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, 2010
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
incorporation or organization)
|
|
(I.R.S. Employer
identification No.) |
|
|
|
401 North Main Street, Mount 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
(Title of Class)
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
$130,154,545 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 7,545,431 as
of February 24, 2011.
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
to be held May 3, 2011
|
|
Part III |
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 25 banking offices located throughout Clare, Gratiot, Isabella, Mecosta, Midland,
Montcalm, and Saginaw Counties. The area includes significant agricultural production, light
manufacturing, retail, gaming and tourism, and five colleges and universities. 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, LLC 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.
The Corporations reportable segments are based on legal entities that account for at least 10
percent of net operating results. Retail banking operations for 2010, 2009, and 2008 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 activities
include loans made pursuant to commercial and agricultural operating and real estate purposes,
residential real estate loans, and consumer loans. The Bank also offers full service trust and
brokerage services.
Lending
The Corporation limits lending activities primarily to local markets and has not purchased any
loans from the secondary market. The Corporation 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 limit concentrations to individuals and business
segments. The following table sets forth the composition of the Corporations loan portfolio as of
December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
% |
|
Residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
1 to 4 family residential |
|
|
|
|
|
$ |
271,779 |
|
|
|
36.96 |
% |
Construction and land development |
|
|
|
|
|
|
12,250 |
|
|
|
1.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
284,029 |
|
|
|
38.63 |
% |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate |
|
|
|
|
|
|
239,810 |
|
|
|
32.61 |
% |
Farmland |
|
|
|
|
|
|
44,246 |
|
|
|
6.02 |
% |
Agricultural production |
|
|
|
|
|
|
27,200 |
|
|
|
3.70 |
% |
Commercial operating and other |
|
|
|
|
|
|
109,042 |
|
|
|
14.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
420,298 |
|
|
|
57.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer installment |
|
|
|
|
|
|
30,977 |
|
|
|
4.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
|
$ |
735,304 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
First and second residential real estate mortgages are the single largest category of loans.
The Corporation offers adjustable rate mortgages, 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 Corporations 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.
3
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. All
mortgage loan requests are reviewed by a mortgage loan committee or through a secondary market
automated underwriting system; 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. 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.
Supervision and Regulation
The Corporation is subject to supervision and regulation by the Securities and Exchange Commission
(SEC) under the Securities Act of 1933 and the Securities Exchange Act of 1934 and by the Board
of Governors of the Federal Reserve Bank System (the FRB) 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, 2010, the Corporation and its subsidiaries had 338 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.
4
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 the 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 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 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 makes 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 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.
5
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,
written certifications by the Corporations principal executive, financial, and accounting officers
are required. These certifications attest 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 2010 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 9A, Controls and Procedures for the Corporations evaluation of its disclosure controls and
procedures.
Certain additional information concerning regulatory guidelines for capital adequacy and other
regulatory matters is presented herein under the caption
Capital on page 33 and in the notes to
the consolidated financial statements Note 14 Commitments and Other Matters and Note 15 -
Minimum Regulatory Capital Requirements.
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 Corporation 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 ratings.
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 semiannual dividends) or the preceding two
consecutive half year periods (in the case of annual dividends).
6
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 beginning 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.
On July 10, 2010, President Obama signed into law the Dodd-Frank Wall Street Reform and Consumer
Protection Act (the Dodd-Frank Act). The Dodd-Frank Act makes sweeping changes in the regulation
of financial institutions aimed at strengthening the sound operation of the financial services
sector. Many of the provisions in the Dodd-Frank Act will not become effective until future years.
The Dodd-Frank Act includes the following provisions, among other things:
|
|
|
Directs the Federal Reserve to issue rules which are expected to limit debit-card
interchange fees for financial institutions with assets in excess of $10,000,000; |
|
|
|
|
Creates a new Consumer Financial Protection Bureau that will have rulemaking and
enforcement authority for a wide range of consumer protection laws affecting financial
institutions; |
|
|
|
|
Increases leverage and risk-based capital requirements, FDIC premiums and examination
fees; |
|
|
|
|
Provides for new disclosure, say-on-pay, and other rules relating to executive
compensation and corporate governance for public companies, including public financial
institutions; |
|
|
|
|
Permanently increases the federal deposit insurance coverage limit to $250; |
|
|
|
|
Provides for mortgage reform addressing a customers ability to repay, restricts
variable-rate lending, and makes more loans subject to disclosure requirements and other
restrictions; and |
|
|
|
|
Creates a financial stability oversight council that will recommend to the Federal
Reserve increasingly strict rules for capital, leverage, liquidity, risk management and
other requirements as companies grow in size and complexity. |
Uncertainty remains as to the ultimate impact of the Dodd-Frank Act on the financial services
industry as a whole and on the Corporation. In particular, many provisions of the Dodd-Frank Act
are subject to rulemaking, which make it difficult to predict the impact of the Dodd-Frank Act on
the Corporation, its customers and the financial services industry as a whole. The Dodd-Frank Act
may result in increases in the Corporations expenses, decreases to its revenues, and changes in
the activities in which the Corporation engages, which could have a material adverse impact either
on the Corporations financial performance and results of operations that cannot be foreseen.
Management anticipates that the impact will be substantial.
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.
Item 1A. Risk Factors
In the normal course of business the Corporation is exposed to various risks. 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.
In order to effectively monitor and control the following risks, management utilizes an enterprise
risk process which covers each of the following areas.
Increases to loan losses and the Corporations required allowance for loan losses could have a
material adverse effect on the Corporations financial condition and results of operations
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.
7
The Corporation maintains an allowance for loan losses, which is a reserve established through a
provision for loan losses charged to expense, that represents managements best estimate of 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 loan losses
inherently involves a high degree of subjectivity and requires the Corporation to make significant
estimates of current credit risks and economic 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 loan losses. In addition, bank
regulatory agencies periodically review the Corporations allowance for loan losses and may require
an increase in the provision for loan losses or the recognition of further loan charge offs, based
on judgments different than those of management. Any increases in the allowance for loan losses
will result in a decrease in net income and, capital, and may have a material adverse effect on the
Corporations financial condition and results of operations.
Changes in economic conditions or interest rates may negatively impact the Corporations financial
condition and results of operations
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,
Midland, 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.
The Corporations financial condition and results of operations are subject to 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 changes in interest rates, management makes significant efforts to stagger
projected cash flows and maturities of interest sensitive assets and liabilities.
The Corporations financial condition and results of operations are subject to liquidity risk
Liquidity risk is the risk to earnings or capital arising from the Corporations 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 and the ability to sell certain investments to fund potential cash shortages,
which management may use to help mitigate this risk.
The value of investment securities may be negatively impacted by fluctuations in the market
A volatile, illiquid market could require the Corporation to recognize an other-than-temporary
impairment loss related to the investment securities held in the Corporations 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.
8
Inadequate or failed internal processes, people, and systems, or external events, may adversely
affect the Corporation
The Corporation is exposed to operational risk. Operational risk is the risk of loss resulting
from inadequate or failed internal processes, people, and systems, or external events and includes
reputation risk and transaction risk. Reputation risk is developing and retaining marketplace
confidence in handling customers financial transactions in an appropriate manner and 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.
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.
The adoption of, violations of, or nonconformance with laws, rules, regulations, prescribed
practices, or ethical standards could impact the profitability of the Corporation
The financial services industry is extensively regulated and must meet regulatory standards set by
the FDIC, OFIR, the Federal Reserve Board, Financial Accounting Standards Board (FASB), SEC,
Public Company Accounting Oversight Board (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.
Managements estimates and assumptions may be incorrect, which would result in incorrect valuations
in the Corporations consolidated financial statements
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 could adversely impact the Corporations operations
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 could reduce the profitability of the Corporation
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 higher FDIC premiums. 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 North Main Street, Mount Pleasant, Michigan
48858. Isabella Bank owns 25 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 its business.
Part II
Item 5. 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 (OTC) market. The common stock
has been quoted on the OTC Pink market tier of the OTC Markets Group, Incs electronic quotation
system (the 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
Sale Price |
|
Period |
|
Shares |
|
|
Low |
|
|
High |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
|
|
45,695 |
|
|
$ |
16.75 |
|
|
$ |
19.00 |
|
Second Quarter |
|
|
64,290 |
|
|
|
17.00 |
|
|
|
18.50 |
|
Third Quarter |
|
|
53,897 |
|
|
|
16.05 |
|
|
|
17.99 |
|
Fourth Quarter |
|
|
56,534 |
|
|
|
16.57 |
|
|
|
18.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
220,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
The following table sets forth the cash dividends paid for the following quarters:
|
|
|
|
|
|
|
|
|
|
|
Per Share |
|
|
|
2010 |
|
|
2009 |
|
First Quarter |
|
$ |
0.18 |
|
|
$ |
0.12 |
|
Second Quarter |
|
|
0.18 |
|
|
|
0.13 |
|
Third Quarter |
|
|
0.18 |
|
|
|
0.13 |
|
Fourth Quarter |
|
|
0.18 |
|
|
|
0.32 |
|
|
|
|
|
|
|
|
Total |
|
$ |
0.72 |
|
|
$ |
0.70 |
|
|
|
|
|
|
|
|
Isabella Bank Corporations authorized common stock consists of 15,000,000 shares, of which
7,550,074 shares are issued and outstanding as of December 31, 2010. As of that date, there were
3,011 shareholders of record.
The Board of Directors has adopted a common stock repurchase plan. On June 23, 2010, the Board of
Directors amended the plan to allow for the repurchase of an additional 100,000 shares of the
Corporations common stock. These authorizations do not have expiration dates. As shares are
repurchased under this plan, they revert back to the status of authorized, but unissued shares.
The following table provides information for the three month period ended December 31, 2010, with
respect to this plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
|
|
|
|
Shares |
|
|
Shares Purchased |
|
|
Maximum Number of |
|
|
|
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, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,131 |
|
October 1 - 31, 2010 |
|
|
5,224 |
|
|
$ |
17.23 |
|
|
|
5,224 |
|
|
|
53,907 |
|
November 1 - 30, 2010 |
|
|
7,773 |
|
|
|
17.37 |
|
|
|
7,773 |
|
|
|
46,134 |
|
December 1 - 31, 2010 |
|
|
6,697 |
|
|
|
16.87 |
|
|
|
6,697 |
|
|
|
39,437 |
|
|
|
|
Balance, December 31, 2010 |
|
|
19,694 |
|
|
$ |
17.16 |
|
|
|
19,694 |
|
|
|
39,437 |
|
|
|
|
Information concerning Securities Authorized for Issuance Under Equity Compensation Plans
appears under Item 12. 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, 2005 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 |
|
12/31/2005 |
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
12/31/2006 |
|
|
111.6 |
|
|
|
110.3 |
|
|
|
113.6 |
|
12/31/2007 |
|
|
113.3 |
|
|
|
122.1 |
|
|
|
91.4 |
|
12/31/2008 |
|
|
73.8 |
|
|
|
73.5 |
|
|
|
72.0 |
|
12/31/2009 |
|
|
56.9 |
|
|
|
106.6 |
|
|
|
60.2 |
|
12/31/2010 |
|
|
54.2 |
|
|
|
125.8 |
|
|
|
68.6 |
|
12
Item 6. Selected Financial Data
RESULTS OF OPERATIONS
SUMMARY OF SELECTED FINANCIAL DATA
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
INCOME STATEMENT DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
$ |
57,217 |
|
|
$ |
58,105 |
|
|
$ |
61,385 |
|
|
$ |
53,972 |
|
|
$ |
44,709 |
|
Net interest income |
|
|
40,013 |
|
|
|
38,266 |
|
|
|
35,779 |
|
|
|
28,013 |
|
|
|
24,977 |
|
Provision for loan losses |
|
|
4,857 |
|
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
682 |
|
Net income |
|
|
9,045 |
|
|
|
7,800 |
|
|
|
4,101 |
|
|
|
7,930 |
|
|
|
7,001 |
|
BALANCE SHEET DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year assets |
|
$ |
1,225,810 |
|
|
$ |
1,143,944 |
|
|
$ |
1,139,263 |
|
|
$ |
957,282 |
|
|
$ |
910,127 |
|
Daily average assets |
|
|
1,182,930 |
|
|
|
1,127,634 |
|
|
|
1,113,102 |
|
|
|
925,631 |
|
|
|
800,174 |
|
Daily average deposits |
|
|
840,392 |
|
|
|
786,714 |
|
|
|
817,041 |
|
|
|
727,762 |
|
|
|
639,046 |
|
Daily average loans/net |
|
|
712,272 |
|
|
|
712,965 |
|
|
|
708,434 |
|
|
|
596,739 |
|
|
|
515,539 |
|
Daily average equity |
|
|
139,855 |
|
|
|
139,810 |
|
|
|
143,626 |
|
|
|
119,246 |
|
|
|
91,964 |
|
PER SHARE DATA (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.20 |
|
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
$ |
1.14 |
|
|
$ |
1.12 |
|
Diluted |
|
|
1.17 |
|
|
|
1.01 |
|
|
|
0.53 |
|
|
|
1.11 |
|
|
|
1.09 |
|
Cash dividends |
|
|
0.72 |
|
|
|
0.70 |
|
|
|
0.65 |
|
|
|
0.62 |
|
|
|
0.58 |
|
Book value (at year end) |
|
|
19.23 |
|
|
|
18.69 |
|
|
|
17.89 |
|
|
|
17.58 |
|
|
|
16.61 |
|
FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity to assets (at year end) |
|
|
11.84 |
% |
|
|
12.31 |
% |
|
|
11.80 |
% |
|
|
12.86 |
% |
|
|
12.72 |
% |
Return on average equity |
|
|
6.47 |
|
|
|
5.58 |
|
|
|
2.86 |
|
|
|
6.65 |
|
|
|
7.61 |
|
Return on average tangible equity |
|
|
9.55 |
|
|
|
8.53 |
|
|
|
4.41 |
|
|
|
8.54 |
|
|
|
8.31 |
|
Cash dividend payout to net income |
|
|
59.93 |
|
|
|
67.40 |
|
|
|
118.82 |
|
|
|
54.27 |
|
|
|
53.92 |
|
Return on average assets |
|
|
0.76 |
|
|
|
0.69 |
|
|
|
0.37 |
|
|
|
0.86 |
|
|
|
0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Quarterly Operating Results: |
|
4th |
|
|
3rd |
|
|
2nd |
|
|
1st |
|
|
4th |
|
|
3rd |
|
|
2nd |
|
|
1st |
|
Total interest income |
|
$ |
14,540 |
|
|
$ |
14,306 |
|
|
$ |
14,272 |
|
|
$ |
14,099 |
|
|
$ |
14,411 |
|
|
$ |
14,516 |
|
|
$ |
14,505 |
|
|
$ |
14,673 |
|
Interest expense |
|
|
4,217 |
|
|
|
4,296 |
|
|
|
4,291 |
|
|
|
4,400 |
|
|
|
4,657 |
|
|
|
4,928 |
|
|
|
5,026 |
|
|
|
5,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
10,323 |
|
|
|
10,010 |
|
|
|
9,981 |
|
|
|
9,699 |
|
|
|
9,754 |
|
|
|
9,588 |
|
|
|
9,479 |
|
|
|
9,445 |
|
Provision for loan losses |
|
|
1,626 |
|
|
|
968 |
|
|
|
1,056 |
|
|
|
1,207 |
|
|
|
1,544 |
|
|
|
1,542 |
|
|
|
1,535 |
|
|
|
1,472 |
|
Noninterest income |
|
|
2,629 |
|
|
|
2,634 |
|
|
|
1,870 |
|
|
|
2,167 |
|
|
|
2,102 |
|
|
|
2,566 |
|
|
|
3,131 |
|
|
|
2,357 |
|
Noninterest expenses |
|
|
8,558 |
|
|
|
8,620 |
|
|
|
8,275 |
|
|
|
8,354 |
|
|
|
8,176 |
|
|
|
7,995 |
|
|
|
8,468 |
|
|
|
9,044 |
|
Net income |
|
|
2,318 |
|
|
|
2,553 |
|
|
|
2,151 |
|
|
|
2,023 |
|
|
|
2,073 |
|
|
|
2,197 |
|
|
|
2,201 |
|
|
|
1,329 |
|
Per Share of Common Stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.30 |
|
|
$ |
0.34 |
|
|
$ |
0.29 |
|
|
$ |
0.27 |
|
|
$ |
0.28 |
|
|
$ |
0.29 |
|
|
$ |
0.29 |
|
|
$ |
0.18 |
|
Diluted |
|
|
0.30 |
|
|
|
0.33 |
|
|
|
0.28 |
|
|
|
0.26 |
|
|
|
0.27 |
|
|
|
0.28 |
|
|
|
0.29 |
|
|
|
0.17 |
|
Cash dividends |
|
|
0.18 |
|
|
|
0.18 |
|
|
|
0.18 |
|
|
|
0.18 |
|
|
|
0.32 |
|
|
|
0.13 |
|
|
|
0.13 |
|
|
|
0.12 |
|
Book value (at quarter end) |
|
|
19.23 |
|
|
|
19.59 |
|
|
|
19.39 |
|
|
|
18.89 |
|
|
|
18.69 |
|
|
|
18.97 |
|
|
|
18.06 |
|
|
|
18.01 |
|
|
|
|
(1) |
|
Retroactively restated for the 10% stock dividend, paid on February 29, 2008. |
13
Item 7. 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. 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.
Executive Summary
Isabella Bank Corporation, as well as all other financial institutions in Michigan and across the
entire country, continues to experience the negative impacts on its operations from the recent
economic recession and the subsequent recovery. This recession, which began in the fourth quarter
of 2008, has resulted in historically high levels of loan delinquencies and nonaccrual loans, which
have translated into increases in net loans charged off and foreclosed asset and collection
expenses. Additionally, there have been announcements by several large banks stating that they
have halted foreclosures due to a failure to properly prepare the documents to complete the
foreclosure process. Isabella Bank Corporation has, to its knowledge, materially complied with all
laws governing foreclosures.
Despite the recent economic downturn, the Corporation continues to be profitable, with net income
of $9,045 for the year ended December 31, 2010. The Corporations nonperforming loans represented
0.83% of total loans as of December 31, 2010 which declined from 1.28% as of December 31, 2009.
The ratio of nonperforming loans to total loans for all banks in the Corporations peer group was
3.71% as of September 30, 2010 (December 31, 2010 peer group ratios are not yet available). The
Corporations interest margins also continue to be strong, as the net yield on interest earning
assets (on a fully tax equivalent basis) was 4.04% for the year ended December 31, 2010.
New Branch Office
As part of the Corporations effort to expand its market area, the Corporation opened a new branch
in Midland, Michigan in the third quarter of 2010. The new full service office will expand the
Corporations presence in the Midland area as a source for both commercial and consumer loans and
deposits.
Recent Legislation
The recently passed Health Care and Education Act of 2010 and the Patient Protection and Affordable
Care Act could have a significant impact on the Corporations operating results in future periods.
Aside from the potential increases in the Corporations health care costs, the implementation of
the new rules and requirements is likely to require a substantial commitment from the Corporations
management.
The recently enacted Dodd-Frank Act is very broad and complex legislation that puts in place a
sweeping new financial services framework that is likely to have significant regulatory and legal
consequences and will likely impact the Corporations future operating results. Implementation of
the Act will require compliance with numerous new regulations, which will increase compliance and
documentation costs. For more information, see the summary of the Dodd-Frank Act under the heading
Regulation in Item 1, on page 7.
In September 2010, Congress passed and the President signed into law the Small Business Lending
Bill which includes access to capital for community banks. The Corporation continues to be well
capitalized and profitable and is not expecting to participate in the program.
Shareholder Stock Purchase Program
The Corporation recently amended its Dividend Reinvestment and Employee Stock Purchase Plan to
allow for any current shareholders to purchase additional shares of the Corporations stock
directly from the Corporation beginning in the fourth quarter of 2010. For more information
regarding that amendment, see the Form S-3D that the Corporation filed with the SEC on October 1,
2010.
Other
The Corporation has not received any notices of regulatory actions as of February 28, 2011.
14
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
detailed discussion to follow.
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 in the
consolidated statements of income. 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 Corporation 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 credit market uncertainty, the trading for these securities has been limited. As a
result of the limited trading of these securities, $7,800 converted to preferred stock with debt
like characteristics in 2009.
Due to the limited trading activity of these securities, the fair values were estimated utilizing a
discounted cash flow analysis as of December 31, 2010 and December 31, 2009. These analyses
considered creditworthiness of the counterparty, the timing of expected future cash flows, and the
current volume of trading activity. The discount rates used were determined by using the interest
rates of similarly rated financial institutions debt based on the weighted average of a range of
terms for corporate bond interest rates, which were obtained from published sources. All
securities have call dates within the next year. The Corporation calculated the present value
assuming a 30 year nonamortizing balloon using weighted average discount rates between 3.88% and
6.87% as of December 31, 2010.
As of December 31, 2010, the Corporation held an auction rate money market preferred security and
preferred stock which declined in fair value as a result of the securities interest rates, as they
are currently lower than the offering rates of securities with similar characteristics. Despite
the limited trading of these securities, management has determined that any declines in the fair
value of these securities are the result of changes in interest rates and not risks related to the
underlying credit quality of the security. Additionally, none of these securities are deemed to be
below investment grade, and management does not intend to sell the securities in an unrealized loss
position, and it is more likely than not that the Corporation will not have to sell the securities
before recovery of their cost basis. As a result, the Corporation has not recognized an
other-than-temporary impairment related to these declines in fair value.
