UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



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

For the quarterly period ended ~~March 31,~~September 30, 2020



¨☐			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~~

Michigan

38-2830092

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

401 N. Main St

Mt. Pleasant

48858

(Address of principal executive offices)

(Zip code)

(989) 772-9471

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:



Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	N/A	N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ý☒ Yes ¨☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ý☒ Yes ¨☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

¨☐

Accelerated filer

¨☐

Non-accelerated filer

ý☒

Smaller reporting company

ý☒

Emerging growth company

¨☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨☐

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

The number of common shares outstanding of the registrant’s Common Stock (no par value) was ~~7,927,845~~8,010,711 as of ~~April 28,~~October 27, 2020.

Table of Contents

ISABELLA BANK CORPORATION

QUARTERLY REPORT ON FORM 10-Q

Table of Contents

Forward Looking Statements

This report contains certain forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended and Rule 3b-6 promulgated thereunder. We intend such forward looking statements to be covered by the safe harbor provisions for forward looking statements contained in the Private Securities Litigation Reform Act of 1995, and are included in this statement for purposes of these safe harbor provisions. Forward looking statements, which are based on certain assumptions and describe future plans, strategies and expectations, are generally identifiable by use of the words “believe”, “expect”, “intend”, “anticipate”, “estimate”, “project”, or similar expressions. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects include, but are not limited to, changes in: interest rates, general economic conditions, federal or state tax laws, monetary and fiscal policy, a health crisis, the quality or composition of the loan or investment portfolio, demand for loan products, fluctuation in the value of collateral securing our loan portfolio, deposit flows, competition, cybersecurity risk, demand for financial services in our market area, and accounting principles, policies and guidelines. These risks and uncertainties should be considered in evaluating forward looking statements and undue reliance should not be placed on such statements. Further information concerning our business, including additional factors that could materially affect our financial results, is included in our filings with the SEC.

Glossary of Acronyms and Abbreviations

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



ACL: Allowance for credit losses		FTE: Fully taxable equivalent
AFS: Available-for-sale		GAAP: U.S. generally accepted accounting principles
ALCO: Asset-Liability Committee		IFRS: International Financial Reporting Standards
ALLL: Allowance for loan and lease losses		~~IFRS: International Financial Reporting Standards~~IRR: Interest rate risk
AOCI: Accumulated other comprehensive income		~~IRR: Interest rate risk~~
~~ASC: FASB Accounting Standards Codification~~	ISDA: International Swaps and Derivatives Association
ASC: FASB Accounting Standards Codification		LIBOR: London Interbank Offered Rate
ASU: FASB Accounting Standards Update		~~LIBOR: London Interbank Offered Rate~~N/A: Not applicable
ATM: Automated teller machine		N/A:M: Not ~~applicable~~meaningful
BHC Act: Bank Holding Company Act of 1956		~~N/M: Not meaningful~~NAV: Net asset value
CARES Act: Coronavirus Aid, Relief, and Economic Security Act		~~NAV: Net asset value~~NSF: Non-sufficient funds
CECL: Current expected credit losses		~~NSF: Non-sufficient funds~~OCI: Other comprehensive income (loss)
CFPB: Consumer Financial Protection Bureau		~~OCI: Other comprehensive income (loss)~~
~~CIK: Central Index Key~~	OMSR: Originated mortgage servicing rights
~~COVID-19: Coronavirus disease 2019~~CIK: Central Index Key		OREO: Other real estate owned
COVID-19: Coronavirus disease 2019		OTTI: Other-than-temporary impairment
CRA: Community Reinvestment Act		~~OTTI: Other-than-temporary impairment~~PBO: Projected benefit obligation
DIF: Deposit Insurance Fund		~~PBO: Projected benefit obligation~~PCAOB: Public Company Accounting Oversight Board
DIFS: Department of Insurance and Financial Services		~~PCAOB: Public Company Accounting Oversight Board~~PPP: Paycheck Protection Program
Directors Plan: Isabella Bank Corporation and Related Companies Deferred Compensation Plan for Directors		~~PPP: Paycheck Protection Program~~Rabbi Trust: A trust established to fund our Directors Plan
Dividend Reinvestment Plan: Isabella Bank Corporation Stockholder Dividend Reinvestment Plan and Employee Stock Purchase Plan		~~Rabbi Trust: A trust established to fund our Directors~~RSP: Isabella Bank Corporation Restricted Stock Plan
Exchange Act: Securities Exchange Act of 1934		SBA: Small Business Administration
FASB: Financial Accounting Standards Board		SEC: U.S. Securities and Exchange Commission
FDIC: Federal Deposit Insurance Corporation		SOX: Sarbanes-Oxley Act of 2002
FFIEC: Federal Financial Institutions Examinations Council		Tax Act: Tax Cuts and Jobs Act, enacted December 22, 2017
FRB: Federal Reserve Bank		TDR: Troubled debt restructuring
FHLB: Federal Home Loan Bank		XBRL: eXtensible Business Reporting Language
Freddie Mac: Federal Home Loan Mortgage Corporation		Yield Curve: U.S. Treasury Yield Curve

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Dollars in ~~thousands~~)

thousands)


	March 31 2020		December 31 2019			September 30 2020		December 31 2019
ASSETS					ASSETS
Cash and cash equivalents					Cash and cash equivalents
Cash and demand deposits due from banks	$	19,160	$	20,311	Cash and demand deposits due from banks	$	29,685	$	20,311
Interest bearing balances due from banks	77,591		40,261		Interest bearing balances due from banks	136,054		40,261
Fed funds sold					Fed funds sold	10		0
Total cash and cash equivalents	96,751		60,572		Total cash and cash equivalents	165,749		60,572
AFS securities, at fair value	407,189		429,839		AFS securities, at fair value	363,054		429,839
Mortgage loans AFS	1,228		904		Mortgage loans AFS	4,661		904
Loans					Loans
Commercial	695,278		700,941		Commercial	821,102		700,941
Agricultural	108,856		116,920		Agricultural	102,263		116,920
Residential real estate	302,016		298,569		Residential real estate	304,559		298,569
Consumer	69,786		70,140		Consumer	75,384		70,140
Gross loans	1,175,936		1,186,570		Gross loans	1,303,308		1,186,570
Less allowance for loan and lease losses	8,697		7,939		Less allowance for loan and lease losses	9,506		7,939
Net loans	1,167,239		1,178,631		Net loans	1,293,802		1,178,631
Premises and equipment	25,946		26,242		Premises and equipment	25,749		26,242
Corporate owned life insurance policies	27,691		28,455		Corporate owned life insurance policies	28,169		28,455
Accrued interest receivable	7,022		6,501		Accrued interest receivable	8,458		6,501
Equity securities without readily determinable fair values	21,535		21,629		Equity securities without readily determinable fair values	21,690		21,629
Goodwill and other intangible assets	48,366		48,379		Goodwill and other intangible assets	48,341		48,379
Other assets	12,937		13,046		Other assets	12,024		13,046
TOTAL ASSETS	$	1,815,904	$	1,814,198	TOTAL ASSETS	$	1,971,697	$	1,814,198
LIABILITIES AND SHAREHOLDERS’ EQUITY					LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits					Deposits
Noninterest bearing	$	249,424	$	249,152	Noninterest bearing	$	353,082	$	249,152
Interest bearing demand deposits	237,392		229,865		Interest bearing demand deposits	287,809		229,865
Certificates of deposit under $250 and other savings	739,925		739,023		Certificates of deposit under $250 and other savings	754,409		739,023
Certificates of deposit over $250	95,342		95,811		Certificates of deposit over $250	99,795		95,811
Total deposits	1,322,083		1,313,851		Total deposits	1,495,095		1,313,851
Borrowed funds	263,171		275,999		Borrowed funds	238,349		275,999
Accrued interest payable and other liabilities	15,152		14,166		Accrued interest payable and other liabilities	15,708		14,166
Total liabilities	1,600,406		1,604,016		Total liabilities	1,749,152		1,604,016
Shareholders’ equity					Shareholders’ equity
Common stock — no par value 15,000,000 shares authorized; issued and outstanding 7,921,291 shares (including 44,687 shares held in the Rabbi Trust) in 2020 and 7,910,804 shares (including 27,069 shares held in the Rabbi Trust) in 2019	140,945		141,069
Common stock — no par value 15,000,000 shares authorized; issued and outstanding 8,007,901 shares (including 41,307 shares held in the Rabbi Trust) in 2020 and 7,910,804 shares (including 27,069 shares held in the Rabbi Trust) in 2019					Common stock — no par value 15,000,000 shares authorized; issued and outstanding 8,007,901 shares (including 41,307 shares held in the Rabbi Trust) in 2020 and 7,910,804 shares (including 27,069 shares held in the Rabbi Trust) in 2019	142,745		141,069
Shares to be issued for deferred compensation obligations	4,802		5,043		Shares to be issued for deferred compensation obligations	4,104		5,043
Retained earnings	63,041		62,099		Retained earnings	67,321		62,099
Accumulated other comprehensive income (loss)	6,710		1,971		Accumulated other comprehensive income (loss)	8,375		1,971
Total shareholders’ equity	215,498		210,182		Total shareholders’ equity	222,545		210,182
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,815,904	$	1,814,198	TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,971,697	$	1,814,198

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

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands except per share ~~amounts~~)

amounts)


