increase in total deposits as of December 31, 2008 compared to
December 31, 2007 was a result of the acquisition of Greenville Community Financial Corporation
(GCFC) in January 2008. Pursuant to the acquisition, the Corporation purchased deposits totaling
$90,151. Exclusive of the GCFC acquisition, deposits decreased $47,994 when December 31, 2008 is
compared to December 31, 2007. This decline was the result of increased competition with other
depository institutions as well as declines in brokered certificates of deposit and internet
certificates of deposit.
The following table shows the average balances and corresponding interest rates paid on deposit
accounts as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Noninterest bearing demand
deposits |
|
$ |
94,408 |
|
|
|
|
|
|
$ |
95,552 |
|
|
|
|
|
|
$ |
80,128 |
|
|
|
|
|
Interest bearing demand deposits |
|
|
116,412 |
|
|
|
0.13 |
% |
|
|
114,889 |
|
|
|
0.71 |
% |
|
|
109,370 |
|
|
|
1.72 |
% |
Savings deposits |
|
|
177,538 |
|
|
|
0.22 |
% |
|
|
213,410 |
|
|
|
1.14 |
% |
|
|
188,323 |
|
|
|
2.25 |
% |
Time deposits |
|
|
398,356 |
|
|
|
3.27 |
% |
|
|
393,190 |
|
|
|
4.23 |
% |
|
|
349,941 |
|
|
|
4.71 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
786,714 |
|
|
|
|
|
|
$ |
817,041 |
|
|
|
|
|
|
$ |
727,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remaining maturity of time certificates and other time deposits of $100 or more at December 31,
2009 was as follows:
|
|
|
|
|
Maturity |
|
|
|
|
Within 3 months |
|
$ |
45,849 |
|
Within 3 to 6 months |
|
|
23,223 |
|
Within 6 to 12 months |
|
|
56,669 |
|
Over 12 months |
|
|
62,281 |
|
|
|
|
|
Total |
|
$ |
188,022 |
|
|
|
|
|
Borrowed Funds
As a result of the decrease in loans, coupled with the increase in deposits, the Corporation was
able to reduce other borrowed funds.
Capital
The capital of the Corporation consists solely of common stock, retained earnings, and accumulated
other comprehensive income (loss). The Corporation offers dividend reinvestment and employee and
director stock purchase plans. Under the provisions of these Plans, the Corporation issued 126,874
shares of common stock generating $2,396 of capital during 2009, and 78,994 shares of common stock
generating $2,879 of capital in 2008. The Corporation also offers share-based payment awards
through its equity compensation plan (See Note 17 of
29
Notes to Consolidated Financial Statements).
Pursuant to this plan, the Corporation generated $677 and $603 of capital in 2009 and 2008,
respectively.
The Board of Directors has adopted a common stock repurchase plan. This plan was approved to
enable the Corporation to repurchase the Corporations common stock for reissuance to the dividend
reinvestment plan, the employee stock purchase plan and for distributions of share-based payment
awards. During 2009 and 2008 the Corporation repurchased 122,612 shares of common stock at an
average price of $19.47 and 148,336 shares of common stock at an average price of $43.41,
respectively.
Accumulated other comprehensive loss decreased $3,450 in 2009 and consists of $3,203 of unrealized
gains on available-for-sale investment securities and a $247 reduction of unrecognized pension
cost. These amounts are net of tax.
The Federal Reserve Boards current recommended minimum primary capital to assets requirement is
6.0%. The Corporations primary capital to average assets ratio, which consists of shareholders
equity plus the allowance for loan losses less acquisition intangibles, was 8.60% at year end 2009.
There are no commitments for significant capital expenditures.
The Federal Reserve Board has established a minimum risk based capital standard. Under this
standard, a framework has been established that assigns risk weights to each category of on and
off-balance-sheet items to arrive at risk adjusted total assets. Regulatory capital is divided by
the risk adjusted assets with the resulting ratio compared to the minimum standard to determine
whether a corporation has adequate capital. The minimum standard is 8%, of which at least 4% must
consist of equity capital net of goodwill. The following table sets forth the percentages required
under the Risk Based Capital guidelines and the Corporations values at December 31, 2009:
Percentage of Capital to Risk Adjusted Assets:
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank Corporation |
|
|
December 31, 2009 |
|
|
Required |
|
Actual |
Equity Capital |
|
|
4.00 |
% |
|
|
12.80 |
% |
Secondary Capital |
|
|
4.00 |
% |
|
|
1.25 |
% |
|
|
|
|
|
|
|
|
|
Total Capital |
|
|
8.00 |
% |
|
|
14.05 |
% |
|
|
|
|
|
|
|
|
|
Isabella Bank Corporations secondary capital includes only the allowance for loan losses.
The percentage for the secondary capital under the required column is the maximum amount allowed
from all sources.
The Federal Reserve also prescribes minimum capital requirements for the Corporations subsidiary
Bank. At December 31, 2009, the Bank exceeded these minimums. For further information regarding
the Banks capital requirements, refer to Note 16 of the Consolidated Financial Statements,
Minimum Regulatory Capital Requirements.
Fair Value
The Corporation utilizes fair value measurements to record fair value adjustments to certain assets
and liabilities and to determine fair value disclosures. Securities available-for-sale, trading
securities and certain liabilities are recorded at fair value on a recurring basis. Additionally,
from time to time, the Corporation may be required to record at fair value other assets on a
nonrecurring basis, such as loans held-for-sale, loans held for investment in foreclosed assets,
mortgage servicing rights 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.
Due to the illiquidity of certain investment securities, these assets were classified as having
significant non observable inputs (Level 3) during 2008. The fair values of these securities are
estimated utilizing a discounted cash flow analysis or other type of valuation adjustment
methodology as of December 31, 2009 and 2008. These analyses consider, among other factors, the
collateral underlying the security
investments, the creditworthiness of the counterparty, the timing of expected future cash flows,
estimates of the next time the security is expected to have a successful auction, and the fact that
the management asserts that it does not intend to sell the security in an unrealized loss position
and it is more likely than not it will not have to sell the securities before recovery of its cost
basis, as further described in Note 4 of Notes to Consolidated Financial Statements.
30
The table below represents the activity in Level 3 inputs measured on a recurring basis for the
year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Level 3 inputs January 1 |
|
$ |
5,021 |
|
|
$ |
|
|
Transfers of securities into level 3 due to changes in
the observability of significant inputs (illiquid markets) |
|
|
|
|
|
|
11,000 |
|
Net unrealized gains (losses) on available-for-sale
investment securities |
|
|
5,006 |
|
|
|
(5,979 |
) |
|
|
|
|
|
|
|
Level 3 inputs December 31 |
|
$ |
10,027 |
|
|
$ |
5,021 |
|
|
|
|
|
|
|
|
For further information regarding fair value measurements see Note 20 of the Consolidated Financial
Statements, Financial Instruments Recorded at Fair Value and Note 21 of the Consolidated Financial
Statements, Fair Values of Financial Instruments.
Interest Rate Sensitivity
Interest rate sensitivity is determined by the amount of earning assets and interest bearing
liabilities repricing within a specific time period, and their relative sensitivity to a change in
interest rates. Management also strives to achieve reasonable stability in the net interest margin
through periods of changing interest rates. One tool used by management to measure interest rate
sensitivity is gap analysis. As shown in the following table, the gap analysis depicts the
Corporations position for specific time periods and the cumulative gap as a percentage of total
assets.
Trading securities are included in the 0 to 3 month time frame due to their repricing
characteristics. Fixed interest rate investment securities are scheduled according to their
contractual maturity. Fixed rate loans are included in the appropriate time frame based on their
scheduled amortization. Variable rate loans are included in the time frame of their earliest
repricing. Of the $723,316 in total loans, $138,085 are variable rate loans. Time deposit
liabilities are scheduled based on their contractual maturity except for variable rate time
deposits in the amount of $1,821 that are included in the 0 to 3 month time frame.
Savings, NOW accounts, and money market accounts have no contractual maturity date and are believed
to be predominantly noninterest rate sensitive by management. These accounts have been classified
in the gap table according to their estimated withdrawal rates based upon managements analysis of
deposit runoff over the past five years. Management believes this runoff experience is consistent
with its expectation for the future. As of December 31, 2009, the Corporation had $88,403 more
liabilities than assets maturing within one year. A negative gap position results when more
liabilities, within a specified time frame, mature or reprice than assets.
The following table shows the time periods and the amount of assets and liabilities available for
interest rate repricing as of December 31, 2009. The interest rate sensitivity information for
investment securities is based on the expected prepayments and call dates versus stated maturities.
For purposes of this analysis, nonaccrual loans and the allowance for loan losses are excluded.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 to 3 |
|
|
4 to 12 |
|
|
1 to 5 |
|
|
Over 5 |
|
|
|
Months |
|
|
Months |
|
|
Years |
|
|
Years |
|
Interest Sensitive Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
13,563 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Investment securities |
|
|
23,430 |
|
|
|
44,648 |
|
|
|
97,741 |
|
|
|
93,247 |
|
Loans |
|
|
173,302 |
|
|
|
89,964 |
|
|
|
402,764 |
|
|
|
48,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
210,295 |
|
|
$ |
134,612 |
|
|
$ |
500,505 |
|
|
$ |
142,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Sensitive Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
$ |
56,947 |
|
|
$ |
28,154 |
|
|
$ |
63,000 |
|
|
$ |
45,000 |
|
Time deposits |
|
|
91,078 |
|
|
|
178,748 |
|
|
|
148,770 |
|
|
|
2,050 |
|
Savings |
|
|
9,622 |
|
|
|
35,247 |
|
|
|
88,645 |
|
|
|
23,506 |
|
Interest bearing demand |
|
|
8,070 |
|
|
|
25,444 |
|
|
|
71,605 |
|
|
|
22,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
165,717 |
|
|
$ |
267,593 |
|
|
$ |
372,020 |
|
|
$ |
93,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative gap (deficiency) |
|
$ |
44,578 |
|
|
$ |
(88,403 |
) |
|
$ |
40,082 |
|
|
$ |
88,545 |
|
Cumulative gap (deficiency)
as a % of assets |
|
|
3.90 |
% |
|
|
(7.73 |
)% |
|
|
3.50 |
% |
|
|
7.74 |
% |
31
The following table shows the maturity of commercial and agricultural loans outstanding at December
31, 2009. Also provided are the amounts due after one year, classified according to the
sensitivity to changes in interest rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Year |
|
|
1 to 5 |
|
|
Over 5 |
|
|
|
|
|
|
or Less |
|
|
Years |
|
|
Years |
|
|
Total |
|
Commercial and agricultural |
|
$ |
96,488 |
|
|
$ |
291,650 |
|
|
$ |
16,981 |
|
|
$ |
405,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Sensitivity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans maturing after one year that have: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rates |
|
|
|
|
|
$ |
246,145 |
|
|
$ |
15,922 |
|
|
|
|
|
Variable interest rates |
|
|
|
|
|
|
45,505 |
|
|
|
1,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
291,650 |
|
|
$ |
16,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity
Liquidity is monitored regularly by the Corporations 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.
The primary sources of the Corporations liquidity are cash and cash equivalents, trading
securities, and available-for-sale investment securities, excluding auction rate money market
preferred securities and preferred stock due to their illiquidity. These categories totaled
$292,464 or 25.6% of assets as of December 31, 2009 as compared to $285,805 or 25.0% in 2008.
Liquidity is important for financial institutions because of their need to meet loan funding
commitments, depositor withdrawal requests and various other commitments discussed in the
accompanying notes to consolidated financial statements. Liquidity varies significantly daily,
based on customer activity.
Operating activities provided $18,225 of cash in 2009 as compared to $20,661 in 2008. Net
financing activities used $7,538 of cash in 2009 as compared to providing $66,038 in 2008, with the
fluctuation being primarily the result of increases in other borrowed funds during 2008. The
Corporations investing activities used cash amounting to $10,960 in 2009 and $87,846 in 2008. The
accumulated effect of the Corporations operating, investing, and financing activities used $273 of
cash in 2009 and $1,147 in 2008.
The primary source of funds for the Bank is deposits. The Bank emphasizes interest-bearing time
deposits as part of its funding strategy. The Bank also seeks noninterest bearing deposits, or
checking accounts, to expand its customer base, while reducing cost of funds.
In recent periods, the Corporation has experienced some competitive challenges in obtaining
additional deposits to fuel growth. As depositors continue to have wider access to the Internet
and other real-time interest rate monitoring resources, deposit sourcing and pricing has become
more competitive. Deposit growth is achievable, but generally at a higher cost. As a result of
this increased competition, the Corporation (as discussed above) has begun to rely more and more on
brokered, internet deposits, and other borrowed funds as a key funding source.
In addition to these primary sources of liquidity, the Corporation has the ability to borrow from
the Federal Home Loan Bank, the Federal Reserve Bank, and through various correspondent banks as
federal funds. As of December 31, 2009, the Corporation had the capacity to borrow up to an
additional $13,849 from the Federal Home Loan Bank based upon the assets currently pledged as
collateral. The Corporations liquidity is considered adequate by the management of the
Corporation.
32
Item 6 A. Quantitative and Qualitative Disclosures about Market Risk
The Corporations primary market risks are interest rate risk and liquidity risk. The Corporation
has no significant foreign exchange risk, holds limited loans outstanding to oil and gas concerns,
and does not utilize interest rate swaps or derivatives, except for interest rate locks, in the
management of its interest rate risk. Any changes in foreign exchange rates or commodity prices
would have an insignificant impact, if any, on the Corporations interest income and cash flows.
The Corporation does have a significant amount of loans extended to borrowers in agricultural
production. The cash flow of such borrowers and ability to service debt is largely dependent on
the commodity prices for corn, soybeans, sugar beets, milk, beef, and a variety of dry beans. The
Corporation mitigates these risks by using conservative price and production yields when
calculating a borrowers available cash flow to service their debt.
Interest rate risk (IRR) is the exposure of the Corporations net interest income, its primary
source of income, to changes in interest rates. IRR results from the difference in the maturity or
repricing frequency of a financial institutions interest earning assets and its interest bearing
liabilities. IRR is the fundamental method in which financial institutions earn income and create
shareholder value. Excessive exposure to IRR could pose a significant risk to the Corporations
earnings and capital.
The Federal Reserve Board, the Corporations primary Federal regulator, has adopted a policy
requiring the Board of Directors and senior management to effectively manage the various risks that
can have a material impact on the safety and soundness of the Corporation. The risks include
credit, interest rate, liquidity, operational, and reputational. The Corporation has policies,
procedures and internal controls for measuring and managing these risks. Specifically, the IRR
policy and procedures include defining acceptable types and terms of investments and funding
sources, liquidity requirements, limits on investments in long term assets, limiting the mismatch
in repricing opportunity of assets and liabilities, and the frequency of measuring and reporting to
the Board of Directors.
The Corporation uses several techniques to manage IRR. The first method is gap analysis. Gap
analysis measures the cash flows and/or the earliest repricing of the Corporations interest
bearing assets and liabilities. This analysis is useful for measuring trends in the repricing
characteristics of the balance sheet. Significant assumptions are required in this process because
of the imbedded repricing options contained in assets and liabilities. A substantial portion of
the Corporations assets are invested in loans and investment securities with issuer call options.
Loans have imbedded options that allow the borrower to repay the balance prior to maturity without
penalty. The amount of prepayments is dependent upon many factors, including the interest rate of
a given loan in comparison to the current interest rate for residential mortgages, the level of
sales of used homes, and the overall availability of credit in the market place. Generally, a
decrease in interest rates will result in an increase in the Corporations cash flows from these
assets. A significant portion of the Corporations securities are callable. The call option is
more likely to be exercised in a period of decreasing interest rates. Investment securities, other
than those that are callable, do not have any significant imbedded options. Savings and checking
deposits may generally be withdrawn on request without prior notice. The timing of cash flows from
these deposits is estimated based on historical experience. Time deposits have penalties that
discourage early withdrawals.
The second technique used in the management of IRR is to combine the projected cash flows and
repricing characteristics generated by the gap analysis and the interest rates associated with
those cash flows to project future interest income. By changing the amount and timing of the cash
flows and the repricing interest rates of those cash flows, the Corporation can project the effect
of changing interest rates on its interest income. Based on the projections prepared for the year
ended December 31, 2009, the Corporations net interest income would increase during a period of
decreasing interest rates.
The following tables provide information about the Corporations assets and liabilities that are
sensitive to changes in interest rates as of December 31, 2009 and 2008. The Corporation has no
interest rate swaps, futures contracts, or other derivative financial options. The principal
amounts of assets and time deposits maturing were calculated based on the contractual maturity
dates. Savings and NOW accounts are based on managements estimate of their future cash flows.
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
December 31, 2009 |
|
Fair Value |
|
|
2010 |
|
2011 |
|
2012 |
|
2013 |
|
2014 |
|
Thereafter |
|
Total |
|
12/31/09 |
Rate sensitive assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest bearing assets |
|
$ |
4,996 |
|
|
$ |
960 |
|
|
$ |
1,200 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
7,156 |
|
|
$ |
7,156 |
|
Average interest rates |
|
|
1.13 |
% |
|
|
2.29 |
% |
|
|
2.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.54 |
% |
|
|
|
|
Trading securities |
|
$ |
7,139 |
|
|
$ |
2,043 |
|
|
$ |
2,546 |
|
|
$ |
1,094 |
|
|
$ |
570 |
|
|
$ |
171 |
|
|
$ |
13,563 |
|
|
$ |
13,563 |
|
Average interest rates |
|
|
2.84 |
% |
|
|
2.42 |
% |
|
|
2.28 |
% |
|
|
2.53 |
% |
|
|
2.66 |
% |
|
|
4.86 |
% |
|
|
2.66 |
% |
|
|
|
|
Fixed interest rate securities |
|
$ |
68,078 |
|
|
$ |
35,401 |
|
|
$ |
21,540 |
|
|
$ |
20,369 |
|
|
$ |
20,431 |
|
|
$ |
93,247 |
|
|
$ |
259,066 |
|
|
$ |
259,066 |
|
Average interest rates |
|
|
3.53 |
% |
|
|
3.51 |
% |
|
|
3.59 |
% |
|
|
3.65 |
% |
|
|
3.63 |
% |
|
|
3.58 |
% |
|
|
3.57 |
% |
|
|
|
|
Fixed interest rate loans |
|
$ |
133,703 |
|
|
$ |
111,981 |
|
|
$ |
118,749 |
|
|
$ |
109,754 |
|
|
$ |
62,280 |
|
|
$ |
48,764 |
|
|
$ |
585,231 |
|
|
$ |
594,498 |
|
Average interest rates |
|
|
6.64 |
% |
|
|
6.85 |
% |
|
|
6.72 |
% |
|
|
6.50 |
% |
|
|
6.61 |
% |
|
|
6.01 |
% |
|
|
6.61 |
% |
|
|
|
|
Variable interest rate loans |
|
$ |
60,727 |
|
|
$ |
17,695 |
|
|
$ |
13,799 |
|
|
$ |
16,357 |
|
|
$ |
16,940 |
|
|
$ |
12,567 |
|
|
$ |
138,085 |
|
|
$ |
138,085 |
|
Average interest rates |
|
|
5.00 |
% |
|
|
4.69 |
% |
|
|
4.79 |
% |
|
|
3.83 |
% |
|
|
3.74 |
% |
|
|
5.35 |
% |
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate sensitive liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
$ |
85,101 |
|
|
$ |
11,000 |
|
|
$ |
32,000 |
|
|
$ |
15,000 |
|
|
$ |
5,000 |
|
|
$ |
45,000 |
|
|
$ |
193,101 |
|
|
$ |
195,179 |
|
Average interest rates |
|
|
2.28 |
% |
|
|
4.04 |
% |
|
|
3.50 |
% |
|
|
3.93 |
% |
|
|
4.38 |
% |
|
|
4.01 |
% |
|
|
3.17 |
% |
|
|
|
|
Savings and NOW accounts |
|
$ |
78,383 |
|
|
$ |
65,107 |
|
|
$ |
44,439 |
|
|
$ |
30,095 |
|
|
$ |
20,609 |
|
|
$ |
46,498 |
|
|
$ |
285,131 |
|
|
$ |
285,131 |
|
Average interest rates |
|
|
0.15 |
% |
|
|
0.15 |
% |
|
|
0.15 |
% |
|
|
0.14 |
% |
|
|
0.15 |
% |
|
|
0.13 |
% |
|
|
0.15 |
% |
|
|
|
|
Fixed interest rate time deposits |
|
$ |
268,005 |
|
|
$ |
46,484 |
|
|
$ |
53,054 |
|
|
$ |
32,959 |
|
|
$ |
16,273 |
|
|
$ |
2,050 |
|
|
$ |
418,825 |
|
|
$ |
422,227 |
|
Average interest rates |
|
|
2.26 |
% |
|
|
3.59 |
% |
|
|
3.47 |
% |
|
|
3.83 |
% |
|
|
3.09 |
% |
|
|
3.35 |
% |
|
|
2.72 |
% |
|
|
|
|
Variable interest rate time deposits |
|
$ |
1,252 |
|
|
$ |
569 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,821 |
|
|
$ |
1,821 |
|
Average interest rates |
|
|
1.56 |
% |
|
|
1.40 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
Fair Value |
|
|
2009 |
|
2010 |
|
2011 |
|
2012 |
|
2013 |
|
Thereafter |
|
Total |
|
12/31/08 |
Rate sensitive assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest bearing assets |
|
$ |
575 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
575 |
|
|
$ |
575 |
|
Average interest rates |
|
|
0.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.21 |
% |
|
|
|
|
Trading securities |
|
$ |
7,867 |
|
|
$ |
4,902 |
|
|
$ |
3,181 |
|
|
$ |
2,937 |
|
|
$ |
1,089 |
|
|
$ |
1,799 |
|
|
$ |
21,775 |
|
|
$ |
21,775 |
|
Average interest rates |
|
|
3.89 |
% |
|
|
3.57 |
% |
|
|
3.47 |
% |
|
|
2.74 |
% |
|
|
2.90 |
% |
|
|
3.11 |
% |
|
|
3.49 |
% |
|
|
|
|
Fixed interest rate securities |
|
$ |
82,852 |
|
|
$ |
13,043 |
|
|
$ |
12,494 |
|
|
$ |
11,247 |
|
|
$ |
20,291 |
|
|
$ |
106,528 |
|
|
$ |
246,455 |
|
|
$ |
246,455 |
|
Average interest rates |
|
|
4.68 |
% |
|
|
4.78 |
% |
|
|
4.25 |
% |
|
|
4.20 |
% |
|
|
3.74 |
% |
|
|
3.69 |
% |
|
|
4.15 |
% |
|
|
|
|
Fixed interest rate loans |
|
$ |
136,854 |
|
|
$ |
105,529 |
|
|
$ |
110,218 |
|
|
$ |
80,163 |
|
|
$ |
88,540 |
|
|
$ |
57,692 |
|
|
$ |
578,996 |
|
|
$ |
598,703 |
|
Average interest rates |
|
|
6.73 |
% |
|
|
6.78 |
% |
|
|
6.90 |
% |
|
|
7.20 |
% |
|
|
6.86 |
% |
|
|
6.34 |
% |
|
|
6.82 |
% |
|
|
|
|
Variable interest rate loans |
|
$ |
61,795 |
|
|
$ |
25,166 |
|
|
$ |
16,524 |
|
|
$ |
8,049 |
|
|
$ |
27,505 |
|
|
$ |
17,350 |
|
|
$ |
156,389 |
|
|
$ |
156,389 |
|
Average interest rates |
|
|
5.32 |
% |
|
|
4.75 |
% |
|
|
5.27 |
% |
|
|
5.34 |
% |
|
|
4.45 |
% |
|
|
5.90 |
% |
|
|
5.14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate sensitive liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
$ |
95,159 |
|
|
$ |
39,191 |
|
|
$ |
21,000 |
|
|
$ |
22,000 |
|
|
$ |
15,000 |
|
|
$ |
30,000 |
|
|
$ |
222,350 |
|
|
$ |
230,130 |
|
Average interest rates |
|
|
1.11 |
% |
|
|
4.57 |
% |
|
|
3.63 |
% |
|
|
4.17 |
% |
|
|
3.93 |
% |
|
|
4.59 |
% |
|
|
2.95 |
% |
|
|
|
|
Savings and NOW accounts |
|
$ |
119,801 |
|
|
$ |
79,465 |
|
|
$ |
63,274 |
|
|
$ |
25,140 |
|
|
$ |
8,816 |
|
|
$ |
|
|
|
$ |
296,496 |
|
|
$ |
296,496 |
|
Average interest rates |
|
|
0.12 |
% |
|
|
0.27 |
% |
|
|
0.26 |
% |
|
|
0.20 |
% |
|
|
0.34 |
% |
|
|
|
|
|
|
0.20 |
% |
|
|
|
|
Fixed interest rate time deposits |
|
$ |
239,152 |
|
|
$ |
62,838 |
|
|
$ |
29,771 |
|
|
$ |
21,565 |
|
|
$ |
24,860 |
|
|
$ |
1,589 |
|
|
$ |
379,775 |
|
|
$ |
385,478 |
|
Average interest rates |
|
|
3.47 |
% |
|
|
4.29 |
% |
|
|
4.55 |
% |
|
|
4.61 |
% |
|
|
4.18 |
% |
|
|
4.57 |
% |
|
|
3.81 |
% |
|
|
|
|
Variable interest rate time deposits |
|
$ |
1,187 |
|
|
$ |
626 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,813 |
|
|
$ |
1,813 |
|
Average interest rates |
|
|
1.90 |
% |
|
|
1.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.82 |
% |
|
|
|
|
34
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. The Corporation intends such forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Private Securities Reform Act of 1995,
and is including 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 of the Corporation, are generally identifiable by use of the words believe,
expect, intend, anticipate, estimate, project, or similar expressions. The
Corporations 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 of the Corporation and the subsidiaries include, but are not limited to, changes
in interest rates, general economic conditions, legislative/regulatory changes, monetary and
fiscal policies of the U.S. Government including policies of the U.S. Treasury, the Federal
Reserve Board, the Federal Deposit Insurance Corporation, the quality or composition of the loan
or investment portfolios, demand for loan products, deposit flows, competition, demand for
financial services in the Corporations 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 the Corporation and its business, including additional factors that could materially
affect the Corporations financial results, is included in the Corporations filings with the
Securities and Exchange Commission.