15
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 stock holdings which are restricted are included in Other Assets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, 2010 |
|
|
December 31, 2009 |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
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 |
|
$ |
725,534 |
|
|
$ |
46,794 |
|
|
|
6.45 |
% |
|
$ |
725,299 |
|
|
$ |
47,706 |
|
|
|
6.58 |
% |
|
$ |
717,040 |
|
|
$ |
49,674 |
|
|
|
6.93 |
% |
Taxable investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
securities |
|
|
160,514 |
|
|
|
5,271 |
|
|
|
3.28 |
% |
|
|
119,063 |
|
|
|
4,712 |
|
|
|
3.96 |
% |
|
|
108,919 |
|
|
|
5,433 |
|
|
|
4.99 |
% |
Nontaxable investment
securities |
|
|
120,999 |
|
|
|
7,095 |
|
|
|
5.86 |
% |
|
|
121,676 |
|
|
|
7,217 |
|
|
|
5.93 |
% |
|
|
121,220 |
|
|
|
7,218 |
|
|
|
5.95 |
% |
Trading account securities |
|
|
8,097 |
|
|
|
436 |
|
|
|
5.38 |
% |
|
|
17,279 |
|
|
|
856 |
|
|
|
4.95 |
% |
|
|
26,618 |
|
|
|
1,305 |
|
|
|
4.90 |
% |
Federal funds sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
842 |
|
|
|
1 |
|
|
|
0.12 |
% |
|
|
5,198 |
|
|
|
110 |
|
|
|
2.12 |
% |
Other |
|
|
45,509 |
|
|
|
479 |
|
|
|
1.05 |
% |
|
|
27,433 |
|
|
|
376 |
|
|
|
1.37 |
% |
|
|
17,600 |
|
|
|
433 |
|
|
|
2.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
1,060,653 |
|
|
|
60,075 |
|
|
|
5.66 |
% |
|
|
1,011,592 |
|
|
|
60,868 |
|
|
|
6.02 |
% |
|
|
996,595 |
|
|
|
64,173 |
|
|
|
6.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON EARNING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
(13,262 |
) |
|
|
|
|
|
|
|
|
|
|
(12,334 |
) |
|
|
|
|
|
|
|
|
|
|
(8,606 |
) |
|
|
|
|
|
|
|
|
Cash and demand deposits
due from banks |
|
|
18,070 |
|
|
|
|
|
|
|
|
|
|
|
18,190 |
|
|
|
|
|
|
|
|
|
|
|
18,582 |
|
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
24,624 |
|
|
|
|
|
|
|
|
|
|
|
23,810 |
|
|
|
|
|
|
|
|
|
|
|
22,905 |
|
|
|
|
|
|
|
|
|
Accrued income and
other assets |
|
|
92,845 |
|
|
|
|
|
|
|
|
|
|
|
86,376 |
|
|
|
|
|
|
|
|
|
|
|
83,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,182,930 |
|
|
|
|
|
|
|
|
|
|
$ |
1,127,634 |
|
|
|
|
|
|
|
|
|
|
$ |
1,113,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST BEARING LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing
demand deposits |
|
$ |
137,109 |
|
|
|
151 |
|
|
|
0.11 |
% |
|
$ |
116,412 |
|
|
|
146 |
|
|
|
0.13 |
% |
|
$ |
114,889 |
|
|
|
813 |
|
|
|
0.71 |
% |
Savings deposits |
|
|
169,579 |
|
|
|
391 |
|
|
|
0.23 |
% |
|
|
177,538 |
|
|
|
399 |
|
|
|
0.22 |
% |
|
|
213,410 |
|
|
|
2,439 |
|
|
|
1.14 |
% |
Time deposits |
|
|
430,892 |
|
|
|
10,988 |
|
|
|
2.55 |
% |
|
|
398,356 |
|
|
|
13,043 |
|
|
|
3.27 |
% |
|
|
393,190 |
|
|
|
16,621 |
|
|
|
4.23 |
% |
Borrowed funds |
|
|
188,512 |
|
|
|
5,674 |
|
|
|
3.01 |
% |
|
|
193,922 |
|
|
|
6,251 |
|
|
|
3.22 |
% |
|
|
145,802 |
|
|
|
5,733 |
|
|
|
3.93 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing
liabilities |
|
|
926,092 |
|
|
|
17,204 |
|
|
|
1.86 |
% |
|
|
886,228 |
|
|
|
19,839 |
|
|
|
2.24 |
% |
|
|
867,291 |
|
|
|
25,606 |
|
|
|
2.95 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST BEARING LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
102,812 |
|
|
|
|
|
|
|
|
|
|
|
94,408 |
|
|
|
|
|
|
|
|
|
|
|
95,552 |
|
|
|
|
|
|
|
|
|
Other |
|
|
14,171 |
|
|
|
|
|
|
|
|
|
|
|
7,188 |
|
|
|
|
|
|
|
|
|
|
|
6,633 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
139,855 |
|
|
|
|
|
|
|
|
|
|
|
139,810 |
|
|
|
|
|
|
|
|
|
|
|
143,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity |
|
$ |
1,182,930 |
|
|
|
|
|
|
|
|
|
|
$ |
1,127,634 |
|
|
|
|
|
|
|
|
|
|
$ |
1,113,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (FTE) |
|
|
|
|
|
$ |
42,871 |
|
|
|
|
|
|
|
|
|
|
$ |
41,029 |
|
|
|
|
|
|
|
|
|
|
$ |
38,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on interest earning
assets (FTE) |
|
|
|
|
|
|
|
|
|
|
4.04 |
% |
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
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 $2,196, in 2010, $1,963 in 2009, and $1,808 in 2008. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 Compared to 2009 |
|
|
2009 Compared to 2008 |
|
|
|
Increase (Decrease) Due to |
|
|
Increase (Decrease) Due to |
|
|
|
Volume |
|
|
Rate |
|
|
Net |
|
|
Volume |
|
|
Rate |
|
|
Net |
|
CHANGES IN INTEREST INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
15 |
|
|
$ |
(927 |
) |
|
$ |
(912 |
) |
|
$ |
567 |
|
|
$ |
(2,535 |
) |
|
$ |
(1,968 |
) |
Taxable investment securities |
|
|
1,453 |
|
|
|
(894 |
) |
|
|
559 |
|
|
|
474 |
|
|
|
(1,195 |
) |
|
|
(721 |
) |
Nontaxable investment securities |
|
|
(40 |
) |
|
|
(82 |
) |
|
|
(122 |
) |
|
|
27 |
|
|
|
(28 |
) |
|
|
(1 |
) |
Trading account securities |
|
|
(489 |
) |
|
|
69 |
|
|
|
(420 |
) |
|
|
(463 |
) |
|
|
14 |
|
|
|
(449 |
) |
Federal funds sold |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
(51 |
) |
|
|
(58 |
) |
|
|
(109 |
) |
Other |
|
|
205 |
|
|
|
(102 |
) |
|
|
103 |
|
|
|
182 |
|
|
|
(239 |
) |
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total changes in interest income |
|
|
1,143 |
|
|
|
(1,936 |
) |
|
|
(793 |
) |
|
|
736 |
|
|
|
(4,041 |
) |
|
|
(3,305 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHANGES IN INTEREST EXPENSE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing demand deposits |
|
|
24 |
|
|
|
(19 |
) |
|
|
5 |
|
|
|
11 |
|
|
|
(678 |
) |
|
|
(667 |
) |
Savings deposits |
|
|
(18 |
) |
|
|
10 |
|
|
|
(8 |
) |
|
|
(353 |
) |
|
|
(1,687 |
) |
|
|
(2,040 |
) |
Time deposits |
|
|
1,002 |
|
|
|
(3,057 |
) |
|
|
(2,055 |
) |
|
|
216 |
|
|
|
(3,794 |
) |
|
|
(3,578 |
) |
Borrowed funds |
|
|
(171 |
) |
|
|
(406 |
) |
|
|
(577 |
) |
|
|
1,672 |
|
|
|
(1,154 |
) |
|
|
518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total changes in interest expense |
|
|
837 |
|
|
|
(3,472 |
) |
|
|
(2,635 |
) |
|
|
1,546 |
|
|
|
(7,313 |
) |
|
|
(5,767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in interest margin (FTE) |
|
$ |
306 |
|
|
$ |
1,536 |
|
|
$ |
1,842 |
|
|
$ |
(810 |
) |
|
$ |
3,272 |
|
|
$ |
2,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Despite a $49,061 increase in interest earning assets in 2010, the $1,842 increase in FTE net
interest income was primarily the result of interest rates on interest bearing liabilities
decreasing faster than rates earned on interest earning assets. The Corporation anticipates that
net interest margin yield will decline slightly during 2011 due to the following factors:
|
|
|
While the Corporations liability sensitive balance sheet has allowed it to benefit from
decreases in interest rates, it also makes the Corporation 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 is actively
working to lengthen the terms of its interest bearing liabilities. This lengthening has
increased the Corporations cost of funding, reducing net interest income in the short
term. |
|
|
|
|
Based on the current economic conditions, management does not anticipate any changes in
the target Fed funds rate in the foreseeable future. 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, due to securities which may be
called or will mature in 2011, as these funds will likely be reinvested at significantly
lower rates. |
|
|
|
|
Interest rates on residential mortgage loans remain at or near historical lows. This
rate environment has led to strong consumer demand for fixed rate mortgage products which
are generally sold to the secondary market. As a result, there has been a significant
decline in three and five year balloon mortgages, which are held on the Corporations
balance sheet. As these balloon mortgages have paid off, the proceeds from these loans
have been reinvested (typically in the form of available-for-sale investment securities) at
lower interest rates which has adversely impacted interest income. |
|
|
|
|
Loan growth has been minimal during 2010. As a result, funds were reinvested from
higher yielding loans into lower yielding investments. |
|
|
|
|
The interest rates on many types of loans including home equity lines of credit,
residential balloon mortgages, variable rate commercial lines of credit, and investment
securities with acceptable credit and interest rate risks are currently priced at or below
the Corporations current net yield on interest earning assets. In order to earn
additional net interest income, the Corporation is continuing to extend loans and purchase
investments that will increase net income but decrease net interest margin yield. |
18
ALLOWANCE FOR LOAN LOSSES
The viability of any financial institution is ultimately determined by its management of credit
risk. Loans outstanding represent the Corporations single largest concentration of risk. The
allowance for loan losses (ALLL) is managements estimation of losses in the existing loan
portfolio. Factors used to evaluate the loan portfolio, and thus to determine the current charge
to expense, include recent loan loss history, financial condition of borrowers, amount of
nonperforming and impaired loans, overall economic conditions, and other factors.
The following schedule shows the composition of the provision for loan losses and the allowance for
loan losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Allowance for loan losses January 1 |
|
$ |
12,979 |
|
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
$ |
7,605 |
|
|
$ |
6,899 |
|
Allowance of acquired bank |
|
|
|
|
|
|
|
|
|
|
822 |
|
|
|
|
|
|
|
726 |
|
Loans charged off |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
3,731 |
|
|
|
3,081 |
|
|
|
2,137 |
|
|
|
905 |
|
|
|
368 |
|
Real estate mortgage |
|
|
2,524 |
|
|
|
2,627 |
|
|
|
3,334 |
|
|
|
659 |
|
|
|
252 |
|
Consumer |
|
|
596 |
|
|
|
934 |
|
|
|
854 |
|
|
|
582 |
|
|
|
529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged off |
|
|
6,851 |
|
|
|
6,642 |
|
|
|
6,325 |
|
|
|
2,146 |
|
|
|
1,149 |
|
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural |
|
|
453 |
|
|
|
623 |
|
|
|
160 |
|
|
|
297 |
|
|
|
136 |
|
Real estate mortgage |
|
|
638 |
|
|
|
546 |
|
|
|
240 |
|
|
|
49 |
|
|
|
53 |
|
Consumer |
|
|
297 |
|
|
|
377 |
|
|
|
284 |
|
|
|
285 |
|
|
|
258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
1,388 |
|
|
|
1,546 |
|
|
|
684 |
|
|
|
631 |
|
|
|
447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged off |
|
|
5,463 |
|
|
|
5,096 |
|
|
|
5,641 |
|
|
|
1,515 |
|
|
|
702 |
|
Provision charged to income |
|
|
4,857 |
|
|
|
6,093 |
|
|
|
9,500 |
|
|
|
1,211 |
|
|
|
682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses December 31 |
|
$ |
12,373 |
|
|
$ |
12,979 |
|
|
$ |
11,982 |
|
|
$ |
7,301 |
|
|
$ |
7,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to date average loans |
|
$ |
725,534 |
|
|
$ |
725,299 |
|
|
$ |
717,040 |
|
|
$ |
604,342 |
|
|
$ |
522,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loans charged off to average
loans outstanding |
|
|
0.75 |
% |
|
|
0.70 |
% |
|
|
0.79 |
% |
|
|
0.25 |
% |
|
|
0.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amount of loans outstanding |
|
$ |
735,304 |
|
|
$ |
723,316 |
|
|
$ |
735,385 |
|
|
$ |
612,687 |
|
|
$ |
591,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a % of loans |
|
|
1.68 |
% |
|
|
1.79 |
% |
|
|
1.63 |
% |
|
|
1.19 |
% |
|
|
1.29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a result of the recent economic recession, residential real estate values in the
Corporations market areas have declined. 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 financial institutions, brokers and government sponsored agencies and uncertainties associated
with industry wide concerns over the foreclosure process. While the Corporation 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.
The Corporation originates and sells fixed rate residential real estate mortgages to the Federal
Home Loan Mortgage Corporation (Freddie Mac). The Corporation has not originated loans either for
trading or its own portfolio that would be classified as subprime or financed loans for more than
80% of market value unless insured by private third party insurance.
As shown in the preceding table, when comparing 2010 to 2009, net loans charged off increased by
$367. This increase is primarily related to one loan, for which a charge off of $1,000 was
recorded in the fourth quarter of 2010. Despite the increase in net loans charged off, the overall
improvement in the credit quality of the Corporations loan portfolio has allowed the Corporation
to reduce its provision for loan losses in 2010 when compared to 2009.
19
The Corporation allocates the allowance throughout its loan portfolio based on managements
assessment of the underlying risks associated with each loan segment. Managements assessments
include allocations based on specific impairment allocations, historical loss histories, internally
assigned credit ratings, and past due and nonaccrual balances. A portion of the allowance for loan
losses is not allocated to any one loan segment, but is instead a reflection of other qualitative
risks within the Corporations loan portfolio.
For further discussion on the allocation of the allowance for loan losses, see Note 4 Loans and
Allowance for Loan Losses to the Corporations consolidated financial statements.
Loans Past Due and Loans in Nonaccrual Status
Increases in past due and nonaccrual loans can have a significant impact on the ALLL. To determine
the potential impact, and corresponding estimated losses, management analyzes its historical loss
trends on loans past due 30-89 days, 90 days or more, and nonaccrual loans.
The following tables summarize the Corporations past due and nonaccrual loans as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Past Due and Nonaccrual |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Commercial and agricultural |
|
$ |
9,606 |
|
|
$ |
8,839 |
|
|
$ |
13,958 |
|
|
$ |
8,746 |
|
|
$ |
7,213 |
|
Residential mortgage |
|
|
8,119 |
|
|
|
10,296 |
|
|
|
12,418 |
|
|
|
8,357 |
|
|
|
4,631 |
|
Consumer installment |
|
|
309 |
|
|
|
460 |
|
|
|
956 |
|
|
|
617 |
|
|
|
360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
18,034 |
|
|
$ |
19,595 |
|
|
$ |
27,332 |
|
|
$ |
17,720 |
|
|
$ |
12,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
Accruing Loans Past Due |
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
Past Due |
|
|
|
|
|
|
|
Than |
|
|
|
|
|
|
and |
|
|
|
30-89 Days |
|
|
90 Days |
|
|
Nonaccrual |
|
|
Nonaccrual |
|
Commercial and agricultural |
|
|
5,291 |
|
|
|
175 |
|
|
|
4,140 |
|
|
$ |
9,606 |
|
Residential mortgage |
|
|
6,339 |
|
|
|
310 |
|
|
|
1,470 |
|
|
|
8,119 |
|
Consumer installment |
|
|
308 |
|
|
|
1 |
|
|
|
|
|
|
|
309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11,938 |
|
|
$ |
486 |
|
|
$ |
5,610 |
|
|
$ |
18,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
|
Accruing Loans Past Due |
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
Past Due |
|
|
|
|
|
|
|
Than |
|
|
|
|
|
|
and |
|
|
|
30-89 Days |
|
|
90 Days |
|
|
Nonaccrual |
|
|
Nonaccrual |
|
Commercial and agricultural |
|
|
2,567 |
|
|
|
462 |
|
|
|
5,810 |
|
|
$ |
8,839 |
|
Residential mortgage |
|
|
7,352 |
|
|
|
287 |
|
|
|
2,657 |
|
|
|
10,296 |
|
Consumer installment |
|
|
386 |
|
|
|
19 |
|
|
|
55 |
|
|
|
460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,305 |
|
|
$ |
768 |
|
|
$ |
8,522 |
|
|
$ |
19,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
Restructured Loans
The following table summarizes the Corporations restructured loans as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
|
|
Accruing |
|
|
Non- |
|
|
|
|
|
|
Accruing |
|
|
Non- |
|
|
|
|
|
|
Accruing |
|
|
Non- |
|
|
|
|
|
|
Accruing |
|
|
Accruing |
|
|
|
Interest |
|
|
accrual |
|
|
Total |
|
|
Interest |
|
|
accrual |
|
|
Total |
|
|
Interest |
|
|
accrual |
|
|
Total |
|
|
Interest |
|
|
Interest |
|
Current |
|
$ |
4,798 |
|
|
$ |
499 |
|
|
$ |
5,297 |
|
|
$ |
2,754 |
|
|
$ |
786 |
|
|
$ |
3,540 |
|
|
$ |
2,297 |
|
|
$ |
1,355 |
|
|
$ |
3,652 |
|
|
$ |
517 |
|
|
$ |
640 |
|
Past due
30-89 days |
|
|
277 |
|
|
|
26 |
|
|
|
303 |
|
|
|
107 |
|
|
|
904 |
|
|
|
1,011 |
|
|
|
268 |
|
|
|
|
|
|
|
268 |
|
|
|
115 |
|
|
|
57 |
|
Past due 90
days or more |
|
|
|
|
|
|
163 |
|
|
|
163 |
|
|
|
|
|
|
|
426 |
|
|
|
426 |
|
|
|
|
|
|
|
630 |
|
|
|
630 |
|
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,075 |
|
|
$ |
688 |
|
|
$ |
5,763 |
|
|
$ |
2,861 |
|
|
$ |
2,116 |
|
|
$ |
4,977 |
|
|
$ |
2,565 |
|
|
$ |
1,985 |
|
|
$ |
4,550 |
|
|
$ |
685 |
|
|
$ |
697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation had no restructured loans in nonaccrual status as of December 31, 2007 or 2006.
The Corporation has taken aggressive actions to avoid foreclosures on borrowers who are willing to
work with the Corporation in modifying their loans, thus making them more affordable. These loan
restructurings have allowed borrowers to develop a payment structure that will allow them to
continue making payments in lieu of foreclosure. Restructured loans that have been placed in
nonaccrual status may be placed back on accrual status after six months of continuous performance.
To be classified as a restructured loan, the concessions granted to a customer who is experiencing
financial difficulty must meet one of the following criteria:
|
1. |
|
Reduction of the stated interest rate related to the sole purpose of providing payment
and relief for the remaining original life of the debt. |
|
|
2. |
|
Extension of the amortization period beyond typical lending guidelines. |
|
|
3. |
|
Forbearance of principal. |
|
|
4. |
|
Forbearance of accrued interest. |
The following table displays the results of the Corporations efforts related to loans restructured
since December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successful |
|
|
Unsuccessful |
|
|
Total |
|
|
|
Number of |
|
|
Amount of |
|
|
Number of |
|
|
Amount of |
|
|
Number of |
|
|
Amount of |
|
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
|
Loans |
|
Reduction in interest rate |
|
|
2 |
|
|
$ |
275 |
|
|
|
1 |
|
|
$ |
132 |
|
|
|
3 |
|
|
$ |
407 |
|
Extension of amortization |
|
|
29 |
|
|
|
6,235 |
|
|
|
2 |
|
|
|
68 |
|
|
|
31 |
|
|
|
6,303 |
|
Reduction in interest rate and extension of amortization |
|
|
33 |
|
|
|
4,196 |
|
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
4,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64 |
|
|
$ |
10,706 |
|
|
|
3 |
|
|
$ |
200 |
|
|
|
67 |
|
|
$ |
10,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Since December 31, 2008, the Corporation has not restructured any loans as a result of a
forbearance of principal or accrued interest.
The Corporation has restructured $10,906 of loans since December 31, 2008 and had $5,763 of loans
classified as restructured as of December 31, 2010. While the number of loans restructured has
increased in 2010, it is a reflection of the Corporations efforts to work with customers to
modify the terms of their loan agreements and an indicator that the local economy remains under
stress.
21
Nonperforming Assets
The following table summarizes the Corporations nonperforming assets as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Nonaccrual loans |
|
$ |
5,610 |
|
|
$ |
8,522 |
|
|
$ |
11,175 |
|
|
$ |
4,156 |
|
|
$ |
3,444 |
|
Accruing loans past due 90 days or more |
|
|
486 |
|
|
|
768 |
|
|
|
1,251 |
|
|
|
1,727 |
|
|
|
1,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
|
6,096 |
|
|
|
9,290 |
|
|
|
12,426 |
|
|
|
5,883 |
|
|
|
4,629 |
|
Other real estate owned |
|
|
2,039 |
|
|
|
1,141 |
|
|
|
2,770 |
|
|
|
1,376 |
|
|
|
562 |
|
Repossessed assets |
|
|
28 |
|
|
|
16 |
|
|
|
153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets |
|
$ |
8,163 |
|
|
$ |
10,447 |
|
|
$ |
15,349 |
|
|
$ |
7,259 |
|
|
$ |
5,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans as
a % of total loans |
|
|
0.83 |
% |
|
|
1.28 |
% |
|
|
1.69 |
% |
|
|
0.96 |
% |
|
|
0.78 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets as
a % of total assets |
|
|
0.67 |
% |
|
|
0.91 |
% |
|
|
1.35 |
% |
|
|
0.76 |
% |
|
|
0.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans are placed in nonaccrual status when the foreclosure process has begun, generally after
a loan is 90 days past due, unless such loan is well secured and in the process of collection.
Upon transferring the loans to nonaccrual status, an evaluation to determine the net realizable
value of the underlying collateral is performed. This evaluation is used to help determine if any
charge downs are necessary. Loans may be placed back on accrual status after six months of
continued performance.
The following table summarizes the Corporations nonaccrual loan balances by type as of December
31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Commercial and agricultural |
|
$ |
4,140 |
|
|
$ |
5,810 |
|
|
$ |
8,059 |
|
|
$ |
1,959 |
|
|
$ |
2,887 |
|
Residential mortgage |
|
|
1,470 |
|
|
|
2,657 |
|
|
|
3,092 |
|
|
|
2,185 |
|
|
|
557 |
|
Consumer installment |
|
|
|
|
|
|
55 |
|
|
|
24 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,610 |
|
|
$ |
8,522 |
|
|
$ |
11,175 |
|
|
$ |
4,156 |
|
|
$ |
3,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in nonaccrual commercial and agricultural loans was one credit with a balance of $2,679 as
of December 31, 2010. This credit is secured by unsold condominiums and undeveloped commercial
real estate for which there has been a specific allocation established in the amount of $345.
Commercial and agricultural nonaccrual loans included one credit with a balance of $1,800 as of
December 31, 2009 which was subsequently transferred to other real estate owned in the third
quarter of 2010. There were no other individually significant credits included in nonaccrual loans
as of December 31, 2010, 2009, 2008, 2007, or 2006.
Included in the nonaccrual loan balances above were credits currently classified as restructured
loans as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Commercial and agricultural |
|
$ |
115 |
|
|
$ |
1,692 |
|
|
$ |
1,985 |
|
Residential mortgage |
|
|
573 |
|
|
|
424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
688 |
|
|
$ |
2,116 |
|
|
$ |
1,985 |
|
|
|
|
|
|
|
|
|
|
|
The Corporation had no restructured loans in nonaccrual status as of December 31, 2007 or 2006.
22
The Corporation has devoted considerable attention to identifying impaired loans and adjusting the
net carrying value of these loans to their current net realizable values through the establishment
of a specific reserve or the recording of a charge off. 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.
Based on managements analysis, the allowance for loan losses is considered appropriate as of
December 31, 2010. Management will continue to closely monitor its overall credit quality during
2011 to ensure that the allowance for loan losses remains appropriate.
Noninterest Income
The following table shows the changes in noninterest income between the years ended December 31,
2010, 2009, and 2008 respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
2010 |
|
|
2009 |
|
|
$ |
|
|
% |
|
|
2008 |
|
|
$ |
|
|
% |
|
Service charges and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NSF and overdraft fees |
|
$ |
2,809 |
|
|
$ |
3,187 |
|
|
$ |
(378 |
) |
|
|
-11.9 |
% |
|
$ |
3,413 |
|
|
|
(226 |
) |
|
|
-6.6 |
% |
ATM and debit card fees |
|
|
1,492 |
|
|
|
1,218 |
|
|
|
274 |
|
|
|
22.5 |
% |
|
|
1,029 |
|
|
|
189 |
|
|
|
18.4 |
% |
Trust fees |
|
|
896 |
|
|
|
814 |
|
|
|
82 |
|
|
|
10.1 |
% |
|
|
886 |
|
|
|
(72 |
) |
|
|
-8.1 |
% |
Freddie Mac servicing fee |
|
|
760 |
|
|
|
724 |
|
|
|
36 |
|
|
|
5.0 |
% |
|
|
627 |
|
|
|
97 |
|
|
|
15.5 |
% |
Service charges on deposit accounts |
|
|
333 |
|
|
|
344 |
|
|
|
(11 |
) |
|
|
-3.2 |
% |
|
|
372 |
|
|
|
(28 |
) |
|
|
-7.5 |
% |
Net originated mortgage servicing
rights income (loss) |
|
|
47 |
|
|
|
514 |
|
|
|
(467 |
) |
|
|
-90.9 |
% |
|
|
(92 |
) |
|
|
606 |
|
|
|
N/M |
|
All other |
|
|
143 |
|
|
|
112 |
|
|
|
31 |
|
|
|
27.7 |
% |
|
|
135 |
|
|
|
(23 |
) |
|
|
-17.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total service charges and fees |
|
|
6,480 |
|
|
|
6,913 |
|
|
|
(433 |
) |
|
|
-6.3 |
% |
|
|
6,370 |
|
|
|
543 |
|
|
|
8.5 |
% |
Gain on sale of mortgage loans |
|
|
610 |
|
|
|
886 |
|
|
|
(276 |
) |
|
|
-31.2 |
% |
|
|
249 |
|
|
|
637 |
|
|
|
N/M |
|
Net (loss) gain on trading securities |
|
|
(94 |
) |
|
|
80 |
|
|
|
(174 |
) |
|
|
N/M |
|
|
|
245 |
|
|
|
(165 |
) |
|
|
-67.3 |
% |
Net gain (loss) on borrowings measured
at fair value |
|
|
227 |
|
|
|
289 |
|
|
|
(62 |
) |
|
|
-21.5 |
% |
|
|
(641 |
) |
|
|
930 |
|
|
|
N/M |
|
Gain on sale of available-for-sale
investment securities |
|
|
348 |
|
|
|
648 |
|
|
|
(300 |
) |
|
|
-46.3 |
% |
|
|
24 |
|
|
|
624 |
|
|
|
N/M |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings on corporate owned
life insurance policies |
|
|
663 |
|
|
|
641 |
|
|
|
22 |
|
|
|
3.4 |
% |
|
|
616 |
|
|
|
25 |
|
|
|
4.1 |
% |
Brokerage and advisory fees |
|
|
573 |
|
|
|
521 |
|
|
|
52 |
|
|
|
10.0 |
% |
|
|
480 |
|
|
|
41 |
|
|
|
8.5 |
% |
All other |
|
|
493 |
|
|
|
178 |
|
|
|
315 |
|
|
|
177.0 |
% |
|
|
459 |
|
|
|
(281 |
) |
|
|
-61.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other |
|
|
1,729 |
|
|
|
1,340 |
|
|
|
389 |
|
|
|
29.0 |
% |
|
|
1,555 |
|
|
|
(215 |
) |
|
|
-13.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
$ |
9,300 |
|
|
$ |
10,156 |
|
|
$ |
(856 |
) |
|
|
-8.4 |
% |
|
$ |
7,802 |
|
|
$ |
2,354 |
|
|
|
30.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Significant changes in noninterest income are detailed below:
|
|
|
Management continuously analyzes various fees related to deposit accounts including:
service charges and NSF and overdraft 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, and
declined further in the third quarter and fourth quarters of 2010 as a result of new
regulatory rules issued by the Federal Reserve Bank being implemented related to NSF and
overdraft fees. The Corporation anticipates that NSF and overdraft fees will decline
further in 2011 as a result of this recent rule making. |
|
|
|
|
The increases in ATM and debit card fees are primarily the result of the increased usage
of debit cards by 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 experienced
increases in the volume of loans sold to Freddie Mac beginning in the fourth quarter of