	Three Months Ended March 31					Three Months Ended September 30				Nine Months Ended September 30
	2020		2019			2020		2019		2020		2019
Interest income					Interest income
Loans, including fees	$	13,254	$	12,891	Loans, including fees	$	13,554	$	14,020	$	40,105	$	40,498
AFS securities					AFS securities
Taxable	1,489		1,958		Taxable	1,071		1,691		3,912		5,522
Nontaxable	1,053		1,253		Nontaxable	911		1,151		2,950		3,611
Federal funds sold and other	405		379		Federal funds sold and other	164		299		803		826
Total interest income	16,201		16,481		Total interest income	15,700		17,161		47,770		50,457
Interest expense					Interest expense
Deposits	2,791		2,718		Deposits	1,996		2,980		7,034		8,563
Borrowings	1,408		1,574		Borrowings	1,207		1,570		3,933		4,806
Total interest expense	4,199		4,292		Total interest expense	3,203		4,550		10,967		13,369
Net interest income	12,002		12,189		Net interest income	12,497		12,611		36,803		37,088
Provision for loan losses	788		34		Provision for loan losses	516		193		1,409		48
Net interest income after provision for loan losses	11,214		12,155		Net interest income after provision for loan losses	11,981		12,418		35,394		37,040
Noninterest income					Noninterest income
Service charges and fees	1,353		1,461		Service charges and fees	1,950		1,705		4,689		4,706
Investment and trust advisory fees	572		677
Wealth management fees					Wealth management fees	649		689		1,877		2,146
Net gain on sale of mortgage loans					Net gain on sale of mortgage loans	1,036		199		1,653		408
Gains from redemption of corporate owned life insurance policies	524		—		Gains from redemption of corporate owned life insurance policies	0		0		873		0
Earnings on corporate owned life insurance policies	182		184		Earnings on corporate owned life insurance policies	187		190		558		564
Net gain on sale of mortgage loans	151		93
Other	216		75		Other	238		491		654		940
Total noninterest income	2,998		2,490		Total noninterest income	4,060		3,274		10,304		8,764
Noninterest expenses					Noninterest expenses
Compensation and benefits	5,869		5,722		Compensation and benefits	6,101		5,971		17,763		17,650
Furniture and equipment	1,461		1,494		Furniture and equipment	1,426		1,427		4,318		4,330
Occupancy	867		930		Occupancy	889		830		2,668		2,594
Other	2,748		2,654		Other	2,534		2,392		7,846		7,584
Total noninterest expenses	10,945		10,800		Total noninterest expenses	10,950		10,620		32,595		32,158
Income before federal income tax expense	3,267		3,845		Income before federal income tax expense	5,091		5,072		13,103		13,646
Federal income tax expense	203		349		Federal income tax expense	734		630		1,495		1,520
NET INCOME	$	3,064	$	3,496	NET INCOME	$	4,357	$	4,442	$	11,608	$	12,126
Earnings per common share					Earnings per common share
Basic	$	0.39	$	0.44	Basic	$	0.55	$	0.56	$	1.46	$	1.53
Diluted	$	0.38	$	0.43	Diluted	$	0.54	$	0.55	$	1.43	$	1.50
Cash dividends per common share	$	0.27	$	0.26	Cash dividends per common share	$	0.27	$	0.26	$	0.81	$	0.78

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

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(Dollars in ~~thousands~~)

thousands)

Three Months Ended
March 31
2020 2019
Net income $ 3,064
$ 3,496
Unrealized gains (losses) on AFS securities arising during the period 6,311
5,954
Reclassification adjustment for net (gains) losses included in net income (71 ) —
Tax effect ⁽¹⁾
(1,393 ) (1,195 )
Unrealized gains (losses) on AFS securities, net of tax 4,847
4,759
Unrealized gains (losses) on derivative instruments arising during the period (136 ) (81 )
Tax effect ⁽¹⁾
28
17
Unrealized gains (losses) on derivative instruments, net of tax (108 ) (64 )
Other comprehensive income (loss), net of tax 4,739
4,695
Comprehensive income (loss) $ 7,803
$ 8,191


⁽¹⁾	~~See “Note 9 – Accumulated Other Comprehensive Income” for tax effect reconciliation.~~


	Three Months Ended September 30				Nine Months Ended September 30
	2020		2019		2020		2019
Net income	$	4,357	$	4,442	$	11,608	$	12,126
Unrealized gains (losses) on AFS securities arising during the period	(66)		1,724		8,304		12,554
Reclassification adjustment for net (gains) losses included in net income	0		(6)		(71)		(6)
Tax effect (1)	58		(310)		(1,714)		(2,523)
Unrealized gains (losses) on AFS securities, net of tax	(8)		1,408		6,519		10,025
Unrealized gains (losses) on derivative instruments arising during the period	20		(37)		(145)		(245)
Tax effect (1)	(4)		8		30		51
Unrealized gains (losses) on derivative instruments, net of tax	16		(29)		(115)		(194)
Other comprehensive income (loss), net of tax	8		1,379		6,404		9,831
Comprehensive income (loss)	$	4,365	$	5,821	$	18,012	$	21,957

(1)See “Note 10 – Accumulated Other Comprehensive Income” for tax effect reconciliation.

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

Table of Contents

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

(Dollars in thousands except per share ~~amounts~~)

amounts)


	Common Stock																		Common Stock
	Common Shares Outstanding		Amount			Common Shares to be Issued for Deferred Compensation Obligations			Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Totals				Common Shares Outstanding	Amount		Common Shares to be Issued for Deferred Compensation Obligations		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Totals
Balance, January 1, 2019	7,870,969		$	140,416		$	5,431		$	57,357		$	(7,685	)	$	195,519		Balance, January 1, 2019	7,870,969	$	140,416	$	5,431	$	57,357	$	(7,685)	$	195,519
Comprehensive income (loss)	—		—			—			3,496			4,695			8,191			Comprehensive income (loss)	—	—		—		12,126		9,831		21,957
Issuance of common stock	61,405		1,433			—			—			—			1,433			Issuance of common stock	159,521	3,672		—		—		—		3,672
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—		268			(268		)	—			—			—			Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—	268		(268)		—		—		0
Share-based payment awards under equity compensation plan	—		—			131			—			—			131			Share-based payment awards under equity compensation plan	—	—		415		—		—		415
Common stock purchased for deferred compensation obligations	—		(186		)	—			—			—			(186		)	Common stock purchased for deferred compensation obligations	—	(898)		—		—		—		(898)
Common stock repurchased pursuant to publicly announced repurchase plan	(26,296	)	(632		)	—			—			—			(632		)	Common stock repurchased pursuant to publicly announced repurchase plan	(92,256)	(2,140)		—		—		—		(2,140)
Cash dividends paid ($0.26 per common share)	—		—			—			(2,043		)	—			(2,043		)
Balance, March 31, 2019	7,906,078		$	141,299		$	5,294		$	58,810		$	(2,990	)	$	202,413
Cash dividends paid ($0.78 per common share)																		Cash dividends paid ($0.78 per common share)	—	—		—		(6,149)		—		(6,149)
Balance, September 30, 2019																		Balance, September 30, 2019	7,938,234	$	141,318	$	5,578	$	63,334	$	2,146	$	212,376
Balance, January 1, 2020	7,910,804		$	141,069		$	5,043		$	62,099		$	1,971		$	210,182		Balance, January 1, 2020	7,910,804	$	141,069	$	5,043	$	62,099	$	1,971	$	210,182
Comprehensive income (loss)	—		—			—			3,064			4,739			7,803			Comprehensive income (loss)	—	—		—		11,608		6,404		18,012
Issuance of common stock	69,907		1,330			—			—			—			1,330			Issuance of common stock	184,144	3,274		—		—		—		3,274
Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—		364			(364		)	—			—			—			Common stock transferred from the Rabbi Trust to satisfy deferred compensation obligations	—	1,273		(1,273)		—		—		0
Share-based payment awards under equity compensation plan	—		—			123			—			—			123			Share-based payment awards under equity compensation plan	—	—		334		—		—		334
Common stock purchased for deferred compensation obligations	—		(650		)	—			—			—			(650		)	Common stock purchased for deferred compensation obligations	—	(1,252)		—		—		—		(1,252)
Common stock repurchased pursuant to publicly announced repurchase plan	(59,420	)	(1,168		)	—			—			—			(1,168		)	Common stock repurchased pursuant to publicly announced repurchase plan	(87,047)	(1,619)		—		—		—		(1,619)
Cash dividends paid ($0.27 per common share)	—		—			—			(2,122		)	—			(2,122		)
Balance, March 31, 2020	7,921,291		$	140,945		$	4,802		$	63,041		$	6,710		$	215,498
Cash dividends paid ($0.81 per common share)																		Cash dividends paid ($0.81 per common share)	—	—		—		(6,386)		—		(6,386)
Balance, September 30, 2020																		Balance, September 30, 2020	8,007,901	$	142,745	$	4,104	$	67,321	$	8,375	$	222,545

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

Table of Contents

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in ~~thousands~~)thousands)


	Nine Months Ended September 30
	2020		2019
OPERATING ACTIVITIES
Net income	$	11,608	$	12,126
Reconciliation of net income to net cash provided by operating activities:
Undistributed earnings of equity securities without readily determinable fair values	(61)		(182)
Provision for loan losses	1,409		48
Depreciation	1,958		2,211
Amortization of OMSR	386		201
Amortization of acquisition intangibles	38		55
Net amortization of AFS securities	1,539		1,344
Net gains on sale of AFS securities	(71)		(6)
Net gain on sale of mortgage loans	(1,653)		(408)
OMSR impairment loss	316		81
Net gains on foreclosed assets	(43)		(213)
Increase in cash value of corporate owned life insurance policies, net of expenses	(521)		(528)
Gains from redemption of corporate owned life insurance policies	(873)		0
Share-based payment awards under equity compensation plan	334		415
Origination of loans held-for-sale	(82,464)		(26,514)
Proceeds from loan sales	80,360		25,368
Net changes in operating assets and liabilities which provided (used) cash:
Accrued interest receivable	(1,957)		(432)
Other assets	261		1,966
Accrued interest payable and other liabilities	370		1,551
Net cash provided by (used in) operating activities	10,936		17,083
INVESTING ACTIVITIES
Activity in AFS securities
Sales	26,855		33,840
Maturities, calls, and principal payments	72,013		61,170
Purchases	(25,318)		(34,495)
Net loan principal (originations) collections	(116,878)		(63,900)
Proceeds from sales of foreclosed assets	146		649
Purchases of premises and equipment	(1,465)		(746)
Purchases of corporate owned life insurance policies	(625)		0
Proceeds from redemption of corporate owned life insurance policies	2,305		0
Funding of low income housing tax credit investments	(403)		(393)
Net cash provided by (used in) investing activities	(43,370)		(3,875)

Table of Contents

Three Months Ended
March 31
2020 2019
OPERATING ACTIVITIES
Net income $ 3,064
$ 3,496
Reconciliation of net income to net cash provided by operating activities:
Undistributed earnings of equity securities without readily determinable fair values 94
57
Provision for loan losses 788
34
Depreciation 668
731
Amortization of OMSR 97
44
Amortization of acquisition intangibles 13
19
Net amortization of AFS securities 444
435
Net gains on sale of AFS securities (71 ) —
Net gain on sale of mortgage loans (151 ) (93 )
OMSR impairment loss 245
—
Net gains on foreclosed assets (42 ) (33 )
Increase in cash value of corporate owned life insurance policies, net of expenses (170 ) (173 )
Gains from redemption of corporate owned life insurance policies (524 ) —
Share-based payment awards under equity compensation plan 123
131
Origination of loans held-for-sale (8,890 ) (6,520 )
Proceeds from loan sales 8,717
6,826
Net changes in operating assets and liabilities which provided (used) cash:
Accrued interest receivable (521 ) (823 )
Other assets (379 ) (1,492 )
Accrued interest payable and other liabilities (111 ) 437
Net cash provided by (used in) operating activities 3,394
3,076
INVESTING ACTIVITIES
Activity in AFS securities
Sales 26,855
—
Maturities, calls, and principal payments 12,674
11,824
Purchases (11,012 ) (6,313 )
Net loan principal (originations) collections 10,487
(16,373 )
Proceeds from sales of foreclosed assets 51
224
Purchases of premises and equipment (372 ) (340 )
Proceeds from redemption of corporate owned life insurance policies 1,458
—
Funding of low income housing tax credit investments (150 ) (117 )
Net cash provided by (used in) investing activities 39,991
(11,095 )