Item 7. Financial Statements and Supplementary Data
The following consolidated financial statements of the Corporation accompanied by the report of
our independent registered public accounting firm are set forth on pages 36 through 79 of this
report:
The supplementary data regarding quarterly results of operations are set forth under the table
headed Summary of Selected Financial Data under Item 5 on page 13 of this report.
35
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
Isabella Bank Corporation
Mt. Pleasant, Michigan
We have audited the accompanying consolidated balance sheets of Isabella Bank Corporation as of
December 31, 2009 and 2008, and the related consolidated statements of changes in shareholders
equity, income, comprehensive income, and cash flows for each of the years in the three-year period
ended December 31, 2009. We also have audited Isabella Bank Corporations internal control over
financial reporting as of December 31, 2009, based on criteria established in the Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). Isabella Bank Corporations management is responsible for these consolidated
financial statements, for maintaining effective internal control over financial reporting, and for
its assessment of the effectiveness of internal control over financial reporting. Our
responsibility is to express an opinion on these consolidated financial statements and an opinion
on the effectiveness of the Isabella Bank Corporations internal control over financial reporting,
based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the consolidated financial statements are free of material
misstatement and whether effective internal control over financial reporting was maintained in all
material respects. Our audits of the consolidated financial statements included examining, on a
test basis, evidence supporting the amounts and disclosures in the consolidated financial
statements, assessing the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. Our audit of internal control over
financial reporting included obtaining an understanding of internal control over financial
reporting, assessing the risk that a material misstatement exists, and testing and evaluating the
design and operating effectiveness of internal control based on the assessed risk. We believe that
our audits provide a reasonable basis for our opinion.
A corporations internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of
consolidated financial statements for external purposes in accordance with generally accepted
accounting principles. A corporations internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail,
accurately and fairly reflect the transactions and dispositions of the assets of the corporation;
(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation
of consolidated financial statements in accordance with generally accepted accounting principles,
and that receipts and expenditures of the corporation are being made only in accordance with
authorizations of management and directors of the corporation; and (3) provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the
corporations assets that could have a material effect on the consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or
detect misstatements. Also, projections of any evaluation of effectiveness to future periods are
subject to the risk that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate.
As described in Note 1 to the consolidated financial statements, effective January 1, 2008 the
Corporation adopted ASC Topic 715, Compensation Retirement Benefits. Also, as described in
Notes 17 and 20 to the consolidated financial statements, effective January 1, 2007 the Corporation
elected the early adoption of ASC Topic 825, Financial Instruments and ASC Topic 820, Fair Value
Measurements and Disclosures, and effective December 31, 2006 changed its method of accounting for
defined benefit pension and other postretirement plans in accordance with ASC Topic 715,
Compensation Retirement Benefits.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of Isabella Bank Corporation as of December
31, 2009 and 2008, and the consolidated results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 2009 in conformity with accounting
principles generally accepted in the United States of America. Also, in our opinion Isabella Bank
Corporation maintained, in all material respects, effective internal control over financial
reporting as of December 31, 2009, based on the criteria established in the Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations (COSO) of the
Treadway Commission.
Rehmann Robson, P.C.
Saginaw, Michigan
March 11, 2010
36
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
2009 |
|
|
2008 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,706 |
|
|
$ |
22,979 |
|
Interest bearing balances held in other financial institutions |
|
|
7,156 |
|
|
|
575 |
|
Trading securities |
|
|
13,563 |
|
|
|
21,775 |
|
Investment securities available for sale (amortized
cost of $258,585 in 2009 and $248,741 in 2008) |
|
|
259,066 |
|
|
|
246,455 |
|
Mortgage loans available for sale |
|
|
2,281 |
|
|
|
898 |
|
Net loans |
|
|
|
|
|
|
|
|
Loans |
|
|
723,316 |
|
|
|
735,385 |
|
Less allowance for loan losses |
|
|
12,979 |
|
|
|
11,982 |
|
|
|
|
|
|
|
|
Total net loans |
|
|
710,337 |
|
|
|
723,403 |
|
Premises and equipment |
|
|
23,917 |
|
|
|
23,231 |
|
Corporate-owned life insurance policies |
|
|
16,782 |
|
|
|
16,152 |
|
Accrued interest receivable |
|
|
5,832 |
|
|
|
6,322 |
|
Acquisition intangibles and goodwill, net |
|
|
47,429 |
|
|
|
47,804 |
|
Equity securities without readily determinable fair values |
|
|
17,921 |
|
|
|
17,345 |
|
Other assets |
|
|
16,954 |
|
|
|
12,324 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Noninterest bearing |
|
$ |
96,875 |
|
|
$ |
97,546 |
|
NOW accounts |
|
|
128,111 |
|
|
|
113,973 |
|
Certificates of deposit and other savings |
|
|
389,644 |
|
|
|
422,689 |
|
Certificates of deposit over $100,000 |
|
|
188,022 |
|
|
|
141,422 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
802,652 |
|
|
|
775,630 |
|
Borrowed funds ($17,804 in 2009 and $23,130
in 2008 at fair value) |
|
|
193,101 |
|
|
|
222,350 |
|
Accrued interest and other liabilities |
|
|
7,388 |
|
|
|
6,807 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,003,141 |
|
|
|
1,004,787 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock no par value
15,000,000 shares authorized; outstanding 7,535,193
(including 30,626 shares to be issued) in 2009 and 7,518,856
(including 5,248 shares to be issued) in 2008 |
|
|
133,443 |
|
|
|
133,602 |
|
Shares to be issued for deferred compensation obligations |
|
|
4,507 |
|
|
|
4,015 |
|
Retained earnings |
|
|
4,972 |
|
|
|
2,428 |
|
Accumulated other comprehensive loss |
|
|
(2,119 |
) |
|
|
(5,569 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
140,803 |
|
|
|
134,476 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
37
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares to be |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
issued for |
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
deferred |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Shares |
|
|
Common |
|
|
compensation |
|
|
Retained |
|
|
Comprehensive |
|
|
|
|
|
|
Outstanding |
|
|
Stock |
|
|
obligations |
|
|
Earnings |
|
|
Loss |
|
|
Totals |
|
Balance, January 1, 2007 |
|
|
6,335,861 |
|
|
$ |
111,648 |
|
|
$ |
3,137 |
|
|
$ |
4,451 |
|
|
$ |
(3,487 |
) |
|
$ |
115,749 |
|
Cumulative effect to apply ASC Topic
825, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,050 |
) |
|
|
897 |
|
|
|
(153 |
) |
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,930 |
|
|
|
2,324 |
|
|
|
10,254 |
|
Issuance of common stock |
|
|
63,233 |
|
|
|
2,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,657 |
|
Common stock issued for deferred
compensation obligations |
|
|
8,246 |
|
|
|
123 |
|
|
|
(123 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment awards under equity
compensation plan |
|
|
|
|
|
|
|
|
|
|
758 |
|
|
|
|
|
|
|
|
|
|
|
758 |
|
Common stock repurchased pursuant to
publicly announced repurchase plan |
|
|
(43,220 |
) |
|
|
(1,881 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,881 |
) |
Cash dividends ($0.62 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,304 |
) |
|
|
|
|
|
|
(4,304 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007 |
|
|
6,364,120 |
|
|
|
112,547 |
|
|
|
3,772 |
|
|
|
7,027 |
|
|
|
(266 |
) |
|
|
123,080 |
|
Cumulative effect to apply ASC Topic
715, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,571 |
) |
|
|
|
|
|
|
(1,571 |
) |
Comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,101 |
|
|
|
(5,303 |
) |
|
|
(1,202 |
) |
Common stock dividends (10%) |
|
|
687,599 |
|
|
|
30,256 |
|
|
|
|
|
|
|
(30,256 |
) |
|
|
|
|
|
|
|
|
Regulatory capital transfer |
|
|
|
|
|
|
(28,000 |
) |
|
|
|
|
|
|
28,000 |
|
|
|
|
|
|
|
|
|
Bank acquisition |
|
|
514,809 |
|
|
|
22,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,652 |
|
Issuance of common stock |
|
|
73,660 |
|
|
|
2,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,476 |
|
Common stock issued for deferred
compensation obligations |
|
|
27,004 |
|
|
|
360 |
|
|
|
(360 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment awards under equity
compensation plan |
|
|
|
|
|
|
|
|
|
|
603 |
|
|
|
|
|
|
|
|
|
|
|
603 |
|
Common stock purchased for deferred
compensation obligations |
|
|
|
|
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(249 |
) |
Common stock repurchased pursuant to
publicly announced repurchase plan |
|
|
(148,336 |
) |
|
|
(6,440 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,440 |
) |
Cash dividends ($0.65 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,873 |
) |
|
|
|
|
|
|
(4,873 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008 |
|
|
7,518,856 |
|
|
|
133,602 |
|
|
|
4,015 |
|
|
|
2,428 |
|
|
|
(5,569 |
) |
|
|
134,476 |
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,800 |
|
|
|
3,450 |
|
|
|
11,250 |
|
Issuance of common stock |
|
|
126,059 |
|
|
|
2,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,664 |
|
Common stock issued for deferred
compensation obligations |
|
|
12,890 |
|
|
|
331 |
|
|
|
(185 |
) |
|
|
|
|
|
|
|
|
|
|
146 |
|
Share-based payment awards under equity
compensation plan |
|
|
|
|
|
|
|
|
|
|
677 |
|
|
|
|
|
|
|
|
|
|
|
677 |
|
Common stock purchased for deferred
compensation obligations |
|
|
|
|
|
|
(767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(767 |
) |
Common stock repurchased pursuant to
publicly announced repurchase plan |
|
|
(122,612 |
) |
|
|
(2,387 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,387 |
) |
Cash dividends ($0.70 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,256 |
) |
|
|
|
|
|
|
(5,256 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
|
7,535,193 |
|
|
|
133,443 |
|
|
|
4,507 |
|
|
|
4,972 |
|
|
|
(2,119 |
) |
|
|
140,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
38
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees |
|
$ |
47,706 |
|
|
$ |
49,674 |
|
|
$ |
43,808 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
4,712 |
|
|
|
5,433 |
|
|
|
3,751 |
|
Nontaxable |
|
|
4,623 |
|
|
|
4,642 |
|
|
|
3,657 |
|
Trading account securities |
|
|
687 |
|
|
|
1,093 |
|
|
|
2,097 |
|
Federal funds sold and other |
|
|
377 |
|
|
|
543 |
|
|
|
659 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
58,105 |
|
|
|
61,385 |
|
|
|
53,972 |
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
13,588 |
|
|
|
19,873 |
|
|
|
22,605 |
|
Borrowings |
|
|
6,251 |
|
|
|
5,733 |
|
|
|
3,354 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
19,839 |
|
|
|
25,606 |
|
|
|
25,959 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
38,266 |
|
|
|
35,779 |
|
|
|
28,013 |
|
Provision for loan losses |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
32,173 |
|
|
|
26,279 |
|
|
|
26,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
6,913 |
|
|
|
6,370 |
|
|
|
5,894 |
|
Gain on sale of mortgage loans |
|
|
886 |
|
|
|
249 |
|
|
|
209 |
|
Net gain on trading securities |
|
|
80 |
|
|
|
245 |
|
|
|
460 |
|
Net gain (loss) on borrowings measured at fair value |
|
|
289 |
|
|
|
(641 |
) |
|
|
(66 |
) |
Gain (loss) on sale of investment securities |
|
|
648 |
|
|
|
24 |
|
|
|
(19 |
) |
Title insurance revenue (Note 2) |
|
|
|
|
|
|
234 |
|
|
|
2,192 |
|
Other |
|
|
1,340 |
|
|
|
1,321 |
|
|
|
1,292 |
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
|
10,156 |
|
|
|
7,802 |
|
|
|
9,962 |
|
Noninterest Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits |
|
|
18,258 |
|
|
|
16,992 |
|
|
|
15,618 |
|
Occupancy |
|
|
2,170 |
|
|
|
2,035 |
|
|
|
1,766 |
|
Furniture and equipment |
|
|
4,146 |
|
|
|
3,849 |
|
|
|
3,297 |
|
FDIC insurance premiums |
|
|
1,730 |
|
|
|
313 |
|
|
|
95 |
|
Other |
|
|
7,379 |
|
|
|
7,515 |
|
|
|
6,453 |
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expenses |
|
|
33,683 |
|
|
|
30,704 |
|
|
|
27,229 |
|
Income before federal income tax expense (benefit) |
|
|
8,646 |
|
|
|
3,377 |
|
|
|
9,535 |
|
Federal income tax expense (benefit) |
|
|
846 |
|
|
|
(724 |
) |
|
|
1,605 |
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
$ |
1.14 |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.01 |
|
|
$ |
0.53 |
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated
financial statements.
39
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Net Income |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) on available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the year |
|
|
3,415 |
|
|
|
(3,104 |
) |
|
|
614 |
|
Reclassification adjustment for net realized (gains) losses
included in net income |
|
|
(648 |
) |
|
|
(24 |
) |
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) |
|
|
2,767 |
|
|
|
(3,128 |
) |
|
|
633 |
|
Tax effect |
|
|
436 |
|
|
|
(643 |
) |
|
|
(216 |
) |
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses), net of tax |
|
|
3,203 |
|
|
|
(3,771 |
) |
|
|
417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduction (increase) of unrecognized pension cost |
|
|
374 |
|
|
|
(2,320 |
) |
|
|
2,890 |
|
Tax effect |
|
|
(127 |
) |
|
|
788 |
|
|
|
(983 |
) |
|
|
|
|
|
|
|
|
|
|
Net unrealized gain (loss) on defined benefit pension plan |
|
|
247 |
|
|
|
(1,532 |
) |
|
|
1,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax |
|
|
3,450 |
|
|
|
(5,303 |
) |
|
|
2,324 |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
11,250 |
|
|
$ |
(1,202 |
) |
|
$ |
10,254 |
|
|
|
|
|
|
|
|
|
|
|
40
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
Reconciliation of net income to net cash provided by operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
Provision for foreclosed asset losses |
|
|
157 |
|
|
|
231 |
|
|
|
109 |
|
Depreciation |
|
|
2,349 |
|
|
|
2,171 |
|
|
|
1,960 |
|
Amortization and impairment of mortgage servicing rights |
|
|
683 |
|
|
|
346 |
|
|
|
201 |
|
Amortization of acquisition intangibles |
|
|
375 |
|
|
|
415 |
|
|
|
278 |
|
Net amortization of available-for-sale investment securities |
|
|
741 |
|
|
|
356 |
|
|
|
216 |
|
Realized (gain) loss on sale of available-for-sale investment securities |
|
|
(648 |
) |
|
|
(24 |
) |
|
|
19 |
|
Unrealized gains on trading securities |
|
|
(80 |
) |
|
|
(245 |
) |
|
|
(460 |
) |
Unrealized (gains) losses on borrowings measured at fair value |
|
|
(289 |
) |
|
|
641 |
|
|
|
66 |
|
Increase in cash value of corporate owned life insurance policies |
|
|
(641 |
) |
|
|
(616 |
) |
|
|
(432 |
) |
Share-based payment awards under equity compensation plan |
|
|
677 |
|
|
|
603 |
|
|
|
758 |
|
Deferred income tax (benefit) expense |
|
|
(641 |
) |
|
|
(1,812 |
) |
|
|
301 |
|
Net changes in operating assets and liabilities which provided (used)
cash, net in 2008 of bank acquisition and joint venture formation: |
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
|
8,292 |
|
|
|
8,513 |
|
|
|
53,235 |
|
Mortgage loans available for sale |
|
|
(1,383 |
) |
|
|
1,316 |
|
|
|
520 |
|
Accrued interest receivable |
|
|
490 |
|
|
|
226 |
|
|
|
(183 |
) |
Other assets |
|
|
(6,331 |
) |
|
|
(3,565 |
) |
|
|
(4,667 |
) |
Escrow funds payable |
|
|
|
|
|
|
(46 |
) |
|
|
(504 |
) |
Accrued interest and other liabilities |
|
|
581 |
|
|
|
(1,450 |
) |
|
|
(171 |
) |
|
|
|
|
|
|
|
|
|
|
Net Cash Provided By Operating Activities |
|
|
18,225 |
|
|
|
20,661 |
|
|
|
60,387 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net change in interest-bearing balances held in other financial institutions |
|
|
(6,581 |
) |
|
|
882 |
|
|
|
1,535 |
|
Activity in available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
Maturities, calls, and sales |
|
|
130,580 |
|
|
|
66,387 |
|
|
|
54,997 |
|
Purchases |
|
|
(140,517 |
) |
|
|
(96,168 |
) |
|
|
(132,115 |
) |
Loan principal collections (originations), net |
|
|
4,437 |
|
|
|
(42,700 |
) |
|
|
(24,455 |
) |
Proceeds from sales of foreclosed assets |
|
|
4,145 |
|
|
|
2,310 |
|
|
|
662 |
|
Purchases of premises and equipment |
|
|
(3,035 |
) |
|
|
(2,990 |
) |
|
|
(3,722 |
) |
Bank acquisition, net of cash acquired |
|
|
|
|
|
|
(9,465 |
) |
|
|
|
|
Cash contributed to title company joint venture formation |
|
|
|
|
|
|
(4,542 |
) |
|
|
|
|
Redemption (purchase) of corporate owned life insurance policies |
|
|
11 |
|
|
|
(1,560 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Investing Activities |
|
|
(10,960 |
) |
|
|
(87,846 |
) |
|
|
(103,098 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in deposits |
|
|
27,022 |
|
|
|
(47,892 |
) |
|
|
7,633 |
|
Net (decrease) increase in other borrowed funds |
|
|
(28,960 |
) |
|
|
123,016 |
|
|
|
34,365 |
|
Cash dividends paid on common stock |
|
|
(5,256 |
) |
|
|
(4,873 |
) |
|
|
(4,304 |
) |
Proceeds from issuance of common stock |
|
|
2,479 |
|
|
|
2,476 |
|
|
|
2,657 |
|
Common stock repurchased |
|
|
(2,056 |
) |
|
|
(6,440 |
) |
|
|
(1,881 |
) |
Common stock purchased for deferred compensation obligations |
|
|
(767 |
) |
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash (Used In) Provided By Financing Activities |
|
|
(7,538 |
) |
|
|
66,038 |
|
|
|
38,470 |
|
|
|
|
|
|
|
|
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(273 |
) |
|
|
(1,147 |
) |
|
|
(4,241 |
) |
Cash and cash equivalents at beginning of year |
|
|
22,979 |
|
|
|
24,126 |
|
|
|
28,367 |
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
22,706 |
|
|
$ |
22,979 |
|
|
$ |
24,126 |
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flows information: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
20,030 |
|
|
$ |
25,556 |
|
|
$ |
25,872 |
|
Federal income taxes paid |
|
|
2,237 |
|
|
|
1,155 |
|
|
|
1,776 |
|
Transfer of loans to foreclosed assets |
|
|
2,536 |
|
|
|
3,398 |
|
|
|
1,295 |
|
The accompanying notes are an integral part of these consolidated financial statements.