2008. This high volume led to increases in gains from the sale of mortgage loans in 2009.
The volume of new mortgage activity has returned to more normal levels in 2010, leading to
a decline in the gain on sale of mortgage loans. Despite the increase in the balance of
serviced loans, the Corporation recorded only modest increases in the value of its
originated mortgage servicing rights (OMSR) portfolio in 2010 as rates remained at
historically low levels. As interest rates are expected to increase, the Corporation
anticipates that Freddie Mac servicing fees and net OMSR income will increase in 2011,
while the gains from the sale of mortgage loans will likely decline. |
|
|
|
|
Fluctuations in the gains and losses related to trading securities and borrowings
carried at fair value are caused by interest rate variances. Management does not
anticipate any significant fluctuations in net trading activities in 2011 as significant
interest rate changes are not expected. |
|
|
|
|
The Corporation does not anticipate any significant sales of available-for-sale
investment securities in 2011. |
|
|
|
|
Fees generated from brokerage and advisory services have been steadily increasing for
the past few years. This has been the result of staff additions as well as a conscious
effort by management to expand the Corporations presence in its local market. Management
anticipates brokerage and advisory fees to increase further in 2011. |
|
|
|
|
The fluctuation in all other income in 2010 is due partially to a $133 increase in
earnings from the Corporations investment in Corporate Settlement Solutions. The
remainder of the difference is spread throughout the various categories, none of which are
individually significant. |
24
Noninterest Expenses
The following table shows the changes in noninterest expenses between the years ended December 31,
2010, 2009, and 2008 respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
2010 |
|
|
2009 |
|
|
$ |
|
|
% |
|
|
2008 |
|
|
$ |
|
|
% |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased employee salaries |
|
$ |
13,697 |
|
|
$ |
13,494 |
|
|
|
203 |
|
|
|
1.5 |
% |
|
$ |
12,465 |
|
|
$ |
1,029 |
|
|
|
8.3 |
% |
Leased employee benefits |
|
|
4,837 |
|
|
|
4,745 |
|
|
|
92 |
|
|
|
1.9 |
% |
|
|
4,502 |
|
|
|
243 |
|
|
|
5.4 |
% |
All other |
|
|
18 |
|
|
|
19 |
|
|
|
(1 |
) |
|
|
-5.3 |
% |
|
|
25 |
|
|
|
(6 |
) |
|
|
-24.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total compensation and benefits |
|
|
18,552 |
|
|
|
18,258 |
|
|
|
294 |
|
|
|
1.6 |
% |
|
|
16,992 |
|
|
|
1,266 |
|
|
|
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
584 |
|
|
|
546 |
|
|
|
38 |
|
|
|
7.0 |
% |
|
|
508 |
|
|
|
38 |
|
|
|
7.5 |
% |
Outside services |
|
|
524 |
|
|
|
433 |
|
|
|
91 |
|
|
|
21.0 |
% |
|
|
492 |
|
|
|
(59 |
) |
|
|
-12.0 |
% |
Property taxes |
|
|
505 |
|
|
|
439 |
|
|
|
66 |
|
|
|
15.0 |
% |
|
|
411 |
|
|
|
28 |
|
|
|
6.8 |
% |
Utilities |
|
|
423 |
|
|
|
393 |
|
|
|
30 |
|
|
|
7.6 |
% |
|
|
366 |
|
|
|
27 |
|
|
|
7.4 |
% |
Building repairs |
|
|
243 |
|
|
|
288 |
|
|
|
(45 |
) |
|
|
-15.6 |
% |
|
|
202 |
|
|
|
86 |
|
|
|
42.6 |
% |
All other |
|
|
72 |
|
|
|
71 |
|
|
|
1 |
|
|
|
1.4 |
% |
|
|
56 |
|
|
|
15 |
|
|
|
26.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total occupancy |
|
|
2,351 |
|
|
|
2,170 |
|
|
|
181 |
|
|
|
8.3 |
% |
|
|
2,035 |
|
|
|
135 |
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,938 |
|
|
|
1,803 |
|
|
|
135 |
|
|
|
7.5 |
% |
|
|
1,663 |
|
|
|
140 |
|
|
|
8.4 |
% |
Computer / service contracts |
|
|
1,779 |
|
|
|
1,676 |
|
|
|
103 |
|
|
|
6.1 |
% |
|
|
1,565 |
|
|
|
111 |
|
|
|
7.1 |
% |
ATM and debit card fees |
|
|
595 |
|
|
|
621 |
|
|
|
(26 |
) |
|
|
-4.2 |
% |
|
|
570 |
|
|
|
51 |
|
|
|
8.9 |
% |
All other |
|
|
32 |
|
|
|
46 |
|
|
|
(14 |
) |
|
|
-30.4 |
% |
|
|
51 |
|
|
|
(5 |
) |
|
|
-9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total furniture and equipment |
|
|
4,344 |
|
|
|
4,146 |
|
|
|
198 |
|
|
|
4.8 |
% |
|
|
3,849 |
|
|
|
297 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FDIC insurance premiums |
|
|
1,254 |
|
|
|
1,730 |
|
|
|
(476 |
) |
|
|
-27.5 |
% |
|
|
313 |
|
|
|
1,417 |
|
|
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and community relations |
|
|
1,093 |
|
|
|
894 |
|
|
|
199 |
|
|
|
22.3 |
% |
|
|
921 |
|
|
|
(27 |
) |
|
|
-2.9 |
% |
Foreclosed asset and collection |
|
|
710 |
|
|
|
546 |
|
|
|
164 |
|
|
|
30.0 |
% |
|
|
565 |
|
|
|
(19 |
) |
|
|
-3.4 |
% |
Directors fees |
|
|
887 |
|
|
|
923 |
|
|
|
(36 |
) |
|
|
-3.9 |
% |
|
|
867 |
|
|
|
56 |
|
|
|
6.5 |
% |
Audit and SOX compliance fees |
|
|
916 |
|
|
|
831 |
|
|
|
85 |
|
|
|
10.2 |
% |
|
|
698 |
|
|
|
133 |
|
|
|
19.1 |
% |
Education and travel |
|
|
499 |
|
|
|
395 |
|
|
|
104 |
|
|
|
26.3 |
% |
|
|
491 |
|
|
|
(96 |
) |
|
|
-19.6 |
% |
Printing and supplies |
|
|
420 |
|
|
|
529 |
|
|
|
(109 |
) |
|
|
-20.6 |
% |
|
|
508 |
|
|
|
21 |
|
|
|
4.1 |
% |
Postage and freight |
|
|
382 |
|
|
|
415 |
|
|
|
(33 |
) |
|
|
-8.0 |
% |
|
|
419 |
|
|
|
(4 |
) |
|
|
-1.0 |
% |
Legal fees |
|
|
338 |
|
|
|
375 |
|
|
|
(37 |
) |
|
|
-9.9 |
% |
|
|
415 |
|
|
|
(40 |
) |
|
|
-9.6 |
% |
Amortization of deposit premium |
|
|
395 |
|
|
|
472 |
|
|
|
(77 |
) |
|
|
-16.3 |
% |
|
|
523 |
|
|
|
(51 |
) |
|
|
-9.8 |
% |
Consulting fees |
|
|
167 |
|
|
|
201 |
|
|
|
(34 |
) |
|
|
-16.9 |
% |
|
|
298 |
|
|
|
(97 |
) |
|
|
-32.6 |
% |
All other |
|
|
1,499 |
|
|
|
1,798 |
|
|
|
(299 |
) |
|
|
-16.6 |
% |
|
|
1,810 |
|
|
|
(12 |
) |
|
|
-0.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other |
|
|
7,306 |
|
|
|
7,379 |
|
|
|
(73 |
) |
|
|
-1.0 |
% |
|
|
7,515 |
|
|
|
(136 |
) |
|
|
-1.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expenses |
|
$ |
33,807 |
|
|
$ |
33,683 |
|
|
|
124 |
|
|
|
0.4 |
% |
|
$ |
30,704 |
|
|
$ |
2,979 |
|
|
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
Significant changes in noninterest expenses are detailed below:
|
|
|
Leased employee salaries have remained essentially unchanged from 2009. During 2009,
the Corporation incurred increased overtime costs related to the large volume of mortgage
refinancing activity. While the demand for mortgage refinancing has reduced, the reduction
in overtime has been offset by annual merit increases and the continued growth of the
Corporation. Leased employee benefits fluctuate from period to period primarily as a
result of changes in health care related expenses. The Corporation does not anticipate any
significant changes in leased employee salaries or benefit expenses in 2011. |
|
|
|
|
FDIC insurance premium expense decreased primarily when the year ended December 31, 2010
is compared to the same period in 2009 as a result of an FDIC special assessment of $479,
which was paid in September 2009. Management expects FDIC insurance premiums to
approximate current levels for 2011. |
|
|
|
|
The increase in marketing and community relations expenses in 2010 is primarily related
to the Corporation making a contribution of $250 to the IBT Foundation, compared to $140 in
2009 and $0 in 2008. |
|
|
|
|
Audit and SOX compliance fees fluctuate due to the timing of the performance of
recurring audit procedures. |
|
|
|
|
Director fees declined in 2010 due to Corporation implementing a policy whereby the
membership on the Isabella Bank and Isabella Bank Corporations board of directors is
identical; no significant change is expected in 2011. |
|
|
|
|
Printing and supplies expenses were historically high in the first three months of 2009
as a result of the Corporation increasing inventories of various supplies. Printing and
supplies expenses are expected to approximate current levels in 2011. |
|
|
|
|
The Corporation places a strong emphasis on customer service. In February 2010, all of
the Corporations employees attended a special customer service seminar. This seminar
coupled with increases in expenditures for executive leadership training led to increases
in education expenses during 2010. Management expects that education related expenses may
decline slightly in 2011. |
|
|
|
|
Postage and freight expenses have declined, and are expected to continue to decline, as
a result of fewer special mailings as well as an increase in the Corporations customers
usage of electronic statements. |
|
|
|
|
The Corporations legal expenses can fluctuate from period to period based on the volume
of foreclosures as well as expenses related to the Corporations ongoing operations,
including regulatory compliance. At this time, the Corporation is not aware of any
significant legal matters, and as such expects that legal expenses should approximate
current levels in 2011. |
|
|
|
|
The fluctuations in all other expenses are spread throughout various categories, none of
which are individually significant. |
Federal Income Taxes
Federal income tax expense (benefit) for 2010 was $1,604 or 15.1% of pre-tax income compared to
$846 or 9.8% of income in 2009 and ($724) or (21.4%) in 2008. The primary factor behind 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 11, Federal Income Taxes of Notes to
Consolidated Financial Statements.
26
ANALYSIS OF CHANGES IN FINANCIAL CONDITION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Change |
|
|
% Change |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
18,109 |
|
|
$ |
24,482 |
|
|
$ |
(6,373 |
) |
|
|
-26.03 |
% |
Certificates of deposit held in other financial institutions |
|
|
15,808 |
|
|
|
5,380 |
|
|
|
10,428 |
|
|
|
193.83 |
% |
Trading securities |
|
|
5,837 |
|
|
|
13,563 |
|
|
|
(7,726 |
) |
|
|
-56.96 |
% |
Available-for-sale investment securities |
|
|
330,724 |
|
|
|
259,066 |
|
|
|
71,658 |
|
|
|
27.66 |
% |
Mortgage loans available-for-sale |
|
|
1,182 |
|
|
|
2,281 |
|
|
|
(1,099 |
) |
|
|
-48.18 |
% |
Loans |
|
|
735,304 |
|
|
|
723,316 |
|
|
|
11,988 |
|
|
|
1.66 |
% |
Allowance for loan losses |
|
|
(12,373 |
) |
|
|
(12,979 |
) |
|
|
606 |
|
|
|
-4.67 |
% |
Premises and equipment |
|
|
24,627 |
|
|
|
23,917 |
|
|
|
710 |
|
|
|
2.97 |
% |
Goodwill and other intangible assets |
|
|
47,091 |
|
|
|
47,429 |
|
|
|
(338 |
) |
|
|
-0.71 |
% |
Equity securities without readily determinable fair values |
|
|
17,564 |
|
|
|
17,921 |
|
|
|
(357 |
) |
|
|
-1.99 |
% |
Other assets |
|
|
41,937 |
|
|
|
39,568 |
|
|
|
2,369 |
|
|
|
5.99 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,225,810 |
|
|
$ |
1,143,944 |
|
|
$ |
81,866 |
|
|
|
7.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
877,339 |
|
|
$ |
802,652 |
|
|
$ |
74,687 |
|
|
|
9.31 |
% |
Borrowed funds |
|
|
194,917 |
|
|
|
193,101 |
|
|
|
1,816 |
|
|
|
0.94 |
% |
Accrued interest and other liabilities |
|
|
8,393 |
|
|
|
7,388 |
|
|
|
1,005 |
|
|
|
13.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,080,649 |
|
|
|
1,003,141 |
|
|
|
77,508 |
|
|
|
7.73 |
% |
Shareholders equity |
|
|
145,161 |
|
|
|
140,803 |
|
|
|
4,358 |
|
|
|
3.10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
1,225,810 |
|
|
$ |
1,143,944 |
|
|
$ |
81,866 |
|
|
|
7.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
As shown above, the Corporation has intentionally increased its balance sheet through the
acquisition of available-for-sale investment securities and certificates of deposit held in other
financial institutions, which is consistent with its plan to increase net interest income. These
purchases were funded primarily with retail deposit growth. Available-for-sale investment
securities are expected to continue to increase in 2011. Overall changes in deposit accounts and
demand for loans are the primary reasons for fluctuations in cash and cash equivalents. As the
Corporation has increased its investment securities, it has reduced its interest bearing balances,
which is included in cash and cash equivalents.
A discussion of changes in balance sheet amounts by major categories follows:
Trading 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 2 Trading Securities of the Consolidated
Financial Statements). Due to the current interest rate environment, the Corporation has allowed
this balance to decline.
The following is a schedule of the carrying value of trading securities as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Government sponsored enterprises |
|
$ |
|
|
|
$ |
|
|
|
$ |
4,014 |
|
States and political subdivisions |
|
|
5,837 |
|
|
|
9,962 |
|
|
|
11,556 |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
160 |
|
Mortgage-backed |
|
|
|
|
|
|
3,601 |
|
|
|
6,045 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,837 |
|
|
$ |
13,563 |
|
|
$ |
21,775 |
|
|
|
|
|
|
|
|
|
|
|
27
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.
The following is a schedule of the carrying value of investment securities available-for-sale as of
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
U.S. Government and federal agencies |
|
$ |
|
|
|
$ |
|
|
|
$ |
4,083 |
|
Government sponsored enterprises |
|
|
5,404 |
|
|
|
19,471 |
|
|
|
62,988 |
|
States and political subdivisions |
|
|
169,717 |
|
|
|
151,730 |
|
|
|
149,323 |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
7,145 |
|
Auction rate money market preferred |
|
|
2,865 |
|
|
|
2,973 |
|
|
|
5,979 |
|
Preferred stocks |
|
|
6,936 |
|
|
|
7,054 |
|
|
|
|
|
Mortgage-backed |
|
|
102,215 |
|
|
|
67,734 |
|
|
|
16,937 |
|
Collateralized mortgage obligations |
|
|
43,587 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
330,724 |
|
|
$ |
259,066 |
|
|
$ |
246,455 |
|
|
|
|
|
|
|
|
|
|
|
Excluding those holdings in government sponsored enterprises and municipalities within the state of
Michigan, 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 and
collateralized mortgage obligations include only government agencies and government sponsored
agencies as the Corporation holds no investments in private label mortgage-backed securities or
collateralized mortgage obligations.
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, 2010. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After One |
|
|
After Five |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year But |
|
|
Years But |
|
|
|
|
|
|
|
|
|
|
|
|
|
Within |
|
|
Within |
|
|
Within |
|
|
|
|
After |
|
|
|
|
Securities with |
|
|
|
One Year |
|
|
Five Years |
|
|
Ten Years |
|
|
Ten Years |
|
|
Variable Payments |
|
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
|
Amount |
|
|
Yield (%) |
|
Government sponsored
enterprises |
|
$ |
|
|
|
|
|
|
|
$ |
5,007 |
|
|
|
2.02 |
|
|
$ |
397 |
|
|
|
7.91 |
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
States and political
subdivisions |
|
|
14,132 |
|
|
|
3.51 |
|
|
|
34,837 |
|
|
|
3.73 |
|
|
|
87,263 |
|
|
|
3.74 |
|
|
|
33,485 |
|
|
|
2.09 |
|
|
|
|
|
|
|
|
|
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,738 |
|
|
|
2.54 |
|
|
|
48,477 |
|
|
|
2.66 |
|
|
|
|
|
|
|
|
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,587 |
|
|
|
2.59 |
|
Auction rate money market preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,865 |
|
|
|
4.86 |
|
Preferred stocks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,936 |
|
|
|
4.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,132 |
|
|
|
3.51 |
|
|
$ |
39,844 |
|
|
|
3.53 |
|
|
$ |
141,398 |
|
|
|
3.29 |
|
|
$ |
81,962 |
|
|
|
2.43 |
|
|
$ |
53,388 |
|
|
|
2.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
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. These 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 distressed 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Commercial |
|
$ |
348,852 |
|
|
$ |
340,274 |
|
|
$ |
324,806 |
|
|
$ |
238,306 |
|
|
$ |
212,701 |
|
Agricultural |
|
|
71,446 |
|
|
|
64,845 |
|
|
|
58,003 |
|
|
|
47,407 |
|
|
|
47,302 |
|
Residential real estate mortgage |
|
|
284,029 |
|
|
|
285,838 |
|
|
|
319,397 |
|
|
|
297,937 |
|
|
|
300,650 |
|
Installment |
|
|
30,977 |
|
|
|
32,359 |
|
|
|
33,179 |
|
|
|
29,037 |
|
|
|
30,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
735,304 |
|
|
$ |
723,316 |
|
|
$ |
735,385 |
|
|
$ |
612,687 |
|
|
$ |
591,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the change in the loan categories for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
Commercial |
|
$ |
8,578 |
|
|
|
2.5 |
% |
|
$ |
15,468 |
|
|
|
4.8 |
% |
|
$ |
86,500 |
|
|
|
36.3 |
% |
Agricultural |
|
|
6,601 |
|
|
|
10.2 |
% |
|
|
6,842 |
|
|
|
11.8 |
% |
|
|
10,596 |
|
|
|
22.4 |
% |
Residential real estate mortgage |
|
|
(1,809 |
) |
|
|
-0.6 |
% |
|
|
(33,559 |
) |
|
|
-10.5 |
% |
|
|
21,460 |
|
|
|
7.2 |
% |
Installment |
|
|
(1,382 |
) |
|
|
-4.3 |
% |
|
|
(820 |
) |
|
|
-2.5 |
% |
|
|
4,142 |
|
|
|
14.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11,988 |
|
|
|
1.7 |
% |
|
$ |
(12,069 |
) |
|
|
-1.6 |
% |
|
$ |
122,698 |
|
|
|
20.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The growth in commercial and agricultural loans is a result of the Corporations efforts to
increase these segments of the loan portfolio as a percentage of total loans. A significant
portion of this growth has been driven by the Corporations new business development team.
As rates in 2010 on residential mortgages were comparable to the rates in 2009, residential
mortgage refinancing activity stabilized which resulted in a decrease in loans sold to the
secondary market. As a result of this decline in loans sold, the residential real estate portfolio
remained stable in 2010 as compared to the significant declines noted in 2009. Refinancing
activity resulted in a net increase of $2,226 in the balance of residential mortgage loans sold to
the secondary market in 2010 compared to a net increase of $53,161 in 2009.
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.
29
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:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Federal Home Loan Bank Stock |
|
$ |
7,596 |
|
|
$ |
7,960 |
|
Investment in Corporate Settlement Solutions |
|
|
6,793 |
|
|
|
6,782 |
|
Federal Reserve Bank Stock |
|
|
1,879 |
|
|
|
1,879 |
|
Investment in Valley Financial Corporation |
|
|
1,000 |
|
|
|
1,000 |
|
Other |
|
|
296 |
|
|
|
300 |
|
|
|
|
|
|
|
|
Total |
|
$ |
17,564 |
|
|
$ |
17,921 |
|
|
|
|
|
|
|
|
Deposits
The main source of funds for the Corporation is deposits. The following table presents the
composition of the deposit portfolio as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
|
2006 |
|
Noninterest bearing deposits |
|
$ |
104,902 |
|
|
$ |
96,875 |
|
|
$ |
97,546 |
|
|
$ |
84,846 |
|
|
$ |
83,902 |
|
Interest bearing demand deposits |
|
|
142,259 |
|
|
|
128,111 |
|
|
|
113,973 |
|
|
|
105,526 |
|
|
|
111,406 |
|
Savings deposits |
|
|
177,817 |
|
|
|
157,020 |
|
|
|
182,523 |
|
|
|
196,682 |
|
|
|
178,001 |
|
Certificates of deposit |
|
|
386,435 |
|
|
|
356,594 |
|
|
|
340,976 |
|
|
|
311,976 |
|
|
|
320,226 |
|
Brokered certificates of deposit |
|
|
53,748 |
|
|
|
50,933 |
|
|
|
28,185 |
|
|
|
28,197 |
|
|
|
27,446 |
|
Internet certificates of deposit |
|
|
12,178 |
|
|
|
13,119 |
|
|
|
12,427 |
|
|
|
6,246 |
|
|
|
4,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
877,339 |
|
|
$ |
802,652 |
|
|
$ |
775,630 |
|
|
$ |
733,473 |
|
|
$ |
725,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the change in the deposit categories for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
|
$ Change |
|
|
% Change |
|
Noninterest bearing deposits |
|
$ |
8,027 |
|
|
|
8.3 |
% |
|
$ |
(671 |
) |
|
|
-0.7 |
% |
|
$ |
12,700 |
|
|
|
15.0 |
% |
Interest bearing demand deposits |
|
|
14,148 |
|
|
|
11.0 |
% |
|
|
14,138 |
|
|
|
12.4 |
% |
|
|
8,447 |
|
|
|
8.0 |
% |
Savings deposits |
|
|
20,797 |
|
|
|
13.2 |
% |
|
|
(25,503 |
) |
|
|
-14.0 |
% |
|
|
(14,159 |
) |
|
|
-7.2 |
% |
Certificates of deposit |
|
|
29,841 |
|
|
|
8.4 |
% |
|
|
15,618 |
|
|
|
4.6 |
% |
|
|
29,000 |
|
|
|
9.3 |
% |
Brokered certificates of deposit |
|
|
2,815 |
|
|
|
5.5 |
% |
|
|
22,748 |
|
|
|
80.7 |
% |
|
|
(12 |
) |
|
|
0.0 |
% |
Internet certificates of deposit |
|
|
(941 |
) |
|
|
-7.2 |
% |
|
|
692 |
|
|
|
5.6 |
% |
|
|
6,181 |
|
|
|
99.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
74,687 |
|
|
|
9.3 |
% |
|
$ |
27,022 |
|
|
|
3.5 |
% |
|
$ |
42,157 |
|
|
|
5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As shown in the preceding table, the Corporation has enjoyed strong deposit growth during 2010.
This growth was the result of the Corporation offering products with competitive rates and terms,
as well as focused marketing efforts to increase deposit market share in the communities served.
Management anticipates that deposits will continue to grow in 2011.
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.