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Dollars in ~~thousands~~)

thousands)


	Three Months Ended March 31							Nine Months Ended September 30
	2020			2019				2020		2019
FINANCING ACTIVITIES							FINANCING ACTIVITIES
Net increase (decrease) in deposits	$	8,232		$	(14,730	)	Net increase (decrease) in deposits	181,244		16,080
Net increase (decrease) in borrowed funds	(12,828		)	(28,615		)	Net increase (decrease) in borrowed funds	(37,650)		(62,913)
Cash dividends paid on common stock	(2,122		)	(2,043		)	Cash dividends paid on common stock	(6,386)		(6,149)
Proceeds from issuance of common stock	1,330			1,433			Proceeds from issuance of common stock	3,274		3,672
Common stock repurchased	(1,168		)	(632		)	Common stock repurchased	(1,619)		(2,140)
Common stock purchased for deferred compensation obligations	(650		)	(186		)	Common stock purchased for deferred compensation obligations	(1,252)		(898)
Net cash provided by (used in) financing activities	(7,206		)	(44,773		)	Net cash provided by (used in) financing activities	137,611		(52,348)
Increase (decrease) in cash and cash equivalents	36,179			(52,792		)	Increase (decrease) in cash and cash equivalents	105,177		(39,140)
Cash and cash equivalents at beginning of period	60,572			73,471			Cash and cash equivalents at beginning of period	60,572		73,471
Cash and cash equivalents at end of period	$	96,751		$	20,679		Cash and cash equivalents at end of period	$	165,749	$	34,331
SUPPLEMENTAL CASH FLOWS INFORMATION:							SUPPLEMENTAL CASH FLOWS INFORMATION:
Interest paid	$	4,214		$	4,227		Interest paid	$	11,164	$	13,325
Income taxes paid							Income taxes paid	$	556	$	0
SUPPLEMENTAL NONCASH INFORMATION:							SUPPLEMENTAL NONCASH INFORMATION:
Transfers of loans to foreclosed assets	$	117		$	237		Transfers of loans to foreclosed assets	$	298	$	722

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

Table of Contents

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(Dollars in thousands except per share ~~amounts~~)amounts)

Note 1 – Basis of Presentation

As used in these notes, as well as in Management's Discussion and Analysis of Financial Condition and Results of Operations,, references to the “Corporation”, “Isabella”, “we”, “our”, “us”, and similar terms refer to the consolidated entity consisting of Isabella Bank Corporation and its subsidiary. References to Isabella Bank or the “Bank” refer to Isabella Bank ~~Corporation~~’sCorporation’s subsidiary, Isabella ~~Bank~~.Bank.

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments considered necessary for a fair presentation have been included. Operating results for the three~~-month~~ ~~period~~ and nine-month periods ended ~~March 31,~~September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2020~~.2020. For further information, refer to our Annual Report on Form 10-K for the year ended December 31, ~~2019~~.2019.

Our accounting policies are materially the same as those discussed in Note 1 to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2019.

Reclassifications: Certain amounts reported in the interim 2019 consolidated financial statements have been reclassified to conform with the 2020 presentation.

Note 2 – Accounting Standards Updates

Recently Adopted

ASU No. 2018-13: “Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement”

In August 2018, ASU No. 2018-13 was issued and provided an updated framework related to fair value disclosures. For entities required to make disclosures about recurring or nonrecurring fair value measurements, the update provides disclosure modifications which include the removal, modification and addition of specific disclosure requirements.

The new authoritative guidance was effective January 1, 2020 and did not have a significant impact on our financial statement disclosures.

ASU No. 2018-15: “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract”

In August 2018, ASU No. 2018-15 was issued and provided guidance on the accounting for implementation, setup, and

other upfront costs (collectively referred to as implementation costs) for entities that are a customer in a hosting arrangement that is a service contract. The guidance also ~~provides~~provided clarification on requirements to capitalize implementation costs and the required accounting for expenses related to capitalization of implementation costs.

The new authoritative guidance was effective January 1, 2020. ~~Based on the prospective approach, we~~We will review ~~future~~ arrangements ~~to determine the appropriate treatment under this guidance.~~entered into prospectively. These changes are not expected to have a significant impact on our operating results or financial statement disclosures.

Pending

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

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

Table of Contents

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

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

Overall, the update will allow entities the ability to measure expected credit losses without the restriction of incurred or probable losses that exist under current GAAP. For users of the financial statements, the update requires disclosure of decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The new authoritative guidance was originally effective for interim and annual periods beginning after December 15, 2019. Effective October 16, 2019, the FASB approved and issued changes to the implementation date of this guidance for some filers. As a ~~small~~smaller reporting company, as defined by the SEC, our implementation date was delayed from January 1, 2020 to January 1, 2023. Early adoption continues to be permissible under the revised implementation date; currently we have no plans for early adoption. This guidance may have a significant impact on the results of our operations and financial statement disclosures as well as that of the banking industry as a whole.

We have invested a considerable amount of effort toward this guidance and will continue to invest considerable effort until our implementation date. AAn internal committee was formed and is accountable for timely and accurate adoption of the guidance. A service provider that has focused on the ALLL for more than 10 years and serves hundreds of financial institutions has been engaged to provide us with education, advisory, and software solutions exclusively related to the ACL. We will run parallel processes which will help to ensure we are ready to calculate, review, and report the ACL by the required implementation date.

ASU No. 2018-14: “Compensation - Retirement Benefits - Defined Pension Plans - General (Subtopic 715-20): Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans”

In August 2018, ASU No. 2018-14 was issued and provided an updated framework related to defined benefit plans. For employers that sponsor defined benefit pension or other postretirement plans, the update provides disclosure modifications which include the removal of six specific requirements, the addition of two specific requirements and clarification to existing requirements.

Disclosure additions include 1) the weighted-average interest crediting rates for cash balance plans and other plans with promised interest crediting rates; and 2) an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period. Clarification items relate to 1) the projected benefit obligation (PBO) and fair value of plan assets for plans with PBOs in excess of plan assets; and 2) the accumulated benefit obligation (ABO) and fair value of plan assets for plans with ABOs in excess of plan assets.

The new authoritative guidance is effective for fiscal years ending after December 15, 2020, with early adoption permitted, and will likely impact our financial statement disclosures.

Table of Contents

Note 3 – AFS Securities

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

March 31, 2020

Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Fair
Value
States and political subdivisions $ 159,267
$ 3,849
$ —
$ 163,116
Auction rate money market preferred 3,200
—
474
2,726
Mortgage-backed securities 122,544
4,010
—
126,554
Collateralized mortgage obligations 110,079
4,714
—
114,793
Total $ 395,090
$ 12,573
$ 474
$ 407,189


	December 31, 2019									September 30, 2020
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value			Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
States and political subdivisions	$	165,005	$	4,747	$	—	$	169,752	States and political subdivisions	$	142,547	$	5,854	$	0	$	148,401
Auction rate money market preferred	3,200		—		81		3,119		Auction rate money market preferred	3,200		0		6		3,194
Mortgage-backed securities	139,831		933		560		140,204		Mortgage-backed securities	100,984		3,181		0		104,165
Collateralized mortgage obligations	115,944		1,007		187		116,764		Collateralized mortgage obligations	102,231		5,063		0		107,294
Total	$	423,980	$	6,687	$	828	$	429,839	Total	$	348,962	$	14,098	$	6	$	363,054


	December 31, 2019
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
States and political subdivisions	$	165,005	$	4,747	$	0	$	169,752
Auction rate money market preferred	3,200		0		81		3,119
Mortgage-backed securities	139,831		933		560		140,204
Collateralized mortgage obligations	115,944		1,007		187		116,764
Total	$	423,980	$	6,687	$	828	$	429,839

The amortized cost and fair value of AFS securities by contractual maturity at ~~March 31,~~September 30, 2020 are as follows:


	Maturing								Securities with Variable Monthly Payments or Noncontractual Maturities									Maturing															Securities with Variable Monthly Payments or Noncontractual Maturities
	Due in One Year or Less		After One Year But Within Five Years		After Five Years But Within Ten Years		After Ten Years					Total					Due in One Year or Less				After One Year But Within Five Years				After Five Years But Within Ten Years				After Ten Years							Total
States and political subdivisions	$	27,544	$	69,886	$	38,580	$	23,257		$	—			$	159,267		States and political subdivisions		$	22,709			$	66,180			$	27,441			$	26,217			$	0			$	142,547
Auction rate money market preferred	—		—		—		—		3,200				3,200			Auction rate money market preferred		0				0				0				0				3,200				3,200
Mortgage-backed securities	—		—		—		—		122,544				122,544			Mortgage-backed securities		0				0				0				0			100,984				100,984
Collateralized mortgage obligations	—		—		—		—		110,079				110,079			Collateralized mortgage obligations		0				0				0				0			102,231				102,231
Total amortized cost	$	27,544	$	69,886	$	38,580	$	23,257	$	235,823			$	395,090		Total amortized cost		$	22,709			$	66,180			$	27,441			$	26,217		$	206,415			$	348,962
Fair value	$	27,616	$	71,184	$	39,799	$	24,517	$	244,073			$	407,189		Fair value		$	22,891			$	68,188			$	29,293			$	28,029		$	214,653			$	363,054

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

As the auction rate money market preferred investments have continual call dates, they are not reported by a specific maturity group. Because of their variable monthly payments, mortgage-backed securities and collateralized mortgage obligations are not reported by a specific maturity group.

A summary of the sales activity of AFS securities was as follows for ~~the three months ended March 31, 2020. There were no sales~~the:


	Three Months Ended September 30				Nine Months Ended September 30
	2020		2019		2020		2019
Proceeds from sales of AFS securities	$	0	$	33,840	$	26,855	$	33,840
Realized gains (losses)	$	0	$	6	$	71	$	6
Applicable income tax expense (benefit)	$	0	$	1	$	15	$	1

Table of ~~AFS securities~~ ~~for the three months ended March 31, 2019.~~

Contents

March 31
2020
Proceeds from sales of AFS securities $ 26,855
Realized gains (losses) $ 71
Applicable income tax expense (benefit) $ 15

The following information pertains to AFS securities with gross unrealized losses at ~~March 31,~~September 30, 2020 and December 31, 2019,, aggregated by investment category and length of time that individual securities have been in a continuous loss position. ~~There were no~~ ~~AFS securities~~ ~~with gross unrealized losses in a continuous loss position less than twelve months at March 31, 2020.~~

March 31, 2020
Twelve Months or More

Gross
Unrealized
Losses Fair
Value
Auction rate money market preferred $ 474
$ 2,726
Number of securities in an unrealized loss position: 2

December 31, 2019
Less Than Twelve Months Twelve Months or More

Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value Total
Unrealized
Losses
Auction rate money market preferred $ —
$ —
$ 81
$ 3,119
$ 81
Mortgage-backed securities 3
3,974
557
49,701
560
Collateralized mortgage obligations 43
20,262
144
13,309
187
Total $ 46
$ 24,236
$ 782
$ 66,129
$ 828
Number of securities in an unrealized loss position: 9
19
28


	September 30, 2020
	Less Than Twelve Months				Twelve Months or More
	Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Total Unrealized Losses
Auction rate money market preferred	$	0	$	0	$	6	$	3,194	$	6
Number of securities in an unrealized loss position:			0				2		2


	December 31, 2019
	Less Than Twelve Months				Twelve Months or More
	Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Total Unrealized Losses
Auction rate money market preferred	$	0	$	0	$	81	$	3,119	$	81
Mortgage-backed securities	3		3,974		557		49,701		560
Collateralized mortgage obligations	43		20,262		144		13,309		187
Total	$	46	$	24,236	$	782	$	66,129	$	828
Number of securities in an unrealized loss position:			9				19		28

The reduction in unrealized losses on our AFS securities portfolio resulted from recent decreases in intermediate-term and long-term benchmark interest rates.