41
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands except per share amounts)
NOTE 1 NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION AND CONSOLIDATION: The consolidated financial statements include the
accounts of Isabella Bank Corporation (the Corporation), a financial services holding company,
and its wholly owned subsidiaries, Isabella Bank (the Bank), Financial Group Information
Services, and IB&T Employee Leasing, LLC. All intercompany balances and accounts have been
eliminated in consolidation.
NATURE OF OPERATIONS: Isabella Bank Corporation is a financial services holding company offering a
wide array of financial products and services in mid-Michigan. Its banking subsidiary, Isabella
Bank, offers banking services through 24 locations, 24-hour banking services locally and nationally
through shared automatic teller machines, 24 hour online banking, and direct deposits to
businesses, institutions, and individuals. Lending services offered include commercial loans,
agricultural loans, residential real estate loans, consumer loans, student loans, and credit cards.
Deposit services include interest and noninterest bearing checking accounts, savings accounts,
money market accounts, and certificates of deposit. Other related financial products include trust
and investment services, safe deposit box rentals, and credit life insurance. Active competition,
principally from other commercial banks, savings banks and credit unions, exists in all of the
Banks principal markets. The Corporations results of operations can be significantly affected by
changes in interest rates or changes in the local economic environment.
On January 1, 2008, the Corporation acquired 100 percent of Greenville Community Financial
Corporation (GCFC). As a result of this acquisition, Greenville Community Bank, a wholly-owned
subsidiary of GCFC, merged with and into the Bank (see Note 2 Business Combinations and Joint
Venture Formation).
On March 1, 2008, IBT Title and Insurance Agency, Inc. (IBT Title), a wholly owned subsidiary of
Isabella Bank Corporation, merged its assets and liabilities with Corporate Title Agency,
LLC (Corporate Title), a third-party title business based in Traverse City, Michigan,
to form CT/IBT Title Agency, LLC. As a result of this transaction, the Corporation became a 50
percent joint venture owner in CT/IBT Title Agency, LLC. The joint venture is accounted for as an
equity investment. The purpose of this joint venture was to help IBT Title and Insurance Agency,
Inc. expand its service area and to take advantage of economies of scale (see Note 2 Business
Combinations and Joint Venture Formation).
Financial Group Information Services provides information technology services to Isabella Bank
Corporation and its subsidiaries.
IB&T Employee Leasing provides payroll services, benefit administration, and other human resource
services to Isabella Bank Corporation and its subsidiaries.
USE OF ESTIMATES: In preparing consolidated financial statements in conformity with accounting
principles generally accepted in the United States of America, management is required to make
estimates and assumptions that affect the reported amounts of assets and liabilities as of the date
of the consolidated balance sheet and reported amounts of revenues and expenses during the
reporting year. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change in the near term relate
to the determination of the allowance for loan losses, the fair value of investment securities, the
valuation of real estate acquired in connection with foreclosures or in satisfaction of loans,
valuation of goodwill and intangible assets, determinations of assumptions in accounting for the
defined benefit pension plan, and other post-retirement liabilities. In connection with the
determination of the allowance for loan losses and the carrying value of foreclosed real estate,
management obtains independent appraisals for significant properties.
FAIR VALUE MEASUREMENTS: Fair value refers to the price that would be received to sell an asset or
paid to transfer a liability (an exit price) in an orderly transaction between market participants
in the market in which the reporting entity transacts such sales or transfers based on the
assumptions market participants would use when pricing an asset or liability. Assumptions are
developed based on prioritizing information within a fair value hierarchy that gives the highest
priority to quoted prices in active markets and the lowest priority to unobservable data, such as
the reporting entitys own data. The Corporation may choose to measure eligible items at fair
value at specified election dates. Unrealized gains and losses on items for which the fair value
measurement option has been elected are reported in earnings at each subsequent reporting date.
The fair value option (i) may be applied instrument by instrument, with certain exceptions,
allowing the Corporation to record identical financial assets and liabilities at fair value or by
another measurement basis permitted under generally
42
accepted accounting principles, (ii) is
irrevocable (unless a new election date occurs) and (iii) is applied only to entire instruments and
not to portions of instruments.
For assets and liabilities recorded at fair value, it is the Corporations policy to maximize the
use of observable inputs and minimize the use of unobservable inputs when developing fair value
measurements for those financial instruments for which there is an active market. In cases where
the market for a financial asset or liability is not active, the Corporation includes appropriate
risk adjustments that market participants would make for nonperformance and liquidity risks when
developing fair value measurements. Fair value measurements for assets and liabilities for which
limited or no observable market data exists are accordingly based primarily upon estimates, are
often calculated based on the economic and competitive environment, the characteristics of the
asset or liability and other factors. Therefore, the results cannot be determined with precision
and may not be realized in an actual sale or immediate settlement of the asset or liability.
Additionally, there may be inherent weaknesses in any calculation technique, and changes in the
underlying assumptions used, including discount rates and estimates of future cash flows, could
significantly affect the results of current or future values. For a further discussion of Fair
Value Measurement, refer to Notes 20 and 21 to the consolidated financial statements.
SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK: Most of the Corporations activities conducted
are with customers located within the central Michigan area. A significant amount of its
outstanding loans are secured by commercial and residential real estate. Other than these types of
loans, there is no significant concentration to any other industry or customer.
CASH AND CASH EQUIVALENTS: For purposes of the consolidated statements of cash flows, cash and
cash equivalents include cash and balances due from banks, federal funds sold, and other deposit
accounts, all of which have original maturity dates within ninety days. Generally, federal funds
sold are for a one day period. The Corporation maintains deposit accounts in various financial
institutions which generally exceed federally insured limits or are not insured.
INTEREST BEARING BALANCES HELD IN OTHER FINANCIAL INSTITUTIONS: Interest bearing balances held in
other financial institutions consist primarily of certificates of deposit that mature within 3
years and are carried at cost.
TRADING SECURITIES: Securities that are held principally for resale in the near term are recorded
in the trading assets account at fair value with changes in fair value recorded in noninterest
income. Interest and dividends are included in net interest income.
AVAILABLE-FOR-SALE INVESTMENT SECURITIES: Securities classified as available-for-sale, other
than auction rate money market preferred securities and preferred stock, are recorded at fair
value, with unrealized gains and losses, net of the effect of deferred income taxes, excluded from
earnings and reported in other comprehensive income. Auction rate money market preferred
securities and preferred stock are recorded at fair value, with unrealized gains and losses,
considered not other-than-temporary, excluded from earnings and reported in other comprehensive
income. Purchase premiums and discounts are recognized in interest income using the interest
method over the terms of the securities.
Investment securities are reviewed quarterly for possible other-than-temporary impairment (OTTI).
In determining whether an other than temporary impairment exists for debt securities, management
must assert that: (a) it does not have the intent to sell the security; and (b) it is more likely
than not it will not have to sell the security before recovery of its cost basis. Declines in the
fair value of held-to-maturity and available-for-sale debt securities below their cost that are
deemed to be other than temporary are reflected in earnings as realized losses to the extent the
impairment is related to credit losses. The amount of the impairment related to other factors is
recognized in other comprehensive income.
LOANS: Loans that management has the intent and ability to hold for the foreseeable future or
until maturity or payoff are reported at their outstanding principal balance adjusted for any
charge offs, the allowance for loans losses, and any deferred fees or costs on originated loans.
Interest income on loans is accrued over the term of the loan based on the principal amount
outstanding. Loan origination fees and certain direct loan origination costs are capitalized and
recognized as a component of interest income over the term of the loan using the constant yield
method.
The accrual of interest on mortgage and commercial 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. Credit
card loans and other personal loans are typically charged off no later than 180 days past due.
Past due status is based on contractual terms of the loan. In all cases, loans are placed on
nonaccrual or charged off at an earlier date if collection of principal or interest is considered
doubtful.
43
For loans that are placed on non-accrual status or charged-off, all interest accrued in the current
calendar year, but not collected, is reversed against interest income while interest accrued in
prior calendar years, but not collected is charged against the allowance for loan losses. The
interest on these loans is accounted for on the cash-basis or cost-recovery method, until
qualifying for return to accrual status. Loans are returned to accrual status when all principal
and interest amounts contractually due are brought current and future payments are reasonably
assured. For impaired loans not classified as nonaccrual, interest income continues to be accrued
over the term of the loan based on the principal amount outstanding.
ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is established as losses are estimated to
have occurred through a provision for loan losses charged to earnings. Loan losses are charged
against the allowance when management believes the uncollectibility of the loan balance is
confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon
managements periodic review of the collectibility of the loans in light of historical experience,
the nature and volume of the loan portfolio, adverse situations that may affect the borrowers
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 allowance consists of specific, general and unallocated components. The specific component
relates to loans that are classified as either doubtful, substandard or special mention. For such
loans that are also analyzed for specific allowance allocations, an allowance is established when
the discounted cash flows or collateral value or observable market price of the impaired loan is
lower than the carrying value of that loan. The general component covers non-classified loans and
is based on historical loss experience. An unallocated component is maintained to cover
uncertainties that management believes affect its estimate of probable losses based on qualitative
factors. The unallocated component of the allowance reflects the margin of imprecision inherent in
the underlying assumptions used in the methodologies for estimating specific and general losses in
the portfolio.
A loan is considered impaired when, based on current information and events, it is probable that
the Bank will be unable to collect the scheduled payments of principal or interest when due
according to the contractual terms of the loan agreement. Factors considered by management in
determining impairment include payment status, collateral value, and the probability of collecting
scheduled principal and interest payments when due. Loans that experience insignificant payment
delays and payment shortfalls generally are not classified as impaired. Management determines the
significance of payment delays and payment shortfalls on a case-by-case basis, taking into
consideration all of the circumstance surrounding the loan and the borrower, including the length
of the delay, the reason for the delay, the borrowers prior payment record, and the amount of the
shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan
basis for commercial and commercial real estate loans by either the present value of expected
future cash flows discounted at the loans effective interest rate, the loans obtainable market
price, or the fair value of the collateral if the loan is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment.
Accordingly, the Corporation does not separately identify individual consumer and residential loans
for impairment disclosures.
LOANS HELD FOR SALE: Mortgage loans originated and intended for sale in the secondary market are
carried at the lower of cost or fair value as determined by aggregating outstanding commitments
from investors or current investor yield requirements. Net unrealized losses, if any, are
recognized through a valuation allowance by charges to income.
Mortgage loans held for sale are sold with the mortgage servicing rights retained by the Bank. The
carrying value of mortgage loans sold is reduced by the cost allocated to the associated mortgage
servicing rights. Gains or losses on sales of mortgage loans are recognized based on the
difference between the selling price and the carrying value of the related mortgage loans sold.
TRANSFERS OF FINANCIAL ASSETS: Transfers of financial assets, including sold mortgage loans and
mortgage loans held for sale, as described above, and participation loans are accounted for as
sales when control over the assets has been surrendered. Control over transferred assets is
determined to be surrendered when 1) the assets have been legally isolated from the Bank, 2) the
transferee obtains the right (free of conditions that constrain it from taking advantage of the
right) to pledge or exchange the transferred assets and 3) the Bank does not maintain effective
control over the transferred assets through an agreement to repurchase them before their maturity.
SERVICING: Servicing assets are recognized as separate assets when rights are acquired through
purchase or through sale of financial assets. The Corporation has no purchased servicing rights.
For sales of mortgage loans, a portion of the cost of originating the loan is allocated to the
servicing right based on relative fair value. Fair value is based on market prices for comparable
mortgage servicing contracts, when available, or alternatively, is based on a valuation model that
calculates the present value of estimated future net servicing
44
income. The valuation model
incorporates assumptions that market participants would use in estimating future net servicing
income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation
rate, ancillary income, prepayment speeds and default rates and losses.
Servicing assets are evaluated for impairment based upon the fair value of the rights as compared
to amortized cost. Impairment is determined by stratifying rights into tranches based on
predominant risk characteristics, such as interest rate, loan type, and investor type. Impairment
is recognized through a valuation allowance for an individual tranche, to the extent that fair
value is less than the capitalized amount for the tranche. If the Corporation later determines
that all or a portion of the impairment no longer exists for a particular tranche, a reduction of
the allowance may be recorded as an increase to income. Capitalized servicing rights are reported
in other assets and are amortized into non-interest income in proportion to, and over the period
of, the estimated future net servicing income of the underlying financial assets.
Servicing fee income is recorded for fees earned for servicing loans for others. The fees are
based on a contractual percentage of the outstanding principal; or a fixed amount per loan and are
recorded as income when earned. The amortization of mortgage servicing rights is netted against
loan servicing fee income, a component of noninterest income.
LOANS ACQUIRED THROUGH TRANSFER: Authoritative accounting guidance related to acquired loans
requires that a valuation allowance for loans acquired in a transfer, including in a business
combination, reflect only losses incurred after acquisition, and should not be recorded at
acquisition. This standard applies to any loan acquired in a transfer that shows evidence of
credit quality deterioration since it was originated. Included in the fair value adjustments of
nonintangible net assets acquired from Greenville Community Financial Corporation (GCFC), was a
reduction in the allowance for loan losses of $437. The $437 represented the identified
impairments in GCFCs loan portfolio as of December 31, 2007 (see Note 2).
FORECLOSED ASSETS: Assets acquired through, or in lieu, of loan foreclosure are initially recorded
at the lower of the Banks carrying amount or fair value less estimated selling costs at the date
of transfer, establishing a new cost basis. Any write-downs based on the assets fair value at the
date of acquisition are charged to the allowance for loan losses. After foreclosure, property held
for sale is carried at the lower of the new cost basis or fair value less costs to sell.
Impairment losses on property to be held and used are measured at the amount by which the carrying
amount of property exceeds its fair value. Costs relating to holding these assets are expensed as
incurred. Valuations are periodically performed by management, and any subsequent write-downs are
recorded as a charge to operations, if necessary, to reduce the carrying value of a property to the
lower of the Banks carrying amount or fair value less costs to sell. Foreclosed assets of $1,157
and $2,923 are included in Other Assets on the accompanying consolidated balance sheets at December
31, 2009 and 2008, respectively.
OFF-BALANCE-SHEET CREDIT RELATED FINANCIAL INSTRUMENTS: In the ordinary course of business, the
Corporation has entered into commitments to extend credit, including commitments under credit card
arrangements, home equity lines of credit, commercial letters of credit, and standby letters of
credit. Such financial instruments are recorded only when funded.
PREMISES AND EQUIPMENT: Land is carried at cost. Buildings and equipment are carried at cost,
less accumulated depreciation which is computed principally by the straight-line method based upon
the estimated useful lives of the related assets, which range from 5 to 30 years. Major
improvements are capitalized and appropriately amortized based upon the useful lives of the related
assets or the expected terms of the leases, if shorter, using the straight-line method.
Maintenance, repairs and minor alterations are charged to current operations as expenditures occur.
Management annually reviews these assets to determine whether carrying values have been impaired.
FDIC INSURANCE PREMIUM: In 2009, the Bank was required to prepay quarterly FDIC risk-based
assessments for the fourth quarter of 2009 and each of the quarters in the years ending December
31, 2010, 2011 and 2012. The assessments for 2010 through 2012, which had a carrying balance of
$4,737 as of December 31, 2009, have been recorded as a prepaid asset in the accompanying
consolidated balance sheet in Other Assets, and will be expensed on a ratable basis quarterly
through December 31, 2012.
45
EQUITY SECURITIES WITHOUT READILY DETERMINABLE FAIR VALUES:
Included in equity securities without readily determinable fair values are restricted securities,
which are carried at cost, and investments in nonconsolidated entities accounted for under the
equity method of accounting.
Equity securities without readily determinable fair values consist of the following as of December
31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Federal Home Loan Bank Stock |
|
$ |
7,960 |
|
|
$ |
7,460 |
|
Investment in CT/IBT Title Agency, LLC |
|
|
6,782 |
|
|
|
6,905 |
|
Federal Reserve Bank Stock |
|
|
1,879 |
|
|
|
1,879 |
|
Investment in Valley Financial Corporation |
|
|
1,000 |
|
|
|
1,000 |
|
Other |
|
|
300 |
|
|
|
101 |
|
|
|
|
|
|
|
|
Total |
|
$ |
17,921 |
|
|
$ |
17,345 |
|
|
|
|
|
|
|
|
STOCK COMPENSATION PLANS: The Corporations Deferred Compensation Plan has 216,905 shares to be
issued to participants, for which an associated grantor trust (Rabbi Trust) held 30,626 shares.
Compensation costs relating to share-based payment transactions are recognized in the consolidated
financial statements and the cost is measured based on the fair value of the equity or liability
instruments issued. The Corporation has no other share based compensation plans.
CORPORATE OWNED LIFE INSURANCE: The Corporation has purchased life insurance policies on key
members of management. In the event of death of one of these individuals, the Corporation would
receive a specified cash payment equal to the face value of the policy. Such policies are recorded
at their cash surrender value, or the amount that can be realized on the balance sheet dates.
Increases in cash surrender value in excess of single premiums paid are reported as Other
Noninterest Income.
As of December 31, 2009 and 2008, the present value of the post retirement benefits promised by the
Corporation to the covered employees was estimated to be $2,505 and $2,460, respectively. The
periodic policy maintenance costs were $45 and $85 for 2009 and 2008, respectively.
ACQUISITION INTANGIBLES AND GOODWILL: Isabella Bank previously acquired branch facilities and
related deposits in business combinations accounted for as a purchase. On January 1, 2008, the
Corporation acquired Greenville Community Financial Corporation (GCFC) resulting in identified
core deposit intangibles and goodwill (see Note 2). The acquisition of the branches included
amounts related to the valuation of customer deposit relationships (core deposit intangibles).
Such core deposit intangibles are included in Other Assets and are being amortized on the straight
line basis over nine years. Core deposit intangibles arising from the acquisition of GCFC are
being amortized on a 15 year sum-of-years digits amortization schedule. Goodwill, which
represents the excess of purchase price over identifiable assets, is included in Other Assets and
is not amortized but is evaluated for impairment at least annually, or on an interim basis if an
event occurs or circumstances change that would more likely than not reduce the fair value of the
reporting unit below the carrying value.
FEDERAL INCOME TAXES: Deferred income tax assets and liabilities are determined using the
liability (or balance sheet) method. Under this method, the net deferred tax assets or liability
is determined based on the tax effects of the temporary differences between the book and tax bases
on the various balance sheet assets and liabilities and gives current recognition to changes in tax
rates and laws. Valuations allowances are established, where necessary, to reduce deferred tax
assets to the amount expected to be realized.
ADVERTISING COSTS: Advertising costs are expensed as incurred (see Note 11).
46
COMPUTATION OF EARNINGS PER SHARE: Basic earnings per share represents income available to common
stockholders divided by the weighted-average number of common shares issued during the period,
which includes shares held in the Rabbi Trust controlled by the Corporation (see Note 17). Diluted
earnings per share reflects additional common shares that would have been outstanding if dilutive
potential common shares had been issued, as well as any adjustments to income that would result
from the assumed issuance. Potential common shares that may be issued by the Corporation relate
solely to outstanding shares in the Corporations Deferred Director fee plan (see Note 17).