30
The following table shows the average balances and corresponding interest rates paid on deposit
accounts as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Noninterest bearing demand deposits |
|
$ |
102,812 |
|
|
|
|
|
|
$ |
94,408 |
|
|
|
|
|
|
$ |
95,552 |
|
|
|
|
|
Interest bearing demand deposits |
|
|
137,109 |
|
|
|
0.11 |
% |
|
|
116,412 |
|
|
|
0.13 |
% |
|
|
114,889 |
|
|
|
0.71 |
% |
Savings deposits |
|
|
169,579 |
|
|
|
0.23 |
% |
|
|
177,538 |
|
|
|
0.22 |
% |
|
|
213,410 |
|
|
|
1.14 |
% |
Time deposits |
|
|
430,892 |
|
|
|
2.55 |
% |
|
|
398,356 |
|
|
|
3.27 |
% |
|
|
393,190 |
|
|
|
4.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
840,392 |
|
|
|
|
|
|
$ |
786,714 |
|
|
|
|
|
|
$ |
817,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remaining maturity of time certificates and other time deposits of $100 or more as of December
31, 2010 was as follows:
|
|
|
|
|
Maturity |
|
|
|
|
Within 3 months |
|
$ |
35,935 |
|
Within 3 to 6 months |
|
|
20,695 |
|
Within 6 to 12 months |
|
|
49,207 |
|
Over 12 months |
|
|
98,360 |
|
|
|
|
|
Total |
|
$ |
204,197 |
|
|
|
|
|
Borrowed Funds
The following table summarizes the Corporations borrowings as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Federal Home Loan Bank advances |
|
$ |
113,423 |
|
|
|
3.64 |
% |
|
$ |
127,804 |
|
|
|
4.11 |
% |
Securities sold under agreements to repurchase
without stated maturity dates |
|
|
45,871 |
|
|
|
0.25 |
% |
|
|
37,797 |
|
|
|
0.30 |
% |
Securities sold under agreements to repurchase
with stated maturity dates |
|
|
19,623 |
|
|
|
3.01 |
% |
|
|
20,000 |
|
|
|
3.72 |
% |
Federal funds purchased |
|
|
16,000 |
|
|
|
0.60 |
% |
|
|
|
|
|
|
|
|
Federal Reserve Bank discount window advance |
|
|
|
|
|
|
|
|
|
|
7,500 |
|
|
|
0.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
194,917 |
|
|
|
2.53 |
% |
|
$ |
193,101 |
|
|
|
3.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
31
The maturity and weighted average interest rates of FHLB advances are as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Fixed rate advances due 2010 |
|
$ |
|
|
|
|
|
|
|
$ |
28,320 |
|
|
|
4.52 |
% |
One year putable advances due 2010 |
|
|
|
|
|
|
|
|
|
|
6,000 |
|
|
|
5.31 |
% |
Fixed rate advances due 2011 |
|
|
10,086 |
|
|
|
3.96 |
% |
|
|
10,206 |
|
|
|
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 |
|
|
|
2.97 |
% |
One year putable advances due 2012 |
|
|
15,000 |
|
|
|
4.10 |
% |
|
|
15,000 |
|
|
|
4.10 |
% |
Fixed rate advances due 2013 |
|
|
5,337 |
|
|
|
4.14 |
% |
|
|
5,278 |
|
|
|
4.14 |
% |
One year putable advances due 2013 |
|
|
5,000 |
|
|
|
3.15 |
% |
|
|
5,000 |
|
|
|
3.15 |
% |
Fixed rate advances due 2014 |
|
|
25,000 |
|
|
|
3.16 |
% |
|
|
15,000 |
|
|
|
3.63 |
% |
Fixed rate advances due 2015 |
|
|
25,000 |
|
|
|
4.63 |
% |
|
|
25,000 |
|
|
|
4.63 |
% |
Fixed rate advances due 2017 |
|
|
10,000 |
|
|
|
2.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
113,423 |
|
|
|
3.64 |
% |
|
$ |
127,804 |
|
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The maturity and weighted average interest rates of securities sold under agreements to repurchase
with stated maturity dates are as follows at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Repurchase agreements due 2010 |
|
$ |
|
|
|
|
|
|
|
$ |
5,000 |
|
|
|
4.00 |
% |
Repurchase agreements due 2011 |
|
|
858 |
|
|
|
1.51 |
% |
|
|
|
|
|
|
|
|
Repurchase agreements due 2012 |
|
|
1,013 |
|
|
|
2.21 |
% |
|
|
|
|
|
|
|
|
Repurchase agreements due 2013 |
|
|
5,127 |
|
|
|
4.45 |
% |
|
|
5,000 |
|
|
|
4.51 |
% |
Repurchase agreements due 2014 |
|
|
12,087 |
|
|
|
3.00 |
% |
|
|
10,000 |
|
|
|
3.19 |
% |
Repurchase agreements due 2015 |
|
|
538 |
|
|
|
3.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
19,623 |
|
|
|
3.01 |
% |
|
$ |
20,000 |
|
|
|
3.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual Obligations and Loan Commitments
The Corporation has various financial obligations, including contractual obligations and
commitments, which may require future cash payments. The following schedule summarizes the
Corporations non cancelable obligations and future minimum payments as of December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Payments Due by Period |
|
|
|
|
|
|
|
After One |
|
|
After Three |
|
|
|
|
|
|
|
|
|
Due in |
|
|
Year But |
|
|
Year But |
|
|
|
|
|
|
|
|
|
One Year |
|
|
Within |
|
|
Within |
|
|
After |
|
|
|
|
|
|
or Less |
|
|
Three Years |
|
|
Five Years |
|
|
Five Years |
|
|
Total |
|
Deposits with no stated maturity |
|
$ |
424,978 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
424,978 |
|
Certificates of deposit with stated maturities |
|
|
216,927 |
|
|
|
158,268 |
|
|
|
70,888 |
|
|
|
6,278 |
|
|
|
452,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short term borrowings |
|
|
61,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61,871 |
|
Long term borrowings |
|
|
11,944 |
|
|
|
48,477 |
|
|
|
62,625 |
|
|
|
10,000 |
|
|
|
133,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowed funds |
|
|
73,815 |
|
|
|
48,477 |
|
|
|
62,625 |
|
|
|
10,000 |
|
|
|
194,917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual obligations |
|
$ |
715,720 |
|
|
$ |
206,745 |
|
|
$ |
133,513 |
|
|
$ |
16,278 |
|
|
$ |
1,072,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
The Corporation also has loan commitments that may impact liquidity. The following schedule
summarizes the Corporations loan commitments and expiration dates by period as of December 31,
2010. Since many of these commitments historically have expired without being drawn upon, the
total amount of these commitments does not necessarily represent future cash requirements of the
Corporation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiration Dates by Period |
|
|
|
|
|
|
|
After One |
|
|
After Three |
|
|
|
|
|
|
|
|
|
Due in |
|
|
Year But |
|
|
Year But |
|
|
|
|
|
|
|
|
|
One Year |
|
|
Within |
|
|
Within |
|
|
After |
|
|
|
|
|
|
or Less |
|
|
Three Years |
|
|
Five Years |
|
|
Five Years |
|
|
Total |
|
Unused commitments to extend credit |
|
$ |
65,717 |
|
|
$ |
24,364 |
|
|
$ |
14,847 |
|
|
$ |
5,273 |
|
|
$ |
110,201 |
|
Undisbursed loans |
|
|
13,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,382 |
|
Standby letters of credit |
|
|
4,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan commitments |
|
$ |
83,980 |
|
|
$ |
24,364 |
|
|
$ |
14,847 |
|
|
$ |
5,273 |
|
|
$ |
128,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
The capital of the Corporation consists primarily of common stock, including shares to be issued,
retained earnings, and accumulated other comprehensive loss. The Corporation offers dividend
reinvestment and employee, director, and shareholder stock purchase plans. Under the provisions of
these plans, the Corporation issued 122,113 shares of common stock generating $2,164 of capital
during 2010, and 126,874 shares of common stock generating $2,396 of capital in 2009. The
Corporation also generates capital through the Isabella Bank Corporation and Related Companies
Deferred Compensation Plan for Directors (the Directors Plan), its equity compensation plan (See
Note 16 Benefit Plans of Notes to Consolidated Financial Statements). Pursuant to this plan, the
Corporation generated $650 and $677 of capital in 2010 and 2009, 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 from the Directors Plan.
During 2010 and 2009 the Corporation repurchased 138,970 shares of common stock at an average price
of $18.40 and 122,612 shares of common stock at an average price of $19.47, respectively.
Accumulated other comprehensive loss decreased $410 in 2010 and consists of $457 of unrealized
gains on available-for-sale investment securities which was offset by a $47 increase in
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 8.24% at year end 2010.
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 |
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
Required |
|
Equity Capital |
|
|
12.44 |
% |
|
|
12.80 |
% |
|
|
4.00 |
% |
Secondary Capital |
|
|
1.25 |
% |
|
|
1.25 |
% |
|
|
4.00 |
% |
|
|
|
|
|
|
|
|
|
|
Total Capital |
|
|
13.69 |
% |
|
|
14.05 |
% |
|
|
8.00 |
% |
|
|
|
|
|
|
|
|
|
|
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 Board also prescribes minimum capital requirements for the Corporations
subsidiary Bank. At December 31, 2010, the Bank exceeded these minimums. For further information
regarding the Banks capital requirements, refer to Note 15 Minimum Regulatory Capital
Requirements of the Notes to Consolidated Financial Statements,
33
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, foreclosed assets, originated 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.
The table below represents the activity in Level 3 inputs measured on a recurring basis for the
year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Level 3 inputs January 1 |
|
$ |
10,027 |
|
|
$ |
5,979 |
|
Net unrealized (losses) gains on available-for-sale investment securities |
|
|
(226 |
) |
|
|
4,048 |
|
|
|
|
|
|
|
|
Level 3 inputs December 31 |
|
$ |
9,801 |
|
|
$ |
10,027 |
|
|
|
|
|
|
|
|
For further information regarding fair value measurements see Note 1, Nature of Operations and
Summary of Significant Accounting Policies and Note 19, Fair Value of the Consolidated Financial
Statements.
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 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 , which totaled $143,572 as of December 31, 2010, are
included in the time frame of their earliest repricing. Time deposit liabilities are scheduled
based on their contractual maturity except for variable rate time deposits in the amount of $1,940
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, 2010, the Corporation had a negative
cumulative gap within one year. A negative gap position results when more liabilities, within a
specified time frame, mature or reprice than assets.
34
The following table shows the time periods and the amount of assets and liabilities available for
interest rate repricing as of December 31, 2010. 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 |
|
|
|
|
|
$ |
5,837 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Investment securities |
|
|
|
|
|
|
17,405 |
|
|
|
47,247 |
|
|
|
129,688 |
|
|
|
136,384 |
|
Loans |
|
|
|
|
|
|
168,790 |
|
|
|
94,739 |
|
|
|
401,106 |
|
|
|
65,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
192,032 |
|
|
$ |
141,986 |
|
|
$ |
530,794 |
|
|
$ |
201,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Sensitive Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
|
|
|
|
$ |
63,421 |
|
|
$ |
10,730 |
|
|
$ |
110,766 |
|
|
$ |
10,000 |
|
Time deposits |
|
|
|
|
|
|
67,036 |
|
|
|
150,552 |
|
|
|
228,495 |
|
|
|
6,278 |
|
Savings |
|
|
|
|
|
|
10,770 |
|
|
|
33,671 |
|
|
|
107,557 |
|
|
|
25,819 |
|
Interest bearing demand |
|
|
|
|
|
|
7,432 |
|
|
|
22,405 |
|
|
|
79,827 |
|
|
|
32,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
148,659 |
|
|
$ |
217,358 |
|
|
$ |
526,645 |
|
|
$ |
74,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative gap (deficiency) |
|
|
|
|
|
$ |
43,373 |
|
|
$ |
(31,999 |
) |
|
$ |
(27,850 |
) |
|
$ |
98,901 |
|
Cumulative gap (deficiency) as a % of assets |
|
|
|
|
|
|
3.54 |
% |
|
|
(2.61 |
)% |
|
|
(2.27 |
)% |
|
|
8.07 |
% |
The following table shows the maturity of commercial and agricultural loans outstanding at
December 31, 2010. 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 |
|
$ |
102,027 |
|
|
$ |
296,042 |
|
|
$ |
22,229 |
|
|
$ |
420,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Sensitivity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans maturing after one year that have: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rates |
|
|
|
|
|
$ |
253,106 |
|
|
$ |
20,346 |
|
|
|
|
|
Variable interest rates |
|
|
|
|
|
|
42,936 |
|
|
|
1,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
296,042 |
|
|
$ |
22,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
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
$360,677 or 29.4% of assets as of December 31, 2010 as compared to $292,464 or 25.6% in 2009.
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.
The following table summarizes the Corporations sources and uses of cash for the years ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
$ Variance |
|
Net cash provided by operating activities |
|
$ |
26,521 |
|
|
$ |
18,225 |
|
|
$ |
8,296 |
|
Net cash used in investing activities |
|
|
(103,877 |
) |
|
|
(9,184 |
) |
|
|
(94,693 |
) |
Net cash provided by (used in) financing activities |
|
|
70,983 |
|
|
|
(7,538 |
) |
|
|
78,521 |
|
|
|
|
|
|
|
|
|
|
|
(Decrease) Increase in cash and cash equivalents |
|
|
(6,373 |
) |
|
|
1,503 |
|
|
|
(7,876 |
) |
Cash and cash equivalents January 1 |
|
|
24,482 |
|
|
|
22,979 |
|
|
|
1,503 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents December 31 |
|
$ |
18,109 |
|
|
$ |
24,482 |
|
|
$ |
(6,373 |
) |
|
|
|
|
|
|
|
|
|
|
The primary source of funds for the Corporation is deposits. The Corporation emphasizes
interest bearing time deposits as part of its funding strategy. The Corporation also seeks
noninterest bearing deposits, or checking accounts, to expand its customer base, while reducing the
Corporations cost of funds.
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. These funding methods typically
carry a higher interest rate than traditional market deposit accounts. Some borrowed funds,
including Federal Home Loan Bank Advances, Federal Reserve Bank Discount Window Advances, and
repurchase agreements, require the Corporation to pledge assets, typically in the form of
investment securities or loans, as collateral.
The Corporation had the ability to borrow up to an additional $122,960, based on the assets
currently pledged as collateral. The Corporation has pledged eligible mortgage loans and
investment securities as collateral for any such borrowings.
36
Item 7 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, and does not utilize
interest rate swaps or derivatives, except for interest rate locks and forward loan commitments, in
the management of its interest rate risk. Any changes in foreign exchange rates or commodity
prices would have an insignificant impact 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
commodity prices. 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.
Residential real estate and other consumer loans have imbedded options that allow the borrower to
repay the balance prior to maturity without penalty, while commercial and agricultural loans have
prepayment penalties. The amount of prepayments is dependent upon many factors, including the
interest rate of a given loan in comparison to the current interest rate for residential 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 or subject
to prepayment. The call option is more likely to be exercised in a period of decreasing interest
rates. Investment securities, other than those that are callable, do not have any significant
imbedded options. Savings and 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, 2010, the Corporations net interest income would decrease during a period of
increasing 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, 2010 and 2009. 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.
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
Fair Value |
(dollars in thousands) |
|
2011 |
|
2012 |
|
2013 |
|
2014 |
|
2015 |
|
Thereafter |
|
Total |
|
12/31/10 |
|
|
|
Rate sensitive assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest bearing assets |
|
$ |
10,550 |
|
|
$ |
5,429 |
|
|
$ |
960 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
16,939 |
|
|
$ |
17,039 |
|
Average interest rates |
|
|
0.96 |
% |
|
|
1.82 |
% |
|
|
2.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.30 |
% |
|
|
|
|
Trading securities |
|
$ |
1,918 |
|
|
$ |
2,366 |
|
|
$ |
1,031 |
|
|
$ |
522 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5,837 |
|
|
$ |
5,837 |
|
Average interest rates |
|
|
3.46 |
% |
|
|
2.31 |
% |
|
|
2.42 |
% |
|
|
2.47 |
% |
|
|
|
|
|
|
|
|
|
|
2.72 |
% |
|
|
|
|
Fixed interest rate securities |
|
$ |
64,652 |
|
|
$ |
42,984 |
|
|
$ |
32,871 |
|
|
$ |
29,395 |
|
|
$ |
24,438 |
|
|
$ |
136,384 |
|
|
$ |
330,724 |
|
|
$ |
330,724 |
|
Average interest rates |
|
|
3.68 |
% |
|
|
3.42 |
% |
|
|
3.30 |
% |
|
|
3.33 |
% |
|
|
3.28 |
% |
|
|
3.13 |
% |
|
|
3.32 |
% |
|
|
|
|
Fixed interest rate loans |
|
$ |
128,277 |
|
|
$ |
121,434 |
|
|
$ |
140,019 |
|
|
$ |
67,423 |
|
|
$ |
68,569 |
|
|
$ |
66,010 |
|
|
$ |
591,732 |
|
|
$ |
603,435 |
|
Average interest rates |
|
|
6.80 |
% |
|
|
6.63 |
% |
|
|
6.26 |
% |
|
|
6.47 |
% |
|
|
6.08 |
% |
|
|
5.83 |
% |
|
|
6.41 |
% |
|
|
|
|
Variable interest rate loans |
|
$ |
59,536 |
|
|
$ |
17,306 |
|
|
$ |
22,523 |
|
|
$ |
15,118 |
|
|
$ |
18,830 |
|
|
$ |
10,259 |
|
|
$ |
143,572 |
|
|
$ |
143,572 |
|
Average interest rates |
|
|
4.94 |
% |
|
|
4.76 |
% |
|
|
4.27 |
% |
|
|
3.78 |
% |
|
|
3.69 |
% |
|
|
5.21 |
% |
|
|
4.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate sensitive liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowed funds |
|
$ |
74,151 |
|
|
$ |
33,013 |
|
|
$ |
15,127 |
|
|
$ |
37,087 |
|
|
$ |
25,539 |
|
|
$ |
10,000 |
|
|
$ |
194,917 |
|
|
$ |
200,603 |
|
Average interest rates |
|
|
0.62 |
% |
|
|
3.46 |
% |
|
|
2.55 |
% |
|
|
3.11 |
% |
|
|
4.60 |
% |
|
|
2.35 |
% |
|
|
2.33 |
% |
|
|
|
|
Savings and NOW accounts |
|
$ |
74,278 |
|
|
$ |
73,818 |
|
|
$ |
53,174 |
|
|
$ |
35,872 |
|
|
$ |
24,520 |
|
|
$ |
58,414 |
|
|
$ |
320,076 |
|
|
$ |
320,076 |
|
Average interest rates |
|
|
0.21 |
% |
|
|
0.21 |
% |
|
|
0.20 |
% |
|
|
0.19 |
% |
|
|
0.18 |
% |
|
|
0.15 |
% |
|
|
0.19 |
% |
|
|
|
|
Fixed interest rate time deposits |
|
$ |
215,648 |
|
|
$ |
113,338 |
|
|
$ |
44,269 |
|
|
$ |
31,414 |
|
|
$ |
39,474 |
|
|
$ |
6,278 |
|
|
$ |
450,421 |
|
|
$ |
452,392 |
|
Average interest rates |
|
|
1.79 |
% |
|
|
2.67 |
% |
|
|
3.35 |
% |
|
|
2.86 |
% |
|
|
2.97 |
% |
|
|
3.26 |
% |
|
|
2.36 |
% |
|
|
|
|
Variable interest rate time deposits |
|
$ |
1,279 |
|
|
$ |
661 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,940 |
|
|
$ |
1,940 |
|
Average interest rates |
|
|
1.21 |
% |
|
|
1.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
Fair Value |
|
|
|
2010 |
|
|
2011 |
|
|
2012 |
|
|
2013 |
|
|
2014 |
|
|
Thereafter |
|
|
Total |
|
|
12/31/09 |
|
|
|
|
Rate sensitive assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest bearing assets |
|
$ |
10,360 |
|
|
$ |
960 |
|
|
$ |
1,200 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
12,520 |
|
|
$ |
12,520 |
|
Average interest rates |
|
|
1.13 |
% |
|
|
2.29 |
% |
|
|
2.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.36 |
% |
|
|
|
|
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 |
% |
|
|
|
|
38
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 8. 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 41 through 88 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 6 on page 13 of this report.
39
Report of Independent Registered Public Accounting Firm
Shareholders and Board of Directors
Isabella Bank Corporation
Mount Pleasant, Michigan
We have audited the accompanying consolidated balance sheets of Isabella Bank Corporation as of
December 31, 2010 and 2009, 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, 2010. We also have audited Isabella Bank Corporations internal control over
financial reporting as of December 31, 2010, 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 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.
As discussed in Note 1 to the consolidated financial statements, effective January 1, 2008, the
Corporation adopted ASC Topic 715, Compensation Retirement Benefits.
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.
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, 2010 and 2009, and the consolidated results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 2010 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, 2010, based on the criteria established in the Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations (COSO) of the
Treadway Commission.
/s/ Rehmann Robson, P.C.