As of ~~March 31,~~September 30, 2020 and December 31, 2019, we conducted an analysis to determine whether any AFS securities currently in an unrealized loss position should be identified as other-than-temporarily impaired. Such analyses considered, among other factors, the following criteria:

•Has the value of the investment declined more than what is deemed to be reasonable based on a risk and maturity adjusted discount rate?

•Is the investment credit rating below investment grade?

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

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

•Has the duration of the investment been extended?

Based on our analysis, which included the criteria outlined above and the fact that we have asserted that we do not have to sell any AFS securities in an unrealized loss position, we do not believe that the values of any AFS securities are other-than-temporarily impaired as of ~~March 31,~~September 30, 2020 or December 31, 2019, with the exception of one municipal bond previously identified which had no activity during the period.

Table of Contents

Note 4 – Loans and ALLL

We grant commercial, agricultural, residential real estate, and consumer loans to customers situated primarily in Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw counties in Michigan. The ability of the borrowers to honor their repayment obligations is often dependent upon the real estate, agricultural, manufacturing, retail, gaming, tourism, health care, higher education, and general economic conditions of this region. Substantially all of our consumer and residential real estate loans are secured by various items of property, while commercial loans are secured primarily by real estate, business assets, and personal guarantees. A portion of loans are unsecured.

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

The accrual of interest on commercial and agricultural loans, as well as residential real estate loans, is discontinued at the time a loan is 90 days or more past due unless the credit is well-secured and in the process of short-term collection. Upon transferring a loan to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if a charge-off is necessary. Consumer loans are typically charged-off no later than 180 days past due. Past due status is based on the contractual term of the loan. In all cases, a loan is placed in nonaccrual status or ~~charged-off~~ at an earlier date if collection of principal or interest is considered doubtful.

When a loan is placed in nonaccrual status, or ~~charged-off~~, all interest accrued in the current calendar year, but not collected, is reversed against interest income while interest accrued in prior calendar years, but not collected, is charged against the ~~ALLL~~.ALLL. Loans may be returned to accrual status after six months of continuous performance and achievement of current payment status.

Commercial and agricultural loans include loans for commercial real estate, commercial operating loans, advances to mortgage brokers, farmland and agricultural production, and loans to states and political subdivisions. Repayment of these loans is dependent upon the successful operation and management of a business. We minimize our risk by limiting the amount of direct credit exposure to any one borrower to ~~$15,000~~.$15,000. Borrowers with direct credit needs of more than ~~$15,000~~$15,000 may be serviced through the use of loan participations with other commercial banks. Commercial and agricultural real estate loans commonly require loan-to-value limits of 80% or less. Depending upon the type of loan, past credit history, and current operating results, we may require the borrower to pledge accounts receivable, inventory, property, or equipment. Government agency guarantee may be required. Personal guarantees and/or life insurance beneficiary assignments are generally required from the owners of closely held corporations, partnerships, and sole proprietorships. In addition, we may require annual financial statements, prepare cash flow analyses, and review credit reports.

We entered into a mortgage purchase program in 2016 with a financial institution where we participate in advances to mortgage brokers (“advances”). The mortgage brokers originate residential mortgage loans with the intent to sell them on the secondary market. We participate in the advance to the mortgage broker, which is secured by the underlying mortgage loan, until it is ultimately sold on the secondary market. As such, the average life of each participated advance is approximately 20-30 days. Funds from the sale of the loan are used to pay off our participation in the advance to the mortgage broker. We classify these advances as commercial loans and include the outstanding balance in commercial loans on our consolidated balance sheets. Under the participation agreement, we committed to a maximum outstanding aggregate amount of ~~$50,000.~~$80,000. The difference between our outstanding balance and the maximum outstanding aggregate amount is classified as “Unfunded commitments under lines of credit” in the “~~Contractual~~“Contractual Obligations and Loan ~~Commitments~~”Commitments” section of the Management's Discussion and Analysis of Financial Condition and Results of Operations of this report.

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

Our lending policies generally limit the maximum loan-to-value ratio on residential real estate loans to 100% of the lower of the appraised value of the property or the purchase price. Private mortgage insurance is typically required on loans with loan-to-value ratios in excess of 80% unless the loan qualifies for government guarantees.

Table of Contents

Underwriting criteria for originated residential real estate loans generally include:

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

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

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

•Ensuring all debt servicing does not exceed 40% of income.

•Verification of acceptable credit reports.

•Verification of employment, income, and financial information.

Appraisals are performed by independent appraisers and are reviewed for appropriateness. Generally, mortgage loan requests are reviewed by our mortgage loan committee or through a secondary market underwriting system; loans in excess of $1,000 require the approval of our Internal Loan Committee, the Executive Loan Committee, the Board of Directors’ Loan Committee, or the Board of Directors.

Consumer loans include secured and unsecured personal loans. Loans are amortized for a period of up to 15 years based on the age and value of the underlying collateral. The underwriting emphasis is on a borrower’s perceived intent and ability to pay rather than collateral value. No consumer loans are sold to the secondary market.

The ALLL is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Full or partial loan balances are charged against the ALLL when we believe uncollectability is probable. Subsequent recoveries, if any, are credited to the ~~ALLL~~.ALLL.

The ALLL is evaluated on a regular basis for appropriateness. Our periodic review of the collectability of a loan considers historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The primary factors behind the determination of the level of the ALLL are specific allocations for impaired loans, historical loss percentages, as well as unallocated components. Specific allocations for impaired loans are primarily determined based on the difference between the loan’s outstanding balance and the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. Historical loss allocations are calculated at the loan class and segment levels based on a migration analysis of the loan portfolio, with the exception of advances to mortgage brokers, over the preceding five years. With no historical losses on advances to mortgage brokers, there is no allocation related to this portfolio. 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.

While we have experienced fluctuations in credit quality indicators in recent periods, credit quality remained strong at ~~March 31,~~September 30, 2020. However, the COVID-19 pandemic ~~has~~ led to ~~the~~ temporary ~~closure~~and some permanent closures of businesses throughout the communities in which we serve, which ~~has~~ also led to increased unemployment. Therefore, we increased the ALLL during the ~~quarter~~first nine months of 2020 to account for inherent risk of probable losses within the loan portfolio as of ~~March 31,~~September 30, 2020. We continue to monitor the economic impact from COVID-19 as it relates to credit risk to ensure the ALLL is appropriate.

~~A summary~~Summaries of the ALLL and the recorded investment in loans by segments follows:


	Allowance for Loan Losses
	Three Months Ended September 30, 2020
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
July 1, 2020	$	2,121	$	356	$	1,193	$	825	$	4,382	$	8,877
Charge-offs	(2)		0		(13)		(31)		0		(46)
Recoveries	81		2		36		40		0		159
Provision for loan losses	(255)		(16)		90		21		676		516
September 30, 2020	$	1,945	$	342	$	1,306	$	855	$	5,058	$	9,506

Table of Contents


	Allowance for Loan Losses																		Allowance for Loan Losses
	Three Months Ended March 31, 2020																		Nine Months Ended September 30, 2020
	Commercial			Agricultural			Residential Real Estate			Consumer			Unallocated		Total				Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
January 1, 2020	$	1,914		$	634		$	2,047		$	922		$	2,422	$	7,939		January 1, 2020	$	1,914	$	634	$	2,047	$	922	$	2,422	$	7,939
Charge-offs	(4		)	(16		)	(15		)	(123		)	—		(158		)	Charge-offs	(7)		(22)		(28)		(213)		0		(270)
Recoveries	22			33			27			46			—		128			Recoveries	133		37		102		156		0		428
Provision for loan losses	443			(161		)	(342		)	116			732		788			Provision for loan losses	(95)		(307)		(815)		(10)		2,636		1,409
March 31, 2020	$	2,375		$	490		$	1,717		$	961		$	3,154	$	8,697
September 30, 2020																		September 30, 2020	$	1,945	$	342	$	1,306	$	855	$	5,058	$	9,506


	Allowance for Loan Losses and Recorded Investment in Loans
	September 30, 2020
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
ALLL
Individually evaluated for impairment	$	59	$	67	$	743	$	0	$	0	$	869
Collectively evaluated for impairment	1,886		275		563		855		5,058		8,637
Total	$	1,945	$	342	$	1,306	$	855	$	5,058	$	9,506
Loans
Individually evaluated for impairment	$	11,351	$	12,903	$	4,385	$	0			$	28,639
Collectively evaluated for impairment	809,751		89,360		300,174		75,384				1,274,669
Total	$	821,102	$	102,263	$	304,559	$	75,384			$	1,303,308


	Allowance for Loan Losses
	Three Months Ended September 30, 2019
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
July 1, 2019	$	2,080	$	612	$	1,882	$	927	$	2,536	$	8,037
Charge-offs	(21)		(1)		0		(121)		0		(143)
Recoveries	25		1		25		31		0		82
Provision for loan losses	(24)		(57)		(38)		183		129		193
September 30, 2019	$	2,060	$	555	$	1,869	$	1,020	$	2,665	$	8,169


	Allowance for Loan Losses
	Nine Months Ended September 30, 2019
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
January 1, 2019	$	2,563	$	775	$	1,992	$	857	$	2,188	$	8,375
Charge-offs	(134)		(60)		(96)		(324)		0		(614)
Recoveries	98		2		143		117		0		360
Provision for loan losses	(467)		(162)		(170)		370		477		48
September 30, 2019	$	2,060	$	555	$	1,869	$	1,020	$	2,665	$	8,169

Allowance for Loan Losses and Recorded Investment in Loans
March 31, 2020

Commercial Agricultural Residential Real Estate Consumer Unallocated Total
ALLL
Individually evaluated for impairment $ 179
$ 78
$ 1,052
$ —
$ —
$ 1,309
Collectively evaluated for impairment 2,196
412
665
961
3,154
7,388
Total $ 2,375
$ 490
$ 1,717
$ 961
$ 3,154
$ 8,697
Loans
Individually evaluated for impairment $ 8,598
$ 13,660
$ 5,374
$ 3
$ 27,635
Collectively evaluated for impairment 686,680
95,196
296,642
69,783
1,148,301
Total $ 695,278
$ 108,856
$ 302,016
$ 69,786
$ 1,175,936