Earnings per common share have been computed based on the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Average number of common shares outstanding
for basic calculation (1) |
|
|
7,517,276 |
|
|
|
7,492,677 |
|
|
|
6,973,508 |
|
Average potential effect of shares in the Deferred Director fee plan (1) (2) |
|
|
181,319 |
|
|
|
184,473 |
|
|
|
197,055 |
|
|
|
|
|
|
|
|
|
|
|
Average number of common shares outstanding used to
calculate diluted earnings per common share |
|
|
7,698,595 |
|
|
|
7,677,150 |
|
|
|
7,170,563 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
$ |
1.14 |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.01 |
|
|
$ |
0.53 |
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
As adjusted for the 10% stock dividend paid February 29, 2008 |
|
(2) |
|
Exclusive of shares held in the Rabbi Trust |
RECLASSIFICATIONS: Certain amounts reported in the 2008 and 2007 consolidated financial statements
have been reclassified to conform with the 2009 presentation.
RECENT ACCOUNTING PRONOUNCEMENTS:
On July 1, 2009, the Financial Accounting Standards Board (FASB) completed the FASB Accounting
Standards Codification, The FASB Codification"(ASC), as the single source of authoritative U.S.
generally accepted accounting principles (GAAP), superseding all then existing authoritative
accounting and reporting standards, except for rules and interpretive releases for the SEC under
authority of federal securities laws, which are sources of authoritative GAAP for Securities and
Exchange Commission registrants. ASC Topic 105 reorganized the authoritative literature comprising
GAAP into a topical format. ASC is now the source of authoritative GAAP recognized by the FASB to
be applied by all nongovernmental entities. ASC was effective for the Corporations interim period
ending September 30, 2009. The Codification did not change GAAP and, therefore, did not impact the
Corporations financial statements. However, since it completely supersedes existing standards, it
affected the way authoritative accounting pronouncements are referenced in the financial statements
and other disclosure documents. Specifically, all references in this report to new or pending
financial reporting standards, where deemed necessary, use the ASC Topic number.
FASB ASC Topic 320, Investments Debt and Equity Securities. New authoritative
accounting guidance under ASC Topic 320, Investments Debt and Equity Securities, (i) changes
existing guidance for determining whether an impairment is other than temporary to debt securities
and (ii) replaces the existing requirement that the entitys management assert it has both the
intent and ability to hold an impaired security until recovery with a requirement that management
assert: (a) it does not have the intent to sell the security; and (b) it is more likely than not it
will not have to sell the security before recovery of its cost basis. Under ASC Topic 320, declines
in the fair value of held-to-maturity and available-for-sale securities below their cost that are
deemed to be other than temporary are reflected in earnings as realized losses to the extent the
impairment is related to credit risk. The amount of the impairment related to other risk factors
(interest rate and market) is recognized as a component of other comprehensive income. The
Corporation adopted the provisions of the new authoritative accounting guidance under ASC Topic 320
during the first quarter of 2009. Adoption of the new guidance did not significantly impact the
Corporations consolidated financial statements.
FASB ASC Topic 715, Compensation Retirement Benefits. In December 2008, new
authoritative guidance under ASC Topic 715, Compensation Retirement Benefits was issued. ASC
Topic 715 provides guidance related to an employers disclosures about plan assets of defined
benefit pension or other post retirement benefit plans. Under ASC Topic 715, disclosures should
provide users of financial statements with an understanding of how investment allocation decisions
are made, the factors that are pertinent to an understanding of
47
investment policies and strategies,
the major categories of plan assets, the inputs and valuation techniques used to measure the fair
value of plan assets, the effect of fair value measurements using significant unobservable inputs
on changes in plan assets for the period and significant concentrations of risk within plan assets.
The disclosures required by ASC Topic 715 are included in the Corporations consolidated 2009
financial statements (see Note 17).
FASB ASC Topic 805, Business Combinations. On January 1, 2009, new authoritative
accounting guidance under ASC Topic 805, Business Combinations, became applicable to the
Corporations accounting for business combinations closing on or after January 1, 2009. ASC Topic
805 applies to all transactions and other events in which one entity obtains control over one or
more other businesses. ASC Topic 805 requires an acquirer, upon initially obtaining control of
another entity, to recognize the assets, liabilities and any non-controlling interest in the
acquiree at fair value as of the acquisition date. Contingent consideration is required to be
recognized and measured at fair value on the date of acquisition rather than at a later date when
the amount of that consideration may be determinable beyond a reasonable doubt. This fair value
approach replaces the cost-allocation process required under previous accounting guidance whereby
the cost of an acquisition was allocated to the individual assets acquired and liabilities assumed
based on their estimated fair value. ASC Topic 805 requires acquirers to expense
acquisition-related costs as incurred rather than allocating such costs to the assets acquired and
liabilities assumed, as was the case under prior accounting guidance. Assets acquired and
liabilities assumed in a business combination that arise from contingencies are to be recognized at
fair value if fair value can be reasonably estimated. If fair value of such an asset or liability
cannot be reasonably estimated, the asset or liability would generally be recognized in accordance
with ASC Topic 450, Contingencies. Under ASC Topic 805, the requirements of ASC Topic 420, Exit
or Disposal Cost Obligations, would have to be met in order to accrue for a restructuring plan in
purchase accounting. Pre-acquisition contingencies are to be recognized at fair value, unless it is
a non-contractual contingency that is not likely to materialize, in which case, nothing should be
recognized in purchase accounting and, instead, that contingency would be subject to the probable
and estimable recognition criteria of ASC Topic 450, Contingencies. Such guidance could have a
material effect on the Corporations accounting for any future business combination.
FASB ASC Topic 810, Consolidation. New authoritative accounting guidance under ASC Topic
810, Consolidation, amended prior guidance to establish accounting and reporting standards for
the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. Under ASC
Topic 810, a non controlling interest in a subsidiary, which is sometimes referred to as minority
interest, is an ownership interest in the consolidated entity that should be reported as a
component of equity in the consolidated financial statements. Among other requirements, ASC Topic
810 requires consolidated net income to be reported at amounts that include the amounts
attributable to both the parent and the non-controlling interest. It also requires disclosure, on
the face of the consolidated income statement, of the amounts of consolidated net income
attributable to the parent and to the non controlling interest. The new authoritative accounting
guidance under ASC Topic 810 became effective for the Corporation on January 1, 2009 and did not
impact the Corporations consolidated financial statements.
Further new authoritative accounting guidance under ASC Topic 810 amends prior guidance to change
how a company determines when an entity that is insufficiently capitalized or is not controlled
through voting (or similar rights) should be consolidated. The determination of whether a company
is required to consolidate an entity is based on, among other factors, an entitys purpose and
design and a companys ability to direct the activities of the entity that most significantly
impact the entitys economic performance. The new authoritative accounting guidance requires
additional disclosures about the reporting entitys involvement with variable-interest entities and
any significant changes in risk exposure due to that involvement as well as its affect on the
entitys financial statements. The new authoritative accounting guidance under ASC Topic 810 will
be effective January 1, 2010 and is not expected to have a significant impact on the Corporations
financial statements.
FASB ASC Topic 820, Fair Value Measurements and Disclosures. New authoritative accounting
guidance under ASC Topic 820,Fair Value Measurements and Disclosures, affirms that the objective
of fair value when the market for an asset is not active is the price that would be received to
sell the asset in an orderly transaction, and clarifies and includes additional factors for
determining whether there has been a significant decrease in market activity for an asset when the
market for that asset is not active. ASC Topic 820 requires an entity to base its conclusion about
whether a transaction was not orderly on the weight of the evidence. The new accounting guidance
amended prior guidance to expand certain disclosure requirements. The Corporation adopted the new
authoritative accounting guidance under ASC Topic 820 during the first quarter of 2009. Adoption of
the new guidance did not significantly impact the Corporations financial statements.
Further new authoritative accounting guidance (Accounting Standards Update No. 2009-5) under ASC
Topic 820 provides guidance for measuring the fair value of a liability in circumstances in which a
quoted price in an active market for the identical liability is not available. In such instances, a
reporting entity is required to measure fair value utilizing a valuation technique that uses
(i) the quoted price of the identical liability when traded as an asset, (ii) quoted prices for
similar liabilities or similar liabilities when traded as assets, or (iii) another valuation
technique that is consistent with the existing principles of ASC Topic 820, such as an income
approach or market approach. The
48
new authoritative accounting guidance also clarifies that when
estimating the fair value of a liability, a reporting entity is not required to include a separate
input or adjustment to other inputs relating to the existence of a restriction that prevents the
transfer of the liability. The forgoing new authoritative accounting guidance under ASC Topic 820
was effective for the Corporations financial statements beginning October 1, 2009 and did not have
a significant impact on the Corporations consolidated financial statements (see Note 20- Financial
Instruments Recorded at Fair Value).
FASB ASC Topic 825 Financial Instruments. New authoritative accounting guidance under ASC
Topic 825,Financial Instruments, requires an entity to provide disclosures about the fair value
of financial instruments in interim financial information and amends prior guidance to require
those disclosures in summarized financial information at interim reporting periods. The
Corporation implemented the required disclosures in its 2009 quarterly filings.
FASB ASC Topic 855, Subsequent Events. In March 2010, ASC Topic 855, Subsequent Events
was amended by Accounting Standards Update (ASU) No. 2010-09 , Amendments to Certain Recognition
and Disclosure Requirements, to exclude entities that file or furnishes financial statements with
the SEC from disclosing the date through which subsequent events have been evaluated. The new
authoritative guidance is effective immediately. Although the Corporation must continue to
evaluate subsequent events through the date on which the consolidated financial statements are
issued the Corporation is no longer required to disclose the date on which subsequent events have
been evaluated.
FASB ASC Topic 860, Transfers and Servicing. New authoritative accounting guidance under
ASC Topic 860, Transfers and Servicing, amends prior accounting guidance to enhance reporting
about transfers of financial assets, including securitizations, and where companies have continuing
exposure to the risks related to transferred financial assets. The new authoritative accounting
guidance eliminates the concept of a qualifying special-purpose entity and changes the
requirements for derecognizing financial assets. The new authoritative accounting guidance also
requires additional disclosures about all continuing involvements with transferred financial assets
including information about gains and losses resulting from transfers during the period. The new
authoritative accounting guidance under ASC Topic 860 will be effective January 1, 2010 and
management is currently evaluating the effects of the implementation of this standard.
49
NOTE 2 BUSINESS COMBINATIONS AND JOINT VENTURE FORMATION
Greenville Community Financial Corporation
Effective on the opening of business on January 1, 2008, Isabella Bank Corporation acquired 100
percent of Greenville Community Financial Corporation (GCFC). As a result of this acquisition,
Greenville Community Bank, a wholly owned subsidiary of GCFC, merged with and into the Bank. Under
the terms of the merger agreement, each share of GCFC common stock was automatically converted into
the right to receive 0.6659 shares of Isabella Bank Corporation common stock and $14.70 per share
in cash. Exclusive of the effects of the 10% stock dividend paid February 29, 2008, the Corporation
issued 514,809 shares of Isabella Bank Corporation common stock valued at $22,652 and paid a total
of $11,365 in cash to GCFC shareholders. The total consideration exchanged including the value of
the common stock issued, cash paid to shareholders, plus $564 of cash paid for transaction costs
resulted in a total purchase price of $34,581. The purchase price was determined using the latest
Isabella Bank Corporation stock transaction price known to management as of November 27, 2007, the
date of the merger agreement. The acquisition of Greenville has increased the overall market share
for Isabella Bank Corporation in furtherance of the Banks strategic plan.
The following table summarizes the total purchase price of the transaction as well as adjustments
to allocate the purchase price based on the preliminary estimates of fair values of the assets and
liabilities of GCFC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
Adjustments of |
|
|
|
|
|
|
|
|
|
|
Nonintangible |
|
|
Fair Value |
|
|
|
Greenville |
|
|
Net Assets |
|
|
of Net Assets |
|
|
|
January 1, 2008 |
|
|
Acquired |
|
|
Acquired |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,339 |
|
|
$ |
|
|
|
$ |
2,339 |
|
Federal funds sold |
|
|
125 |
|
|
|
|
|
|
|
125 |
|
Trading securities |
|
|
4,979 |
|
|
|
|
|
|
|
4,979 |
|
Securities available for sale |
|
|
7,007 |
|
|
|
|
|
|
|
7,007 |
|
Loans, net |
|
|
88,613 |
|
|
|
(398 |
) |
|
|
88,215 |
|
Bank premises and equipment |
|
|
2,054 |
|
|
|
194 |
|
|
|
2,248 |
|
Other assets |
|
|
2,870 |
|
|
|
|
|
|
|
2,870 |
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired |
|
|
107,987 |
|
|
|
(204 |
) |
|
|
107,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
90,151 |
|
|
|
(102 |
) |
|
|
90,049 |
|
Other borrowed funds |
|
|
5,625 |
|
|
|
181 |
|
|
|
5,806 |
|
Accrued interest and other liabilities |
|
|
146 |
|
|
|
|
|
|
|
146 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed |
|
|
95,922 |
|
|
|
79 |
|
|
|
96,001 |
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
$ |
12,065 |
|
|
$ |
(283 |
) |
|
|
11,782 |
|
|
|
|
|
|
|
|
|
|
|
|
Core deposit intangible |
|
|
|
|
|
|
|
|
|
|
1,480 |
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
21,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration paid |
|
|
|
|
|
|
|
|
|
$ |
34,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The fair value adjustments of tangible net assets acquired are being amortized over two years
using the straight line amortization method. The core deposit intangible is being amortized using
a 15 year sum-of-the-years digits amortization schedule. Goodwill, which is not amortized, is
tested for impairment at least annually. As the acquisition was considered a stock transaction,
goodwill is not deductible for federal income tax purposes.
The 2009 and 2008 consolidated statements of income include the operating results of GCFC for the
entire year.
50
The unaudited pro forma information presented in the following table has been prepared based on
Isabella Bank Corporations historical results combined with GCFC. The information has been
combined to present the results of operations as if the acquisition had occurred at the beginning
of the earliest period presented. The pro forma results are not necessarily indicative of the
results which would have actually been attained if the acquisition had been consummated in the past
or what may be attained in the future:
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2007 |
|
Net interest income |
|
$ |
31,579 |
|
|
|
|
|
Net income |
|
$ |
8,631 |
|
|
|
|
|
Basic earnings per share* |
|
$ |
1.10 |
|
|
|
|
|
|
|
|
* |
|
As adjusted for the 10% stock dividend paid February 29, 2008. |
Title Company Joint Venture Formation
On March 1, 2008, IBT Title and Insurance Agency, Inc. (IBT Title), a wholly owned subsidiary of
Isabella Bank Corporation, merged its assets and liabilities with Corporate Title Agency,
LLC (Corporate Title), a third-party title business based in Traverse City, Michigan,
to form CT/IBT Title Agency, LLC. As a result of this transaction, the Corporation became
a 50 percent joint venture owner in CT/IBT Title Agency, LLC. The purpose of
this joint venture is to help IBT Title and Insurance Agency, Inc. expand its
service area and to take advantage of economies of scale. As the Corporation is a 50 percent
owner of this new entity, revenues and expenses will now be recorded under the equity method and,
as such, the Corporations share of the net income or loss from the joint venture included in other
noninterest income. As of December 31, 2008, the Corporation had a recorded investment of $6,905
in the new entity. The following table summarizes the condensed balance sheet of IBT Title as of
March 1, 2008. These amounts were excluded from the balance sheet detail of the Corporation and are
now included in investment in equity securities without readily determinable fair values.
|
|
|
|
|
|
|
IBT Title |
|
|
|
March 1, 2008 |
|
ASSETS |
|
|
|
|
Cash and cash equivalents |
|
$ |
4,542 |
|
Premises and equipment |
|
|
2,352 |
|
Other assets, including intangibles of $1,590 |
|
|
2,339 |
|
|
|
|
|
Total assets |
|
|
9,233 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
Liabilities |
|
|
|
|
Escrow funds |
|
$ |
1,866 |
|
Other liabilities |
|
|
194 |
|
|
|
|
|
Total liabilities |
|
|
2,060 |
|
Total equity |
|
|
7,173 |
|
|
|
|
|
Total liabilities & equity |
|
$ |
9,233 |
|
|
|
|
|
The Corporations share of the joint ventures operating results for the year ended December
31, 2009 and the ten-months ended December 31, 2008 was not significant.
51
NOTE 3 TRADING SECURITIES
Trading securities, at fair value, consist of the following investments at December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Government-sponsored enterprises |
|
$ |
|
|
|
$ |
4,014 |
|
States and political subdivisions |
|
|
9,962 |
|
|
|
11,556 |
|
Corporate |
|
|
|
|
|
|
160 |
|
Mortgage-backed |
|
|
3,601 |
|
|
|
6,045 |
|
|
|
|
|
|
|
|
Total |
|
$ |
13,563 |
|
|
$ |
21,775 |
|
|
|
|
|
|
|
|
NOTE 4 INVESTMENT SECURITIES
The amortized cost and fair value of investment securities available for sale, with gross
unrealized gains and losses, are as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Government-sponsored enterprises |
|
$ |
19,386 |
|
|
$ |
127 |
|
|
$ |
42 |
|
|
$ |
19,471 |
|
States and political subdivisions |
|
|
150,688 |
|
|
|
3,632 |
|
|
|
2,590 |
|
|
|
151,730 |
|
Auction rate money market preferred |
|
|
3,200 |
|
|
|
|
|
|
|
227 |
|
|
|
2,973 |
|
Preferred stocks |
|
|
7,800 |
|
|
|
|
|
|
|
746 |
|
|
|
7,054 |
|
Mortgage-backed |
|
|
67,215 |
|
|
|
638 |
|
|
|
119 |
|
|
|
67,734 |
|
Collateralized mortgage obligations |
|
|
10,296 |
|
|
|
|
|
|
|
192 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
258,585 |
|
|
$ |
4,397 |
|
|
$ |
3,916 |
|
|
$ |
259,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
U.S. Government and federal agencies |
|
$ |
3,999 |
|
|
$ |
84 |
|
|
$ |
|
|
|
$ |
4,083 |
|
Government-sponsored enterprises |
|
|
61,919 |
|
|
|
1,070 |
|
|
|
1 |
|
|
|
62,988 |
|
States and political subdivisions |
|
|
148,186 |
|
|
|
1,808 |
|
|
|
671 |
|
|
|
149,323 |
|
Corporate |
|
|
7,145 |
|
|
|
|
|
|
|
|
|
|
|
7,145 |
|
Auction rate money market preferred |
|
|
11,000 |
|
|
|
|
|
|
|
5,021 |
|
|
|
5,979 |
|
Mortgage-backed |
|
|
16,492 |
|
|
|
445 |
|
|
|
|
|
|
|
16,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
248,741 |
|
|
$ |
3,407 |
|
|
$ |
5,693 |
|
|
$ |
246,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
The Corporation had pledged investments in the following amounts as of December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Pledged for public deposits and for other
purposes necessary or required by law |
|
$ |
61,666 |
|
|
$ |
18,000 |
|
Pledged to secure repurchase agreements |
|
|
74,605 |
|
|
|
64,876 |
|
|
|
|
|
|
|
|
Total |
|
$ |
136,271 |
|
|
$ |
82,876 |
|
|
|
|
|
|
|
|
The amortized cost and fair value of available-for-sale securities by contractual maturity at
December 31, 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
Within 1 year |
|
$ |
7,852 |
|
|
$ |
7,922 |
|
Over 1 year through 5 years |
|
|
61,992 |
|
|
|
63,414 |
|
After 5 years through 10 years |
|
|
65,292 |
|
|
|
66,783 |
|
Over 10 years |
|
|
45,938 |
|
|
|
43,109 |
|
|
|
|
|
|
|
|
|
|
|
181,074 |
|
|
|
181,228 |
|
Mortgage-backed securities |
|
|
67,215 |
|
|
|
67,734 |
|
Collateralized mortgage obligations |
|
|
10,296 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
$ |
258,585 |
|
|
$ |
259,066 |
|
|
|
|
|
|
|
|
Expected maturities may differ from contractual maturities because issuers have the right to call
or prepay obligations.
Because of their variable payments, mortgage-backed securities and collateralized mortgage
obligations are not reported by a specific maturity group.
A summary of the activity related to the sale of available-for-sale debt securities is as follows
during the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Proceeds from sales of
securities |
|
$ |
32,204 |
|
|
$ |
6,096 |
|
|
$ |
5,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross realized gains |
|
$ |
648 |
|
|
$ |
24 |
|
|
$ |
12 |
|
Gross realized losses |
|
|
|
|
|
|
|
|
|
|
(31 |
) |
|
|
|
|
|
|
|
|
|
|
Net realized gains (losses ) |
|
$ |
648 |
|
|
$ |
24 |
|
|
$ |
(19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Applicable income tax (expense) benefit |
|
$ |
(220 |
) |
|
$ |
(8 |
) |
|
$ |
6 |
|
|
|
|
|
|
|
|
|
|
|
53
Information pertaining to available-for-sale securities with gross unrealized losses at December 31
aggregated by investment category and length of time that individual securities have been in
continuous loss position, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
Less Than Twelve Months |
|
|
Over Twelve Months |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Total |
|
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Government-sponsored enterprises |
|
$ |
42 |
|
|
$ |
7,960 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
42 |
|
States and political subdivisions |
|
|
2,536 |
|
|
|
11,459 |
|
|
|
54 |
|
|
|
2,267 |
|
|
|
2,590 |
|
Auction rate money market preferred |
|
|
|
|
|
|
|
|
|
|
227 |
|
|
|
2,973 |
|
|
|
227 |
|
Preferred stocks |
|
|
|
|
|
|
|
|
|
|
746 |
|
|
|
3,054 |
|
|
|
746 |
|
Mortgage-backed |
|
|
119 |
|
|
|
25,395 |
|
|
|
|
|
|
|
|
|
|
|
119 |
|
Collateralized mortgage obligations |
|
|
192 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,889 |
|
|
$ |
54,918 |
|
|
$ |
1,027 |
|
|
$ |
8,294 |
|
|
$ |
3,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
Less Than Twelve Months |
|
|
Over Twelve Months |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Total |
|
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Government-sponsored enterprises |
|
$ |
1 |
|
|
$ |
999 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1 |
|
States and political subdivisions |
|
|
620 |
|
|
|
27,015 |
|
|
|
51 |
|
|
|
2,705 |
|
|
|
671 |
|
Auction rate money market preferred |
|
|
5,021 |
|
|
|
5,979 |
|
|
|
|
|
|
|
|
|
|
|
5,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,642 |
|
|
$ |
33,993 |
|
|
$ |
51 |
|
|
$ |
2,705 |
|
|
$ |
5,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation has invested $11,000 in auction rate money market preferred investment security
instruments, which are classified as available-for-sale securities and reflected at estimated fair
value. Due to market concentrations and general uncertainty in credit markets, these investments
have become illiquid. As a result of the illiquidity of the markets for these securities, $7,800
converted to preferred stock with debt like characteristics in 2009.