Saginaw, Michigan
March 8, 2011
40
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
2010 |
|
|
2009 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
Cash and demand deposits due from banks |
|
$ |
16,978 |
|
|
$ |
17,342 |
|
Interest bearing balances due from banks |
|
|
1,131 |
|
|
|
7,140 |
|
|
|
|
|
|
|
|
Total cash and cash equivalents |
|
|
18,109 |
|
|
|
24,482 |
|
Certificates of deposit held in other financial institutions |
|
|
15,808 |
|
|
|
5,380 |
|
Trading securities |
|
|
5,837 |
|
|
|
13,563 |
|
Available-for-sale investment securities (amortized
cost of $329,435 in 2010 and $258,585 in 2009) |
|
|
330,724 |
|
|
|
259,066 |
|
Mortgage loans available-for-sale |
|
|
1,182 |
|
|
|
2,281 |
|
Loans |
|
|
|
|
|
|
|
|
Agricultural |
|
|
71,446 |
|
|
|
64,845 |
|
Commercial |
|
|
348,852 |
|
|
|
340,274 |
|
Installment |
|
|
30,977 |
|
|
|
32,359 |
|
Residential real estate mortgage |
|
|
284,029 |
|
|
|
285,838 |
|
|
|
|
|
|
|
|
Total loans |
|
|
735,304 |
|
|
|
723,316 |
|
Less allowance for loan losses |
|
|
12,373 |
|
|
|
12,979 |
|
|
|
|
|
|
|
|
Net loans |
|
|
722,931 |
|
|
|
710,337 |
|
Premises and equipment |
|
|
24,627 |
|
|
|
23,917 |
|
Corporate owned life insurance |
|
|
17,466 |
|
|
|
16,782 |
|
Accrued interest receivable |
|
|
5,456 |
|
|
|
5,832 |
|
Equity securities without readily determinable fair values |
|
|
17,564 |
|
|
|
17,921 |
|
Goodwill and other intangible assets |
|
|
47,091 |
|
|
|
47,429 |
|
Other assets |
|
|
19,015 |
|
|
|
16,954 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,225,810 |
|
|
$ |
1,143,944 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Noninterest bearing |
|
$ |
104,902 |
|
|
$ |
96,875 |
|
NOW accounts |
|
|
142,259 |
|
|
|
128,111 |
|
Certificates of deposit under $100 and other savings |
|
|
425,981 |
|
|
|
389,644 |
|
Certificates of deposit over $100 |
|
|
204,197 |
|
|
|
188,022 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
877,339 |
|
|
|
802,652 |
|
Borrowed funds ($10,423 in 2010 and $17,804 in 2009 at fair value) |
|
|
194,917 |
|
|
|
193,101 |
|
Accrued interest and other liabilities |
|
|
8,393 |
|
|
|
7,388 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,080,649 |
|
|
|
1,003,141 |
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Common stock no par value
15,000,000 shares authorized; issued and outstanding 7,550,074
(including 32,686 shares to be issued) in 2010 and 7,535,193
(including 30,626 shares to be issued) in 2009 |
|
|
133,592 |
|
|
|
133,443 |
|
Shares to be issued for deferred compensation obligations |
|
|
4,682 |
|
|
|
4,507 |
|
Retained earnings |
|
|
8,596 |
|
|
|
4,972 |
|
Accumulated other comprehensive loss |
|
|
(1,709 |
) |
|
|
(2,119 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
145,161 |
|
|
|
140,803 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
1,225,810 |
|
|
$ |
1,143,944 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
41
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares to be |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
issued for |
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
Common |
|
|
|
|
|
|
deferred |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Stock Shares |
|
|
Common |
|
|
compensation |
|
|
Retained |
|
|
Comprehensive |
|
|
|
|
|
|
Outstanding |
|
|
Stock |
|
|
obligations |
|
|
Earnings |
|
|
Loss |
|
|
Totals |
|
Balance, January 1, 2008 |
|
|
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 |
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,045 |
|
|
|
410 |
|
|
|
9,455 |
|
Issuance of common stock |
|
|
124,953 |
|
|
|
2,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,683 |
|
Common stock issued for deferred
compensation obligations |
|
|
28,898 |
|
|
|
537 |
|
|
|
(475 |
) |
|
|
|
|
|
|
|
|
|
|
62 |
|
Share-based payment awards under equity
compensation plan |
|
|
|
|
|
|
|
|
|
|
650 |
|
|
|
|
|
|
|
|
|
|
|
650 |
|
Common stock purchased for deferred
compensation obligations |
|
|
|
|
|
|
(514 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(514 |
) |
Common stock repurchased pursuant to
publicly announced repurchase plan |
|
|
(138,970 |
) |
|
|
(2,557 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,557 |
) |
Cash dividends ($0.72 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,421 |
) |
|
|
|
|
|
|
(5,421 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010 |
|
|
7,550,074 |
|
|
$ |
133,592 |
|
|
$ |
4,682 |
|
|
$ |
8,596 |
|
|
$ |
(1,709 |
) |
|
$ |
145,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
42
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
Loans , including fees |
|
$ |
46,794 |
|
|
$ |
47,706 |
|
|
$ |
49,674 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
5,271 |
|
|
|
4,712 |
|
|
|
5,433 |
|
Nontaxable |
|
|
4,367 |
|
|
|
4,623 |
|
|
|
4,642 |
|
Trading account securities |
|
|
306 |
|
|
|
687 |
|
|
|
1,093 |
|
Federal funds sold and other |
|
|
479 |
|
|
|
377 |
|
|
|
543 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
57,217 |
|
|
|
58,105 |
|
|
|
61,385 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
11,530 |
|
|
|
13,588 |
|
|
|
19,873 |
|
Borrowings |
|
|
5,674 |
|
|
|
6,251 |
|
|
|
5,733 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
17,204 |
|
|
|
19,839 |
|
|
|
25,606 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
40,013 |
|
|
|
38,266 |
|
|
|
35,779 |
|
Provision for loan losses |
|
|
4,857 |
|
|
|
6,093 |
|
|
|
9,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
35,156 |
|
|
|
32,173 |
|
|
|
26,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
Service charges and fees |
|
|
6,480 |
|
|
|
6,913 |
|
|
|
6,370 |
|
Gain on sale of mortgage loans |
|
|
610 |
|
|
|
886 |
|
|
|
249 |
|
Net (loss) gain on trading securities |
|
|
(94 |
) |
|
|
80 |
|
|
|
245 |
|
Net gain (loss) on borrowings measured at fair value |
|
|
227 |
|
|
|
289 |
|
|
|
(641 |
) |
Gain on sale of available-for-sale investment securities |
|
|
348 |
|
|
|
648 |
|
|
|
24 |
|
Other |
|
|
1,729 |
|
|
|
1,340 |
|
|
|
1,555 |
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
|
9,300 |
|
|
|
10,156 |
|
|
|
7,802 |
|
|
Noninterest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits |
|
|
18,552 |
|
|
|
18,258 |
|
|
|
16,992 |
|
Occupancy |
|
|
2,351 |
|
|
|
2,170 |
|
|
|
2,035 |
|
Furniture and equipment |
|
|
4,344 |
|
|
|
4,146 |
|
|
|
3,849 |
|
FDIC insurance premiums |
|
|
1,254 |
|
|
|
1,730 |
|
|
|
313 |
|
Other |
|
|
7,306 |
|
|
|
7,379 |
|
|
|
7,515 |
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expenses |
|
|
33,807 |
|
|
|
33,683 |
|
|
|
30,704 |
|
|
|
|
|
|
|
|
|
|
|
Income before federal income tax expense (benefit) |
|
|
10,649 |
|
|
|
8,646 |
|
|
|
3,377 |
|
Federal income tax expense (benefit) |
|
|
1,604 |
|
|
|
846 |
|
|
|
(724 |
) |
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.20 |
|
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.17 |
|
|
$ |
1.01 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per basic share |
|
$ |
0.72 |
|
|
$ |
0.70 |
|
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
43
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Net income |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) on available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) arising during the year |
|
|
1,156 |
|
|
|
3,415 |
|
|
|
(3,104 |
) |
Reclassification adjustment for net realized gains
included in net income |
|
|
(348 |
) |
|
|
(648 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) |
|
|
808 |
|
|
|
2,767 |
|
|
|
(3,128 |
) |
Tax effect |
|
|
(351 |
) |
|
|
436 |
|
|
|
(643 |
) |
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses), net of tax |
|
|
457 |
|
|
|
3,203 |
|
|
|
(3,771 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) reduction of unrecognized pension costs |
|
|
(72 |
) |
|
|
374 |
|
|
|
(2,320 |
) |
Tax effect |
|
|
25 |
|
|
|
(127 |
) |
|
|
788 |
|
|
|
|
|
|
|
|
|
|
|
Net unrealized (loss) gain on defined benefit pension plan |
|
|
(47 |
) |
|
|
247 |
|
|
|
(1,532 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax |
|
|
410 |
|
|
|
3,450 |
|
|
|
(5,303 |
) |
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
9,455 |
|
|
$ |
11,250 |
|
|
$ |
(1,202 |
) |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
44
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
Reconciliation of net income to net cash provided by operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
4,857 |
|
|
|
6,093 |
|
|
|
9,500 |
|
Impairment of foreclosed assets |
|
|
180 |
|
|
|
157 |
|
|
|
231 |
|
Depreciation |
|
|
2,522 |
|
|
|
2,349 |
|
|
|
2,171 |
|
Amortization and impairment of originated mortgage servicing rights |
|
|
543 |
|
|
|
683 |
|
|
|
346 |
|
Amortization of acquisition intangibles |
|
|
338 |
|
|
|
375 |
|
|
|
415 |
|
Net amortization of available-for-sale investment securities |
|
|
1,153 |
|
|
|
741 |
|
|
|
356 |
|
Realized gain on sale of available-for-sale investment securities |
|
|
(348 |
) |
|
|
(648 |
) |
|
|
(24 |
) |
Net unrealized losses (gains) on trading securities |
|
|
94 |
|
|
|
(80 |
) |
|
|
(245 |
) |
Net gain on sale of mortgage loans |
|
|
(610 |
) |
|
|
(886 |
) |
|
|
(249 |
) |
Net unrealized (gains) losses on borrowings measured at fair value |
|
|
(227 |
) |
|
|
(289 |
) |
|
|
641 |
|
Increase in cash value of corporate owned life insurance |
|
|
(642 |
) |
|
|
(641 |
) |
|
|
(616 |
) |
Realized gain on redemption of corporate owned life insurance |
|
|
(21 |
) |
|
|
|
|
|
|
|
|
Share-based payment awards under equity compensation plan |
|
|
650 |
|
|
|
677 |
|
|
|
603 |
|
Deferred income tax expense (benefit) |
|
|
179 |
|
|
|
(641 |
) |
|
|
(1,812 |
) |
Origination of loans held for sale |
|
|
(72,106 |
) |
|
|
(153,388 |
) |
|
|
(33,353 |
) |
Proceeds from loan sales |
|
|
73,815 |
|
|
|
152,891 |
|
|
|
34,918 |
|
Net changes in operating assets and liabilities which provided (used) cash: |
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
|
7,632 |
|
|
|
8,292 |
|
|
|
8,513 |
|
Accrued interest receivable |
|
|
376 |
|
|
|
490 |
|
|
|
226 |
|
Other assets |
|
|
(1,914 |
) |
|
|
(6,331 |
) |
|
|
(3,565 |
) |
Accrued interest and other liabilities |
|
|
1,005 |
|
|
|
581 |
|
|
|
(1,496 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
26,521 |
|
|
|
18,225 |
|
|
|
20,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net change in certificates of deposit held in other financial institutions |
|
|
(10,428 |
) |
|
|
(4,805 |
) |
|
|
882 |
|
Activity in available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
Maturities, calls, and sales |
|
|
85,273 |
|
|
|
130,580 |
|
|
|
66,387 |
|
Purchases |
|
|
(156,928 |
) |
|
|
(140,517 |
) |
|
|
(96,168 |
) |
Loan principal (originations) collections, net |
|
|
(21,319 |
) |
|
|
4,437 |
|
|
|
(42,700 |
) |
Proceeds from sales of foreclosed assets |
|
|
2,778 |
|
|
|
4,145 |
|
|
|
2,310 |
|
Purchases of premises and equipment |
|
|
(3,232 |
) |
|
|
(3,035 |
) |
|
|
(2,990 |
) |
Bank acquisition, net of cash acquired |
|
|
|
|
|
|
|
|
|
|
(9,465 |
) |
Cash contributed to title company joint venture formation |
|
|
|
|
|
|
|
|
|
|
(4,542 |
) |
Purchases of corporate owned life insurance |
|
|
(175 |
) |
|
|
|
|
|
|
(1,560 |
) |
Proceeds from the redemption of corporate owned life insurance |
|
|
154 |
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(103,877 |
) |
|
|
(9,184 |
) |
|
|
(87,846 |
) |
|
|
|
|
|
|
|
|
|
|
45
CONSOLIDATED STATEMENTS OF CASHFLOWS (continued)
(UNAUDITED)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Acceptances and withdrawals of deposits, net |
|
|
74,687 |
|
|
|
27,022 |
|
|
|
(47,892 |
) |
Advances (repayments) of borrowed funds |
|
|
2,043 |
|
|
|
(28,960 |
) |
|
|
123,016 |
|
Cash dividends paid on common stock |
|
|
(5,421 |
) |
|
|
(5,256 |
) |
|
|
(4,873 |
) |
Proceeds from issuance of common stock |
|
|
2,208 |
|
|
|
2,479 |
|
|
|
2,476 |
|
Common stock repurchased |
|
|
(2,020 |
) |
|
|
(2,056 |
) |
|
|
(6,440 |
) |
Common stock purchased for deferred compensation obligations |
|
|
(514 |
) |
|
|
(767 |
) |
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
70,983 |
|
|
|
(7,538 |
) |
|
|
66,038 |
|
|
|
|
|
|
|
|
|
|
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
(6,373 |
) |
|
|
1,503 |
|
|
|
(1,147 |
) |
Cash and cash equivalents at beginning of year |
|
|
24,482 |
|
|
|
22,979 |
|
|
|
24,126 |
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
18,109 |
|
|
$ |
24,482 |
|
|
$ |
22,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOWS INFORMATION: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
17,344 |
|
|
$ |
20,030 |
|
|
$ |
25,556 |
|
Federal income taxes paid |
|
|
1,261 |
|
|
|
2,237 |
|
|
|
1,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL NONCASH INFORMATION: |
|
|
|
|
|
|
|
|
|
|
|
|
Transfers of loans to foreclosed assets |
|
$ |
3,868 |
|
|
$ |
2,536 |
|
|
$ |
3,398 |
|
Common stock issued for deferred compenstion obligations |
|
|
475 |
|
|
|
185 |
|
|
|
360 |
|
Common stock repurchased from an associated grantor trust (Rabbi Trust) |
|
|
(537 |
) |
|
|
(331 |
) |
|
|
(360 |
) |
The accompanying notes are an integral part of these consolidated financial statements.
46
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 several mid-Michigan counties. Its banking
subsidiary, Isabella Bank, offers banking services through 25 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 Corporations principal markets. The Corporations results of operations can be
significantly affected by changes in interest rates or changes in the local economic environment.
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 certain available-for-sale
investment securities, the valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans, valuation of goodwill and other intangible assets, and determinations of
assumptions in accounting for the defined benefit pension plan. 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 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.
47
The Corporation utilizes fair value measurements to record fair value adjustments to certain assets
and liabilities and to determine fair value disclosures. Investment 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 other assets at fair
value on a nonrecurring basis, such as mortgage loans available-for-sale, impaired loans, foreclosed assets, originated mortgage servicing rights,
goodwill, 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.
Fair Value Hierarchy
Under fair value measurement and disclosure authoritative guidance, the Corporation groups assets
and liabilities measured 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 maximize the use of observable inputs and minimize the use of unobservable inputs.
For a further discussion of fair value considerations, refer to Notes 19 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 any one 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. 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. Management does not believe the Company is exposed to any significant
interest, credit or other financial risk as a result of these deposits.
CERTIFICATES OF DEPOSIT HELD IN OTHER FINANCIAL INSTITUTIONS: Certificates of deposits held in
other financial institutions consist of interest bearing certificates of deposit that mature within
3 years and are carried at cost.
TRADING SECURITIES: The Corporation engages in trading activities of its own accounts. 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 income is included
in net interest income.
AVAILABLE-FOR-SALE INVESTMENT SECURITIES: All purchases of investment securities are generally
classified as available-for-sale. However, classification of investment securities as either held
to maturity or trading may be elected by management of the Corporation. Securities classified as
available-for-sale 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 stocks are considered equity
securities for federal income tax purposes, as such, no estimated federal income tax impact is
expected or recorded. 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.
Realized gains and losses on the sale of available-for-sale investment securities are determined
using the specific identification method.
48
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. If these
conditions are not met, the Corporation must recognize an other-than-temporary impairment charge
through earnings for the difference between the debt securitys amortized cost basis and its fair
value, and such amount is included in noninterest income. For debt securities that do not meet the
above criteria, and the Corporation does not expect to recover the securitys amortized cost basis,
the security is considered other-than-temporarily impaired. For these debt securities, the
Corporation separates the total impairment into the credit risk loss component and the amount of
the loss related to market and other risk factors. In order to determine the amount of the credit
loss for a debt security, the Corporation calculates the recovery value by performing a discounted cash flow analysis based on the current cash flows and future cash flows
management expects to recover. The amount of the total other-than-temporary impairment related to
the credit risk is recognized in earnings and is included in noninterest income. The amount of the
total other-than-temporary impairment related to other risk factors is recognized as a component of
other comprehensive income. For debt securities that have recognized an other-than-temporary
impairment through earnings, if through subsequent evaluation there is a significant increase in
the cash flow expected, the difference between the amortized cost basis and the cash flows expected
to be collected is accreted as interest income.
Available-for-sale equity securities are reviewed for other-than-temporary impairment at each
reporting date. This evaluation considers a number of factors including, but not limited to, the
length of time and extent to which the fair value has been less than cost, the financial condition
and near term prospects of the issuer, and managements ability and intent to hold the securities
until fair value recovers. If it is determined that management does not have the ability and intent
to hold the securities until recovery or that there are conditions that indicate that a security
may not recover in value then the difference between the fair value and the cost of the security is
recognized in earnings and is included in noninterest income. No such losses were recognized in
2010, 2009, or 2008.
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.
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, 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 deemed to be impaired. 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.
49
Loans may be classified as impaired if they meet one or more of the following criteria:
|
1. |
|
There has been a chargeoff of its principal balance; |
|
|
2. |
|
The loan has been classified as a troubled debt restructuring; or |
|
|
3. |
|
The loan is in nonaccrual status. |
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, less cost to sell,
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 loans for impairment
allocations and related 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 of which the provision is accounted for in other
noninterest expenses in the consolidated statements of income.
Mortgage loans held for sale are sold with the mortgage servicing rights retained by the
Corporation. 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 Corporation, 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 Corporation does not maintain
effective control over the transferred assets through an agreement to repurchase them before their
maturity. Other than servicing, as disclosed in Note 5, the Corporation has no substantive
continuing involvement related to these loans. Servicing fee earned on such loans was $760, $724,
and $627 for 2010, 2009, and 2008, respectively, and is included in other noninterest income.
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 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 valuation allowance may be recorded as an increase to income. Capitalized servicing rights are
reported in other assets and are amortized into noninterest 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.
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.
FORECLOSED ASSETS: Assets acquired through, or in lieu, of loan foreclosure are held for sale and
are initially recorded at the lower of the Corporations carrying amount or fair value less
estimated selling costs at the date of transfer, establishing a new cost basis. Any write
50
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 Corporations carrying amount or fair
value less costs to sell. Foreclosed assets of $2,067 and $1,157 are included in Other Assets on
the accompanying consolidated balance sheets.
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 3 to 40 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 Corporation 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
$3,586 and $4,737 as of December 31, 2010 and 2009, respectively, have been recorded as a prepaid
asset in the accompanying consolidated balance sheets in Other Assets, and will be expensed on a
ratable basis quarterly through December 31, 2012.
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:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Federal Home Loan Bank Stock |
|
$ |
7,596 |
|
|
$ |
7,960 |
|
Investment in Corporate Settlement Solutions |
|
|
6,793 |
|
|
|
6,782 |
|
Federal Reserve Bank Stock |
|
|
1,879 |
|
|
|
1,879 |
|
Investment in Valley Financial Corporation |
|
|
1,000 |
|
|
|
1,000 |
|
Other |
|
|
296 |
|
|
|
300 |
|
|
|
|
|
|
|
|
Total |
|
$ |
17,564 |
|
|
$ |
17,921 |
|
|
|
|
|
|
|
|
STOCK COMPENSATION PLANS: At December 31, 2010, the Isabella Bank Corporation and Related
Companies Deferred Compensation Plan for Directors (the Directors Plan) had 224,663 shares to be
issued to participants, for which an associated grantor trust (Rabbi Trust) held 32,686 shares.
The Corporation had 216,905 shares to be issued in 2009, with 30,626 shares held in the Rabbi
Trust. 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.
ASC Topic 715 was amended to require that the Corporation recognize a liability for any post
retirement benefits provided by the Corporation, beginning January 1, 2008. As a result of the
adoption of the new authoritative guidance, the Corporation recognized a liability of $1,571 as of
January 1, 2008. As of December 31, 2010 and 2009, the present value of the post retirement
benefits promised by the Corporation to the covered employees was estimated to be $2,573 and
$2,505, respectively, and is included in Accrued Interest and Other Liabilities on the consolidated
balance sheets. The periodic policy maintenance costs were $68 and $45 for 2010 and 2009,
respectively.
ACQUISITION INTANGIBLES AND GOODWILL: The Corporation previously acquired branch facilities and
related deposits in business combinations accounted for as a purchase. The acquisitions included
amounts related to the valuation of customer deposit relationships (core deposit intangibles).
Core deposit intangibles arising from acquisitions are included in Other Assets and are being
amortized over their
51
estimated lives. Goodwill, which is included in Other Assets, represents the
excess of purchase price over identifiable assets, 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.
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.
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. Income tax expense is the tax payable or refundable
for the year plus or minus the change during the year in deferred tax assets and liabilities.
The Corporation analyzes its filing positions in the jurisdictions where it is required to file
income tax returns, as well as all open tax years in these jurisdictions. The Corporation has also
elected to retain its existing accounting policy with respect to the treatment of interest and
penalties attributable to income taxes, and continues to reflect any charges for such, to the
extent they arise, as a component of its noninterest expenses
MARKETING COSTS: Marketing costs are expensed as incurred (see Note 10).
52
COMPUTATION OF EARNINGS PER SHARE: Basic earnings per share represents income available to common
stockholders divided by the weightedaverage number of common shares issued during the period.
Diluted earnings per share reflects additional common shares that would have been outstanding if
dilutive potential common shares had been issued, as well as any adjustments to income that would
result from the assumed issuance. Potential common shares that may be issued by the Corporation
relate solely to outstanding shares in the Corporations Directors Plan (see Note 16).
Earnings per common share have been computed based on the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Average number of common shares outstanding
for basic calculation |
|
|
7,541,676 |
|
|
|
7,517,276 |
|
|
|
7,492,677 |
|
Average potential effect of shares in the Deferred Director fee plan (1) |
|
|
187,744 |
|
|
|
181,319 |
|
|
|
184,473 |
|
|
|
|
|
|
|
|
|
|
|
Average number of common shares outstanding used to
calculate diluted earnings per common share |
|
|
7,729,420 |
|
|
|
7,698,595 |
|
|
|
7,677,150 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.20 |
|
|
$ |
1.04 |
|
|
$ |
0.55 |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.17 |
|
|
$ |
1.01 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Exclusive of shares held in the Rabbi Trust |
RECLASSIFICATIONS: Certain amounts reported in the 2009 and 2008 consolidated financial
statements have been reclassified to conform with the 2010 presentation.
RECENT ACCOUNTING PRONOUNCEMENTS:
FASB ASC Topic 310, Receivables. In April 2010, ASC Topic 310 was amended by Accounting
Standards Update (ASU) No. 2010-18, Effect of a Loan Modification When the Loan Is Part of a Pool
That Is Accounted for as a Single Asset(a consensus of the FASB Emerging Issues Task), to
clarify that individual loans accounted for within pools are not to be removed from the pool solely
as a result of modifications to the loan (including troubled debt restructurings). The new
guidance was effective for interim and annual periods ending on or after July 15, 2010 and did not
have a significant impact on the Corporations consolidated financial statements.
In July 2010, ASC Topic 310 was amended by ASU No. 2010-20, Disclosures about the Credit Quality
of Financing Receivables and the Allowance for Credit Losses to provide financial statement users
greater transparency about the Corporations allowance for loan losses and the credit quality of
its financing receivables. Existing disclosures are amended that required the Corporation to
provide the following disclosure about its loan portfolio on a disaggregated basis: (1) a
rollforward schedule of the allowance for loan losses from the beginning of the reporting period to
the end of a reporting period on a portfolio segment basis, with the ending balance further
disaggregated on the basis of the impairment method, (2) for each disaggregated ending balance in
item (1), the related recorded investment in loans, (3) the nonaccrual status of loans by class of
loans, and (4) impaired loans by class of loans.
The amendments in this update required the Corporation to provide the following additional
disclosures about its loans: (1) credit quality indicators of financing receivables at the end of
the reporting period by class of loans, (2) the aging of past due loans at the end of the reporting
period by class of loans, (3) the nature and extent of troubled debt restructurings that occurred
during the period by class of loans and their effect on the allowance for loan losses, (4) the
nature and extent of financing receivables modified within the previous 12 months that defaulted
during the period by class of financing receivables and their effect on the allowance for loan
losses and (5) significant purchases and sales of loans during the period disaggregated by
portfolio segment. The new disclosures as of the end of a reporting period were effective for
interim and annual reporting periods ending on or after December 15, 2010, with the exception of
the new disclosures related to troubled debt restructurings which are not required to be reported
until the second quarter of 2011. The new disclosures about activity that occurs during a
reporting period are effective for interim and annual reporting periods beginning on or after
December 15, 2010. The new guidance has significantly expanded the Corporations consolidated
financial statement disclosures. (See Note 4)
53
FASB ASC Topic 350, Intangibles Goodwill and Other. In December 2010, ASC Topic 350
was amended by ASU No. 2010-28, When to Perform Step 2 of the Goodwill Impairment Test for
Reporting Units with Zero or Negative Carrying Amounts (a consensus of the FASB Emerging Issues
Task Force), to address questions related to the testing for goodwill impairments for entities
with goodwill with zero or negative carrying amounts. The new guidance is effective for interim
and annual periods beginning after December 15, 2010 and is not anticipated to have any impact on
the Corporations consolidated financial statements.
FASB ASC Topic 715, Compensation Retirement Benefits. In January 2010, ASC Topic 715
was amended by ASU No. 2010-06, Improving Disclosures about Fair Value Measurements, to change
the terminology for major categories of assets to classes of assets to correspond with the
amendments to ASC Topic 820 (see below). The new guidance was effective for interim and annual
periods ending on or after January 1, 2010 and had no impact on the Corporations consolidated
financial statements.
FASB ASC Topic 805, Business Combinations. In December 2010, ASC Topic 805 was amended
by ASU No. 2010-29, Disclosure of Supplementary Pro Forma Information for Business Combinations (a
consensus of the FASB Emerging Issues Task Force, to address diversity in practice about the
interpretation of the pro forma revenue and earnings disclosure requirements for business
combinations. The new guidance is effective for business combinations for which the acquisition
date is on or after the beginning of the first annual reporting period on or after December 15,
2010 and is not anticipated to impact the Corporations consolidated financial statements.
FASB ASC Topic 810, Consolidation. 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 was effective January 1, 2010 and had no impact on the Corporations
consolidated financial statements.
FASB ASC Topic 820, Fair Value Measurements and Disclosures. In January 2010, ASC Topic
820 was amended by ASU No. 2010-06, to add new disclosures for: (1) significant transfers in and
out of Level 1 and Level 2 fair value measurements and the reasons for the transfers and (2)
presenting separately information about purchases, sales, issuances and settlements for Level 3
fair value instruments (as opposed to reporting activity as net).
ASU No. 2010-06 also clarifies existing disclosures by requiring reporting entities to provide fair
value measurement disclosures for each class of assets and liabilities and to provide disclosures
about the valuation techniques and inputs used to measure fair value for both recurring and
nonrecurring fair value measurements.
The new authoritative guidance was effective for interim and annual reporting periods beginning
January 1, 2010 except for the disclosures about purchases, sales, issuances and settlements in the
rollforward of activity in Level 3 fair value measurements, which will be effective January 1,
2011. The new guidance did not, and is not anticipated to, have a significant impact on the
Corporations consolidated financial statements.
FASB ASC Topic 860, Transfers and Servicing. New authoritative accounting guidance under
ASC Topic 860 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 was effective January 1, 2010 and had no significant impact on the
Corporations consolidated financial statements.
54
NOTE 2 TRADING SECURITIES
Trading securities, at fair value, consist of the following investments at December 31:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
States and political subdivisions |
|
$ |
5,837 |
|
|
$ |
9,962 |
|
Mortgage-backed |
|
|
|
|
|
|
3,601 |
|
|
|
|
|
|
|
|
Total |
|
$ |
5,837 |
|
|
$ |
13,563 |
|
|
|
|
|
|
|
|
Included in the net trading losses of $94 during 2010, were $74 of net trading losses on securities
that relate to the Corporations trading portfolio as of December 31, 2010. Included in net
trading gains of $80 during 2009, were $38 of net trading gains on securities that relate to the
Corporations trading portfolio as of December 31, 2009.
NOTE 3 AVAILABLE-FOR-SALE INVESTMENT SECURITIES
The amortized cost and fair value of available-for-sale investment securities, with gross
unrealized gains and losses, are as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
Government sponsored enterprises |
|
$ |
5,394 |
|
|
$ |
10 |
|
|
$ |
|
|
|
$ |
5,404 |
|
States and political subdivisions |
|
|
167,328 |
|
|
|
3,349 |
|
|
|
960 |
|
|
|
169,717 |
|
Auction rate money market preferred |
|
|
3,200 |
|
|
|
|
|
|
|
335 |
|
|
|
2,865 |
|
Preferred stocks |
|
|
7,800 |
|
|
|
|
|
|
|
864 |
|
|
|
6,936 |
|
Mortgage-backed |
|
|
101,096 |
|
|
|
1,633 |
|
|
|
514 |
|
|
|
102,215 |
|
Collateralized mortgage obligations |
|
|
44,617 |
|
|
|
103 |
|
|
|
1,133 |
|
|
|
43,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
329,435 |
|
|
$ |
5,095 |
|
|
$ |
3,806 |
|
|
$ |
330,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
The Corporation had pledged available-for-sale and trading securities in the following amounts
as of December 31:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Pledged to secure borrowed funds |
|
$ |
86,788 |
|
|
$ |
41,612 |
|
Pledged to secure repurchase agreements |
|
|
86,381 |
|
|
|
74,605 |
|
Pledged for public deposits and for other
purposes necessary or required by law |
|
|
14,626 |
|
|
|
20,054 |
|
|
|
|
|
|
|
|
Total |
|
$ |
187,795 |
|
|
$ |
136,271 |
|
|
|
|
|
|
|
|
While borrowed funds increased $1,816 since December 31, 2009, the Corporation increased the
level of securities pledged to secure other borrowed funds and repurchase agreements by $51,524 in
the same period. The additional pledging has enhanced the Corporations liquidity position as it
allows for an increased availability of borrowed funds.