Allowance for Loan Losses
Three Months Ended March 31, 2019

Commercial Agricultural Residential Real Estate Consumer Unallocated Total
January 1, 2019 $ 2,563
$ 775
$ 1,992
$ 857
$ 2,188
$ 8,375
Charge-offs (8 ) —
(2 ) (128 ) —
(138 )
Recoveries 51
1
27
48
—
127
Provision for loan losses (358 ) (1 ) 288
114
(9 ) 34
March 31, 2019 $ 2,248
$ 775
$ 2,305
$ 891
$ 2,179
$ 8,398

Allowance for Loan Losses and Recorded Investment in Loans
December 31, 2019

Commercial Agricultural Residential Real Estate Consumer Unallocated Total
ALLL
Individually evaluated for impairment $ 15
$ 26
$ 1,073
$ —
$ —
$ 1,114
Collectively evaluated for impairment 1,899
608
974
922
2,422
6,825
Total $ 1,914
$ 634
$ 2,047
$ 922
$ 2,422
$ 7,939
Loans
Individually evaluated for impairment $ 7,865
$ 14,840
$ 5,486
$ —
$ 28,191
Collectively evaluated for impairment 693,076
102,080
293,083
70,140
1,158,379
Total $ 700,941

$ 116,920
$ 298,569
$ 70,140
$ 1,186,570
Table of Contents


	Allowance for Loan Losses and Recorded Investment in Loans
	December 31, 2019
	Commercial		Agricultural		Residential Real Estate		Consumer		Unallocated		Total
ALLL
Individually evaluated for impairment	$	15	$	26	$	1,073	$	0	$	0	$	1,114
Collectively evaluated for impairment	1,899		608		974		922		2,422		6,825
Total	$	1,914	$	634	$	2,047	$	922	$	2,422	$	7,939
Loans
Individually evaluated for impairment	$	7,865	$	14,840	$	5,486	$	0			$	28,191
Collectively evaluated for impairment	693,076		102,080		293,083		70,140				1,158,379
Total	$	700,941	$	116,920	$	298,569	$	70,140			$	1,186,570

The following tables display the internally assigned credit risk ratings for commercial and agricultural credit exposures as of:

March 31, 2020
Commercial Agricultural

Real Estate Other Advances to Mortgage Brokers Total Real Estate Other Total Total
Rating

1 - Excellent $ —
$ 10
$ —
$ 10
$ —
$ —
$ —
$ 10
2 - High quality 4,326
10,760
—
15,086
894
13
907
15,993
3 - High satisfactory 93,092
43,940
34,416
171,448
16,835
4,976
21,811
193,259
4 - Low satisfactory 381,334
92,789
—
474,123
42,602
19,671
62,273
536,396
5 - Special mention 15,404
3,530
—
18,934
5,601
2,164
7,765
26,699
6 - Substandard 7,177
6,857
—
14,034
8,236
3,258
11,494
25,528
7 - Vulnerable 29
1,339
—
1,368
2,839
1,579
4,418
5,786
8 - Doubtful 275
—
—
275
188
—
188
463
9 - Loss —
—
—
—
—
—
—
—
Total $ 501,637
$ 159,225
$ 34,416
$ 695,278
$ 77,195
$ 31,661
$ 108,856
$ 804,134


	December 31, 2019																	September 30, 2020
	Commercial								Agricultural									Commercial								Agricultural
	Real Estate		Other		Advances to Mortgage Brokers		Total		Real Estate		Other		Total		Total			Real Estate		Other		Advances to Mortgage Brokers		Total		Real Estate		Other		Total		Total
Rating																	Rating
1 - Excellent	$	—	$	390	$	—	$	390	$	—	$	—	$	—	$	390	1 - Excellent	$	0	$	0	$	0	$	0	$	0	$	0	$	0	$	0
2 - High quality	2,582		8,844		—		11,426		1,452		99		1,551		12,977		2 - High quality	2,909		16,847		0		19,756		608		13		621		20,377
3 - High satisfactory	109,737		42,858		35,523		188,118		16,765		6,769		23,534		211,652		3 - High satisfactory	89,929		62,014		75,016		226,959		16,382		4,880		21,262		248,221
4 - Low satisfactory	377,198		94,847		—		472,045		42,798		20,861		63,659		535,704		4 - Low satisfactory	381,347		152,647		0		533,994		32,794		18,146		50,940		584,934
5 - Special mention	15,372		3,470		—		18,842		7,165		3,754		10,919		29,761		5 - Special mention	18,127		6,717		0		24,844		13,140		3,547		16,687		41,531
6 - Substandard	4,874		3,625		—		8,499		9,136		3,836		12,972		21,471		6 - Substandard	7,047		7,138		0		14,185		5,914		3,301		9,215		23,400
7 - Vulnerable	390		1,231		—		1,621		2,711		1,574		4,285		5,906		7 - Vulnerable	27		1,337		0		1,364		2,911		437		3,348		4,712
8 - Doubtful	—		—		—		—		—		—		—		—		8 - Doubtful	0		0		0		0		190		0		190		190
9 - Loss	—		—		—		—		—		—		—		—		9 - Loss	0		0		0		0		0		0		0		0
Total	$	510,153	$	155,265	$	35,523	$	700,941	$	80,027	$	36,893	$	116,920	$	817,861	Total	$	499,386	$	246,700	$	75,016	$	821,102	$	71,939	$	30,324	$	102,263	$	923,365


	December 31, 2019
	Commercial								Agricultural
	Real Estate		Other		Advances to Mortgage Brokers		Total		Real Estate		Other		Total		Total
Rating
1 - Excellent	$	0	$	390	$	0	$	390	$	0	$	0	$	0	$	390
2 - High quality	2,582		8,844		0		11,426		1,452		99		1,551		12,977
3 - High satisfactory	109,737		42,858		35,523		188,118		16,765		6,769		23,534		211,652
4 - Low satisfactory	377,198		94,847		0		472,045		42,798		20,861		63,659		535,704
5 - Special mention	15,372		3,470		0		18,842		7,165		3,754		10,919		29,761
6 - Substandard	4,874		3,625		0		8,499		9,136		3,836		12,972		21,471
7 - Vulnerable	390		1,231		0		1,621		2,711		1,574		4,285		5,906
8 - Doubtful	0		0		0		0		0		0		0		0
9 - Loss	0		0		0		0		0		0		0		0
Total	$	510,153	$	155,265	$	35,523	$	700,941	$	80,027	$	36,893	$	116,920	$	817,861

Table of Contents

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

1. EXCELLENT – Substantially Risk Free

Credit has strong financial condition and solid earnings history, characterized by:

•High liquidity, strong cash flow, low leverage.

•Unquestioned ability to meet all obligations when due.

•Experienced management, with management succession in place.

•Secured by cash.

2. HIGH QUALITY – Limited Risk

Credit with sound financial condition and a positive trend in earnings supplemented by:

•Favorable liquidity and leverage ratios.

•Ability to meet all obligations when due.

��Management with successful track record.

•Steady and satisfactory earnings history.

•If loan is secured, collateral is of high quality and readily marketable.

•Access to alternative financing.

•Well defined primary and secondary source of repayment.

•If supported by guaranty, the financial strength and liquidity of the guarantor(s) are clearly evident.

3.HIGH SATISFACTORY – Reasonable Risk

Credit with satisfactory financial condition and further characterized by:

•Working capital adequate to support operations.

•Cash flow sufficient to pay debts as scheduled.

•Management experience and depth appear favorable.

•Loan performing according to terms.

•If loan is secured, collateral is acceptable and loan is fully protected.

4. LOW SATISFACTORY – Acceptable Risk

Credit with bankable risks, although some signs of weaknesses are shown:

•Would include most start-up businesses.

•Occasional instances of trade slowness or repayment delinquency – may have been 10-30 days slow within the past year.

•Management’s abilities are apparent yet unproven.

•Weakness in primary source of repayment with adequate secondary source of repayment.

•Loan structure generally in accordance with policy.

•If secured, loan collateral coverage is marginal.

To be classified as less than satisfactory, only one of the following criteria must be met.

5. SPECIAL MENTION – Criticized

Credit constitutes an undue and unwarranted credit risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitutes 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.

Table of Contents

•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 or guaranty offers limited protection.

•Negative debt service coverage, however the credit is well collateralized and payments are current.

6. SUBSTANDARD – Classified

Credit is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged. There is a distinct possibility we will implement collection procedures if the loan deficiencies are not corrected. Any commercial loan placed in nonaccrual status will be rated “7” or worse. 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.

•Interest non-accrual may be warranted.

•Collateral provides little or no value.

•Requires excessive attention of the loan officer.

•Borrower is uncooperative with loan officer.

7.VULNERABLE – Classified

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

•Insufficient cash flow to service debt.

•Minimal or no payments being received.

•Limited options available to avoid the collection process.

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

8. DOUBTFUL – Workout

Credit has all the weaknesses inherent in a “Substandard” loan with the added characteristic that collection and/or liquidation is pending. The possibility of a loss is extremely high, but its classification as a loss is deferred until liquidation procedures are completed, or reasonably estimable. Other characteristics that may apply:

•Normal operations are severely diminished or have ceased.

•Seriously impaired cash flow.

•Original repayment terms materially altered.

•Secondary source of repayment is inadequate.

•Survivability as a “going concern” is impossible.

•Collection process has begun.

•Bankruptcy petition has been filed.

•Judgments have been filed.

•Portion of the loan balance has been ~~charged-off~~.charged-off.

Table of Contents

9. LOSS – Charge-off

Credit is 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.