Due to the illiquidity of these securities, the fair values were estimated utilizing a discounted
cash flow analysis or other type of valuation adjustment methodology as of December 31, 2009 and
2008. These analyses consider, among other factors, the collateral underlying the security
investments, the creditworthiness of the counterparty, the timing of expected future cash flows,
estimates of the next time the security is expected to have a successful auction, and the fact that
the management asserts that it does not intend to sell the security in an unrealized loss position
and it is more likely than not it will not have to sell the securities before recovery of its cost
basis. These securities were also compared, when possible, to other securities with similar
characteristics.
Due to the lack of marketability of certain investments, management conducted an analysis to
determine whether all securities currently in an unrealized loss position, including auction rate
money market preferred securities and preferred stocks, should be considered
other-than-temporarily-impaired (OTTI). Such analyses included, among other factors, the following
criteria:
|
|
|
Has the value of the investment declined more than 20% based on a risk and maturity
adjusted discount rate? |
|
|
|
|
Is the investment credit rating below investment grade? |
|
|
|
|
Is it probable that the issuer will be unable to pay the amount when due? |
|
|
|
|
Does management assert its ability and intent to hold the security until maturity? |
|
|
|
|
Has the duration of the investment been extended by more than 7 years? |
Based on the Corporations analysis using the above criteria, and the fact that management has
asserted that it does not have the intent to sell these securities in an unrealized loss position
and that it is more likely than not the Corporation will not have sell the securities before
54
recovery of its loss basis, management does not believe that the values of these or any other
securities are other-than-temporarily impaired as of December 31, 2009 or 2008.
NOTE 5 LOANS
The Bank grants commercial, agricultural, consumer and residential loans to customers situated
primarily in Isabella, Gratiot, Mecosta, Southwestern Midland, Western Saginaw, Montcalm and
Southern Clare counties in Michigan. The ability of the borrowers to honor their repayment
obligations is often dependent upon the real estate, agricultural, and general economic conditions
of this region. Substantially all of the consumer and residential mortgage 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.
A summary of the major classifications of loans is as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Mortgage loans on real estate |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
$ |
207,560 |
|
|
$ |
231,705 |
|
Commercial |
|
|
224,176 |
|
|
|
200,398 |
|
Agricultural |
|
|
38,236 |
|
|
|
31,656 |
|
Construction and land development |
|
|
13,268 |
|
|
|
16,571 |
|
Second mortgages |
|
|
34,255 |
|
|
|
46,103 |
|
Equity lines of credit |
|
|
30,755 |
|
|
|
25,018 |
|
|
|
|
|
|
|
|
Total mortgage loans |
|
|
548,250 |
|
|
|
551,451 |
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural loans |
|
|
|
|
|
|
|
|
Commercial |
|
|
116,098 |
|
|
|
124,408 |
|
Agricultural production |
|
|
26,609 |
|
|
|
26,347 |
|
|
|
|
|
|
|
|
Total commercial and agricultural loans |
|
|
142,707 |
|
|
|
150,755 |
|
|
|
|
|
|
|
|
|
|
Consumer installment loans |
|
|
32,359 |
|
|
|
33,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
723,316 |
|
|
|
735,385 |
|
Less: allowance for loan losses |
|
|
12,979 |
|
|
|
11,982 |
|
|
|
|
|
|
|
|
Loans, net |
|
$ |
710,337 |
|
|
$ |
723,403 |
|
|
|
|
|
|
|
|
55
A summary of changes in the allowance for loan losses follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Balance at beginning of year |
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
$ |
7,605 |
|
Allowance of acquired bank |
|
|
|
|
|
|
822 |
|
|
|
|
|
Loans charged off |
|
|
(6,642 |
) |
|
|
(6,325 |
) |
|
|
(2,146 |
) |
Recoveries |
|
|
1,546 |
|
|
|
684 |
|
|
|
631 |
|
Provision charged to income |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
12,979 |
|
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of information pertaining to impaired loans at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Impaired loans with a valuation allowance |
|
$ |
3,757 |
|
|
$ |
7,378 |
|
|
$ |
|
|
Impaired loans without a valuation allowance |
|
|
8,897 |
|
|
|
6,465 |
|
|
|
4,841 |
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
12,654 |
|
|
$ |
13,843 |
|
|
$ |
4,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance related to impaired loans |
|
$ |
612 |
|
|
$ |
1,413 |
|
|
$ |
|
|
Total restructured loans |
|
$ |
4,977 |
|
|
$ |
4,550 |
|
|
$ |
685 |
|
Total nonaccrual loans |
|
$ |
8,522 |
|
|
$ |
11,175 |
|
|
$ |
4,156 |
|
Average investment in impaired loans |
|
$ |
13,249 |
|
|
$ |
9,342 |
|
|
$ |
4,491 |
|
Interest income recognized on impaired loans |
|
$ |
340 |
|
|
$ |
171 |
|
|
$ |
55 |
|
No additional funds are committed to be advanced in connection with impaired loans.
The following is a summary of loans accruing interest past due 90 days or more at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
2007 |
Accruing loans past due 90 days or more |
|
$ |
768 |
|
|
$ |
1,251 |
|
|
$ |
1,185 |
|
56
NOTE 6 SERVICING
Residential mortgage loans serviced for others are not included in the accompanying consolidated
balance sheets. The unpaid principal balance of mortgages serviced for others was $307,656,
$254,495, and $255,839 at December 31, 2009, 2008, and 2007 respectively. The fair value of
servicing rights was determined using discount rates ranging from 7.50% to 9.00%, prepayment speeds
ranging from 6.00% to 45.72%, depending upon the stratification of the specific right and weighted
average default rates ranging from 0.0% to 25.7%. Servicing loans for others generally consists of
collecting mortgage payments, maintaining escrow accounts, disbursing payments to investors and
taxing authorities, and foreclosure processing.
The following table summarizes the carrying value and changes therein of mortgage servicing rights
included in Other Assets as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Balance at beginning of year |
|
$ |
2,105 |
|
|
$ |
2,198 |
|
|
$ |
2,155 |
|
Mortgage servicing rights capitalized |
|
|
4,370 |
|
|
|
3,079 |
|
|
|
2,869 |
|
Accumulated amortization |
|
|
(3,706 |
) |
|
|
(3,016 |
) |
|
|
(2,785 |
) |
Impairment valuation allowance |
|
|
(149 |
) |
|
|
(156 |
) |
|
|
(41 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
2,620 |
|
|
$ |
2,105 |
|
|
$ |
2,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment losses (reversed) recognized |
|
$ |
(7 |
) |
|
$ |
115 |
|
|
$ |
5 |
|
|
|
|
|
|
|
|
|
|
|
NOTE 7 PREMISES AND EQUIPMENT
A summary of premises and equipment at December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Land |
|
$ |
4,614 |
|
|
$ |
4,665 |
|
Buildings and improvements |
|
|
20,478 |
|
|
|
18,653 |
|
Furniture and equipment |
|
|
24,284 |
|
|
|
23,043 |
|
|
|
|
|
|
|
|
Total |
|
|
49,376 |
|
|
|
46,361 |
|
Less: Accumulated depreciation |
|
|
25,459 |
|
|
|
23,130 |
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
$ |
23,917 |
|
|
$ |
23,231 |
|
|
|
|
|
|
|
|
Depreciation expense amounted to $2,349, $2,171 and $1,960 in 2009, 2008, and 2007, respectively.
NOTE 8 GOODWILL AND OTHER INTANGIBLE ASSETS
The change in the carrying amount of goodwill for the year is as follows:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Balance at January 1 |
|
$ |
45,618 |
|
|
$ |
25,889 |
|
Goodwill identified in GCFC acquisition (See Note 2) |
|
|
|
|
|
|
21,319 |
|
Reclassification for goodwill contributed to CT / IBT Title
Agency, LLC joint venture (See Note 2) |
|
|
|
|
|
|
(1,590 |
) |
|
|
|
|
|
|
|
Balance at December 31 |
|
$ |
45,618 |
|
|
$ |
45,618 |
|
|
|
|
|
|
|
|
57
Identifiable intangible assets at year end were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
|
Gross |
|
|
|
|
|
|
Net |
|
|
|
Intangible |
|
|
Accumulated |
|
|
Intangible |
|
|
|
Assets |
|
|
Amortization |
|
|
Assets |
|
Core deposit premium resulting from
the Greenville acquisition in 2008 |
|
$ |
1,480 |
|
|
$ |
358 |
|
|
$ |
1,122 |
|
Core deposit premium resulting from
previous acquisitions |
|
|
3,893 |
|
|
|
3,204 |
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,373 |
|
|
$ |
3,562 |
|
|
$ |
1,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
Gross |
|
|
|
|
|
|
Net |
|
|
|
Intangible |
|
|
Accumulated |
|
|
Intangible |
|
|
|
Assets |
|
|
Amortization |
|
|
Assets |
|
Core deposit premium resulting from
the Greenville acquisition in 2008 |
|
|
1,480 |
|
|
$ |
185 |
|
|
$ |
1,295 |
|
Core deposit premium resulting from
previous acquisitions |
|
|
3,893 |
|
|
|
3,002 |
|
|
|
891 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,373 |
|
|
$ |
3,187 |
|
|
$ |
2,186 |
|
|
|
|
|
|
|
|
|
|
|
Amortization expense associated with identifiable intangible assets was $375, $415, and $278 in
2009, 2008, and 2007, respectively.
Estimated amortization expense associated with identifiable intangibles for each of the next five
years and thereafter is as follows:
|
|
|
|
|
Year |
|
Amount |
|
2010 |
|
$ |
338 |
|
2011 |
|
|
299 |
|
2012 |
|
|
261 |
|
2013 |
|
|
221 |
|
2014 |
|
|
183 |
|
Thereafter |
|
|
509 |
|
|
|
|
|
|
|
$ |
1,811 |
|
|
|
|
|
58
NOTE 9 DEPOSITS
Scheduled maturities of time deposits for the next five years, and thereafter, are as follows:
|
|
|
|
|
Year |
|
Amount |
|
2010 |
|
$ |
269,257 |
|
2011 |
|
|
47,053 |
|
2012 |
|
|
53,054 |
|
2013 |
|
|
32,959 |
|
2014 |
|
|
16,273 |
|
Thereafter |
|
|
2,050 |
|
|
|
|
|
|
|
$ |
420,646 |
|
|
|
|
|
Interest expense on time deposits greater than $100 was $5,246 in 2009, $6,525 in 2008, and $6,649
in 2007.
NOTE 10 BORROWED FUNDS
Borrowed funds consist of the following obligations at December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Federal Home Loan Bank advances |
|
$ |
127,804 |
|
|
$ |
150,220 |
|
Securities sold under agreements to repurchase
without stated maturity dates |
|
|
37,797 |
|
|
|
42,430 |
|
Securities sold under agreements to repurchase
with stated maturity dates |
|
|
20,000 |
|
|
|
20,000 |
|
Federal Reserve Bank discount window advance |
|
|
7,500 |
|
|
|
|
|
Federal Funds purchased |
|
|
|
|
|
|
9,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
193,101 |
|
|
$ |
222,350 |
|
|
|
|
|
|
|
|
59
The Federal Home Loan Bank borrowings are collateralized by a blanket lien on all qualified 1-to-4
family whole mortgage loans and U.S. government and federal agency securities. Advances are also
secured by FHLB stock owned by the Bank.
The maturity and weighted average interest rates of FHLB advances are as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Fixed rate advances due 2009 |
|
|
|
|
|
|
|
|
|
|
42,215 |
|
|
|
1.89 |
% |
Fixed rate advances due 2010 |
|
|
28,320 |
|
|
|
4.52 |
% |
|
|
29,516 |
|
|
|
4.58 |
% |
One year putable advances due 2010 |
|
|
6,000 |
|
|
|
5.31 |
% |
|
|
5,000 |
|
|
|
5.18 |
% |
Fixed rate advances due 2011 |
|
|
10,206 |
|
|
|
3.96 |
% |
|
|
10,225 |
|
|
|
3.96 |
% |
One year putable advances due 2011 |
|
|
1,000 |
|
|
|
4.75 |
% |
|
|
1,000 |
|
|
|
4.75 |
% |
Fixed rate advances due 2012 |
|
|
17,000 |
|
|
|
2.97 |
% |
|
|
17,000 |
|
|
|
4.19 |
% |
One year putable advances due 2012 |
|
|
15,000 |
|
|
|
4.10 |
% |
|
|
5,000 |
|
|
|
4.07 |
% |
Fixed rate advances due 2013 |
|
|
5,278 |
|
|
|
4.14 |
% |
|
|
|
|
|
|
|
|
One year putable advances due 2013 |
|
|
5,000 |
|
|
|
3.15 |
% |
|
|
10,264 |
|
|
|
3.66 |
% |
Fixed rate advances due 2014 |
|
|
15,000 |
|
|
|
3.63 |
% |
|
|
5,000 |
|
|
|
4.38 |
% |
Fixed rate advances due 2015 |
|
|
25,000 |
|
|
|
4.63 |
% |
|
|
25,000 |
|
|
|
4.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
127,804 |
|
|
|
4.11 |
% |
|
$ |
150,220 |
|
|
|
3.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase are classified as secured borrowings. Securities
sold under agreements to repurchase without stated maturity dates generally mature within one to
four days from the transaction date. Securities sold under agreements to repurchase are reflected
at the amount of cash received in connection with the transaction. The U.S. government agency
securities underlying the agreements have a carrying value and a fair value of $74,605 and $64,876
at December 31, 2009 and 2008, respectively. Such securities remain under the control of the
Corporation. The Corporation may be required to provide additional collateral based on the fair
value of underlying securities.
The maturity and weighted average interest rates of securities sold under agreements to repurchase
with stated maturity dates are as follows at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Repurchase agreements due 2010 |
|
$ |
5,000 |
|
|
|
4.00 |
% |
|
$ |
5,000 |
|
|
|
4.00 |
% |
Repurchase agreements due 2013 |
|
|
5,000 |
|
|
|
4.51 |
% |
|
|
5,000 |
|
|
|
4.51 |
% |
Repurchase agreements due 2014 |
|
|
10,000 |
|
|
|
3.19 |
% |
|
|
10,000 |
|
|
|
3.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
20,000 |
|
|
|
3.72 |
% |
|
$ |
20,000 |
|
|
|
3.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 11 OTHER NONINTEREST EXPENSES
A summary of expenses included in Other Noninterest Expenses are as follows for the year ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Director fees |
|
$ |
923 |
|
|
$ |
867 |
|
|
$ |
796 |
|
Marketing and advertising |
|
|
833 |
|
|
|
844 |
|
|
|
670 |
|
Foreclosed asset and collection |
|
|
831 |
|
|
|
698 |
|
|
|
269 |
|
Other, not individually significant |
|
|
4,792 |
|
|
|
5,106 |
|
|
|
4,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,379 |
|
|
$ |
7,515 |
|
|
$ |
6,453 |
|
|
|
|
|
|
|
|
|
|
|
Individual items disclosed represent at least 1% of gross income in any one of the years ended
December 31, 2009, 2008 and 2007.
60
NOTE 12 FEDERAL INCOME TAXES
Components of the consolidated provision (benefit) for income taxes are as follows for the year
ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Currently payable |
|
$ |
1,487 |
|
|
$ |
1,088 |
|
|
$ |
1,304 |
|
Deferred (benefit) expense |
|
|
(641 |
) |
|
|
(1,812 |
) |
|
|
301 |
|
|
|
|
|
|
|
|
|
|
|
Federal income tax expense (benefit) |
|
$ |
846 |
|
|
$ |
(724 |
) |
|
$ |
1,605 |
|
|
|
|
|
|
|
|
|
|
|
The reconciliation of the provision (benefit) for federal income taxes and the amount computed at
the federal statutory tax rate of 34% of income before federal income tax (benefit) expense is as
follows for the year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Income taxes at 34% statutory rate |
|
$ |
2,940 |
|
|
$ |
1,148 |
|
|
$ |
3,242 |
|
Effect of nontaxable income |
|
|
(2,265 |
) |
|
|
(2,088 |
) |
|
|
(1,782 |
) |
Effect of nondeductible expenses |
|
|
171 |
|
|
|
216 |
|
|
|
145 |
|
|
|
|
|
|
|
|
|
|
|
Federal income tax expense (benefit) |
|
$ |
846 |
|
|
$ |
(724 |
) |
|
$ |
1,605 |
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes reflect the net tax effects of temporary differences between the carrying
amounts of assets and liabilities for financial reporting purposes and the amounts used for federal
income tax purposes. Significant components of the Corporations deferred tax assets and
liabilities, included in other assets in the accompanying consolidated balance sheets, are as
follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Deferred tax assets |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
3,482 |
|
|
$ |
3,145 |
|
Deferred directors fees |
|
|
2,251 |
|
|
|
1,930 |
|
Employee benefit plans |
|
|
132 |
|
|
|
80 |
|
Core deposit premium and acquisition expenses |
|
|
310 |
|
|
|
252 |
|
Net unrealized losses on trading securities |
|
|
23 |
|
|
|
32 |
|
Net unrecognized actuarial loss on pension plan |
|
|
1,084 |
|
|
|
1,211 |
|
Life insurance death benefit payable |
|
|
804 |
|
|
|
804 |
|
Other |
|
|
1,123 |
|
|
|
860 |
|
|
|
|
|
|
|
|
Total deferred tax assets |
|
|
9,209 |
|
|
|
8,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
|
|
|
|
|
|
Prepaid pension cost |
|
|
900 |
|
|
|
951 |
|
Premises and equipment |
|
|
665 |
|
|
|
620 |
|
Accretion on securities |
|
|
54 |
|
|
|
45 |
|
Core deposit premium and acquisition expenses |
|
|
642 |
|
|
|
506 |
|
Net unrealized gains on available-for-sale securities |
|
|
494 |
|
|
|
930 |
|
Other |
|
|
435 |
|
|
|
193 |
|
|
|
|
|
|
|
|
Total deferred tax liabilities |
|
|
3,190 |
|
|
|
3,245 |
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
6,019 |
|
|
$ |
5,069 |
|
|
|
|
|
|
|
|
The Corporation and its subsidiaries are subject to U.S. federal income tax. The Corporation is no
longer subject to examination by taxing authorities for years before 2006. There are no material
uncertain tax positions requiring recognition in the Companys consolidated financial statements.
The Corporation does not expect the total amount of unrecognized tax benefits to significantly
increase in the next twelve months.
61
The Corporation recognizes interest and/or penalties related to income tax matters in income
tax expense. The Corporation does not have any amounts accrued for interest and penalties at
December 31, 2009 and is not aware of any claims for such amounts by federal income tax
authorities.
Included in other comprehensive income for the year ended December 31, 2009 and 2008 are unrealized
gains of $4,048 and unrealized losses of $5,021, respectively, related to auction rate money market
securities and preferred stock. For federal income tax purposes, these securities are considered
equity investments for which no federal deferred income taxes are expected or recorded.
NOTE 13 OFF-BALANCE-SHEET ACTIVITIES
Credit-Related Financial Instruments
The Corporation is 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 its customers. These financial instruments, which include commitments to extend credit
and standby letters of credit, 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 the Corporation has in a
particular class of financial instrument.
|
|
|
|
|
|
|
|
|
|
|
Contract Amount |
|
|
2009 |
|
2008 |
Unfunded commitments under lines of credit |
|
$ |
111,711 |
|
|
$ |
106,861 |
|
Commercial and standby letters of credit |
|
|
6,509 |
|
|
|
6,429 |
|
Commitments to grant loans |
|
|
9,645 |
|
|
|
10,228 |
|
Unfunded commitments under commercial lines of credit, revolving credit home equity lines of credit
and overdraft protection agreements are commitments for possible future extensions of credit to
existing customers. The commitments for equity lines of credit may expire without being drawn
upon. These lines of credit are uncollateralized and usually do not contain a specified maturity
date and may not be drawn upon to the total extent to which the Bank is committed. A majority of
such commitments are at fixed rates of interest; a portion is unsecured.
Commercial and standby letters of credit are conditional commitments issued by the Corporation 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 mature within one year. The credit risk
involved in these transactions is essentially the same as that involved in extending loans to
customers. The Corporation evaluates each customers credit worthiness on a case-by-case basis.
The amount of collateral obtained, if deemed necessary by the Corporation upon the extension of
credit, is based on managements credit evaluation of the borrower. While the Corporation
considers 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 extend credit 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 commitments may expire without
being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash
requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based
on managements credit evaluation of the customer.
The Corporations 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
is represented by the contractual notional amount of those instruments. The Corporation uses the
same credit policies in deciding to make these commitments as it does for extending loans to
customers. No significant losses are anticipated as a result of these commitments.