The amortized cost and fair value of available-for-sale securities by contractual maturity at
December 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing |
|
|
Securities |
|
|
|
|
|
|
|
|
|
|
After One |
|
|
After Five |
|
|
|
|
|
|
With |
|
|
|
|
|
|
Due in |
|
|
Year But |
|
|
Years But |
|
|
|
|
|
|
Variable |
|
|
|
|
|
|
One Year |
|
|
Within |
|
|
Within |
|
|
After |
|
|
Monthly |
|
|
|
|
|
|
or Less |
|
|
Five Years |
|
|
Ten Years |
|
|
Ten Years |
|
|
Payments |
|
|
Total |
|
|
|
|
|
|
|
|
Government sponsored enterprises |
|
$ |
|
|
|
$ |
5,000 |
|
|
$ |
394 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5,394 |
|
States and political subdivisions |
|
|
14,061 |
|
|
|
33,702 |
|
|
|
85,757 |
|
|
|
33,808 |
|
|
|
|
|
|
|
167,328 |
|
Auction rate money market preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,200 |
|
|
|
3,200 |
|
Preferred stocks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,800 |
|
|
|
7,800 |
|
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,096 |
|
|
|
101,096 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,617 |
|
|
|
44,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amortized cost |
|
$ |
14,061 |
|
|
$ |
38,702 |
|
|
$ |
86,151 |
|
|
$ |
33,808 |
|
|
$ |
156,713 |
|
|
$ |
329,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value |
|
$ |
14,132 |
|
|
$ |
39,844 |
|
|
$ |
87,660 |
|
|
$ |
43,286 |
|
|
$ |
145,802 |
|
|
$ |
330,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected maturities may differ from contractual maturities because issuers may have the right
to call or prepay obligations.
Because of their variable monthly payments, auction rate money market preferreds, preferred stocks,
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Proceeds from sales of securities |
|
$ |
18,303 |
|
|
$ |
32,204 |
|
|
$ |
6,096 |
|
|
|
|
|
|
|
|
|
|
|
Gross realized gains |
|
$ |
351 |
|
|
$ |
648 |
|
|
$ |
24 |
|
Gross realized losses |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized gains |
|
$ |
348 |
|
|
$ |
648 |
|
|
$ |
24 |
|
|
|
|
|
|
|
|
|
|
|
Applicable income tax expense |
|
$ |
118 |
|
|
$ |
220 |
|
|
$ |
8 |
|
|
|
|
|
|
|
|
|
|
|
The cost basis used to determine the realized gains or losses of securities sold was the
amortized cost of the individual investment security as of the trade date.
56
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, 2010 |
|
|
|
Less Than Twelve Months |
|
|
Over Twelve Months |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Total |
|
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
States and political subdivisions |
|
$ |
960 |
|
|
$ |
29,409 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
960 |
|
Auction rate money market preferred |
|
|
|
|
|
|
|
|
|
|
335 |
|
|
|
2,865 |
|
|
|
335 |
|
Preferred stock |
|
|
|
|
|
|
|
|
|
|
864 |
|
|
|
2,936 |
|
|
|
864 |
|
Mortgage-backed |
|
|
514 |
|
|
|
38,734 |
|
|
|
|
|
|
|
|
|
|
|
514 |
|
Collateralized mortgage obligations |
|
|
1,133 |
|
|
|
33,880 |
|
|
|
|
|
|
|
|
|
|
|
1,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,607 |
|
|
$ |
102,023 |
|
|
$ |
1,199 |
|
|
$ |
5,801 |
|
|
$ |
3,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities in an
unrealized loss position: |
|
|
|
|
|
|
82 |
|
|
|
|
|
|
|
4 |
|
|
|
86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities in an
unrealized loss position: |
|
|
|
|
|
|
39 |
|
|
|
|
|
|
|
8 |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 estimated fair
value. Due to credit market uncertainty, the trading for these securities has been limited. As a
result of the limited trading of these securities, $7,800 converted to preferred stock with debt
like characteristics in 2009.
Due to the limited trading activity of these securities, the fair values were estimated utilizing a
discounted cash flow analysis as of December 31, 2010 and December 31, 2009. These analyses
considered creditworthiness of the counterparty, the timing of expected future cash flows, and the
current volume of trading activity. As of December 31, 2010, the Corporation held an auction rate
money market preferred security and preferred stock which declined in fair value as a result of the
securities interest rates, they are currently lower than the offering rates of securities with
similar characteristics. Despite the limited trading of these securities, management has
determined that any declines in the fair value of these securities are the result of changes in
interest rates and not risks related to the underlying credit quality of the security.
Additionally, none of these securities are deemed to be below investment grade, and management does
not intend to sell the securities in an unrealized loss position, and it is more likely than not
that the Corporation will not have to sell the securities before recovery of their cost basis. As
a result, the Corporation has not recognized an other-than-temporary impairment related to these
declines in fair value.
57
As of December 31, 2010 and December 31, 2009, 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 considered, among other factors, the
following criteria:
|
|
|
Has the value of the investment declined more than what is deemed to be reasonable based
on a risk and maturity adjusted discount rate? |
|
|
|
|
Is the investment credit rating below investment grade? |
|
|
|
|
Is it probable that the issuer will be unable to pay the amount when due? |
|
|
|
|
Is it more likely than not that the Corporation will not have to sell the security
before recovery of its cost basis? |
|
|
|
|
Has the duration of the investment been extended? |
Based on the Corporations analysis using the above criteria, 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 to sell the securities before recovery of
their cost basis, management does not believe that the values of any securities are
other-than-temporarily impaired as of December 31, 2010 or 2009.
NOTE 4 LOANS AND ALLOWANCE FOR LOAN LOSSES
The Corporation grants commercial, agricultural, consumer and residential loans to customers
situated primarily in Isabella, Gratiot, Mecosta, 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, light manufacturing, retail, gaming and
tourism, higher education, 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:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Mortgage loans on real estate |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
$ |
207,749 |
|
|
$ |
207,560 |
|
Commercial |
|
|
239,810 |
|
|
|
224,176 |
|
Agricultural |
|
|
44,246 |
|
|
|
38,236 |
|
Construction and land development |
|
|
12,250 |
|
|
|
13,268 |
|
Second mortgages |
|
|
26,712 |
|
|
|
34,255 |
|
Equity lines of credit |
|
|
37,318 |
|
|
|
30,755 |
|
|
|
|
|
|
|
|
Total mortgage loans |
|
|
568,085 |
|
|
|
548,250 |
|
|
|
|
|
|
|
|
|
|
Commercial and agricultural loans |
|
|
|
|
|
|
|
|
Commercial |
|
|
109,042 |
|
|
|
116,098 |
|
Agricultural production |
|
|
27,200 |
|
|
|
26,609 |
|
|
|
|
|
|
|
|
Total commercial and agricultural loans |
|
|
136,242 |
|
|
|
142,707 |
|
|
|
|
|
|
|
|
|
|
Consumer installment loans |
|
|
30,977 |
|
|
|
32,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
735,304 |
|
|
|
723,316 |
|
Less: allowance for loan losses |
|
|
12,373 |
|
|
|
12,979 |
|
|
|
|
|
|
|
|
Net loans |
|
$ |
722,931 |
|
|
$ |
710,337 |
|
|
|
|
|
|
|
|
58
A summary of changes in the allowance for loan losses by loan segments follows:
Allowance for Credit Losses and Recorded Investment in Financing Receivables
For the Year Ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
Agricultural |
|
|
Real Estate |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
Allowance for loan losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2010 |
|
$ |
5,531 |
|
|
$ |
731 |
|
|
$ |
3,590 |
|
|
$ |
626 |
|
|
$ |
2,501 |
|
|
$ |
12,979 |
|
Loans charged off |
|
|
(3,731 |
) |
|
|
|
|
|
|
(2,524 |
) |
|
|
(596 |
) |
|
|
|
|
|
|
(6,851 |
) |
Recoveries |
|
|
452 |
|
|
|
1 |
|
|
|
638 |
|
|
|
297 |
|
|
|
|
|
|
|
1,388 |
|
Provision for loan losses |
|
|
3,796 |
|
|
|
301 |
|
|
|
1,494 |
|
|
|
278 |
|
|
|
(1,012 |
) |
|
|
4,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
$ |
6,048 |
|
|
$ |
1,033 |
|
|
$ |
3,198 |
|
|
$ |
605 |
|
|
$ |
1,489 |
|
|
$ |
12,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses
as of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated
for impairment |
|
$ |
490 |
|
|
$ |
558 |
|
|
$ |
732 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,780 |
|
Collectively evaluated
for impairment |
|
|
5,558 |
|
|
|
475 |
|
|
|
2,466 |
|
|
|
605 |
|
|
|
1,489 |
|
|
|
10,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
6,048 |
|
|
$ |
1,033 |
|
|
$ |
3,198 |
|
|
$ |
605 |
|
|
$ |
1,489 |
|
|
$ |
12,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans as of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated
for impairment |
|
$ |
4,890 |
|
|
$ |
2,629 |
|
|
$ |
4,866 |
|
|
$ |
|
|
|
|
|
|
|
$ |
12,385 |
|
Collectively evaluated
for impairment |
|
|
343,962 |
|
|
|
68,817 |
|
|
|
279,163 |
|
|
|
30,977 |
|
|
|
|
|
|
|
722,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
348,852 |
|
|
$ |
71,446 |
|
|
$ |
284,029 |
|
|
$ |
30,977 |
|
|
|
|
|
|
$ |
735,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Following is a summary of changes in the allowance for loan losses for the years ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Balance at beginning of year |
|
$ |
11,982 |
|
|
$ |
7,301 |
|
Allowance of acquired bank |
|
|
|
|
|
|
822 |
|
Loans charged off |
|
|
(6,642 |
) |
|
|
(6,325 |
) |
Recoveries |
|
|
1,546 |
|
|
|
684 |
|
Provision charged to income |
|
|
6,093 |
|
|
|
9,500 |
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
12,979 |
|
|
$ |
11,982 |
|
|
|
|
|
|
|
|
The primary factors behind the determination of the level of the allowance for loan losses
(ALLL) are specific allocations for impaired loans, historical loss percentages, as well as current
economic conditions. Specific allocations for impaired loans are primarily determined based on the
difference between the net realizable value of the loans underlying collateral or the net present
value of the projected payment stream and its recorded investment. Historical loss allocations are
calculated at the loan class and segment levels based on a migration analysis of the loan portfolio
over the preceding three years.
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. 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
59
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.
First and second residential real estate mortgages are the single largest category of loans. The
Corporation offers adjustable rate mortgages, 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
Corporations 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.
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.
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. All
mortgage loan requests are reviewed by a mortgage loan committee or through a secondary market
automated underwriting system; loans in excess of $400 require the approval of the Banks Internal
Loan Committee, Board of Directors, or its loan committee.
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.
Credit Quality Indicators
As of December 31, 2010
Commercial and Agricultural Credit Exposure
Credit Risk Profile by Internally Assigned Credit Rating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
Agricultural |
|
|
|
Real Estate |
|
|
Other |
|
|
Total |
|
|
Real Estate |
|
|
Other |
|
|
Total |
|
Rating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 High quality |
|
$ |
10,995 |
|
|
$ |
13,525 |
|
|
$ |
24,520 |
|
|
$ |
3,792 |
|
|
$ |
1,134 |
|
|
$ |
4,926 |
|
3 High satisfactory |
|
|
74,912 |
|
|
|
30,322 |
|
|
|
105,234 |
|
|
|
11,247 |
|
|
|
3,235 |
|
|
|
14,482 |
|
4 Low satisfactory |
|
|
119,912 |
|
|
|
57,403 |
|
|
|
177,315 |
|
|
|
22,384 |
|
|
|
14,862 |
|
|
|
37,246 |
|
5 Special mention |
|
|
19,560 |
|
|
|
6,507 |
|
|
|
26,067 |
|
|
|
4,169 |
|
|
|
3,356 |
|
|
|
7,525 |
|
6 Substandard |
|
|
10,234 |
|
|
|
1,104 |
|
|
|
11,338 |
|
|
|
2,654 |
|
|
|
4,613 |
|
|
|
7,267 |
|
7 Vulnerable |
|
|
3,339 |
|
|
|
54 |
|
|
|
3,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8 Doubtful |
|
|
858 |
|
|
|
127 |
|
|
|
985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
239,810 |
|
|
$ |
109,042 |
|
|
$ |
348,852 |
|
|
$ |
44,246 |
|
|
$ |
27,200 |
|
|
$ |
71,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
Internally assigned risk ratings are reviewed, at a minimum, when loans are renewed or when
management has knowledge of improvements or deterioration of the credit quality of individual
credits. Descriptions of the internally assigned risk ratings for commercial and agricultural
loans are as follows:
1. EXCELLENT Substantially Risk Free
Loans to borrowers with a strong financial condition and solid earnings history,
characterized by:
|
|
|
High liquidity, strong cash flow, low leverage. |
|
|
|
|
Unquestioned ability to meet all obligations when due. |
|
|
|
|
Experienced management, with management succession in place. |
|
|
|
|
Secured by cash. |
2. HIGH QUALITY Limited Risk
Loans to borrowers with a sound financial condition and positive trend in earnings
supplemented by:
|
|
|
Favorable liquidity and leverage ratios. |
|
|
|
|
Ability to meet all obligations when due. |
|
|
|
|
Management with successful track record. |
|
|
|
|
Steady and satisfactory earnings history. |
|
|
|
|
If loan is secured, collateral is of high quality and readily marketable. |
|
|
|
|
Access to alternative financing. |
|
|
|
|
Well defined primary and secondary source of repayment. |
|
|
|
|
If supported by guaranty, the financial strength and liquidity of the guarantor(s)
are clearly evident. |
3. HIGH SATISFACTORY Reasonable Risk
Loans to borrowers with a satisfactory financial condition and further characterized by:
|
|
|
Working capital adequate to support operations. |
|
|
|
|
Cash flow sufficient to pay debts as scheduled. |
|
|
|
|
Management experience and depth appear favorable. |
|
|
|
|
Loan performing according to terms. |
|
|
|
|
If loan is secured, collateral is acceptable and loan is fully protected. |
4. LOW SATISFACTORY Acceptable Risk
Loans to borrowers which are considered Bankable risks, although some signs of weaknesses are
shown:
|
|
|
Would include most start-up businesses. |
|
|
|
|
Occasional instances of trade slowness or repayment delinquency may have been
10-30 days slow within the past year. |
|
|
|
|
Management abilities apparent yet unproven. |
|
|
|
|
Weakness in primary source of repayment with adequate secondary source of
repayment. |
|
|
|
|
Loan structure generally in accordance with policy. |
|
|
|
|
If secured, loan collateral coverage is marginal. |
|
|
|
|
Adequate cash flow to service debt, but coverage is low. |
61
To be classified as less than satisfactory, only one of the following criteria must be met.
5. SPECIAL MENTION- Criticized
These borrowers constitute an undue and unwarranted credit risk but not to the point of
justifying a classification of substandard. The credit risk may be relatively minor yet
constitute an unwarranted risk in light of the circumstances surrounding a specific loan:
|
|
|
Downward trend in sales, profit levels and margins. |
|
|
|
|
Impaired working capital position. |
|
|
|
|
Cash flow is strained in order to meet debt repayment. |
|
|
|
|
Loan delinquency (30-60 days) and overdrafts may occur. |
|
|
|
|
Shrinking equity cushion. |
|
|
|
|
Diminishing primary source of repayment and questionable secondary source. |
|
|
|
|
Management abilities are questionable. |
|
|
|
|
Weak industry conditions. |
|
|
|
|
Litigation pending against the borrower. |
|
|
|
|
Loan may need to be restructured to improve collateral position or reduce
payments. |
|
|
|
|
Collateral / guaranty offers limited protection. |
|
|
|
|
Negative debt service coverage however well collateralized and payments current. |
6. SUBSTANDARD Classified
A substandard loan is inadequately protected by the current net worth and paying capacity of
the borrower or of the collateral pledged. There is a distinct possibility that the
Corporation will implement collection procedures if the loan deficiencies are not corrected.
In addition, the following characteristics may apply:
|
|
|
Sustained losses have severely eroded the equity and cash flow. |
|
|
|
|
Deteriorating liquidity. |
|
|
|
|
Serious management problems or internal fraud. |
|
|
|
|
Original repayment terms liberalized. |
|
|
|
|
Likelihood of bankruptcy. |
|
|
|
|
Inability to access other funding sources. |
|
|
|
|
Reliance on secondary source of repayment. |
|
|
|
|
Litigation filed against borrower. |
|
|
|
|
Collateral provides little or no value. |
|
|
|
|
Requires excessive attention of the loan officer. |
|
|
|
|
Borrower is uncooperative with loan officer. |
7. VULNERABLE Classified
This classification includes substandard loans that warrant placing on nonaccrual. Risk of
loss is being evaluated and exit strategy options are under review. Other characteristics
that may apply:
|
|
|
Insufficient cash flow to service debt. |
|
|
|
|
Minimal or no payments being received. |
|
|
|
|
Limited options available to avoid the collection process. |
|
|
|
|
Transition status, expect action will take place to collect loan without immediate
progress being made. |
62
8. DOUBTFUL Workout
A doubtful loan has all the weaknesses inherent in a substandard loan with the added
characteristic that collection and/or liquidation is pending. The possibility of a loss is
extremely high, but its classification as a loss is deferred until liquidation procedures are
completed, or reasonably estimable. Other characteristics that may apply:
|
|
|
Normal operations are severely diminished or have ceased. |
|
|
|
|
Seriously impaired cash flow. |
|
|
|
|
Original repayment terms materially altered. |
|
|
|
|
Secondary source of repayment is inadequate. |
|
|
|
|
Survivability as a going concern is impossible. |
|
|
|
|
Collection process has begun. |
|
|
|
|
Bankruptcy petition has been filed. |
|
|
|
|
Judgments have been filed |
|
|
|
|
Portion of the loan balance has been charged-off. |
9. LOSS Charge off
Loans classified loss are considered uncollectible and of such little value that their
continuance as bankable assets is not warranted. This classification is for charged off
loans but does not mean that the asset has absolutely no recovery or salvage value. These
loans are further characterized by:
|
|
|
Liquidation or reorganization under Bankruptcy, with poor prospects of collection. |
|
|
|
|
Fraudulently overstated assets and/or earnings. |
|
|
|
|
Collateral has marginal or no value. |
|
|
|
|
Debtor cannot be located. |
|
|
|
|
Over 120 days delinquent. |
63
The Corporations primary credit quality indicators for residential real estate and consumer loans
is the individual loans past due aging.
Age Analysis of Past Due Loans
As of December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accruing Interest |
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
and Past Due: |
|
|
|
|
|
|
Past Due |
|
|
|
|
|
|
|
|
|
30-89 |
|
|
90 Days |
|
|
|
|
|
|
and |
|
|
|
|
|
|
|
|
|
Days |
|
|
or More |
|
|
Nonaccrual |
|
|
Nonaccrual |
|
|
Current |
|
|
Total |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
4,814 |
|
|
$ |
125 |
|
|
$ |
4,001 |
|
|
$ |
8,940 |
|
|
$ |
230,870 |
|
|
$ |
239,810 |
|
Commercial other |
|
|
381 |
|
|
|
|
|
|
|
139 |
|
|
|
520 |
|
|
|
108,522 |
|
|
|
109,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total commercial |
|
|
5,195 |
|
|
|
125 |
|
|
|
4,140 |
|
|
|
9,460 |
|
|
|
339,392 |
|
|
|
348,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural real estate |
|
|
92 |
|
|
|
|
|
|
|
|
|
|
|
92 |
|
|
|
44,154 |
|
|
|
44,246 |
|
Agricultural other |
|
|
4 |
|
|
|
50 |
|
|
|
|
|
|
|
54 |
|
|
|
27,146 |
|
|
|
27,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total agricultural |
|
|
96 |
|
|
|
50 |
|
|
|
|
|
|
|
146 |
|
|
|
71,300 |
|
|
|
71,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior liens |
|
|
5,265 |
|
|
|
310 |
|
|
|
1,421 |
|
|
|
6,996 |
|
|
|
213,003 |
|
|
|
219,999 |
|
Junior liens |
|
|
476 |
|
|
|
|
|
|
|
49 |
|
|
|
525 |
|
|
|
26,187 |
|
|
|
26,712 |
|
Home equity lines of credit |
|
|
598 |
|
|
|
|
|
|
|
|
|
|
|
598 |
|
|
|
36,720 |
|
|
|
37,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total residential mortgage |
|
|
6,339 |
|
|
|
310 |
|
|
|
1,470 |
|
|
|
8,119 |
|
|
|
275,910 |
|
|
|
284,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured |
|
|
298 |
|
|
|
|
|
|
|
|
|
|
|
298 |
|
|
|
24,781 |
|
|
|
25,079 |
|
Unsecured |
|
|
10 |
|
|
|
1 |
|
|
|
|
|
|
|
11 |
|
|
|
5,887 |
|
|
|
5,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consumer |
|
|
308 |
|
|
|
1 |
|
|
|
|
|
|
|
309 |
|
|
|
30,668 |
|
|
|
30,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
11,938 |
|
|
$ |
486 |
|
|
$ |
5,610 |
|
|
$ |
18,034 |
|
|
$ |
717,270 |
|
|
$ |
735,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
$ |
10,305 |
|
|
$ |
768 |
|
|
$ |
8,522 |
|
|
$ |
19,595 |
|
|
$ |
703,721 |
|
|
$ |
723,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
$ |
14,906 |
|
|
$ |
1,251 |
|
|
$ |
11,175 |
|
|
$ |
27,332 |
|
|
$ |
708,053 |
|
|
$ |
735,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
The following is a summary of information pertaining to impaired loans as of, and for the
year, ended December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
2010 Year to Date |
|
|
|
|
|
|
|
Unpaid |
|
|
|
|
|
|
Average |
|
|
Interest |
|
|
|
Outstanding |
|
|
Principal |
|
|
Valuation |
|
|
Outstanding |
|
|
Income |
|
|
|
Balance |
|
|
Balance |
|
|
Allowance |
|
|
Balance |
|
|
Recognized |
|
Impaired loans with a
valuation allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
3,010 |
|
|
$ |
4,110 |
|
|
$ |
472 |
|
|
$ |
2,482 |
|
|
$ |
90 |
|
Commercial other |
|
|
18 |
|
|
|
18 |
|
|
|
18 |
|
|
|
259 |
|
|
|
1 |
|
Agricultural other |
|
|
2,196 |
|
|
|
2,196 |
|
|
|
558 |
|
|
|
1,098 |
|
|
|
143 |
|
Residential mortgage senior liens |
|
|
4,292 |
|
|
|
5,236 |
|
|
|
698 |
|
|
|
5,045 |
|
|
|
187 |
|
Residential mortgage junior liens |
|
|
172 |
|
|
|
250 |
|
|
|
34 |
|
|
|
205 |
|
|
|
7 |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans with a
valuation allowance |
|
$ |
9,688 |
|
|
$ |
11,810 |
|
|
$ |
1,780 |
|
|
$ |
9,101 |
|
|
$ |
428 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans without a
valuation allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
1,742 |
|
|
$ |
2,669 |
|
|
|
|
|
|
$ |
2,738 |
|
|
$ |
147 |
|
Commercial other |
|
|
169 |
|
|
|
269 |
|
|
|
|
|
|
|
145 |
|
|
|
20 |
|
Agricultural real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106 |
|
|
|
|
|
Residential mortgage senior liens |
|
|
401 |
|
|
|
501 |
|
|
|
|
|
|
|
201 |
|
|
|
26 |
|
Home equity lines of credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
Consumer secured |
|
|
48 |
|
|
|
85 |
|
|
|
|
|
|
|
55 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans without a
valuation allowance |
|
$ |
2,360 |
|
|
$ |
3,524 |
|
|
|
|
|
|
$ |
3,253 |
|
|
$ |
198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
4,939 |
|
|
$ |
7,066 |
|
|
$ |
490 |
|
|
$ |
5,624 |
|
|
$ |
258 |
|
Agricultural |
|
|
2,196 |
|
|
|
2,196 |
|
|
|
558 |
|
|
|
1,204 |
|
|
|
143 |
|
Residential mortgage |
|
|
4,865 |
|
|
|
5,987 |
|
|
|
732 |
|
|
|
5,459 |
|
|
|
220 |
|
Consumer |
|
|
48 |
|
|
|
85 |
|
|
|
|
|
|
|
67 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
12,048 |
|
|
$ |
15,334 |
|
|
$ |
1,780 |
|
|
$ |
12,354 |
|
|
$ |
626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of information pertaining to impaired loans as of, and for the
years ended, December 31:
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
Impaired loans with a valuation allowance |
|
$ |
3,757 |
|
|
$ |
7,378 |
|
Impaired loans without a valuation allowance |
|
|
8,897 |
|
|
|
6,465 |
|
|
|
|
|
|
|
|
Total impaired loans |
|
$ |
12,654 |
|
|
$ |
13,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance related to impaired loans |
|
$ |
612 |
|
|
$ |
1,413 |
|
Year to date average outstanding balance of impaired loans |
|
$ |
13,249 |
|
|
$ |
9,342 |
|
Year to date interest income recognized on impaired loans |
|
$ |
340 |
|
|
$ |
171 |
|
65
The following is a summary of restructured loans as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Total restructured loans |
|
|
5,763 |
|
|
$ |
4,977 |
|
|
$ |
4,550 |
|
No additional funds are committed to be advanced in connection with impaired loans, which
includes restructured loans.