Our primary credit quality indicator for residential real estate and consumer loans is the individual loan’s past due aging. The following tables summarize the past due and current loans for the entire loan portfolio as of:


	September 30, 2020
	Accruing Interest and Past Due:								Total Past Due and Nonaccrual
	30-59 Days		60-89 Days		90 Days or More		Nonaccrual				Current		Total
Commercial
Commercial real estate	$	151	$	0	$	0	$	27	$	178	$	499,208	$	499,386
Commercial other	567		0		0		1,337		1,904		244,796		246,700
Advances to mortgage brokers	0		0		0		0		0		75,016		75,016
Total commercial	718		0		0		1,364		2,082		819,020		821,102
Agricultural
Agricultural real estate	270		95		0		3,101		3,466		68,473		71,939
Agricultural other	0		0		0		437		437		29,887		30,324
Total agricultural	270		95		0		3,538		3,903		98,360		102,263
Residential real estate
Senior liens	891		208		0		44		1,143		267,160		268,303
Junior liens	17		0		0		0		17		4,249		4,266
Home equity lines of credit	0		0		0		0		0		31,990		31,990
Total residential real estate	908		208		0		44		1,160		303,399		304,559
Consumer
Secured	68		0		0		0		68		71,762		71,830
Unsecured	4		0		0		0		4		3,550		3,554
Total consumer	72		0		0		0		72		75,312		75,384
Total	$	1,968	$	303	$	0	$	4,946	$	7,217	$	1,296,091	$	1,303,308

Table of Contents

March 31, 2020
Accruing Interest
and Past Due: Total Past Due and Nonaccrual

30-59
Days 60-89
Days 90 Days
or More Nonaccrual Current Total
Commercial
Commercial real estate $ 2,199
$ 94
$ —
$ 304
$ 2,597
$ 499,040
$ 501,637
Commercial other 2,135
109
—
1,339
3,583
155,642
159,225
Advances to mortgage brokers —
—
—
—
—
34,416
34,416
Total commercial 4,334
203
—
1,643
6,180
689,098
695,278
Agricultural
Agricultural real estate 233
—
—
3,027
3,260
73,935
77,195
Agricultural other —
31
—
1,579
1,610
30,051
31,661
Total agricultural 233
31
—
4,606
4,870
103,986
108,856
Residential real estate
Senior liens 2,472
77
40
576
3,165
258,959
262,124
Junior liens 35
—
—
—
35
5,509
5,544
Home equity lines of credit 141
—
—
85
226
34,122
34,348
Total residential real estate 2,648
77
40
661
3,426
298,590
302,016
Consumer
Secured 356
—
—
—
356
66,105
66,461
Unsecured 7
—
—
3
10
3,315
3,325
Total consumer 363
—
—
3
366
69,420
69,786
Total $ 7,578
$ 311
$ 40
$ 6,913
$ 14,842
$ 1,161,094
$ 1,175,936


	December 31, 2019																		December 31, 2019
	Accruing Interest and Past Due:								Total Past Due and Nonaccrual										Accruing Interest and Past Due:											Total Past Due and Nonaccrual
	30-59 Days		60-89 Days		90 Days or More		Nonaccrual				Current			Total				30-59 Days			60-89 Days			90 Days or More			Nonaccrual						Current				Total
Commercial																		Commercial
Commercial real estate	$	139	$	30	$	—	$	390	$	559		$	509,594		$	510,153	Commercial real estate		$	139		$	30		$	0		$	390		$	559			$	509,594			$	510,153
Commercial other	531		156		—		1,231		1,918			153,347			155,265		Commercial other		531			156			0			1,231		1,918				153,347				155,265
Advances to mortgage brokers	—		—		—		—		—			35,523			35,523		Advances to mortgage brokers		0			0			0			0		0				35,523				35,523
Total commercial	670		186		—		1,621		2,477			698,464			700,941		Total commercial		670			186			0			1,621		2,477				698,464				700,941
Agricultural																	Agricultural
Agricultural real estate	—		—		—		2,711		2,711			77,316			80,027		Agricultural real estate		0			0			0			2,711		2,711				77,316				80,027
Agricultural other	—		—		—		1,574		1,574			35,319			36,893		Agricultural other		0			0			0			1,574		1,574				35,319				36,893
Total agricultural	—		—		—		4,285		4,285			112,635			116,920		Total agricultural		0			0			0			4,285		4,285				112,635				116,920
Residential real estate																	Residential real estate
Senior liens	3,463		258		—		557		4,278			253,894			258,172		Senior liens		3,463			258			0			557		4,278				253,894				258,172
Junior liens	65		—		—		—		65			5,766			5,831		Junior liens		65			0			0			0		65				5,766				5,831
Home equity lines of credit	157		—		—		72		229			34,337			34,566		Home equity lines of credit		157			0			0			72		229				34,337				34,566
Total residential real estate	3,685		258		—		629		4,572			293,997			298,569		Total residential real estate		3,685			258			0			629		4,572				293,997				298,569
Consumer																	Consumer
Secured	68		—		—		—		68			66,547			66,615		Secured		68			0			0			0		68				66,547				66,615
Unsecured	3		—		—		—		3			3,522			3,525		Unsecured		3			0			0			0		3				3,522				3,525
Total consumer	71		—		—		—		71			70,069			70,140		Total consumer		71			0			0			0		71				70,069				70,140
Total	$	4,426	$	444	$	—	$	6,535	$	11,405		$	1,175,165		$	1,186,570	Total		$	4,426		$	444		$	0		$	6,535	$	11,405			$	1,175,165			$	1,186,570

Impaired Loans

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


1.	1.There has been a charge-off of its principal balance (in whole or in part); 2.The loan has been classified as a TDR; or 3.The loan is in nonaccrual status. ~~There has been a~~ ~~charge-off~~ ~~of its principal balance (in whole or in part);~~


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


3.	~~The loan is in~~ ~~nonaccrual~~ ~~status.~~

Impairment is measured on a loan-by-loan basis for commercial and agricultural loans by comparing the loan’s outstanding balance to the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. Large groups of smaller-balance, homogeneous residential real estate and consumer loans are collectively evaluated for impairment by comparing the loan’s unpaid principal balance to the present value of expected future cash flows discounted at the loan’s effective interest rate.

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

Table of Contents

The following is a summary of impaired loans as of:


	September 30, 2020						December 31, 2019
	Recorded Balance		Unpaid Principal Balance		Valuation Allowance		Recorded Balance		Unpaid Principal Balance		Valuation Allowance
Impaired loans with a valuation allowance
Commercial real estate	$	2,082	$	2,325	$	57	$	517	$	635	$	15
Commercial other	883		883		2		0		0		0
Agricultural real estate	2,195		2,244		65		1,509		1,509		12
Agricultural other	1,355		1,355		2		1,355		1,355		14
Residential real estate senior liens	4,385		4,726		743		5,401		5,830		1,073
Total impaired loans with a valuation allowance	10,900		11,533		869		8,782		9,329		1,114
Impaired loans without a valuation allowance
Commercial real estate	2,640		2,714				4,961		5,224
Commercial other	5,746		5,746				2,387		2,387
Agricultural real estate	7,406		7,406				8,372		8,422
Agricultural other	1,947		1,947				3,604		3,604
Home equity lines of credit	0		0				85		385
Total impaired loans without a valuation allowance	17,739		17,813				19,409		20,022
Impaired loans
Commercial	11,351		11,668		59		7,865		8,246		15
Agricultural	12,903		12,952		67		14,840		14,890		26
Residential real estate	4,385		4,726		743		5,486		6,215		1,073
Total impaired loans	$	28,639	$	29,346	$	869	$	28,191	$	29,351	$	1,114

Table of Contents

March 31, 2020 December 31, 2019

Recorded Balance Unpaid Principal Balance Valuation Allowance Recorded Balance Unpaid Principal Balance Valuation Allowance
Impaired loans with a valuation allowance
Commercial real estate $ 1,125
$ 1,367
$ 66
$ 517
$ 635
$ 15
Commercial other 919
919
113
—
—
—
Agricultural real estate 2,247
2,297
70
1,509
1,509
12
Agricultural other 1,355
1,355
8
1,355
1,355
14
Residential real estate senior liens 5,285
5,713
1,052
5,401
5,830
1,073
Total impaired loans with a valuation allowance 10,931
11,651
1,309
8,782
9,329
1,114
Impaired loans without a valuation allowance
Commercial real estate 4,162
4,301
4,961
5,224

Commercial other 2,392
2,392
2,387
2,387

Agricultural real estate 7,192
7,192
8,372
8,422

Agricultural other 2,866
2,866
3,604
3,604

Home equity lines of credit 89
389
85
385

Consumer secured 3
3
—
—

Total impaired loans without a valuation allowance 16,704
17,143
19,409
20,022

Impaired loans
Commercial 8,598
8,979
179
7,865
8,246
15
Agricultural 13,660
13,710
78
14,840
14,890
26
Residential real estate 5,374
6,102
1,052
5,486
6,215
1,073
Consumer 3
3
—
—
—
—
Total impaired loans $ 27,635
$ 28,794
$ 1,309
$ 28,191
$ 29,351
$ 1,114

The following is a summary of impaired loans for the:


	Three Months Ended September 30
	2020				2019
	Average Recorded Balance		Interest Income Recognized		Average Recorded Balance		Interest Income Recognized
Impaired loans with a valuation allowance
Commercial real estate	$	1,564	$	37	$	1,546	$	2
Commercial other	442		13		11		0
Agricultural real estate	2,198		27		1,513		10
Agricultural other	1,355		18		1,292		11
Residential real estate senior liens	4,600		48		6,096		14
Residential real estate junior liens	0		0		12		0
Total impaired loans with a valuation allowance	10,159		143		10,470		37
Impaired loans without a valuation allowance
Commercial real estate	3,285		43		4,664		12
Commercial other	4,503		59		2,607		7
Agricultural real estate	7,548		68		6,995		45
Agricultural other	1,947		21		3,820		45
Home equity lines of credit	56		0		63		0
Consumer secured	0		0		4		0
Total impaired loans without a valuation allowance	17,339		191		18,153		109
Impaired loans
Commercial	9,794		152		8,828		21
Agricultural	13,048		134		13,620		111
Residential real estate	4,656		48		6,171		14
Consumer	0		0		4		0
Total impaired loans	$	27,498	$	334	$	28,623	$	146

Table of Contents


	Three Months Ended March 31									Nine Months Ended September 30
	2020				2019					2020				2019
	Average Recorded Balance		Interest Income Recognized		Average Recorded Balance		Interest Income Recognized			Average Recorded Balance		Interest Income Recognized		Average Recorded Balance		Interest Income Recognized
Impaired loans with a valuation allowance									Impaired loans with a valuation allowance
Commercial real estate	$	821	$	25	$	3,409	$	49	Commercial real estate	$	1,157	$	83	$	2,484	$	58
Commercial other	460		6		12		—		Commercial other	454		19		11		0
Agricultural real estate	1,878		24		390		6		Agricultural real estate	2,100		77		951		73
Agricultural other	1,355		22		44		—		Agricultural other	1,355		60		659		20
Residential real estate senior liens	5,343		55		6,682		68		Residential real estate senior liens	4,998		152		6,406		101
Residential real estate junior liens	—		—		12		—		Residential real estate junior liens	0		0		12		0
Total impaired loans with a valuation allowance	9,857		132		10,549		123		Total impaired loans with a valuation allowance	10,064		391		10,523		252
Impaired loans without a valuation allowance									Impaired loans without a valuation allowance
Commercial real estate	4,562		59		3,287		53		Commercial real estate	3,964		162		3,979		86
Commercial other	2,390		15		2,970		21		Commercial other	3,240		106		2,776		41
Agricultural real estate	7,782		59		7,623		7		Agricultural real estate	7,590		214		7,308		110
Agricultural other	3,235		7		6,087		70		Agricultural other	2,529		84		4,913		201
Home equity lines of credit	87		6		43		6		Home equity lines of credit	81		5		47		6
Consumer secured	2		—		9		—		Consumer secured	1		0		7		0
Total impaired loans without a valuation allowance	18,058		146		20,019		157		Total impaired loans without a valuation allowance	17,405		571		19,030		444
Impaired loans									Impaired loans
Commercial	8,233		105		9,678		123		Commercial	8,815		370		9,250		185
Agricultural	14,250		112		14,144		83		Agricultural	13,574		435		13,831		404
Residential real estate	5,430		61		6,737		74		Residential real estate	5,079		157		6,465		107
Consumer	2		—		9		—		Consumer	1		0		7		0
Total impaired loans	$	27,915	$	278	$	30,568	$	280	Total impaired loans	$	27,469	$	962	$	29,553	$	696

As a result of line of credit agreements with borrowers, we had committed to advance ~~$459~~$101 and $175 in additional funds to be disbursed in connection with impaired loans as of ~~March 31,~~September 30, 2020 and December 31, 2019,, respectively.