62
NOTE 14 ON-BALANCE SHEET ACTIVITIES
Derivative Loan Commitments
Mortgage loan commitments are referred to as derivative loan commitments if the loan that will
result from exercise of the commitment will be held for sale upon funding. The Corporation enters
into commitments to fund residential mortgage loans at specific times in the future, with the
intention that these loans will subsequently be sold in the secondary market. A mortgage loan
commitment binds the Corporation to lend funds to a potential borrower at a specified interest rate
within a specified period of time, generally up to 60 days after inception of the rate lock.
Outstanding derivative loan commitments expose the Corporation to the risk that the price of the
loans arising from the exercise of the loan commitment might decline from the inception of the rate
lock to funding of the loan due to increases in mortgage interest rates. If interest rates
increase, the value of these loan commitments decreases. Conversely, if interest rates decrease,
the value of these loan commitments increases. The notional amount of undesignated interest rate
lock commitments was $760 and $334 at December 31, 2009 and 2008, respectively.
Forward Loan Sale Commitments
To protect against the price risk inherent in derivative loan commitments, the Corporation utilizes
both mandatory delivery and best efforts forward loan sale commitments to mitigate the risk of
potential decreases in the values of loan that would result from the exercise of the derivative
loan commitments.
With a mandatory delivery contract, the Corporation commits to deliver a certain principal amount
of mortgage loans to an investor at a specified price on or before a specified date. If the
Corporation fails to deliver the amount of mortgages necessary to fulfill the commitment by the
specified date, it is obligated to pay a pair-off fee, based on then current market prices, to
the investor to compensate the investor for the shortfall.
With a best efforts contract, the Corporation commits to deliver an individual mortgage loan of a
specified principal amount and quality to an investor if the loan to the underlying borrower
closes. Generally, the price the investor will pay the seller for an individual loan is specified
prior to the loan being funded (e.g. on the same day the lender commits to lend funds to a
potential borrower).
The Corporation expects that these forward loan sale commitments will experience changes in fair
value opposite to the change in fair value of derivate loan commitments. The notional amount of
undesignated forward loan sale commitments was $3,041 and $1,232 at December 31, 2009 and 2008,
respectively.
The fair values of the rate lock loan commitments related to the origination of mortgage loans that
will be held for sale and the forward loan sale commitments are deemed insignificant by management
and, accordingly, are not recorded in the accompanying consolidated financial statements.
NOTE 15 COMMITMENTS AND OTHER MATTERS
Banking regulations require banks to maintain cash reserve balances in currency or as deposits with
the Federal Reserve Bank. At December 31, 2009 and 2008, the reserve balances amounted to $687 and
$700, respectively.
Isabella Bank sponsors the IBT Foundation (the Foundation), which is a nonprofit entity formed
for the purpose of distributing charitable donations to recipient organizations generally located
in the communities serviced by Isabella Bank. The Bank periodically makes charitable contributions
in the form of cash transfers to the Foundation. The Foundation is administered by members of the
Isabella Bank Board of Directors. The assets and transactions of the Foundation are not included
in the consolidated financial statements of Isabella Bank Corporation. During 2009, 2008, and
2007, the Corporation contributed $140, $78, and $0 respectively to the Foundation. The assets of
the Foundation as of December 31, 2009 and 2008 were $985 and $953, respectively.
Banking regulations limit the transfer of assets in the form of dividends, loans, or advances from
the Bank to the Corporation. At December 31, 2009, substantially all of the Banks assets were
restricted from transfer to the Corporation in the form of loans or advances. Consequently, bank
dividends are the principal source of funds for the Corporation. Payment of dividends without
regulatory approval is
63
limited to the current years retained net income plus retained net income
for the preceding two years, less any required transfers to common stock. At January 1, 2010, the
amount available for dividends without regulatory approval was approximately $10,591.
The Bank has obtained approval to borrow up to an additional $13,849 from the Federal Home Loan
Bank (FHLB) of Indianapolis, based on the assets currently pledged as collateral. Under the terms
of the agreement, the Bank may obtain advances at the stated rate at the time of the borrowings.
The Bank has pledged eligible mortgage loans and U.S. Treasury and governmental agencies as
collateral for any such borrowings.
NOTE 16 MINIMUM REGULATORY CAPITAL REQUIREMENTS
The Corporation (on a consolidated basis) and the Bank are subject to various regulatory capital
requirements administered by the Federal Reserve Bank and the Federal Deposit Insurance Corporation
(The Regulators). Failure to meet minimum capital requirements can initiate mandatory and possibly
additional discretionary actions by The Regulators that if undertaken, could have a material effect
on the Corporations and Banks financial statements. Under regulatory capital adequacy guidelines
and the regulatory framework for prompt corrective action, the Corporation and the Bank must meet
specific capital guidelines that include quantitative measures of their assets, liabilities,
capital, and certain off-balance-sheet items, as calculated under regulatory accounting standards.
The Banks capital amounts and classifications are also subject to qualitative judgments by The
Regulators about components, risk weightings, and other factors. Prompt corrective action
provisions are not applicable to bank holding companies.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation
and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and
Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and Tier 1
capital to average assets (as defined). Management believes, as of December 31, 2009 and 2008,
that the Corporation and the Bank met all capital adequacy requirements to which they are subject.
As of December 31, 2009, the most recent notifications from The Regulators categorized the Bank as
well capitalized under the regulatory framework for prompt corrective action. To be categorized as
well capitalized, an institution must maintain total risk-based, Tier 1 risk-based, and Tier 1
leverage ratios as set forth in the following tables. There are no conditions or events since the
notifications that management believes has changed the Banks categories. The Corporations and
the Banks actual capital amounts (in thousands) and ratios are also presented in the table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|
|
|
|
|
|
|
|
|
Minimum |
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
Capital |
|
Prompt Corrective |
|
|
Actual |
|
Requirement |
|
Action Provisions |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
$ |
93,079 |
|
|
|
12.9 |
% |
|
$ |
57,713 |
|
|
|
8.0 |
% |
|
$ |
72,141 |
|
|
|
10.0 |
% |
Consolidated |
|
|
102,285 |
|
|
|
14.1 |
|
|
|
58,213 |
|
|
|
8.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to risk weighted
assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
84,012 |
|
|
|
11.6 |
|
|
|
28,856 |
|
|
|
4.0 |
|
|
|
43,285 |
|
|
|
6.0 |
|
Consolidated |
|
|
93,141 |
|
|
|
12.8 |
|
|
|
29,106 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
84,012 |
|
|
|
7.8 |
|
|
|
42,813 |
|
|
|
4.0 |
|
|
|
53,516 |
|
|
|
5.0 |
|
Consolidated |
|
|
93,141 |
|
|
|
8.6 |
|
|
|
43,326 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|
|
|
|
|
|
|
|
|
Minimum |
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
Capital |
|
Prompt Corrective |
|
|
Actual |
|
Requirement |
|
Action Provisions |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
$ |
89,192 |
|
|
|
12.4 |
% |
|
$ |
57,666 |
|
|
|
8.0 |
% |
|
$ |
72,082 |
|
|
|
10.0 |
% |
Consolidated |
|
|
98,867 |
|
|
|
13.5 |
|
|
|
58,484 |
|
|
|
8.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to risk weighted
assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
80,145 |
|
|
|
11.1 |
|
|
|
28,833 |
|
|
|
4.0 |
|
|
|
43,249 |
|
|
|
6.0 |
|
Consolidated |
|
|
89,694 |
|
|
|
12.3 |
|
|
|
29,242 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
80,145 |
|
|
|
7.4 |
|
|
|
43,069 |
|
|
|
4.0 |
|
|
|
53,836 |
|
|
|
5.0 |
|
Consolidated |
|
|
89,694 |
|
|
|
8.4 |
|
|
|
42,603 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
NOTE 17 EMPLOYEE BENEFIT PLANS
Defined Benefit Pension Plan
The Corporation has a non-contributory defined benefit pension plan covering substantially all of
its employees. In December 2006, the Board of Directors voted to curtail the defined benefit plan
effective March 1, 2007. The effect of the curtailment, which was recognized in the first quarter
of 2007, suspended the current participants accrued benefits as of March 1, 2007 and limited
participation in the plan to eligible employees as of December 31, 2006. Due to the curtailment,
future salary increases will not be considered and the benefits are based on years of service and
the employees five highest consecutive years of compensation out of the last ten years of service
through March 1, 2007.
The curtailment resulted in a reduction in 2007 of $2,939 in the projected benefit obligation,
which served to reduce unrecognized net actuarial loss of $2,939, a component of accumulated other
comprehensive loss.
Subsequent to the decision to curtail the defined benefit plan, the Corporation decided to increase
the contributions to the Corporations 401(k) plan effective January 1, 2007 (see Other Employee
Benefit Plans on page 69).
65
Changes in the projected benefit obligation and plan assets during each year, the funded status of
the plan, and the net amount recognized on the Corporations consolidated balance sheets using an
actuarial measurement date of December 31, are summarized as follows during the years ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Change in benefit obligation |
|
|
|
|
|
|
|
|
Benefit obligation, January 1 |
|
$ |
8,436 |
|
|
$ |
8,206 |
|
Interest cost |
|
|
504 |
|
|
|
503 |
|
Actuarial loss |
|
|
392 |
|
|
|
356 |
|
Benefits paid, including plan expenses |
|
|
(435 |
) |
|
|
(629 |
) |
|
|
|
|
|
|
|
Benefit obligation, December 31 |
|
|
8,897 |
|
|
|
8,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets |
|
|
|
|
|
|
|
|
Fair value of plan assets, January 1 |
|
|
7,669 |
|
|
|
9,607 |
|
Investment return (loss) |
|
|
1,121 |
|
|
|
(1,309 |
) |
Benefits paid, including plan expenses |
|
|
(435 |
) |
|
|
(629 |
) |
Fair value of plan assets, December 31 |
|
|
8,355 |
|
|
|
7,669 |
|
|
|
|
|
|
|
|
Deficiency in funded status at December 31, included in
other liabilities on the balance sheets |
|
$ |
(542 |
) |
|
$ |
(767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Change in accrued pension benefit costs |
|
|
|
|
|
|
|
|
(Accrued) prepaid benefit cost at January 1 |
|
$ |
(767 |
) |
|
$ |
1,401 |
|
Net periodic benefit (cost) income for the year |
|
|
(149 |
) |
|
|
152 |
|
Net change in unrecognized actuarial loss and prior service cost |
|
|
374 |
|
|
|
(2,320 |
) |
|
|
|
|
|
|
|
Accrued pension benefit cost at December 31 |
|
$ |
(542 |
) |
|
$ |
(767 |
) |
|
|
|
|
|
|
|
Amounts recognized as a component of accumulated other comprehensive loss consist of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Unrecognized pension cost |
|
$ |
374 |
|
|
$ |
(2,320 |
) |
|
$ |
2,890 |
|
Tax effect |
|
|
(127 |
) |
|
|
788 |
|
|
|
(983 |
) |
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
247 |
|
|
$ |
(1,532 |
) |
|
$ |
1,907 |
|
|
|
|
|
|
|
|
|
|
|
The accumulated benefit obligation was $8,897 and $8,436 at December 31, 2009 and 2008,
respectively.
66
The components of net periodic benefit cost and other pension related amounts recognized in other
comprehensive income (loss) are as follows for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
Net periodic benefit cost (income) |
|
|
|
|
|
|
|
|
|
|
|
|
Service cost on benefits earned for
services rendered during the year |
|
$ |
|
|
|
$ |
|
|
|
$ |
109 |
|
Interest cost on projected benefit obligation |
|
|
503 |
|
|
|
503 |
|
|
|
489 |
|
Expected return on plan assets |
|
|
(524 |
) |
|
|
(659 |
) |
|
|
(628 |
) |
Amortization of unrecognized actuarial net loss |
|
|
170 |
|
|
|
4 |
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost (income) |
|
$ |
149 |
|
|
$ |
(152 |
) |
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss at December 31, 2009 includes net unrecognized actuarial
losses of $3,190, of which $153 is expected to be amortized into benefit cost during 2010.
Actuarial assumptions used in determining the projected benefit obligation are as follows for the
year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
2007 |
Weighted average discount rate |
|
|
5.87 |
% |
|
|
6.10 |
% |
|
|
6.44 |
% |
Expected long-term rate of return |
|
|
6.00 |
% |
|
|
7.00 |
% |
|
|
7.00 |
% |
The actual weighted average assumptions used in determining the net periodic pension costs are as
follows for the year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
2007 |
Discount rate |
|
|
5.87 |
% |
|
|
6.10 |
% |
|
|
6.44 |
% |
Expected long-term return on plan assets |
|
|
6.00 |
% |
|
|
7.00 |
% |
|
|
7.00 |
% |
As a result of the curtailment of the Plan, there is no rate of compensation increase considered in
the above assumptions.
The expected long term rate of return is an estimate of anticipated future long term rates of
return on plan assets as measured on a market value basis. Factors considered in arriving at this
assumption include:
|
|
|
Historical longer term rates of return for broad asset classes. |
|
|
|
|
Actual past rates of return achieved by the plan. |
|
|
|
|
The general mix of assets held by the plan. |
|
|
|
|
The stated investment policy for the plan. |
The selected rate of return is net of anticipated investment related expenses.
Plan Assets
The Corporations overall investment strategy is to conservatively grow the portfolio by investing
40% of the portfolio in equity securities and 60% in fixed income securities. This strategy is
designed to generate a long term rate of return of 6.0%. Equity securities primarily consist of
the S&P 500 Index with a smaller allocation to the Small Cap and International Index. Fixed income
securities are invested in the Bond Market Index. The Plan has appropriate assets invested in
short term investments to meet near-term benefit payments.
The asset mix and the sector weighting of the investments are determined by the pension committee,
which is comprised of members of management of the Corporation. Consultations are held with a
third party investment advisor retained by the Corporation to manage the Plan. The Corporation
reviews the performance of the advisor no less than annually.
67
The fair values of the Corporations pension plan assets as of December 31, 2009 by asset category
are as follows:
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at |
|
|
|
December 31, 2009 |
|
Description |
|
Total |
|
|
(Level 2) |
|
Asset Category |
|
|
|
|
|
|
|
|
Short-term investments |
|
$ |
70 |
|
|
$ |
70 |
|
Common collective trusts |
|
|
|
|
|
|
|
|
Fixed income |
|
|
4,826 |
|
|
|
4,826 |
|
Equity investments |
|
|
3,459 |
|
|
|
3,459 |
|
|
|
|
|
|
|
|
|
|
$ |
8,355 |
|
|
$ |
8,355 |
|
|
|
|
|
|
|
|
The following is a description of the valuation methodologies used for assets measured at fair
value. There have been no changes in the methodologies used at December 31, 2009 and 2008:
|
|
|
Short-term investments: Shares of a money market portfolio, which is valued using
amortized cost, which approximates fair value. |
|
|
|
|
Common collective trusts: These investments are public investment securities valued
using the net asset value (NAV) provided by a third party investment advisor. The NAV is
quoted on a private market that is not active; however, the unit price is based on
underlying investments which are traded on an active market. |
The Corporation expects to contribute $47 to the pension plan in 2010.
Estimated future benefit payments are as follows for the next ten years:
|
|
|
|
|
Year |
|
Amount |
2010 |
|
$ |
389 |
|
2011 |
|
|
386 |
|
2012 |
|
|
405 |
|
2013 |
|
|
404 |
|
2014 |
|
|
495 |
|
Years 2015 - 2019 |
|
|
2,908 |
|
The components of projected net periodic benefit cost are as follows for the year ended December
31:
|
|
|
|
|
|
|
2010 |
|
Interest cost on projected benefit obligation |
|
|
531 |
|
Expected return on plan assets |
|
|
(491 |
) |
Amortization of unrecognized actuarial net loss |
|
|
153 |
|
|
|
|
|
Net periodic benefit cost |
|
$ |
193 |
|
|
|
|
|
68
Other Employee Benefit Plans
The Corporation maintains a nonqualified supplementary employee retirement plan (SERP) for
qualified officers to provide supplemental retirement benefits to each participant. Expenses
related to this program for 2009, 2008, and 2007 were $219, $206, and $202, respectively, and are
being recognized over the participants expected years of service. As a result of curtailing
Isabella Bank Corporations defined benefit plan in March 2007, the Corporation established an
additional SERP to maintain the benefit levels for all employees that were at least forty years old
and had at least 15 years of service. The cost to provide this benefit was $124, $128 and $120 for
2009, 2008 and 2007, respectively.
The Corporation maintains a non-leveraged employee stock ownership plan (ESOP) and a profit sharing
plan which cover substantially all of its employees. Effective December 31, 2006, the ESOP was
frozen to new participants. Contributions to the plans are discretionary and are approved by the
Board of Directors and recorded as compensation expense. In 2009 the Board approved a contribution
to the ESOP of $50. Expenses related to the plans for 2009, 2008, and 2007 were $50, $0, and $115,
respectively. Total allocated shares outstanding related to the ESOP at December 31, 2009, 2008,
and 2007 were 271,421, 271,520, and 149,154, respectively, were included in the computation of
dividends and earnings per share in each of the respective years and have not been adjusted for the
10% stock dividend paid February 29, 2008.
The Corporation maintains a self-funded medical plan under which the Corporation is responsible for
the first $50 per year of claims made by a covered family. Medical claims are subject to a
lifetime maximum of $5,000 per covered individual. Expenses are accrued based on estimates of the
aggregate liability for claims incurred and the Corporations experience. Expenses were $2,155 in
2009, $2,110 in 2008 and $1,804 in 2007.
The Corporation offers dividend reinvestment, and employee and director stock purchase plans. The
dividend reinvestment plan allows shareholders to purchase previously unissued Isabella Bank
Corporation common shares. The stock purchase plan allows employees and directors to purchase
Isabella Bank Corporation common stock through payroll deduction. The number of shares reserved
for issuance under these plans are 635,000, with 187,982 shares unissued at December 31, 2009, as
adjusted for the 10% stock dividend paid February 29, 2008. During 2009, 2008 and 2007, 126,874
shares were issued for $2,396, 78,994 shares were issued for $2,879 and 63,233 shares were issued
for $2,657, respectively, in cash pursuant to these plans, exclusive of the effects of the 10%
stock dividend paid February 29, 2008.
401(k) Plan
The Corporation has a 401(k) plan in which substantially all employees are eligible to participate.
Employees may contribute up to 50% of their compensation subject to certain limits based on
federal tax laws. The Corporation makes a 3.0% safe harbor contribution for all eligible employees
and matching contributions equal to 50% of the first 4.0% of an employees compensation contributed
to the Plan during the year. Employees are 100% vested in the safe harbor contributions and are 0%
vested through their first two years of employment and are 100% vested after 6 years of service for
matching contributions.
As a result of the curtailment of the defined benefit plan noted above, the Corporation decided to
increase the contributions to the Corporations 401(k) plan effective January 1, 2007. For the
year ended December 31, 2009, 2008 and 2007, expenses attributable to the Plan were $617, $543 and
$439 respectively.
Equity Compensation Plan
Pursuant to the terms of the Deferred Compensation Plan for Directors (the Plan), directors of
the Corporation and its subsidiaries are required to defer at least 25% of their earned board fees
to the Plan. The fees are converted to stock units based on the fair market value of a share of
common stock as of the relevant valuation date. Stock credited to a participants account is
eligible for stock and cash dividends as declared. Upon retirement from the board or the
occurrence of certain other events, the participant is eligible to receive a lump-sum, in-kind,
distribution of all of the stock that is then in his or her account, and any unconverted cash will
be converted to and rounded up to whole shares of stock and distributed, as well. The Plan as
modified does not allow for cash settlement, and therefore, such share-based payment awards qualify
for classification as equity. All authorized but unissued shares of common stock are eligible for
issuance under this Plan. The Corporation may also purchase shares of common stock from the open
market to meet its obligations under the Plan. As of December 31, 2009 and 2008, the Plan had
186,279 unissued shares valued at $3,530 and 186,766 unissued shares valued at $3,766,
respectively, as adjusted for the 10% stock dividend paid on February 29, 2008, pursuant to the
antidilution provisions required by the Plan.
69
On December 17, 2008, the Corporation established a Rabbi Trust effective as of July 1, 2008, to
fund the Plan. A Rabbi Trust is an irrevocable grantor trust to which the Corporation may
contribute assets for the limited purpose of funding a nonqualified deferred compensation plan.
Although the Corporation may not reach the assets of the Rabbi Trust for any purpose other than
meeting its
obligations under the Plan, the assets of the trust remain subject to the claims of the
Corporations creditors and are included in the consolidated financial statements. The Corporation
may contribute cash or common stock to the trust from time to time for the sole purpose of funding
the Plan. The trust will use any cash that the Corporation contributed to purchase shares of the
Corporations common stock on the open market through the Corporations brokerage services
department.
As of December 31, 2009, the Trust held 30,626 shares of the Corporations common stock for
settlement.
NOTE 18 COMPREHENSIVE INCOME (LOSS)
Comprehensive income (loss) includes net income as well as unrealized gains and losses, net of tax,
on available-for-sale investment securities owned and changes in the funded status of the
Corporations defined benefit pension plan, which are excluded from net income. Unrealized
investment securities gains and losses and changes in the funded status of the pension plan, net of
tax, are excluded from net income, and are reflected as a direct charge or credit to shareholders
equity. Comprehensive income (loss) and the related components are disclosed in the accompanying
consolidated statements of comprehensive income for each of the years ended December 31, 2009,
2008, and 2007.