Interest income is recognized on impaired loans in nonaccrual status on the cash basis, but only
after all principal has been collected. For impaired loans not in nonaccrual status, interest
income is recognized daily as its earned according to the terms of the loan agreement.
NOTE 5 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 $309,882 and
$307,656 at December 31, 2010 and 2009, 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 48.72%, depending upon the stratification of the specific right and a weighted average default
rate of 0.4%. 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Balance at beginning of year |
|
$ |
2,620 |
|
|
$ |
2,105 |
|
|
$ |
2,198 |
|
Mortgage servicing rights capitalized |
|
|
4,445 |
|
|
|
4,370 |
|
|
|
3,079 |
|
Accumulated amortization |
|
|
(4,250 |
) |
|
|
(3,706 |
) |
|
|
(3,016 |
) |
Impairment valuation allowance |
|
|
(148 |
) |
|
|
(149 |
) |
|
|
(156 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
2,667 |
|
|
$ |
2,620 |
|
|
$ |
2,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment losses (reversed) recognized |
|
$ |
(1 |
) |
|
$ |
(7 |
) |
|
$ |
115 |
|
|
|
|
|
|
|
|
|
|
|
The Corporation recorded servicing fee revenue of $760, $724, and $627 related to residential
mortgage loans serviced for others during the years ended December 31, 2010, 2009, and 2008,
respectively.
NOTE 6 PREMISES AND EQUIPMENT
A summary of premises and equipment at December 31 follows:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Land |
|
$ |
4,694 |
|
|
$ |
4,614 |
|
Buildings and improvements |
|
|
21,502 |
|
|
|
20,478 |
|
Furniture and equipment |
|
|
25,822 |
|
|
|
24,284 |
|
|
|
|
|
|
|
|
Total |
|
|
52,018 |
|
|
|
49,376 |
|
Less: accumulated depreciation |
|
|
27,391 |
|
|
|
25,459 |
|
|
|
|
|
|
|
|
Premises and equipment, net |
|
$ |
24,627 |
|
|
$ |
23,917 |
|
|
|
|
|
|
|
|
Depreciation expense amounted to $2,522, $2,349 and $2,171 in 2010, 2009, and 2008,
respectively.
66
NOTE 7 GOODWILL AND OTHER INTANGIBLE ASSETS
The carrying amount of goodwill was $45,618 at December 31, 2010 and 2009.
Identifiable intangible assets at year end were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
Gross |
|
|
|
|
|
|
Net |
|
|
|
Intangible |
|
|
Accumulated |
|
|
Intangible |
|
|
|
Assets |
|
|
Amortization |
|
|
Assets |
|
Core deposit premium resulting
from acquisitions |
|
|
5,373 |
|
|
|
3,900 |
|
|
|
1,473 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,373 |
|
|
$ |
3,900 |
|
|
$ |
1,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
|
Gross |
|
|
|
|
|
|
Net |
|
|
|
Intangible |
|
|
Accumulated |
|
|
Intangible |
|
|
|
Assets |
|
|
Amortization |
|
|
Assets |
|
Core deposit premium resulting
from acquisitions |
|
|
5,373 |
|
|
|
3,562 |
|
|
|
1,811 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,373 |
|
|
$ |
3,562 |
|
|
$ |
1,811 |
|
|
|
|
|
|
|
|
|
|
|
Amortization expense associated with identifiable intangible assets was $338, $375, and $415 in
2010, 2009, and 2008, respectively.
Estimated amortization expense associated with identifiable intangibles for each of the next five
years succeeding December 31, 2010, and thereafter is as follows:
|
|
|
|
|
|
Year |
|
|
Amount |
|
2011 |
|
|
$ |
299 |
|
2012 |
|
|
|
260 |
|
2013 |
|
|
|
221 |
|
2014 |
|
|
|
183 |
|
2015 |
|
|
|
145 |
|
Thereafter |
|
|
|
365 |
|
|
|
|
$ |
1,473 |
|
67
NOTE 8 DEPOSITS
Scheduled maturities of time deposits for the next five years, and thereafter, are as follows:
|
|
|
|
|
|
Year |
|
|
Amount |
|
2011 |
|
|
$ |
216,927 |
|
2012 |
|
|
|
113,999 |
|
2013 |
|
|
|
44,269 |
|
2014 |
|
|
|
31,414 |
|
2015 |
|
|
|
39,474 |
|
Thereafter |
|
|
|
6,278 |
|
|
|
|
|
|
|
|
|
$ |
452,361 |
|
|
|
|
|
|
Interest expense on time deposits greater than $100 was $4,427 in 2010, $5,246 in 2009, and $6,525
in 2008.
NOTE 9 BORROWED FUNDS
Borrowed funds consist of the following obligations at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Federal Home Loan Bank advances |
|
$ |
113,423 |
|
|
|
3.64 |
% |
|
$ |
127,804 |
|
|
|
4.11 |
% |
Securities sold under agreements to repurchase
without stated maturity dates |
|
|
45,871 |
|
|
|
0.25 |
% |
|
|
37,797 |
|
|
|
0.30 |
% |
Securities sold under agreements to repurchase
with stated maturity dates |
|
|
19,623 |
|
|
|
3.01 |
% |
|
|
20,000 |
|
|
|
3.72 |
% |
Federal funds purchased |
|
|
16,000 |
|
|
|
0.60 |
% |
|
|
|
|
|
|
|
|
Federal Reserve Bank discount window advance |
|
|
|
|
|
|
|
|
|
|
7,500 |
|
|
|
0.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
194,917 |
|
|
|
2.53 |
% |
|
$ |
193,101 |
|
|
|
3.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Federal Home Loan Bank borrowings are collateralized by a blanket lien on all qualified
1-to-4 family mortgage loans and U.S. government and federal agency securities. Advances are also
secured by FHLB stock owned by the Corporation.
The Corporation had the ability to borrow up to an additional $122,960, based on the assets
currently pledged as collateral. The Corporation has pledged eligible mortgage loans and
investment securities as collateral for any such borrowings.
68
The maturity and weighted average interest rates of FHLB advances are as follows as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Fixed rate advances due 2010 |
|
$ |
|
|
|
|
|
|
|
$ |
28,320 |
|
|
|
4.52 |
% |
One year putable advances due 2010 |
|
|
|
|
|
|
|
|
|
|
6,000 |
|
|
|
5.31 |
% |
Fixed rate advances due 2011 |
|
|
10,086 |
|
|
|
3.96 |
% |
|
|
10,206 |
|
|
|
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 |
|
|
|
2.97 |
% |
One year putable advances due 2012 |
|
|
15,000 |
|
|
|
4.10 |
% |
|
|
15,000 |
|
|
|
4.10 |
% |
Fixed rate advances due 2013 |
|
|
5,337 |
|
|
|
4.14 |
% |
|
|
5,278 |
|
|
|
4.14 |
% |
One year putable advances due 2013 |
|
|
5,000 |
|
|
|
3.15 |
% |
|
|
5,000 |
|
|
|
3.15 |
% |
Fixed rate advances due 2014 |
|
|
25,000 |
|
|
|
3.16 |
% |
|
|
15,000 |
|
|
|
3.63 |
% |
Fixed rate advances due 2015 |
|
|
25,000 |
|
|
|
4.63 |
% |
|
|
25,000 |
|
|
|
4.63 |
% |
Fixed rate advances due 2017 |
|
|
10,000 |
|
|
|
2.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
113,423 |
|
|
|
3.64 |
% |
|
$ |
127,804 |
|
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The maturity and weighted average interest rates of securities sold under agreements to repurchase
with stated maturity dates are as follows at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Repurchase agreements due 2010 |
|
$ |
|
|
|
|
|
|
|
$ |
5,000 |
|
|
|
4.00 |
% |
Repurchase agreements due 2011 |
|
|
858 |
|
|
|
1.51 |
% |
|
|
|
|
|
|
|
|
Repurchase agreements due 2012 |
|
|
1,013 |
|
|
|
2.21 |
% |
|
|
|
|
|
|
|
|
Repurchase agreements due 2013 |
|
|
5,127 |
|
|
|
4.45 |
% |
|
|
5,000 |
|
|
|
4.51 |
% |
Repurchase agreements due 2014 |
|
|
12,087 |
|
|
|
3.00 |
% |
|
|
10,000 |
|
|
|
3.19 |
% |
Repurchase agreements due 2015 |
|
|
538 |
|
|
|
3.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
19,623 |
|
|
|
3.01 |
% |
|
$ |
20,000 |
|
|
|
3.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase are classified as secured borrowings.
Securities sold under agreements to repurchase without stated maturity dates generally mature
within one to four days from the transaction date. Securities sold under agreements to repurchase
are reflected at the amount of cash received in connection with the transaction. The securities
underlying the agreements have a carrying value and a fair value of $86,381 and $74,605 at December
31, 2010 and 2009, 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.
69
Securities sold under repurchase agreements without stated maturity dates, federal funds purchased,
and Federal Reserve Bank discount window advances generally mature within one to four days from the
transaction date. The following table provides a summary of short term borrowings for the years
ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Maximum |
|
|
YTD |
|
|
Weighted Average |
|
|
Maximum |
|
|
YTD |
|
|
Weighted Average |
|
|
|
Month-End |
|
|
Average |
|
|
Interest Rate |
|
|
Month-End |
|
|
Average |
|
|
Interest Rate |
|
|
|
Balance |
|
|
Balance |
|
|
During the Year |
|
|
Balance |
|
|
Balance |
|
|
During the Year |
|
Securities sold under agreements
to repurchase witout stated
maturity dates |
|
$ |
56,410 |
|
|
$ |
44,974 |
|
|
|
0.29 |
% |
|
$ |
51,269 |
|
|
$ |
38,590 |
|
|
|
0.32 |
% |
Federal funds purchased |
|
|
16,000 |
|
|
|
333 |
|
|
|
0.60 |
% |
|
|
13,200 |
|
|
|
1,635 |
|
|
|
0.50 |
% |
Federal Reserve Bank
discount window advance |
|
|
7,500 |
|
|
|
103 |
|
|
|
0.75 |
|
|
|
7,500 |
|
|
|
41 |
|
|
|
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 10 OTHER NONINTEREST EXPENSES
A summary of expenses included in Other Noninterest Expenses are as follows for the year ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Marketing and community relations |
|
$ |
1,093 |
|
|
$ |
894 |
|
|
$ |
921 |
|
Foreclosed asset and collection |
|
|
710 |
|
|
|
546 |
|
|
|
565 |
|
Directors fees |
|
|
887 |
|
|
|
923 |
|
|
|
867 |
|
Audit and SOX compliance fees |
|
|
916 |
|
|
|
831 |
|
|
|
698 |
|
Education and travel |
|
|
499 |
|
|
|
395 |
|
|
|
491 |
|
Printing and supplies |
|
|
420 |
|
|
|
529 |
|
|
|
508 |
|
Postage and freight |
|
|
382 |
|
|
|
415 |
|
|
|
419 |
|
Legal fees |
|
|
338 |
|
|
|
375 |
|
|
|
415 |
|
Amortization of deposit premium |
|
|
395 |
|
|
|
472 |
|
|
|
523 |
|
Consulting fees |
|
|
167 |
|
|
|
201 |
|
|
|
298 |
|
All other |
|
|
1,499 |
|
|
|
1,798 |
|
|
|
1,810 |
|
|
|
|
|
|
|
|
|
|
|
Total other |
|
$ |
7,306 |
|
|
$ |
7,379 |
|
|
$ |
7,515 |
|
|
|
|
|
|
|
|
|
|
|
70
NOTE 11 FEDERAL INCOME TAXES
Components of the consolidated provision (benefit) for income taxes are as follows for the year
ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Currently payable |
|
$ |
1,425 |
|
|
$ |
1,487 |
|
|
$ |
1,088 |
|
Deferred expense (benefit) |
|
|
179 |
|
|
|
(641 |
) |
|
|
(1,812 |
) |
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
$ |
1,604 |
|
|
$ |
846 |
|
|
$ |
(724 |
) |
|
|
|
|
|
|
|
|
|
|
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 taxes is as follows for
the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Income taxes at 34% statutory rate |
|
$ |
3,621 |
|
|
$ |
2,940 |
|
|
$ |
1,148 |
|
Effect of nontaxable income |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income on tax exempt municipal bonds |
|
|
(1,565 |
) |
|
|
(1,680 |
) |
|
|
(1,713 |
) |
Earnings on corporate owned life insurance |
|
|
(225 |
) |
|
|
(218 |
) |
|
|
(106 |
) |
Other |
|
|
(395 |
) |
|
|
(383 |
) |
|
|
(269 |
) |
|
|
|
|
|
|
|
|
|
|
Total effect of nontaxable income |
|
|
(2,185 |
) |
|
|
(2,281 |
) |
|
|
(2,088 |
) |
Effect of nondeductible expenses |
|
|
168 |
|
|
|
187 |
|
|
|
216 |
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
$ |
1,604 |
|
|
$ |
846 |
|
|
$ |
(724 |
) |
|
|
|
|
|
|
|
|
|
|
71
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:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Deferred tax assets |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
3,270 |
|
|
$ |
3,482 |
|
Deferred directors fees |
|
|
2,364 |
|
|
|
2,251 |
|
Employee benefit plans |
|
|
122 |
|
|
|
132 |
|
Core deposit premium and acquisition expenses |
|
|
694 |
|
|
|
310 |
|
Net unrealized losses on trading securities |
|
|
400 |
|
|
|
23 |
|
Net unrecognized actuarial loss on pension plan |
|
|
1,109 |
|
|
|
1,084 |
|
Life insurance death benefit payable |
|
|
804 |
|
|
|
804 |
|
Alternative minimum tax |
|
|
686 |
|
|
|
619 |
|
Other |
|
|
219 |
|
|
|
504 |
|
|
|
|
|
|
|
|
Total deferred tax assets |
|
|
9,668 |
|
|
|
9,209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
|
|
|
|
|
|
Prepaid pension cost |
|
|
851 |
|
|
|
900 |
|
Premises and equipment |
|
|
902 |
|
|
|
665 |
|
Accretion on securities |
|
|
36 |
|
|
|
54 |
|
Core deposit premium and acquisition expenses |
|
|
1,000 |
|
|
|
642 |
|
Net unrealized gains on available-for-sale securities |
|
|
847 |
|
|
|
494 |
|
Other |
|
|
518 |
|
|
|
435 |
|
|
|
|
|
|
|
|
Total deferred tax liabilities |
|
|
4,154 |
|
|
|
3,190 |
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
5,514 |
|
|
$ |
6,019 |
|
|
|
|
|
|
|
|
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 2007. 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.
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, 2010 and is not aware of any claims for such amounts by federal income tax authorities.
Included in other comprehensive income for the years ended December 31, 2010 and 2009 are the
changes in unrealized losses of $226 and unrealized gains of $4,048, 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.
72
NOTE 12 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 |
|
|
|
2010 |
|
|
2009 |
|
Unfunded commitments under lines of credit |
|
$ |
110,201 |
|
|
$ |
111,711 |
|
Commercial and standby letters of credit |
|
|
4,881 |
|
|
|
6,509 |
|
Commitments to grant loans |
|
|
13,382 |
|
|
|
9,645 |
|
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 Corporation 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 Corporation, 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.
73
NOTE 13 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 $547 and $760 at December 31, 2010 and 2009, 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 derivative loan commitments. The notional amount of
undesignated forward loan sale commitments was $1,729 and $3,041 at December 31, 2010 and 2009,
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 14 COMMITMENTS AND OTHER MATTERS
Banking regulations require the Bank to maintain cash reserve balances in currency or as deposits
with the Federal Reserve Bank. At December 31, 2010 and 2009, the reserve balances amounted to $470
and $687, 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, 2010, 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 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, 2011, the
amount available for dividends without regulatory approval was approximately $8,435.
74
NOTE 15 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, 2010 and 2009,
that the Corporation and the Bank met all capital adequacy requirements to which they are subject.
As of December 31, 2010, 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, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
$ |
98,566 |
|
|
|
12.8 |
% |
|
$ |
61,642 |
|
|
|
8.0 |
% |
|
$ |
77,053 |
|
|
|
10.0 |
% |
Consolidated |
|
|
106,826 |
|
|
|
13.7 |
|
|
|
62,423 |
|
|
|
8.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to risk weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
88,901 |
|
|
|
11.5 |
|
|
|
30,821 |
|
|
|
4.0 |
|
|
|
46,232 |
|
|
|
6.0 |
|
Consolidated |
|
|
97,040 |
|
|
|
12.4 |
|
|
|
31,212 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Isabella Bank |
|
|
88,901 |
|
|
|
7.6 |
|
|
|
46,653 |
|
|
|
4.0 |
|
|
|
58,316 |
|
|
|
5.0 |
|
Consolidated |
|
|
97,040 |
|
|
|
8.2 |
|
|
|
47,116 |
|
|
|
4.0 |
|
|
|
N/A |
|
|
|
N/A |
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
NOTE 16 BENEFIT PLANS
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. For the year ended December 31, 2010, 2009 and 2008, expenses attributable
to the Plan were $625, $617, and $543 respectively.
76
Defined Benefit Pension Plan
The Corporation has a non-contributory defined benefit pension plan which was curtailed in 2007.
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 rendered through March 1, 2007.
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:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Change in benefit obligation |
|
|
|
|
|
|
|
|
Benefit obligation, January 1 |
|
$ |
8,897 |
|
|
$ |
8,436 |
|
Interest cost |
|
|
531 |
|
|
|
504 |
|
Actuarial loss |
|
|
679 |
|
|
|
392 |
|
Benefits paid, including plan expenses |
|
|
(447 |
) |
|
|
(435 |
) |
|
|
|
|
|
|
|
Benefit obligation, December 31 |
|
|
9,660 |
|
|
|
8,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets |
|
|
|
|
|
|
|
|
Fair value of plan assets, January 1 |
|
|
8,355 |
|
|
|
7,669 |
|
Investment return |
|
|
945 |
|
|
|
1,121 |
|
Contributions |
|
|
47 |
|
|
|
|
|
Benefits paid, including plan expenses |
|
|
(447 |
) |
|
|
(435 |
) |
|
|
|
|
|
|
|
Fair value of plan assets, December 31 |
|
|
8,900 |
|
|
|
8,355 |
|
|
|
|
|
|
|
|
Deficiency in funded status at December 31, included
on the consolidated balance sheets in accrued interest
and other liabilities |
|
$ |
(760 |
) |
|
$ |
(542 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Change in accrued pension benefit costs |
|
|
|
|
|
|
|
|
Accrued benefit cost at January 1 |
|
$ |
(542 |
) |
|
$ |
(767 |
) |
Contributions |
|
|
47 |
|
|
|
|
|
Net periodic cost for the year |
|
|
(193 |
) |
|
|
(149 |
) |
Net change in unrecognized actuarial loss and prior service cost |
|
|
(72 |
) |
|
|
374 |
|
|
|
|
|
|
|
|
Accrued pension benefit cost at December 31 |
|
$ |
(760 |
) |
|
$ |
(542 |
) |
|
|
|
|
|
|
|
Amounts recognized as a component of other comprehensive loss consist of the following amounts
during the years ended December 31 :
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Change in unrecognized pension cost |
|
$ |
(72 |
) |
|
$ |
374 |
|
|
$ |
(2,320 |
) |
Tax effect |
|
|
25 |
|
|
|
(127 |
) |
|
|
788 |
|
|
|
|
|
|
|
|
|
|
|
Net |
|
$ |
(47 |
) |
|
$ |
247 |
|
|
$ |
(1,532 |
) |
|
|
|
|
|
|
|
|
|
|
The accumulated benefit obligation was $9,660 and $8,897 at December 31, 2010 and 2009,
respectively.
77
The Company has recorded the funded status of the Plan in its consolidated balance sheets. The
Company adjusts the underfunded status in a liability account to reflect the current funded status
of the plan. Any gains or losses that arise during the period but are not recognized as components
of net periodic benefit cost will be recognized as a component of other comprehensive income
(loss). The components of net periodic benefit cost are as follows for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Net periodic benefit cost (income) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest cost on projected benefit obligation |
|
$ |
531 |
|
|
$ |
504 |
|
|
$ |
503 |
|
Expected return on plan assets |
|
|
(491 |
) |
|
|
(524 |
) |
|
|
(659 |
) |
Amortization of unrecognized actuarial net loss |
|
|
153 |
|
|
|
169 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost (income) |
|
$ |
193 |
|
|
$ |
149 |
|
|
$ |
(152 |
) |
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss at December 31, 2010 includes net unrecognized actuarial
losses before income taxes of $3,262, of which $138 is expected to be amortized into benefit cost
during 2011.
The actuarial assumptions used in determining the projected benefit obligation and the actual
weighted average assumptions used in determining the net periodic pension costs are as follows for
the year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Discount rate |
|
|
6.10 |
% |
|
|
5.87 |
% |
|
|
6.10 |
% |
Expected long-term rate of return |
|
|
6.00 |
% |
|
|
6.00 |
% |
|
|
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 moderately grow the portfolio by investing 50%
of the portfolio in equity securities and 50% in fixed income securities. This strategy is
designed to generate a long term rate of return of 8.7%. 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.
78
The fair values of the Corporations pension plan assets by asset category were as follows as
of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Description |
|
Total |
|
|
(Level 2) |
|
|
Total |
|
|
(Level 2) |
|
Asset Category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments |
|
$ |
108 |
|
|
$ |
108 |
|
|
$ |
70 |
|
|
$ |
70 |
|
Common collective trusts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income |
|
|
4,470 |
|
|
|
4,470 |
|
|
|
4,826 |
|
|
|
4,826 |
|
Equity investments |
|
|
4,322 |
|
|
|
4,322 |
|
|
|
3,459 |
|
|
|
3,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,900 |
|
|
$ |
8,900 |
|
|
$ |
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, 2010 and 2009:
|
|
|
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 does not anticipate making any contributions to the plan in 2011.
Estimated future benefit payments are as follows for the next ten years:
|
|
|
|
|
|
Year |
|
|
Amount |
|
2011 |
|
|
$ |
393 |
|
2012 |
|
|
|
406 |
|
2013 |
|
|
|
404 |
|
2014 |
|
|
|
497 |
|
2015 |
|
|
|
542 |
|
Years 2016 - 2020 |
|
|
|
3,038 |
|
The components of projected net periodic benefit cost are as follows for the year ended
December 31:
|
|
|
|
|
|
|
2011 |
|
Interest cost on projected benefit obligation |
|
|
507 |
|
Expected return on plan assets |
|
|
(522 |
) |
Amortization of unrecognized actuarial net loss |
|
|
153 |
|
|
|
|
|
Net periodic benefit cost |
|
$ |
138 |
|
|
|
|
|
79
Equity Compensation Plan
Pursuant to the terms of the Isabella Bank Corporation and Related Companies Deferred Compensation
Plan for Directors (the Directors Plan), directors of the Corporation and its subsidiaries are
required to defer at least 25% of their earned board fees into the Directors Plan. The fees are
converted on a quarterly basis into the Corporations common stock 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 Directors
Plan 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 the Directors Plan. The Corporation may also purchase shares of common stock on the
open market to meet its obligations under the Directors Plan.
In 2008, the Corporation established a Rabbi Trust effective as of July 1, 2008, to fund the
Directors 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 (Trust) for any purpose
other than meeting its obligations under the Directors 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 Directors 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.
The components of shares eligible to be issued under the Directors Plan were as follows as of
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Eligible |
|
|
Market |
|
|
Eligible |
|
|
Market |
|
|
|
Shares |
|
|
Value |
|
|
Shares |
|
|
Value |
|
Unissued |
|
|
191,977 |
|
|
$ |
3,321 |
|
|
|
186,279 |
|
|
$ |
3,530 |
|
Shares held in Rabbi Trust |
|
|
32,686 |
|
|
|
565 |
|
|
|
30,626 |
|
|
|
580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
224,663 |
|
|
$ |
3,886 |
|
|
|
216,905 |
|
|
$ |
4,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 2010, 2009, and 2008 were $218, $219, and $206, respectively, and are
being recognized over the participants expected years of service. As a result of curtailing the
Corporations defined benefit plan, 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 $145, $124 and $128 for 2010, 2009 and 2008,
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. During 2009, the Board of Directors
approved a contribution of $50 to the plan. Expenses related to the plans for 2010, 2009, and 2008
were $0, $50, and $0, respectively. Total allocated shares outstanding related to the ESOP at
December 31, 2010, 2009, and 2008 were 246,419, 271,421, and 271,520, respectively. Such shares
are included in the computation of dividends and earnings per share in each of the respective
years.
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 $2,101 in
2010, $2,155 in 2009 and $2,110 in 2008.
The Corporation maintains the Isabella Bank Corporation Stockholder Dividend Reinvestment Plan and
Employee Stock Purchase Plan (the Dividend Reinvestment Plan). The dividend reinvestment feature
of the Dividend Reinvestment Plan allows shareholders to purchase previously unissued Isabella Bank
Corporation common shares using dividends paid on shares held in the plan. The employee stock
purchase feature of the Dividend Reinvestment Plan allows employees and directors to purchase
Isabella Bank Corporation common stock through
80
payroll deduction. The shareholder stock purchase feature of the Dividend Reinvestment Plan
enables existing shareholders to purchase additional shares of the Corporations stock directly
from the Corporation. The number of shares reserved for issuance under this plan are 885,000, with
313,078 shares unissued at December 31, 2010. During 2010, 2009 and 2008, 124,904 shares were
issued for $2,203, 126,874 shares were issued for $2,396 and 78,994 shares were issued for $2,879,
respectively, in cash pursuant to these plans.