Troubled Debt Restructurings

A loan modification is considered to be a TDR when the modification includes terms outside of normal lending practices to a borrower who is experiencing financial difficulties.

Typical concessions granted include, but are not limited to:

•Agreeing to interest rates below prevailing market rates for debt with similar risk characteristics.

•Extending the amortization period beyond typical lending guidelines for loans with similar risk characteristics.

•Agreeing to an ~~interest only~~interest-only payment structure and delaying principal payments.

•Forgiving principal.

•Forgiving accrued interest.

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

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

•The borrower would likely default on any ~~of their~~ debt if the concession is not granted.

•The borrower’s cash flow is insufficient to service all ~~of their~~ debt if the concession is not granted.

•The borrower has declared, or is in the process of declaring, bankruptcy.

•The borrower is unlikely to continue as a going concern (if the entity is a business).

Table of Contents

The following is a summary of TDRs granted for the:


	Three Months Ended March 31											Three Months Ended September 30
	2020					2019						2020					2019
	Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment			Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment
Commercial other	2	$	963	$	963	1	$	147	$	147	Commercial other	4	$	3,740	$	3,740	0	$	0	$	0
Agricultural other	2	593		593		2	523		523		Agricultural other	0	0		0		1	25		25
Residential real estate	2	93		93		—	—		—
Total	6	$	1,649	$	1,649	3	$	670	$	670	Total	4	$	3,740	$	3,740	1	$	25	$	25


	Nine Months Ended September 30
	2020					2019
	Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Post-Modification Recorded Investment
Commercial other	6	$	4,702	$	4,702	2	$	184	$	184
Agricultural other	4	2,361		2,361		4	1,859		1,859
Residential real estate	2	94		94		0	0		0
Total	12	$	7,157	$	7,157	6	$	2,043	$	2,043

The following is a summary of concessions we granted to borrowers inexperiencing financial difficulty for the:


	Three Months Ended March 31													Three Months Ended September 30
	2020						2019							2020						2019
	Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period			Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period				Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period			Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period
	Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment			Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment
Commercial other	1	$	919	1	$	44	—	$	—	1	$	147	Commercial other	1	$	68	3	$	3,672	0	$	0	0	$	0
Agricultural other	—	—		2	593		—	—		2	523		Agricultural other	0	0		0	0		1	25		0	0
Residential real estate	—	—		2	93		—	—		—	—
Total	1	$	919	5	$	730	—	$	—	3	$	670	Total	1	$	68	3	$	3,672	1	$	25	0	$	0


	Nine Months Ended September 30
	2020						2019
	Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period			Below Market Interest Rate			Below Market Interest Rate and Extension of Amortization Period
	Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment		Number of Loans	Pre-Modification Recorded Investment
Commercial other	2	$	987	4	$	3,715	0	$	0	2	$	184
Agricultural other	0	0		4	2,361		1	25		3	1,834
Residential real estate	0	0		2	94		0	0		0	0
Total	2	$	987	10	$	6,170	1	$	25	5	$	2,018

We did not restructure any loans by forgiving principal or accrued interest in the three~~-month~~ and nine-month periods ended ~~March 31,~~September 30, 2020 or ~~2019~~.2019.

Based on our historical loss experience, losses associated with TDRs are not significantly different than other impaired loans within the same loan segment. As such, TDRs,, including TDRs that have been modified in the past 12 months that subsequently defaulted, are analyzed in the same manner as other impaired loans within their respective loan segment.

Table of Contents

We had no0 loans that defaulted in the three~~-month~~ and nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019 which were modified within 12 months prior to the default date.

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

March 31
2020 December 31
2019
TDRs $ 24,117
$ 24,737


	September 30 2020		December 31 2019
TDRs	$	25,954	$	24,737

Measures we have taken to assist our customers in connection with the COVID-19 pandemic include loan programs that provide short-term payment relief. Under these programs, borrowers ~~who~~whose loans were in good standing as of March 1, 2020 ~~can~~could elect to defer full or partial payments for a ~~90-day period.~~ period not to exceed 180 days. As of September 30, 2020, we had active loan payment deferrals totaling $98,680, or 7.6% of gross loans. This compares favorably to $306,103, or 23.8% of gross loans, as of June 30, 2020 as the majority of borrowers granted loan payment deferrals had reverted back to contractual payments as of September 30, 2020.

Bank regulators issued a statement on March 22, 2020, and a revised statement on April 7, 2020, which ~~provides~~provided confirmation that short-term loan modifications made on a good faith basis in response to COVID-19 to borrowers with a current payment status are not categorized as TDRs. Pursuant to this guidance, borrowers granted a short-term loan modification meeting this criteria were not categorized as TDR as of September 30, 2020.

Note 5 – Borrowed Funds

Borrowed funds consist of the following obligations as of:


	March 31, 2020				December 31, 2019					September 30, 2020				December 31, 2019
	Amount		Rate		Amount		Rate			Amount		Rate		Amount		Rate
FHLB advances	$	235,000	2.34	%	$	245,000	2.32	%	FHLB advances	$	205,000	2.24	%	$	245,000	2.32	%
Securities sold under agreements to repurchase without stated maturity dates	28,171		0.09	%	30,999		0.09	%	Securities sold under agreements to repurchase without stated maturity dates	33,349		0.09	%	30,999		0.09	%
Total	$	263,171	2.10	%	$	275,999	2.07	%	Total	$	238,349	1.94	%	$	275,999	2.07	%

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

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


	March 31, 2020				December 31, 2019					September 30, 2020				December 31, 2019
	Amount		Rate		Amount		Rate			Amount		Rate		Amount		Rate
Fixed rate due 2020	$	45,000	2.28	%	$	55,000	2.18	%	Fixed rate due 2020	$	15,000	1.75	%	$	55,000	2.18	%
Fixed rate due 2021	50,000		1.91	%	50,000		1.91	%	Fixed rate due 2021	50,000		1.91	%	50,000		1.91	%
Variable rate due 2021 ⁽¹⁾	10,000		1.99	%	10,000		2.20	%	Variable rate due 2021 (1)	10,000		0.58	%	10,000		2.20	%
Fixed rate due 2022	20,000		1.97	%	20,000		1.97	%	Fixed rate due 2022	20,000		1.97	%	20,000		1.97	%
Fixed rate due 2023	45,000		2.97	%	45,000		2.97	%	Fixed rate due 2023	45,000		2.97	%	45,000		2.97	%
Fixed rate due 2024	55,000		2.68	%	55,000		2.68	%	Fixed rate due 2024	55,000		2.68	%	55,000		2.68	%
Fixed rate due 2026	10,000		1.17	%	10,000		1.17	%	Fixed rate due 2026	10,000		1.17	%	10,000		1.17	%
Total	$	235,000	2.34	%	$	245,000	2.32	%	Total	$	205,000	2.24	%	$	245,000	2.32	%


(1)Hedged advance (see “Derivative Instruments” section below) ⁽¹⁾	~~Hedged advance (see “Derivative Instruments” section below)~~

Securities sold under agreements to repurchase are classified as secured borrowings and are reflected at the amount of cash received in connection with the transaction. The securities underlying the agreements have a carrying value and a fair value of ~~$28,171~~$33,375 and $31,020 at ~~March 31,~~September 30, 2020 and December 31, 2019,, respectively. Such securities remain under our control. We may be required to provide additional collateral based on the fair value of underlying securities.

Securities sold under repurchase agreements without stated maturity dates, federal funds purchased, and FRB Discount Window advances generally mature within one to four days from the transaction date. We had no FRB Discount Window advances during the ~~three-month~~three and nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019.

Table of Contents

A summary of securities sold under repurchase agreements without stated maturity dates and federal funds purchased was as follows for the:


	Three Months Ended March 31													Three Months Ended September 30
	2020						2019							2020						2019
	Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period		Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period			Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period		Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates	$	32,236	$	30,923	0.10	%	$	37,441	$	34,987	0.10	%	Securities sold under agreements to repurchase without stated maturity dates	$	33,349	$	30,578	0.10	%	$	32,386	$	32,520	0.09	%
Federal funds purchased	—		—		—	%	1,860		458		2.65	%	Federal funds purchased	$	0	$	5	0.49	%	$	0	$	317	2.61	%


	Nine Months Ended September 30
	2020						2019
	Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period		Maximum Month End Balance		Average Balance		Weighted Average Interest Rate During the Period
Securities sold under agreements to repurchase without stated maturity dates	$	33,349	$	30,845	0.10	%	$	37,441	$	31,350	0.10	%
Federal funds purchased	$	0	$	2	0.49	%	$	7,070	$	919	2.64	%

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


	March 31 2020		December 31 2019			September 30 2020		December 31 2019
Pledged to secure borrowed funds	$	364,985	$	368,310	Pledged to secure borrowed funds	$	340,685	$	368,310
Pledged to secure repurchase agreements	28,171		31,020		Pledged to secure repurchase agreements	33,375		31,020
Pledged for public deposits and for other purposes necessary or required by law	57,129		59,537		Pledged for public deposits and for other purposes necessary or required by law	40,493		59,537
Total	$	450,285	$	458,867	Total	$	414,553	$	458,867

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


	March 31 2020		December 31 2019			September 30 2020		December 31 2019
States and political subdivisions	$	12,002	$	31,020	States and political subdivisions	$	17,026	$	31,020
Mortgage-backed securities	9,492		—		Mortgage-backed securities	9,081		0
Collateralized mortgage obligations	6,677		—		Collateralized mortgage obligations	7,268		0
Total	$	28,171	$	31,020	Total	$	33,375	$	31,020

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

As of ~~March 31,~~September 30, 2020,, we had the ability to borrow up to an additional ~~$140,121~~,$150,819, based on assets pledged as collateral. We had no investment securities that were restricted ~~to be~~from being pledged for specific purposes.

Derivative Instruments

We use interest rate swaps to manage exposure to interest rate risk and variability in cash flows. The interest rate swaps, associated with our variable rate borrowings, are designated upon inception as cash flow hedges of forecasted interest payments. We have entered into LIBOR-based interest rate swaps that involve the receipt of variable amounts in exchange for fixed rate payments, in effect converting variable rate debt to fixed rate debt.