The following is a summary of the components comprising the balance of accumulated other
comprehensive loss reported on the consolidated balance sheets as of December 31 (presented net of
tax):
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Unrealized losses on available-for-sale
investment securities |
|
$ |
(13 |
) |
|
$ |
(3,216 |
) |
Unrecognized pension costs |
|
|
(2,106 |
) |
|
|
(2,353 |
) |
|
|
|
|
|
|
|
Accumulated other comprehensive loss |
|
$ |
(2,119 |
) |
|
$ |
(5,569 |
) |
|
|
|
|
|
|
|
NOTE 19 RELATED PARTY TRANSACTIONS
In the ordinary course of business, the Bank grants loans to principal officers and directors and
their affiliates (including their families and companies in which they have 10% or more ownership).
Annual activity consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Beginning balance |
|
$ |
4,011 |
|
|
$ |
10,461 |
|
New loans |
|
|
5,033 |
|
|
|
3,488 |
|
Repayments |
|
|
(4,902 |
) |
|
|
(9,938 |
) |
|
|
|
|
|
|
|
Ending balance |
|
$ |
4,142 |
|
|
$ |
4,011 |
|
|
|
|
|
|
|
|
Total deposits of these principal officers and directors and their affiliates amounted to $7,090
and $8,317 at December 31, 2009 and 2008, respectively. In addition, Isabella Bank Corporations
Employee Stock Ownership Plan (Note 17) held deposits with the Bank aggregating $219 and $370,
respectively, at December 31, 2009 and 2008.
NOTE 20 FINANCIAL INSTRUMENTS RECORDED AT FAIR VALUE
In February 2007, the FASB issued ASC Topic 825, Financial Instruments". ASC Topic 825 expands
the use of fair value accounting but does not affect existing standards which require assets or
liabilities to be carried at fair value. Under ASC Topic 825, the Corporation may elect to measure
many financial instruments and certain other assets and liabilities at fair value (fair value
option FVO). The fair value measurement option is not allowed for deposit or withdrawable on
demand liabilities. If the use of fair value is elected, any upfront costs and fees related to the
instrument must be recognized in earnings and cannot be deferred, e.g., debt issue costs. The fair
value election is irrevocable and is generally made on an instrument-by-instrument basis, even if
the Corporation has similar instruments that it elects not to
70
measure based on fair value. At the
adoption date, unrealized gains and losses on existing items for which fair value has been elected
are reported as a cumulative adjustment to beginning retained earnings as of January 1, 2007.
Subsequent to the adoption of ASC Topic 825, changes in fair value are recognized in earnings.
Although ASC Topic 825 is effective for fiscal years beginning after November 15, 2007
and would have been required to be adopted by the Corporation in the first quarter of fiscal 2008,
the Corporation elected to early adopt ASC Topic 825 effective January 1, 2007, the impact of which
is detailed in the table below.
As shown in the following table, the Corporation elected to transfer $77,839 of its $213,450
available-for-sale securities investment portfolio to trading status to facilitate more active
trading of these securities. In determining which available-for-sale securities to transfer, the
Corporation considered interest rates, duration, marketability, and balance sheet management
strategies. The securities transferred included obligations of US Government Agencies, variable
rate Federal National Mortgage Association and Federal Home Loan Mortgage Corporation mortgage
backed securities, taxable municipal bonds, and a limited number of tax exempt bonds.
The Corporation also elected to report $7,256 of long-term, relatively high interest rate, Federal
Home Loan Bank advances at their fair value upon the early adoption of ASC Topic 825 to provide a
hedge against significant movement in interest rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet |
|
|
Net Gain / (Loss) |
|
|
Balance Sheet |
|
|
|
1/1/2007 Prior to |
|
|
Upon Adoption of |
|
|
1/1/2007 After |
|
|
|
Adoption of FVO |
|
|
FVO |
|
|
Adoption of FVO |
|
Investment securities |
|
$ |
79,198 |
|
|
$ |
(1,359 |
) |
|
$ |
77,839 |
|
FHLB borrowings included in other borrowed funds |
|
|
(7,256 |
) |
|
|
(232 |
) |
|
|
(7,488 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Pretax cumulative loss effect of adoption
of the fair value option |
|
|
|
|
|
|
(1,591 |
) |
|
|
|
|
Increase in deferred tax asset |
|
|
|
|
|
|
541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative loss effect of adoption of the
fair value option (charged as a reduction to
retained earnings as of January 1, 2007) |
|
|
|
|
|
$ |
(1,050 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation utilizes fair value measurements to record fair value adjustments to certain assets
and liabilities and to determine fair value disclosures. Securities available-for-sale, trading
securities and certain liabilities are recorded at fair value on a recurring basis. Additionally,
from time to time, the Corporation may be required to record at fair value other assets on a
nonrecurring basis, such as loans held-for-sale, impaired loans, foreclosed assets, mortgage
servicing rights 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.
71
Fair Value Hierarchy
Under fair value measurement and disclosure authoritative guidance, the Corporation groups assets
and liabilities at fair value into three levels, based on the markets in which the assets and
liabilities are traded and the reliability of the assumptions used to determine fair value, based
on the prioritization of inputs in the valuation techniques. These levels are:
|
|
|
Level 1: Valuation is based upon quoted prices for identical instruments traded in
active markets. |
|
|
|
Level 2: Valuation is based upon quoted prices for similar instruments in active
markets, quoted prices for identical or similar instruments in markets that are not active,
and model-based valuation techniques for which all significant assumptions are observable
in the market. |
|
|
|
Level 3: Valuation is generated from model-based techniques that use at least one
significant assumption not observable in the market. These unobservable assumptions reflect
estimates of assumptions that market participants would use in pricing the asset or
liability. |
The assets or liabilitys fair value measurement level within the fair value hierarchy is based on
the lowest level of any input that is significant to the fair value measurement. Valuation
techniques used need to maximize the use of observable inputs and minimize the use of unobservable
inputs.
Following is a description of the valuation methodologies and key inputs used to measure financial
assets and liabilities recorded at fair value, as well as a description of the methods and
significant assumptions used to estimate fair value disclosures for financial instruments not
recorded at fair value in their entirety on a recurring basis. For financial assets and
liabilities recorded at fair value, the description includes an indication of the level of the fair
value hierarchy in which the assets or liabilities are classified
Investment Securities: Investment securities are recorded at fair value on a recurring basis. Fair
value measurement is based upon quoted prices, if available. 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 securitys credit rating,
prepayment assumptions and other factors such as credit loss and liquidity assumptions. Level 2
securities include U.S. Treasury securities, mortgage-backed securities issued by
government-sponsored entities, municipal bonds and corporate debt securities in active markets.
Securities classified as Level 3 include securities in less liquid markets, including illiquid
markets in some instances, and include auction rate money market preferred securities and preferred
stocks.
The Corporation invested $11,000 in auction rate money market preferred investment security
instruments, which are classified as available-for-sale securities and reflected at fair
value. Due to continuing uncertainty in credit markets, these investments are illiquid. As a
result of the illiquidity of the markets for these securities, $7,800 converted to preferred stock
with debt like characteristics in 2009.
Due to the illiquidity of these securities, these assets were classified as Level 3 during 2008.
The fair values of these securities are estimated utilizing a discounted cash flow analysis or
other type of valuation adjustment methodology as of December 31, 2009 and 2008. These analyses
consider, among other factors, the collateral underlying the security investments, the
creditworthiness of the counterparty, the timing of expected future cash flows, estimates of the
next time the security is expected to have a successful auction, and the fact that the management
asserts that it does not intend to sell the security in an unrealized loss position and it is more
likely than not it will not have to sell the securities before recovery of its cost basis, as
further described in Note 4 of Notes to Consolidated Financial Statements.
Mortgage Loans Available-for-Sale: Loans available for sale are carried at the lower of cost or
market value. The fair value of loans held-for-sale is based on what price secondary markets are
currently offering for portfolios with similar characteristics. As such, the Corporation classifies
loans subjected to nonrecurring fair value adjustments as Level 2 valuation.
Loans: The Corporation does not record loans at fair value on a recurring basis. However, from time
to time, a loan is considered impaired and a specific allowance for loan losses is established.
Loans for which it is probable that payment of interest and principal will not be made in
accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is
identified as individually impaired, management measures the estimated impairment. The fair value
of impaired loans is estimated using one of several methods, including collateral value, market
value of similar debt, enterprise value, liquidation value and discounted cash flows. Those
impaired loans not requiring an allowance represent loans for which the fair value of the expected
repayments or collateral exceed the recorded investments in
72
such loans. At December 31, 2009,
impaired loans were evaluated based on the fair value of the collateral or based on the net present
value of their expected cash flows. Impaired loans where an allowance is established based on the
fair value of collateral require classification in the fair value hierarchy. When a current
appraised value is not available or management determines the fair value of the collateral is
further impaired below the appraised value and there is no observable market price, or the impairment is
determined using the net present value of the expected cash flows, the Corporation classifies the
impaired loan as nonrecurring Level 3 valuation.
Foreclosed Assets: Upon transfer from the loan portfolio, foreclosed assets are adjusted to and
subsequently carried at the lower of carrying value or fair value less estimated costs to sell.
Fair value is based upon independent market prices, appraised values of the collateral or
managements estimation of the value of the collateral and as such, the Corporation classifies
foreclosed assets as nonrecurring level 2 valuation. When a current appraisal is not available or
management determines the fair value of the collateral is further impaired below the appraised
value and there is no observable market price, the Corporation records the foreclosed asset as
nonrecurring level 3 valuation.
Equity Securities Without Readily Determinable Fair Values: The Corporation has investments in
equity securities without readily determinable fair values as well as an investment in a joint
venture. The assets are individually reviewed for impairment on an annual basis by comparing the
carrying value to the estimated fair value. The lack of an independent source to validate fair
value estimates, including the impact of future capital calls and transfer restrictions, is an
inherent limitation in the valuation process. The Corporation classifies nonmarketable equity
securities and its investment in a joint venture subjected to nonrecurring fair value adjustments
as Level 3 valuation. During 2009 and 2008, there were no impairments recorded on equity
securities without readily determinable fair values.
Mortgage Servicing Rights: Loan servicing rights are subject to impairment testing. A valuation
model, which utilizes a discounted cash flow analysis using interest rates and prepayment speed
assumptions currently quoted for comparable instruments and a discount rate determined by
management, is used for impairment testing. If the valuation model reflects a value less than the
carrying value, mortgage servicing rights are adjusted to fair value through a valuation allowance
as determined by the model. As such, the Corporation classifies loan servicing rights subjected to
nonrecurring fair value adjustments as Level 2 valuation.
Acquisition Intangibles and Goodwill: Intangible assets are subject to impairment testing. A
projected cash flow valuation method is used in the completion of impairment testing. This
valuation method requires a significant degree of management judgment. In the event the projected
undiscounted net operating cash flows are less than the carrying value, the asset is recorded at
fair value as determined by the valuation model. If the testing resulted in impairment, the
Corporation would classify goodwill and other intangible assets subjected to nonrecurring fair
value adjustments as Level 3 valuation. During 2009 and 2008, there were no impairments recorded
on goodwill and other acquisition intangible assets.
Other Borrowed Funds: The Corporation has elected to measure a portion of other borrowed funds at
their fair value. These borrowings are recorded at fair value on a recurring basis, with the fair
value measurement estimated using discounted cash flow analysis based on the Corporations current
incremental borrowings rates for similar types of borrowing arrangements. Changes in the fair
value of these borrowings are included in noninterest income. As such, the Corporation classifies
other borrowed funds as Level 2 valuation.
The preceding methods described may produce a fair value calculation that may not be indicative of
net realizable value or reflective of future fair values. Furthermore, although the Company
believes its 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 at the reporting date.
The table below represents the activity in Level 3 inputs measured on a recurring basis for the
year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Level 3 inputs January 1 |
|
$ |
5,021 |
|
|
$ |
|
|
Transfers of securities into level 3 due to changes in
the observability of significant inputs (illiquid markets) |
|
|
|
|
|
|
11,000 |
|
Net unrealized gains (losses) on available-for-sale investment securities |
|
|
5,006 |
|
|
|
(5,979 |
) |
|
|
|
|
|
|
|
Level 3 inputs December 31 |
|
$ |
10,027 |
|
|
$ |
5,021 |
|
|
|
|
|
|
|
|
73
The tables below present the recorded amount of assets and liabilities measured at fair value on
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Description |
|
Total |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Total |
|
|
(Level 2) |
|
|
(Level 3) |
|
Recurring Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored enterprises |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
4,014 |
|
|
$ |
4,014 |
|
|
$ |
|
|
States and political subdivisions |
|
|
9,962 |
|
|
|
9,962 |
|
|
|
|
|
|
|
11,556 |
|
|
|
11,556 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
160 |
|
|
|
160 |
|
|
|
|
|
Mortgage-backed |
|
|
3,601 |
|
|
|
3,601 |
|
|
|
|
|
|
|
6,045 |
|
|
|
6,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total trading securities |
|
|
13,563 |
|
|
|
13,563 |
|
|
|
|
|
|
|
21,775 |
|
|
|
21,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government and federal agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,083 |
|
|
|
4,083 |
|
|
|
|
|
Government-sponsored enterprises |
|
|
19,471 |
|
|
|
19,471 |
|
|
|
|
|
|
|
62,988 |
|
|
|
62,988 |
|
|
|
|
|
States and political subdivisions |
|
|
151,730 |
|
|
|
151,730 |
|
|
|
|
|
|
|
149,323 |
|
|
|
149,323 |
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,145 |
|
|
|
7,145 |
|
|
|
|
|
Auction rate money market preferred |
|
|
2,973 |
|
|
|
|
|
|
|
2,973 |
|
|
|
5,979 |
|
|
|
|
|
|
|
5,979 |
|
Preferred stock |
|
|
7,054 |
|
|
|
|
|
|
|
7,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed |
|
|
67,734 |
|
|
|
67,734 |
|
|
|
|
|
|
|
16,937 |
|
|
|
16,937 |
|
|
|
|
|
Collateralized mortgage obligations |
|
|
10,104 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale
investment
securities |
|
|
259,066 |
|
|
|
249,039 |
|
|
|
10,027 |
|
|
|
246,455 |
|
|
|
240,476 |
|
|
|
5,979 |
|
Mortgage loans
available for sale |
|
|
2,281 |
|
|
|
2,281 |
|
|
|
|
|
|
|
898 |
|
|
|
898 |
|
|
|
|
|
Borrowed funds |
|
|
17,804 |
|
|
|
17,804 |
|
|
|
|
|
|
|
23,130 |
|
|
|
23,130 |
|
|
|
|
|
Nonrecurring Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
12,654 |
|
|
|
|
|
|
|
12,654 |
|
|
|
13,843 |
|
|
|
|
|
|
|
13,843 |
|
Mortgage servicing rights |
|
|
2,620 |
|
|
|
2,620 |
|
|
|
|
|
|
|
2,105 |
|
|
|
2,105 |
|
|
|
|
|
Foreclosed assets |
|
|
1,157 |
|
|
|
1,157 |
|
|
|
|
|
|
|
2,923 |
|
|
|
2,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
309,145 |
|
|
$ |
286,464 |
|
|
$ |
22,681 |
|
|
$ |
311,129 |
|
|
$ |
291,307 |
|
|
$ |
19,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of assets and liabilities measured at fair value |
|
|
|
|
|
|
92.66 |
% |
|
|
7.34 |
% |
|
|
|
|
|
|
93.63 |
% |
|
|
6.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In certain previous Form 10-Q and Form 10-K filings the Corporation disclosed that a portion
of trading securities, available-for-sale investment securities and other borrowed funds were
measured at Level 1 and at Level 3. The Corporation recently determined that documentation provided
to the Corporation by its third party securities pricing vendor more closely reflects a Level 2
categorization than Level 1 and Level 3 as previously reported. No significant measurement
methodology changes have been made by the Corporations securities pricing vendor. As a result,
$10,175 of trading securities, $89,507 of available-for-sale investment securities and $23,130 of
other borrowed funds were reclassified from Level 1 to Level 2 classification as of December 31,
2008. Furthermore, $14,370 of available-for-sale investment securities were reclassified from
Level 3 to Level 2 classification as of December 31, 2008
The changes in fair value of assets and liabilities recorded at fair value through earnings on a
recurring basis and changes in assets and liabilities recorded at fair value on a nonrecurring
basis, for which impairment was recognized in the years ended December 31, 2009 and 2008, are
summarized as follows:
74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|
Trading |
|
|
|
|
|
|
|
|
|
Trading |
|
|
|
|
|
|
|
|
|
Gains and |
|
|
Other Gains |
|
|
|
|
|
|
Gains and |
|
|
Other Gains |
|
|
|
|
Description |
|
(Losses) |
|
|
and (Losses) |
|
|
Total |
|
|
(Losses) |
|
|
and (Losses) |
|
|
Total |
|
Recurring Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
80 |
|
|
$ |
|
|
|
$ |
80 |
|
|
$ |
245 |
|
|
$ |
|
|
|
$ |
245 |
|
Other borrowed funds |
|
|
|
|
|
|
289 |
|
|
|
289 |
|
|
|
|
|
|
|
(641 |
) |
|
|
(641 |
) |
Nonrecurring Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(71 |
) |
|
|
(71 |
) |
Mortgage servicing rights |
|
|
|
|
|
|
7 |
|
|
|
7 |
|
|
|
|
|
|
|
(115 |
) |
|
|
(115 |
) |
Foreclosed assets |
|
|
|
|
|
|
(157 |
) |
|
|
(157 |
) |
|
|
|
|
|
|
(231 |
) |
|
|
(231 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
219 |
|
|
|
|
|
|
|
|
|
|
$ |
(813 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During 2008, primarily as a result of declines in the rates offered on new residential
mortgage loans, the Corporation recorded impairment charges of $115 related to the carrying value
of its mortgage servicing rights, in accordance with authoritative guidance related to mortgage
servicing assets. This decline in offering rates decreased the expected lives of the loans
serviced and in turn decreased the value of the serving rights.
The impairment charges to foreclosed assets were the result of the real estate held declining in
value subsequent to the properties being transferred to other real estate.
The activity in the trading portfolio of investment securities was as follows for the years ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Purchases |
|
$ |
|
|
|
$ |
11,010 |
|
Sales, calls, and maturities |
|
|
(8,292 |
) |
|
|
(14,544 |
) |
Net change in fair market value |
|
|
80 |
|
|
|
245 |
|
|
|
|
|
|
|
|
Total |
|
$ |
(8,212 |
) |
|
$ |
(3,289 |
) |
|
|
|
|
|
|
|
The net gain on trading securities represents mark-to-market adjustments. Included in the net
trading gains of $80 during 2009, was $38 of net trading gains on securities that were held in the
Corporations trading portfolio as of December 31, 2009.
The activity in borrowings carried at fair value was as follows for years ended December 31, 2009
and 2008:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Issuances |
|
$ |
|
|
|
$ |
15,000 |
|
Sales, calls, and maturities |
|
|
(5,037 |
) |
|
|
(34 |
) |
Net change in fair value |
|
|
(289 |
) |
|
|
641 |
|
|
|
|
|
|
|
|
Total |
|
$ |
(5,326 |
) |
|
$ |
15,607 |
|
|
|
|
|
|
|
|
75
NOTE 21 FAIR VALUES OF FINANCIAL INSTRUMENTS
The fair value of a financial instrument is the current amount that would be exchanged between
willing parties, other than in a forced liquidation. Fair value is best determined based upon
quoted market prices. However, in many instances, there are no quoted market prices for the
Corporations various financial instruments. In cases where quoted market prices are not
available, fair values are based on estimates using present value or other valuation techniques.
Those techniques are significantly affected by the assumptions used, including the discount rate
and estimates of future cash flows. Accordingly, the estimated amounts provided herein do not
necessarily indicate amounts which could be realized in a current exchange. Furthermore, as the
Corporation typically holds the majority of its financial instruments until maturity, it does not
expect to realize all of the estimated amounts disclosed. The disclosures also do not include
estimated fair value amounts for items which are not defined as financial instruments, but which
have significant value. These include such items as core deposit intangibles, the future earnings
of significant customer relationships and the value of other fee generating businesses. The
Corporation believes the imprecision of an estimate could be significant.
The following methods and assumptions were used by the Corporation in estimating fair value
disclosures for financial instruments.
Cash and cash equivalents: The carrying amounts of cash and short-term instrument, including
Federal funds sold, approximate fair values.
Interest bearing balances held in other financial institutions: Interest bearing balances held in
other financial institutions include certificates of deposit and other short term interest bearing
balances that mature within 3 years. The fair values of these instruments approximate the carrying
amounts.
Investment securities: Investment securities are recorded at fair value on a recurring basis. Fair
value measurement is based upon quoted prices, if available. 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 securitys credit rating,
prepayment assumptions and other factors such as credit loss and liquidity assumptions.
Mortgage loans available for sale: Fair values of mortgage loans available for sale are based on
commitments on hand from investors or prevailing market prices.
Loans: For variable-rate loans that reprice frequently and with no significant change in credit
risk, fair values are based on carrying values. Fair values for other loans (e.g. , real estate
mortgage, agricultural, commercial, and installment) 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 declines, if
any, in the credit quality of borrowers since the loans were originated. Fair values for
non-performing loans are estimated using discounted cash flow analyses or underlying collateral
values, where applicable.
Mortgage servicing rights: The carrying amounts for mortgage servicing rights are reported in the
consolidated balance sheets under Other Assets. Fair value is determined using prices for
similar assets with similar characteristics when applicable, or based upon discounted cash flow
analyses.
Deposits: Demand, savings, and money market deposits are, by definition, equal to the amount
payable on demand at the reporting date (i.e., their carrying amounts). Fair values for variable
rate certificates of deposit approximate their recorded carrying value. Fair values for fixed-rate
certificates of deposit are estimated using a discounted cash flow calculation that applies
interest rates currently being offered on certificates to a schedule of aggregated expected monthly
maturities on time deposits.