NOTE 17 ACCUMULATED OTHER COMPREHENSIVE LOSS
Comprehensive 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, 2010,
2009, and 2008.
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):
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Unrealized gains (losses) on available-for-sale
investment securities |
|
$ |
444 |
|
|
$ |
(13 |
) |
Unrecognized pension costs |
|
|
(2,153 |
) |
|
|
(2,106 |
) |
|
|
|
|
|
|
|
Accumulated other comprehensive loss |
|
$ |
(1,709 |
) |
|
$ |
(2,119 |
) |
|
|
|
|
|
|
|
NOTE 18 RELATED PARTY TRANSACTIONS
In the ordinary course of business, the Corporation 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 during the years ended December 31 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Balance, beginning of year |
|
$ |
4,142 |
|
|
$ |
4,011 |
|
New loans |
|
|
3,038 |
|
|
|
5,033 |
|
Repayments |
|
|
(2,833 |
) |
|
|
(4,902 |
) |
|
|
|
|
|
|
|
Balance, ending of year |
|
$ |
4,347 |
|
|
$ |
4,142 |
|
|
|
|
|
|
|
|
Total deposits of these principal officers and directors and their affiliates amounted to
$11,556 and $7,090 at December 31, 2010 and 2009, respectively. In addition, Isabella Bank
Corporations Employee Stock Ownership Plan held deposits with the Bank aggregating $254 and $219,
respectively, at December 31, 2010 and 2009.
81
NOTE 19 FAIR VALUE
Estimated Fair Values of Financial Instruments Not Recorded at Fair Value in their Entirety on a Recurring Basis
Disclosure of the estimated fair values of financial instruments, which differ from carrying
values, often requires the use of estimates. In cases where quoted market values in an active
market are not available, the Corporation uses present value techniques and other valuation methods
to estimate the fair values of its financial instruments. These valuation methods require
considerable judgment and the resulting estimates of fair value can be significantly affected by
the assumptions made and methods used.
The carrying amount and estimated fair value of financial instruments not recorded at fair value in
their entirety on a recurring basis on the Corporations consolidated balance sheets are as follows
as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
Estimated |
|
|
Carrying |
|
|
Estimated |
|
|
Carrying |
|
|
|
Fair Value |
|
|
Value |
|
|
Fair Value |
|
|
Value |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and demand deposits due
from banks |
|
$ |
18,109 |
|
|
$ |
18,109 |
|
|
$ |
24,482 |
|
|
$ |
24,482 |
|
Certicates of deposit held in other
financial institutions |
|
|
15,908 |
|
|
|
15,808 |
|
|
|
5,380 |
|
|
|
5,380 |
|
Mortgage loans available-for-sale |
|
|
1,182 |
|
|
|
1,182 |
|
|
|
2,294 |
|
|
|
2,281 |
|
Net loans |
|
|
734,634 |
|
|
|
722,931 |
|
|
|
719,604 |
|
|
|
710,337 |
|
Accrued interest receivable |
|
|
5,456 |
|
|
|
5,456 |
|
|
|
5,832 |
|
|
|
5,832 |
|
Equity securities without readily
determinable fair values |
|
|
17,564 |
|
|
|
17,564 |
|
|
|
17,921 |
|
|
|
17,921 |
|
Originated mortgage servicing rights |
|
|
2,673 |
|
|
|
2,667 |
|
|
|
2,620 |
|
|
|
2,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits with no stated maturities |
|
|
424,978 |
|
|
|
424,978 |
|
|
|
382,006 |
|
|
|
382,006 |
|
Deposits with stated maturities |
|
|
454,332 |
|
|
|
452,361 |
|
|
|
424,048 |
|
|
|
420,646 |
|
Borrowed funds |
|
|
190,180 |
|
|
|
184,494 |
|
|
|
177,375 |
|
|
|
175,297 |
|
Accrued interest payable |
|
|
1,003 |
|
|
|
1,003 |
|
|
|
1,143 |
|
|
|
1,143 |
|
82
Financial Instruments Recorded at Fair Value
The table below presents the recorded amount of assets and liabilities measured at fair value on
December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Description |
|
Total |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Total |
|
|
(Level 2) |
|
|
(Level 3) |
|
Recurring items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
States and political subdivisions |
|
$ |
5,837 |
|
|
$ |
5,837 |
|
|
$ |
|
|
|
$ |
9,962 |
|
|
$ |
9,962 |
|
|
$ |
|
|
Mortgage-backed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,601 |
|
|
|
3,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total trading securities |
|
|
5,837 |
|
|
|
5,837 |
|
|
|
|
|
|
|
13,563 |
|
|
|
13,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored enterprises |
|
|
5,404 |
|
|
|
5,404 |
|
|
|
|
|
|
|
19,471 |
|
|
|
19,471 |
|
|
|
|
|
States and political subdivisions |
|
|
169,717 |
|
|
|
169,717 |
|
|
|
|
|
|
|
151,730 |
|
|
|
151,730 |
|
|
|
|
|
Auction rate money market preferred |
|
|
2,865 |
|
|
|
|
|
|
|
2,865 |
|
|
|
2,973 |
|
|
|
|
|
|
|
2,973 |
|
Preferred stock |
|
|
6,936 |
|
|
|
|
|
|
|
6,936 |
|
|
|
7,054 |
|
|
|
|
|
|
|
7,054 |
|
Mortgage-backed |
|
|
102,215 |
|
|
|
102,215 |
|
|
|
|
|
|
|
67,734 |
|
|
|
67,734 |
|
|
|
|
|
Collateralized mortgage obligations |
|
|
43,587 |
|
|
|
43,587 |
|
|
|
|
|
|
|
10,104 |
|
|
|
10,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale investment
securities |
|
|
330,724 |
|
|
|
320,923 |
|
|
|
9,801 |
|
|
|
259,066 |
|
|
|
249,039 |
|
|
|
10,027 |
|
Borrowed funds |
|
|
10,423 |
|
|
|
10,423 |
|
|
|
|
|
|
|
17,804 |
|
|
|
17,804 |
|
|
|
|
|
Nonrecurring items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans
available-for-sale |
|
|
1,182 |
|
|
|
1,182 |
|
|
|
|
|
|
|
2,281 |
|
|
|
2,281 |
|
|
|
|
|
Impaired loans |
|
|
12,048 |
|
|
|
|
|
|
|
12,048 |
|
|
|
12,654 |
|
|
|
|
|
|
|
12,654 |
|
Originated mortgage servicing rights |
|
|
2,667 |
|
|
|
2,667 |
|
|
|
|
|
|
|
2,620 |
|
|
|
2,620 |
|
|
|
|
|
Foreclosed assets |
|
|
2,067 |
|
|
|
2,067 |
|
|
|
|
|
|
|
1,157 |
|
|
|
1,157 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
364,948 |
|
|
$ |
343,099 |
|
|
$ |
21,849 |
|
|
$ |
309,145 |
|
|
$ |
286,464 |
|
|
$ |
22,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of assets and liabilities
measured at fair value |
|
|
|
|
|
|
94.01 |
% |
|
|
5.99 |
% |
|
|
|
|
|
|
92.66 |
% |
|
|
7.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 and 2009, the Corporation had no assets or liabilities measured
utilizing Level 1 valuation techniques.
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.
Cash and demand deposits due from banks: The carrying amounts of cash and short term investments,
including Federal funds sold, approximate fair values.
Certificates of deposit held in other financial institutions: Interest bearing balances held in
unaffiliated financial institutions include certificates of deposit and other short term interest
bearing balances that mature within 3 years. Fair value is determined using prices for similar
assets with similar characteristics.
Investment securities: Investment securities are recorded at fair value on a recurring basis.
Level 2 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 bonds issued by government sponsored enterprises, states and political
subdivisions, mortgage-backed securities, and collateralized mortgage obligations issued by
government sponsored enterprises.
83
Securities classified as Level 3 include securities in less liquid markets and include auction rate
money market preferred securities and preferred stocks. Due to the limited trading activity of
these securities, the fair values were estimated utilizing a discounted cash flow analysis as of
December 31, 2010 and 2009. These analyses considered creditworthiness of the counterparty, the
investment grade, the timing of expected future cash flows, and the current volume of trading
activity. The discount rates used were determined by using the interest rates of similarly
rated financial institutions debt based on the weighted average of a range of terms for corporate
bond interest rates, which were obtained from published sources. All securities have call dates
within the next year. The Corporation calculated the present value assuming a 30 year
nonamortizing balloon using weighted average discount rates between 3.88% and 6.87% as of December
31, 2010.
Mortgage loans available-for-sale: Mortgage loans available-for-sale are carried at the lower of
cost or market value. The fair value of mortgage loans available-for-sale are based on what price
secondary markets are currently offering for portfolios with similar characteristics. As such, the
Corporation classifies loans subjected to nonrecurring fair value adjustments as Level 2.
Loans: For variable rate loans with no significant change in credit risk, fair values are based on
carrying values. Fair values for fixed rate loans are estimated using discounted cash flow
analyses, using interest rates currently being offered for loans with similar terms to borrowers of
similar credit quality. The resulting amounts are adjusted to estimate the effect of changes in the
credit quality of borrowers since the loans were originated.
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 may be established.
Loans for which it is probable that payment of interest and principal will be significantly
different than the contractual terms of the original loan agreement are considered impaired. Once a
loan is identified as impaired, 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, or discounted cash flows. Those impaired
loans not requiring an allowance represent loans for which the fair value of the expected
repayments or collateral exceed the recorded investments in such loans.
The Corporation reviews the net realizable values of the underlying collateral for collateral
dependent impaired loans on at least a quarterly basis for all loan types. To determine the
collateral value, management utilizes independent appraisals, broker price opinions, or internal
evaluations. These valuations are reviewed to determine whether an additional discount should be
applied given the age of market information that may have been considered as well as other factors
such as costs to carry and sell an asset if it is determined that the collateral will be liquidated
in connection with the ultimate settlement of the loan. The Corporation uses this valuation to
determine if any charge offs or specific reserves are necessary. The Corporation may obtain new
valuations in certain circumstances, including when there has been significant deterioration in the
condition of the collateral, if the foreclosure process has begun, or if the existing valuation is
deemed to be outdated.
Impaired loans where an allowance is established based on the net realizable value of collateral
require classification in the fair value hierarchy. When the fair value of the collateral is based
on an observable market price or a current appraisal value, the Corporation records the loan as
nonrecurring Level 2. When a current appraised value is not available or management determines the
fair value collateral is further impaired below the appraised value, the Corporation records the
impaired loans as nonrecurring Level 3.
Accrued interest: The carrying amounts of accrued interest approximate fair value.
Goodwill and other intangible assets: Acquisition intangibles and goodwill 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 acquisition intangibles subjected to nonrecurring
fair value adjustments as Level 3. During 2010 and 2009, there were no impairments recorded on
goodwill and other acquisition intangibles.
Equity securities without readily determinable fair values: The Corporation has investments in
equity securities without readily determinable fair values as well as investments in joint
ventures. The assets are individually reviewed for impairment on an annual basis 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 investments in joint ventures subjected to nonrecurring fair value adjustments
as Level 3. During 2010 and 2009, there were no impairments recorded on equity securities without
readily determinable fair values.
Foreclosed assets: Upon transfer from the loan portfolio, foreclosed assets are adjusted to and
subsequently carried at the lower of carrying value or fair value less costs to sell. Net
realizable value is based upon independent market prices, appraised values of the collateral, or
84
managements estimation of the value of the collateral and as such, the Corporation classifies
foreclosed assets as a nonrecurring Level 2. When management determines that the net realizable
value of the collateral is further impaired below the appraised value but there is no observable
market price, the Corporation records the foreclosed asset as nonrecurring Level 3.
Originated mortgage servicing rights: Originated mortgage 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, originated 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 subject to
nonrecurring fair value adjustments as Level 2.
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.
Borrowed funds: The carrying amounts of federal funds purchased, borrowings under overnight
repurchase agreements, and other short-term borrowings maturing within ninety days approximate
their fair values. The fair values of the Corporations other borrowed funds are estimated using
discounted cash flow analyses based on the Corporations current incremental borrowing
arrangements.
The Corporation has elected to measure a portion of borrowed funds at 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.
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 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 Corporation
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.
The table below represents the activity in available-for-sale investment securities measured with
Level 3 inputs on a recurring basis for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Level 3 inputs January 1 |
|
$ |
10,027 |
|
|
$ |
5,979 |
|
Net unrealized (losses) gains on available-for-sale investment securities |
|
|
(226 |
) |
|
|
4,048 |
|
|
|
|
|
|
|
|
Level 3 inputs December 31 |
|
$ |
9,801 |
|
|
$ |
10,027 |
|
|
|
|
|
|
|
|
85
The changes in fair value of assets and liabilities recorded at fair value through earnings on a
recurring basis and changes in assets and liabilities recorded at fair value on a nonrecurring
basis, for which an impairment, or reduction of an impairment, was recognized in 2010 and 2009, are
summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
|
Trading Gains |
|
|
Other Gains |
|
|
|
|
|
|
Trading Gains |
|
|
Other Gains |
|
|
|
|
Description |
|
and (Losses) |
|
|
and (Losses) |
|
|
Total |
|
|
and (Losses) |
|
|
and (Losses) |
|
|
Total |
|
Recurring items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading securities |
|
$ |
(94 |
) |
|
$ |
|
|
|
$ |
(94 |
) |
|
$ |
80 |
|
|
$ |
|
|
|
$ |
80 |
|
Borrowed funds |
|
|
|
|
|
|
227 |
|
|
|
227 |
|
|
|
|
|
|
|
289 |
|
|
|
289 |
|
Nonrecurring items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreclosed assets |
|
|
|
|
|
|
(180 |
) |
|
|
(180 |
) |
|
|
|
|
|
|
(157 |
) |
|
|
(157 |
) |
Originated mortgage servicing rights |
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
7 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(94 |
) |
|
$ |
48 |
|
|
$ |
(46 |
) |
|
$ |
80 |
|
|
$ |
139 |
|
|
$ |
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The activity in borrowings which the Corporation has elected to carry at fair value was as
follows for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|
Borrowings carried at fair value January 1 |
|
$ |
17,804 |
|
|
$ |
23,130 |
|
Paydowns and maturities |
|
|
(7,154 |
) |
|
|
(5,037 |
) |
Net change in fair value |
|
|
(227 |
) |
|
|
(289 |
) |
|
|
|
|
|
|
|
Borrowings carried at fair value December 31 |
|
$ |
10,423 |
|
|
$ |
17,804 |
|
|
|
|
|
|
|
|
|
Unpaid principal balance December 31 |
|
$ |
10,000 |
|
|
$ |
17,154 |
|
|
|
|
|
|
|
|
86
NOTE 20 PARENT COMPANY ONLY FINANCIAL INFORMATION
Condensed Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
2010 |
|
|
2009 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash on deposit at subsidiary Bank |
|
$ |
301 |
|
|
$ |
172 |
|
Securities available for sale |
|
|
1,929 |
|
|
|
2,073 |
|
Investments in subsidiaries |
|
|
94,668 |
|
|
|
89,405 |
|
Premises and equipment |
|
|
1,952 |
|
|
|
2,346 |
|
Other assets |
|
|
53,481 |
|
|
|
53,644 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
152,331 |
|
|
$ |
147,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
7,170 |
|
|
$ |
6,837 |
|
Shareholders equity |
|
|
145,161 |
|
|
|
140,803 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
152,331 |
|
|
$ |
147,640 |
|
|
|
|
|
|
|
|
Condensed Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Dividends from subsidiaries |
|
$ |
6,250 |
|
|
$ |
6,100 |
|
|
$ |
5,800 |
|
Interest income |
|
|
72 |
|
|
|
77 |
|
|
|
88 |
|
Management fee and other |
|
|
1,340 |
|
|
|
993 |
|
|
|
1,011 |
|
|
|
|
|
|
|
|
|
|
|
Total income |
|
|
7,662 |
|
|
|
7,170 |
|
|
|
6,899 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
|
2,286 |
|
|
|
2,112 |
|
|
|
1,819 |
|
Occupancy and equipment |
|
|
356 |
|
|
|
430 |
|
|
|
435 |
|
Audit and SOX compliance fees |
|
|
476 |
|
|
|
291 |
|
|
|
376 |
|
Other |
|
|
932 |
|
|
|
1,074 |
|
|
|
1,359 |
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
4,050 |
|
|
|
3,907 |
|
|
|
3,989 |
|
|
|
|
|
|
|
|
|
|
|
Income before income tax benefit and equity in
undistributed earnings of subsidiaries |
|
|
3,612 |
|
|
|
3,263 |
|
|
|
2,910 |
|
Federal income tax benefit |
|
|
896 |
|
|
|
976 |
|
|
|
905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,508 |
|
|
|
4,239 |
|
|
|
3,815 |
|
Undistributed earnings of subsidiaries |
|
|
4,537 |
|
|
|
3,561 |
|
|
|
286 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
|
|
|
|
|
|
|
|
|
|
87
Condensed Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,045 |
|
|
$ |
7,800 |
|
|
$ |
4,101 |
|
Adjustments to reconcile net income
to cash provided by operations |
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed earnings of subsidiaries |
|
|
(4,537 |
) |
|
|
(3,561 |
) |
|
|
(286 |
) |
Share based payment awards |
|
|
650 |
|
|
|
677 |
|
|
|
603 |
|
Depreciation |
|
|
147 |
|
|
|
163 |
|
|
|
294 |
|
Net amortization of investment securities |
|
|
5 |
|
|
|
6 |
|
|
|
5 |
|
Deferred income tax (benefit) expense |
|
|
(172 |
) |
|
|
(570 |
) |
|
|
162 |
|
Changes in operating assets and liabilities which provided (used) cash |
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
298 |
|
|
|
(748 |
) |
|
|
(816 |
) |
Accrued interest and other liabilities |
|
|
1,883 |
|
|
|
517 |
|
|
|
583 |
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
7,319 |
|
|
|
4,284 |
|
|
|
4,646 |
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Activity in available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
Maturities, calls, and sales |
|
|
110 |
|
|
|
110 |
|
|
|
110 |
|
Sales (purchases) of equipment and premises |
|
|
247 |
|
|
|
(466 |
) |
|
|
1,300 |
|
Advances to subsidiaries |
|
|
(250 |
) |
|
|
|
|
|
|
(11,927 |
) |
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
107 |
|
|
|
(356 |
) |
|
|
(10,517 |
) |
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in other borrowed funds |
|
|
(1,550 |
) |
|
|
700 |
|
|
|
1,836 |
|
Cash dividends paid on common stock |
|
|
(5,421 |
) |
|
|
(5,256 |
) |
|
|
(4,873 |
) |
Proceeds from the issuance of common stock |
|
|
2,208 |
|
|
|
2,479 |
|
|
|
2,476 |
|
Common stock repurchased |
|
|
(2,020 |
) |
|
|
(2,056 |
) |
|
|
(6,440 |
) |
Common stock purchased for deferred compensation obligations |
|
|
(514 |
) |
|
|
(767 |
) |
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN FINANCING ACTIVITIES |
|
|
(7,297 |
) |
|
|
(4,900 |
) |
|
|
(7,250 |
) |
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
129 |
|
|
|
(972 |
) |
|
|
(13,121 |
) |
Cash and cash equivelants at beginning of year |
|
|
172 |
|
|
|
1,144 |
|
|
|
14,265 |
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
301 |
|
|
$ |
172 |
|
|
$ |
1,144 |
|
|
|
|
|
|
|
|
|
|
|
NOTE 21 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 2010, 2009, and 2008 represent
approximately 90% or greater of the Corporations total assets and operating results. As such, no
additional segment information is presented.
88
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial
Disclosures
None
Item 9A. 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 Chief 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, 2010, pursuant to Exchange Act Rule 13a-15. Based upon that evaluation,
the Chief Executive Officer and Chief Financial Officer concluded that the Corporations disclosure
controls and procedures as of December 31, 2010, 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, 2010, 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, 2010.
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, 2010, our system of internal control
over financial reporting was effective.
89
Our independent registered public accounting firm, Rehmann Robson, P.C., has audited our 2010
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 2010 consolidated financial statements as a result of the audit and also includes
Rehmann Robson, P.C.s attestation report on the effectiveness of the Corporations internal
control.
Isabella Bank Corporation
By:
|
|
|
|
|
//s// Richard J. Barz
|
|
Richard J. Barz |
|
Chief Executive Officer
(Principal Executive Officer) February 23, 2011 |
|
|
//s// Dennis P. Angner
|
|
Dennis P. Angner |
|
President and Chief Financial Officer
(Principal Financial Officer, Principal Accounting Officer) February 23, 2011 |
|
|
Item 9 B. Other Information
None
Part III
Item 10. 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 Proxy Statement for the Annual Meeting of Shareholders to be held May 3, 2011 (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 North Main Street, Mount Pleasant,
Michigan 48858.
Item 11. 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 12. 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.
90
Equity Compensation Plan Information
The following table provides information as of December 31, 2010, 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* |
|
|
224,663 |
|
|
|
(1 |
)(2) |
|
|
(1 |
)(2) |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
224,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Pursuant to the terms of the Directors Plan, directors of the Corporation and its subsidiaries
are required to defer at least 25% of their earned board fees into the Directors Plan. Deferred
fees are converted on a quarterly basis into stock units of the Corporations common stock. The
fees are converted on a quarterly basis into the Corporations common stock 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 Directors Plan 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 the Directors Plan. As of December 31, 2010, the Directors
Plan had 224,663 shares eligible to be issued under the Directors Plan. |
|
(2) |
|
32,686 shares are held in a Rabbi Trust to be held for the benefit of participants pursuant to
the Directors 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). |
Item 13. 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 14. 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.
91
Part IV
Item 15. 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 8:
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 Chief Financial Officer |
|
|
|
32 |
|
|
Section 1350 Certification of Chief Executive Officer and Chief Financial Officer |
92
(1) |
|
Previously filed as an Exhibit to the Isabella Bank Corporation Form 10-K, filed March 12,
1991, and incorporated herein by reference. |
|
(2) |
|
Previously filed as an Exhibit to the Isabella Bank Corporation Form 10-K, filed March 26,
1994, and incorporated herein by reference. |
|
(3) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, filed March 22, 2000,
and incorporated herein by reference. |
|
(4) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, filed March 27, 2001,
and incorporated herein by reference. |
|
(5) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed April 25, 2006,
and incorporated herein by reference. |
|
(6) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 10-K, filed March 16, 2005,
and incorporated herein by reference. |
|
(7) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed November 22,
2006, and incorporated herein by reference. |
|
(8) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed May 16, 2008, and
incorporated herein by reference. |
|
(9) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed December 19,
2008, and incorporated herein by reference. |
|
(10) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed August 28, 2009,
and incorporated herein by reference. |
|
(11) |
|
Previously filed as an Exhibit to Isabella Bank Corporation Form 8-K, filed December 23,
2009, and incorporated herein by reference. |
* |
|
|
Management Contract or Compensatory Plan or Arrangement. |
93
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 |
Date: February 23, 2011 |
|
Richard J. Barz |
|
|
Chief Executive Officer
(Principal 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 (Principal Financial
Officer, Principal Accounting Officer)
and Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Jeffrey Barnes
Jeffrey Barnes
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Richard J. Barz
Richard J. Barz
|
|
Chief Executive
Officer and
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Sandra L. Caul
Sandra L. Caul
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ James C. Fabiano
James C. Fabiano
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ G. Charles Hubscher
G. Charles Hubscher
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Joseph LaFramboise
Joseph LaFramboise
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Thomas Kleinhardt
Thomas Kleinhardt
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ David J. Maness
David J. Maness
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
94
|
|
|
|
|
Signatures |
|
Capacity |
|
Date |
|
/s/ W. Joseph Manifold
W. Joseph Manifold
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ W. Michael McGuire
W. Michael McGuire
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Dianne Morey
Dianne Morey
|
|
Director
|
|
February 23, 2011 |
|
|
|
|
|
/s/ Dale Weburg
Dale Weburg
|
|
Director
|
|
February 23, 2011 |
95
Isabella Bank Corporation
FORM 10-K
Index to Exhibits
|
|
|
|
|
|
|
Exhibit |
|
|
|
Form 10-K |
Number |
|
Exhibit |
|
Page Number |
21
|
|
Subsidiaries of the Registrant
|
|
|
97 |
|
|
|
|
|
|
|
|
23
|
|
Consent of Rehmann Robson, P.C.
Independent Registered Public Accounting Firm
|
|
|
98 |
|
|
|
|
|
|
|
|
31 (a)
|
|
Certification pursuant to Rule 13a 14(a) of the Chief Executive
Officer
|
|
|
99 |
|
|
|
|
|
|
|
|
31 (b)
|
|
Certification pursuant to Rule 13a 14(a) of the
Chief Financial Officer
|
|
|
100 |
|
|
|
|
|
|
|
|
32
|
|
Section 1350 Certification of Chief Executive Officer and
Chief Financial Officer
|
|
|
101 |
|
96