Short-term borrowings: The carrying amounts of federal funds purchased, borrowings under
repurchase agreements, and other short-term borrowings maturing within ninety days approximate
their fair values. Fair values of other short-term borrowings are estimated using discounted cash
flow analyses based on the Corporations current incremental borrowing rates for similar types of
borrowings arrangements.
Borrowings: The carrying amounts of federal funds purchased, borrowings under repurchase
agreements, and other short-term borrowings maturing within ninety days approximate their fair
values. The fair values of the Corporations other borrowings are estimated using discounted cash
flow analyses based on the Corporations current incremental borrowing arrangements.
Accrued interest: The carrying amounts of accrued interest approximate fair value.
76
Derivative financial instruments: Fair values for derivative loan commitments and forward loan
sale commitments are based on fair values of the underlying mortgage loans and the probability of
such commitments being exercised.
Commitments to extend credit, standby letters of credit and undisbursed loans: Fair values for
off-balance-sheet lending commitments are based on fees currently charged to enter into similar
agreements, taking into consideration the remaining terms of the agreements and the counterparties
credit standings. The Corporation does not charge fees for lending commitments; thus it is not
practicable to estimate the fair value of these instruments.
The following sets forth the estimated fair value and recorded carrying values of the Corporations
financial instruments as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
2008 |
|
|
Estimated |
|
Carrying |
|
Estimated |
|
Carrying |
|
|
Fair Value |
|
Value |
|
Fair Value |
|
Value |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and demand deposits due
from banks |
|
$ |
22,706 |
|
|
$ |
22,706 |
|
|
$ |
22,979 |
|
|
$ |
22,979 |
|
Interest bearing balances held in other
financial institutions |
|
|
7,156 |
|
|
|
7,156 |
|
|
|
575 |
|
|
|
575 |
|
Trading securities |
|
|
13,563 |
|
|
|
13,563 |
|
|
|
21,775 |
|
|
|
21,775 |
|
Investment securities available for sale |
|
|
259,066 |
|
|
|
259,066 |
|
|
|
246,455 |
|
|
|
246,455 |
|
Mortgage loans available for sale |
|
|
2,294 |
|
|
|
2,281 |
|
|
|
905 |
|
|
|
898 |
|
Net loans |
|
|
719,604 |
|
|
|
710,337 |
|
|
|
743,110 |
|
|
|
723,403 |
|
Accrued interest receivable |
|
|
5,832 |
|
|
|
5,832 |
|
|
|
6,322 |
|
|
|
6,322 |
|
Mortgage servicing rights |
|
|
2,620 |
|
|
|
2,620 |
|
|
|
2,105 |
|
|
|
2,105 |
|
Foreclosed assets |
|
|
1,157 |
|
|
|
1,157 |
|
|
|
2,923 |
|
|
|
2,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits with no stated
maturities |
|
|
382,006 |
|
|
|
382,006 |
|
|
|
394,042 |
|
|
|
394,042 |
|
Deposits with stated maturities |
|
|
424,048 |
|
|
|
420,646 |
|
|
|
387,291 |
|
|
|
381,588 |
|
Borrowed funds |
|
|
195,179 |
|
|
|
193,101 |
|
|
|
230,130 |
|
|
|
222,350 |
|
Accrued interest payable |
|
|
1,143 |
|
|
|
1,143 |
|
|
|
1,334 |
|
|
|
1,334 |
|
77
NOTE 22 PARENT COMPANY ONLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
Condensed Balance Sheets |
|
2009 |
|
|
2008 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash on deposit at subsidiary Bank |
|
$ |
172 |
|
|
$ |
1,144 |
|
Securities available for sale |
|
|
2,073 |
|
|
|
2,140 |
|
Investments in subsidiaries |
|
|
89,405 |
|
|
|
82,673 |
|
Premises and equipment |
|
|
2,346 |
|
|
|
2,043 |
|
Other assets |
|
|
53,644 |
|
|
|
52,096 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
147,640 |
|
|
$ |
140,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
6,837 |
|
|
$ |
5,620 |
|
Shareholders equity |
|
|
140,803 |
|
|
|
134,476 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
147,640 |
|
|
$ |
140,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
Condensed Statements of Income |
|
2009 |
|
|
2008 |
|
|
2007 |
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Dividends from subsidiaries |
|
$ |
6,100 |
|
|
$ |
5,800 |
|
|
$ |
15,975 |
|
Interest income |
|
|
77 |
|
|
|
88 |
|
|
|
177 |
|
Management fee and other |
|
|
993 |
|
|
|
1,011 |
|
|
|
1,517 |
|
|
|
|
|
|
|
|
|
|
|
Total income |
|
|
7,170 |
|
|
|
6,899 |
|
|
|
17,669 |
|
Expenses |
|
|
3,907 |
|
|
|
3,989 |
|
|
|
3,890 |
|
|
|
|
|
|
|
|
|
|
|
Income before income tax benefit and equity in
undistributed earnings of subsidiaries |
|
|
3,263 |
|
|
|
2,910 |
|
|
|
13,779 |
|
Federal income tax benefit |
|
|
976 |
|
|
|
905 |
|
|
|
773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,239 |
|
|
|
3,815 |
|
|
|
14,552 |
|
Undistributed earnings (distributions in excess of earnings) of subsidiaries |
|
|
3,561 |
|
|
|
286 |
|
|
|
(6,622 |
) |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
|
|
|
|
|
|
|
|
|
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
Condensed Statements of Cash Flows |
|
2009 |
|
|
2008 |
|
|
2007 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
$ |
7,930 |
|
Adjustments to reconcile net income
to cash provided by operations |
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed earnings of subsidiaries |
|
|
(3,561 |
) |
|
|
(286 |
) |
|
|
6,622 |
|
Share based payment awards |
|
|
677 |
|
|
|
603 |
|
|
|
758 |
|
Depreciation |
|
|
163 |
|
|
|
294 |
|
|
|
592 |
|
Net amortization of investment securities |
|
|
6 |
|
|
|
5 |
|
|
|
4 |
|
Deferred income tax (benefit) expense |
|
|
(570 |
) |
|
|
162 |
|
|
|
(165 |
) |
Changes in operating assets and liabilities which provided (used) cash |
|
|
|
|
|
|
|
|
|
|
|
|
Interest receivable |
|
|
|
|
|
|
1 |
|
|
|
(2 |
) |
Other assets |
|
|
(748 |
) |
|
|
(817 |
) |
|
|
(776 |
) |
Accrued interest and other expenses |
|
|
517 |
|
|
|
583 |
|
|
|
(389 |
) |
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
4,284 |
|
|
|
4,646 |
|
|
|
14,574 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Activity in available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
Maturities, calls, and sales |
|
|
110 |
|
|
|
110 |
|
|
|
595 |
|
Purchases |
|
|
|
|
|
|
|
|
|
|
(266 |
) |
(Purchases) sales of equipment and premises |
|
|
(466 |
) |
|
|
1,300 |
|
|
|
(1,135 |
) |
Advances to subsidiaries |
|
|
|
|
|
|
(11,927 |
) |
|
|
(50 |
) |
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES |
|
|
(356 |
) |
|
|
(10,517 |
) |
|
|
(856 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in other borrowed funds |
|
|
700 |
|
|
|
1,836 |
|
|
|
|
|
Cash dividends paid on common stock |
|
|
(5,256 |
) |
|
|
(4,873 |
) |
|
|
(4,304 |
) |
Proceeds from the issuance of common stock |
|
|
2,479 |
|
|
|
2,476 |
|
|
|
2,657 |
|
Common stock repurchased |
|
|
(2,056 |
) |
|
|
(6,440 |
) |
|
|
(1,881 |
) |
Common stock purchased for deferred compensation obligations |
|
|
(767 |
) |
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN FINANCING ACTIVITIES |
|
|
(4,900 |
) |
|
|
(7,250 |
) |
|
|
(3,528 |
) |
|
|
|
|
|
|
|
|
|
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
(972 |
) |
|
|
(13,121 |
) |
|
|
10,190 |
|
Cash and cash equivelants at beginning of year |
|
|
1,144 |
|
|
|
14,265 |
|
|
|
4,075 |
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
172 |
|
|
$ |
1,144 |
|
|
$ |
14,265 |
|
|
|
|
|
|
|
|
|
|
|
NOTE 23 OPERATING SEGMENTS
The Corporations reportable segments are based on legal entities that account for at least 10
percent of net operating results. Retail banking operations for 2009, 2008, and 2007 represent
approximately 90% or greater of the Corporations total assets and operating results. As such, no
additional segment information is presented.
79
Item 8. Changes in and Disagreements with Accountants on Accounting and Financial
Disclosures
None
Item 8 A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Corporations management carried out an evaluation, under the supervision and with the
participation of the Chief Executive Officer and Principal Financial Officer, of the effectiveness
of the design and operation of the Corporations disclosure controls and procedures (as such term
is defined in Rules 13a-15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934 (the
Exchange Act)) as of December 31, 2009, pursuant to Exchange Act Rule 13a-15. Based upon that
evaluation, the Chief Executive Officer and Principal Financial Officer concluded that the
Corporations disclosure controls and procedures as of December 31, 2009, are effective in timely
alerting them to material information relating to the Corporation (including its consolidated
subsidiaries) required to be included in the Corporations periodic filings under the Exchange Act.
Changes in Internal Control
The Corporation also conducted an evaluation of internal control over financial reporting to
determine whether any changes occurred during the quarter ended December 31, 2009, that have
materially affected, or are reasonably likely to materially affect, the Corporations internal
control over financial reporting. Based on this evaluation, management has concluded that there
have been no such changes during the quarter ended December 31, 2009.
Managements Report on Internal Control Over Financial Reporting
We are responsible for the preparation and integrity of our published consolidated financial
statements. The consolidated financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America and, accordingly, include amounts
based on judgments and estimates made by our management. We also prepared the other information
included in the annual report and are responsible for its accuracy and consistency with the
consolidated financial statements.
We are responsible for establishing and maintaining a system of internal control over financial
reporting, which is intended to provide reasonable assurance to our management and Board of
Directors regarding the reliability of our consolidated financial statements. The system includes
but is not limited to:
|
|
|
A documented organizational structure and division of responsibility; |
|
|
|
Established policies and procedures, including a code of conduct to foster a strong
ethical climate which is communicated throughout the Corporation; |
|
|
|
Internal auditors that monitor the operation of the internal control system and
report findings and recommendations to management and the Audit Committee; |
|
|
|
Procedures for taking action in response to an internal audit finding or
recommendation; |
|
|
|
Regular reviews of our consolidated financial statements by qualified individuals;
and |
|
|
|
The careful selection, training and development of our people. |
There are inherent limitations in the effectiveness of any system of internal control, including
the possibility of human error and the circumvention or overriding of controls. Also, the
effectiveness of an internal control system may change over time. We have implemented a system of
internal control that was designed to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of consolidated financial statements for external purposes
in accordance with generally accepted accounting principles.
We have assessed our internal control system in relation to criteria for effective internal control
over financial reporting described in Internal Control-Integrated Framework issued by the
Committee of Sponsoring Organizations (COSO) of the Treadway Commission.
Based upon these criteria, we believe that, as of December 31, 2009, our system of internal control
over financial reporting was effective.
80
Our independent registered public accounting firm, Rehmann Robson, P.C., has audited our 2009
consolidated financial statements. Rehmann Robson, P.C. was given unrestricted access to all
financial records and related data, including minutes of all meetings of stockholders, the Board of
Directors and committees of the Board. Rehmann Robson, P.C. has issued an unqualified audit
opinion on our
2009 consolidated financial statements as a result of the audit and also has issued an attestation
report on the effectiveness of the Corporations internal control over financial reporting.
Isabella Bank Corporation
By:
|
|
|
/s/ Richard J. Barz
Richard J. Barz
|
|
|
Chief Executive Officer |
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Dennis P. Angner
Dennis P. Angner
|
|
|
President and Chief Financial Officer |
|
|
March 1, 2010 |
|
|
Item 8 B. Other Information
None
Part III
Item 9. Directors and Executive Officers and Corporate Governance
For information concerning directors and certain executive officers of the Corporation, see
Election of Directors and Section 16(a) Beneficial Ownership Reporting Compliance in the
Corporations 2009 Annual Meeting Proxy Statement (Proxy Statement) which is incorporated herein
by reference.
For Information concerning the Corporations Audit Committee financial experts, see Committees of
the Board of Directors and Meeting Attendance in the Proxy Statement which is incorporated herein
by reference.
The Corporation has adopted a Code of Business Conduct and Ethics that applies to the Corporations
Chief Executive Officer and Chief Financial Officer. The Corporation shall provide to any person
without charge upon request, a copy of its Code of Business Conduct and Ethics. Written requests
should be sent to: Secretary, Isabella Bank Corporation, 401 N. Main Street, Mount Pleasant,
Michigan 48858.
Item 10. Executive Compensation
For information concerning executive compensation, see Executive Officers, Compensation
Committee Report, Compensation Committee Interlocks and Insider Participation, Compensation
Discussion and Analysis, and Remuneration of Directors in the Proxy Statement which is
incorporated herein by reference.
Item 11. Security Ownership of Certain Beneficial Owners and Management and Related
Shareholder Matters
For information concerning the security ownership of certain owners and management, see Security
Ownership of Certain Beneficial Owners and Management in the Proxy Statement which is incorporated
herein by reference.
81
Equity Compensation Plan Information
The following table provides information as of December 31, 2009, with respect to compensation
plans under which common shares of the Corporation are authorized for issuance to directors,
officers or employees in exchange for consideration in the form of goods or services.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities |
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
|
Number of Securities |
|
|
|
|
|
|
Available for Future |
|
|
|
to be Issued |
|
|
Weighted Average |
|
|
Issuance |
|
|
|
Upon Exercise of |
|
|
Exercise Price |
|
|
Under Equity |
|
|
|
Outstanding |
|
|
of Outstanding |
|
|
Compensation Plans |
|
|
|
Options, Warrants, |
|
|
Options, Warrants, |
|
|
(Excluding Securities |
|
|
|
and Rights |
|
|
and Rights |
|
|
Reflected in Column (A)) |
|
Plan Category |
|
(A) |
|
|
(B) |
|
|
(C) |
|
Equity compensation plans approved by
Shareholders: None |
|
|
|
|
|
|
|
|
|
|
|
|
Equity compensation plans not
approved by shareholders (1) (2): |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred director compensation plan* |
|
|
186,279 |
|
|
|
(1) (2) |
|
|
|
(1) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
186,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Pursuant to the terms of the Deferred Director fee plan, directors of the Corporation and its
subsidiaries are required to defer at least 25% of their earned board fees. Deferred fees are
converted on a quarterly basis into stock units of the Corporations common stock. The fees are
converted to stock units based on the fair value purchase price for a share of common stock under
the Corporations Dividend Reinvestment Plan. Stock units credited to a participants account are
eligible for stock and cash dividends as declared. Upon retirement from the board, a participant
is eligible to receive one share of common stock for each one stock unit. The Plan as modified
does not allow for cash settlement, and therefore such share-based payment awards qualify for
classification as equity. All authorized but unissued shares of common stock are eligible for
issuance under this Plan. As of December 31, 2009, 186,279 shares were to be issued under the
plan, as adjusted for the 10% stock dividend paid on February 29, 2008 pursuant to an existing
antidilution provision required by the plan. |
|
(2) |
|
30,626 shares are held in a Rabbi Trust to be held for the benefit of participants pursuant to
the deferred director compensation plan. Accordingly, such shares are not included in the number
of securities issuable in column (A) or the weighted average price calculation in column (B), nor
are potential future contributions included in column (C). |
|
* |
|
As adjusted for the 10% stock dividend paid February 29, 2008. |
Item 12. Certain Relationships and Related Transactions, and Director Independence
For information, see Indebtedness of and Transactions with Management and Election of Directors
in the Proxy Statement, which is incorporated herein by reference.
Item 13. Principal Accountant Fees and Services
For information concerning the principal accountant fees and services see Fees for Professional
Services Provided by Rehmann Robson, P.C. and Pre-approval Policies and Procedures in the Proxy
Statement which is incorporated herein by reference.
82
Part IV
Item 14. Exhibits and Financial Statement Schedules
(a) 1. Financial Statements:
The following consolidated financial statements and independent auditors report thereon
of Isabella Bank Corporation are incorporated by reference in Item 7:
Report of Independent Registered Public Accounting Firm
Consolidated Balance Sheets
Consolidated Statements of Changes in Shareholders Equity
Consolidated Statements of Income
Consolidated Statements of Comprehensive Income
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements
|
2. |
|
Financial Statement Schedules: |
All schedules are omitted because they are neither applicable nor required, or because the required
information is included in the consolidated financial statements or related notes.
|
3. |
|
See the exhibits listed below under Item 14(b): |
(b) The following exhibits required by Item 601 of Regulation S-K are filed as part of this
report:
3(a) Amended Articles of Incorporation (1)
3(b) Amendment to the Articles of Incorporation (2)
3(c) Amendment to the Articles of Incorporation (3)
3(d) Amendment to the Articles of Incorporation (4)
3(e) Amendment to the Articles of Incorporation (8)
3(f) Amended Bylaws (6)
3(g) Amendment to Bylaws (7)
3(h) Amendment to Bylaws (10)
3(i) Amendment to Bylaws (11)
10(a) Isabella Bank Corporation and Related Companies Deferred Compensation Plan for Directors (9)*
10(b) Isabella Bank Corporation Plan Death Benefit (9)*
10(c) Isabella Bank Corporation Retirement Bonus Plan (9)*
14 Code of Business Conduct and Ethics (5)
21 Subsidiaries of the Registrant
23 Consent of Rehmann Robson, P.C. Independent Registered Public Accounting Firm
31(a) Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 by the Chief 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 Chief Executive Officer and Principal Financial Officer
83
(1) |
|
Previously filed as an Exhibit to the Isabella Bank Corporation Form 10-K, dated March 12,
1991, and incorporated herein by reference. |
|
(2) |
|
Previously filed as an Exhibit to the Isabella Bank Corporation Form 10-K, dated March 26,
1994, and incorporated herein by reference. |
|
(3) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, dated March 22, 2000,
and incorporated herein by reference. |
|
(4) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, dated March 27, 2001,
and incorporated herein by reference. |
|
(5) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated April 25, 2006,
and incorporated herein by reference. |
|
(6) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, dated March 16, 2005,
and incorporated herein by reference. |
|
(7) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated November 20,
2006, and incorporated herein by reference. |
|
(8) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated May 14, 2008, and
incorporated herein by reference. |
|
(9) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated December 17,
2008, and incorporated herein by reference. |
|
(10) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated August 28, 2009,
and incorporated herein by reference. |
|
(11) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, dated December 23,
2009, and incorporated herein by reference. |
|
|
|
* |
|
Management Contract or Compensatory Plan or Arrangement. |
84
Signatures
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the
registrant has duly caused this annual report to be signed on its behalf by the undersigned,
thereunto duly authorized.
ISABELLA BANK CORPORATION
(Registrant)
|
|
|
|
|
|
|
|
|
by:
|
|
/s/ Richard J. Barz
Richard J. Barz
|
|
|
|
Date: March 1, 2010
|
|
|
|
|
Chief Executive Officer |
|
|
|
|
|
|
Pursuant to the requirements of the Securities and Exchange Act of 1934, this report has been
signed below by the following persons on behalf of the registrant and in the capacities and on the
dates indicated.
|
|
|
|
|
Signatures |
|
Capacity |
|
Date |
|
|
|
|
|
/s/ Dennis P. Angner
Dennis P. Angner
|
|
President and Chief Financial
Officer
and Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Jeffrey Barnes
Jeffrey Barnes
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Richard J. Barz
Richard J. Barz
|
|
Chief Executive Officer
and Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Sandra L. Caul
Sandra L. Caul
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ James C. Fabiano
James C. Fabiano
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ G. Charles Hubscher
G. Charles Hubscher
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Joseph LaFramboise
Joseph LaFramboise
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Thomas Kleinhardt
Thomas Kleinhardt
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Theodore W. Kortes
Theodore W. Kortes
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ David J. Maness
David J. Maness
|
|
Director
|
|
March 1, 2010 |
85
|
|
|
|
|
Signatures |
|
Capacity |
|
Date |
|
|
|
|
|
/s/ W. Joseph Manifold
W. Joseph Manifold
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ W. Michael McGuire
W. Michael McGuire
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Dianne Morey
Dianne Morey
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ William J. Strickler
William J. Strickler
|
|
Director
|
|
March 1, 2010 |
|
|
|
|
|
/s/ Dale Weburg
Dale Weburg
|
|
Director
|
|
March 1, 2010 |
86
Isabella Bank Corporation
FORM 10-K
Index to Exhibits
|
|
|
|
|
|
|
Exhibit |
|
|
|
Form 10-K |
Number |
|
Exhibit |
|
Page Number |
|
21
|
|
Subsidiaries of the Registrant
|
|
|
88 |
|
|
|
|
|
|
|
|
23
|
|
Consent of Rehmann Robson, P.C.
Independent Registered Public Accounting Firm
|
|
|
89 |
|
|
|
|
|
|
|
|
31 (a)
|
|
Certification pursuant to Rule 13a 14(a) of the Chief Executive
Officer
|
|
|
90 |
|
|
|
|
|
|
|
|
31 (b)
|
|
Certification pursuant to Rule 13a 14(a) of the
Chief Financial Officer
|
|
|
91 |
|
|
|
|
|
|
|
|
32
|
|
Section 1350 Certification of Chief Executive Officer and
Chief Financial Officer
|
|
|
92 |
|
87