Cash flow hedges are assessed for effectiveness using regression analysis. The effective portion of changes in fair value are recorded in OCI and subsequently reclassified into interest expense in the same period in which the related interest on the

Table of Contents

variable rate borrowings affects earnings. In the event that a portion of the changes in fair value were determined to be ineffective, the ineffective amount would be recorded in earnings.

The following tables provide information on derivatives related to variable rate borrowings as of:

March 31, 2020

September 30, 2020

Pay Rate

Receive Rate

Remaining Life (Years)

Notional Amount

Balance Sheet Location

Fair Value

Pay Rate

Receive Rate

Remaining Life (Years)

Notional Amount

Balance Sheet Location

Fair Value

Derivatives designated as hedging instruments

Cash Flow Hedges:

Interest rate swaps

1.56

3-Month LIBOR

1.1

10,000

Other liabilities

(69

)

Interest rate swaps

1.56

3-Month LIBOR

0.6

10,000

Other liabilities

(78)

December 31, 2019

Pay Rate

Receive Rate

Remaining Life (Years)

Notional Amount

Balance Sheet Location

Fair Value

Derivatives designated as hedging instruments

Cash Flow Hedges:

Interest rate swaps

1.56

3-Month LIBOR

1.3

10,000

Other assets

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

Note 6 – Computation of Earnings Per Common Share

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

Earnings per common share have been computed based on the following for the:


	Three Months Ended September 30				Nine Months Ended September 30
	2020		2019		2020		2019
Average number of common shares outstanding for basic calculation	7,966,811		7,925,332		7,945,762		7,904,568
Average potential effect of common shares in the Directors Plan (1)	144,472		181,536		151,040		186,720
Average number of common shares outstanding used to calculate diluted earnings per common share	8,111,283		8,106,868		8,096,802		8,091,288
Net income	$	4,357	$	4,442	$	11,608	$	12,126
Earnings per common share
Basic	$	0.55	$	0.56	$	1.46	$	1.53
Diluted	$	0.54	$	0.55	$	1.43	$	1.50

(1)Exclusive of shares held in the Rabbi Trust

Three Months Ended
March 31

2020 2019
Average number of common shares outstanding for basic calculation 7,892,421
7,888,885
Average potential effect of common shares in the Directors Plan ⁽¹⁾
163,186
199,456
Average number of common shares outstanding used to calculate diluted earnings per common share 8,055,607
8,088,341
Net income $ 3,064
$ 3,496
Earnings per common share
Basic $ 0.39
$ 0.44
Diluted $ 0.38
$ 0.43

Table of Contents

Note 7 – Restricted Stock Plan

On June 24, 2020 we adopted the RSP, an equity-based bonus plan. The primary purpose of the plan is to promote our growth and profitability by attracting and retaining executive officers and key employees of outstanding competence through ownership of equity that provides them with incentives to achieve corporate objectives. In connection with the adoption of the RSP, the Isabella Bank Corporation Stock Award Incentive Plan was terminated.

Under the RSP, we may award restricted stock bonuses to eligible employees on an annual basis that are not fully transferable or vested until certain conditions are met. Currently, the eligible employees are the Corporation's President and CEO, CFO and the Bank's President. The RSP authorizes the issuance of unvested restricted stock to an eligible employee with a maximum award ranging from 25% to 40% of the employee’s annual salary, on a calendar year basis. The employee must also satisfy the annual performance targets and measures established by the Board of Directors. If these grant conditions are not satisfied, then the award of restricted shares will lapse or be adjusted appropriately, at the discretion of the Board of Directors.

Also on June 24, 2020, we made initial grants under the RSP to eligible employees listed above. All Grant Agreements contain vesting conditions and clawback provisions. As of September 30, 2020, we did not believe the achievement of the targets specified in an award pursuant to the RSP to be probable and therefore, did not recognize any compensation expense pursuant to the RSP.

⁽¹⁾

~~Exclusive of shares held in the~~ ~~Rabbi Trust~~

Note 78 – Other Noninterest Expenses

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


	Three Months Ended September 30				Nine Months Ended September 30
	2020		2019		2020		2019
Audit, consulting, and legal fees	$	417	$	500	$	1,348	$	1,406
ATM and debit card fees	373		308		1,024		854
Marketing costs	209		248		677		561
Loan underwriting fees	199		185		577		669
Donations and community relations	131		330		566		660
Memberships and subscriptions	188		176		546		519
Director fees	168		195		527		592
FDIC insurance premiums	159		(282)		459		50
Postage and freight	118		112		370		362
All other	572		620		1,752		1,911
Total other noninterest expenses	$	2,534	$	2,392	$	7,846	$	7,584

Three Months Ended
March 31
2020 2019
Audit, consulting, and legal fees $ 433
$ 453
Donations and community relations 330
140
ATM and debit card fees 323
248
Marketing costs 203
142
Memberships and subscriptions 199
167
Director fees 182
207
Loan underwriting fees 166
316
FDIC insurance premiums 156
170
Postage and freight 131
129
Education and travel 91
157
All other 534
525
Total other noninterest expenses $ 2,748
$ 2,654

Note 89 – Federal Income Taxes

The reconciliation of the provision for federal income taxes and the amount computed at the federal statutory tax rate of income before federal income tax expense is as follows for the:


	Three Months Ended September 30				Nine Months Ended September 30
	2020		2019		2020		2019
Income taxes at statutory rate	$	1,069	$	1,065	$	2,752	$	2,866
Effect of nontaxable income
Interest income on tax exempt municipal securities	(176)		(224)		(570)		(704)
Earnings on corporate owned life insurance policies	(40)		(39)		(301)		(118)
Other	(4)		(4)		(12)		(12)
Total effect of nontaxable income	(220)		(267)		(883)		(834)
Effect of nondeductible expenses	7		14		14		27
Effect of tax credits	(122)		(182)		(388)		(539)
Federal income tax expense	$	734	$	630	$	1,495	$	1,520

Three Months Ended
March 31
2020 2019
Income taxes at statutory rate $ 686
$ 807
Effect of nontaxable income
Interest income on tax exempt municipal securities (203 ) (244 )
Earnings on corporate owned life insurance policies (148 ) (36 )
Other (4 ) (4 )
Total effect of nontaxable income (355 ) (284 )
Effect of nondeductible expenses 4
6
Effect of tax credits (132 ) (180 )
Federal income tax expense $ 203
$ 349

Table of Contents

Note 910 – Accumulated Other Comprehensive Income

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


																										Three Months Ended September 30
	Three Months Ended March 31																									2020								2019
	2020												2019													Unrealized Gains (Losses) on AFS Securities		Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan		Total		Unrealized Gains (Losses) on AFS Securities		Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan		Total
	Unrealized Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments			Defined Benefit Pension Plan			Total			Unrealized Gains (Losses) on AFS Securities			Unrealized Gains (Losses) on Derivative Instruments			Defined Benefit Pension Plan			Total
Balance, January 1	$	4,612		$	54		$	(2,695	)	$	1,971		$	(5,200	)	$	256		$	(2,741	)	$	(7,685	)
Balance, July 1																									Balance, July 1	$	11,139	$	(77)	$	(2,695)	$	8,367	$	3,417	$	91	$	(2,741)	$	767
OCI before reclassifications	6,311			(136		)	—			6,175			5,954			(81		)	—			5,873			OCI before reclassifications	(66)		20		0		(46)		1,724		(37)		0		1,687
Amounts reclassified from AOCI	(71		)	—			—			(71		)	—			—			—			—			Amounts reclassified from AOCI	0		0		0		0		(6)		0		0		(6)
Subtotal	6,240			(136		)	—			6,104			5,954			(81		)	—			5,873			Subtotal	(66)		20		0		(46)		1,718		(37)		0		1,681
Tax effect	(1,393		)	28			—			(1,365		)	(1,195		)	17			—			(1,178		)	Tax effect	58		(4)				54		(310)		8		0		(302)
OCI, net of tax	4,847			(108		)	—			4,739			4,759			(64		)	—			4,695			OCI, net of tax	(8)		16		0		8		1,408		(29)		0		1,379
Balance, March 31	$	9,459		$	(54	)	$	(2,695	)	$	6,710		$	(441	)	$	192		$	(2,741	)	$	(2,990	)
Balance, September 30																									Balance, September 30	$	11,131	$	(61)	$	(2,695)	$	8,375	$	4,825	$	62	$	(2,741)	$	2,146


	Nine Months Ended September 30
	2020								2019
	Unrealized Gains (Losses) on AFS Securities		Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan		Total		Unrealized Gains (Losses) on AFS Securities		Unrealized Gains (Losses) on Derivative Instruments		Defined Benefit Pension Plan		Total
Balance, January 1	$	4,612	$	54	$	(2,695)	$	1,971	$	(5,200)	$	256	$	(2,741)	$	(7,685)
OCI before reclassifications	8,304		(145)		0		8,159		12,554		(245)		0		12,309
Amounts reclassified from AOCI	(71)		0		0		(71)		(6)		0		0		(6)
Subtotal	8,233		(145)		0		8,088		12,548		(245)		0		12,303
Tax effect	(1,714)		30		0		(1,684)		(2,523)		51		0		(2,472)
OCI, net of tax	6,519		(115)		0		6,404		10,025		(194)		0		9,831
Balance, September 30	$	11,131	$	(61)	$	(2,695)	$	8,375	$	4,825	$	62	$	(2,741)	$	2,146

Included in OCI for the ~~three-month~~three and nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019 are changes in unrealized gains and losses related to auction rate money market preferred stocks. These investments, for federal income tax purposes, have no deferred federal income taxes related to unrealized gains or losses given the nature of the investments.

Table of Contents

A summary of the components of unrealized gains on AFS securities included in OCI follows for the:


	Three Months Ended September 30
	2020						2019
	Auction Rate Money Market Preferred Stocks		All Other AFS Securities		Total		Auction Rate Money Market Preferred Stocks		All Other AFS Securities		Total
Unrealized gains (losses) arising during the period	$	215	$	(281)	$	(66)	$	240	$	1,484	$	1,724
Reclassification adjustment for net (gains) losses included in net income	0		0		0		0		(6)		(6)
Net unrealized gains (losses)	215		(281)		(66)		240		1,478		1,718
Tax effect	0		58		58		0		(310)		(310)
Unrealized gains (losses), net of tax	$	215	$	(223)	$	(8)	$	240	$	1,168	$	1,408


	Nine Months Ended September 30
	2020						2019
	Auction Rate Money Market Preferred Stocks		All Other AFS Securities		Total		Auction Rate Money Market Preferred Stocks		All Other AFS Securities		Total
Unrealized gains (losses) arising during the period	$	75	$	8,229	$	8,304	$	535	$	12,019	$	12,554
Reclassification adjustment for net (gains) losses included in net income	0		(71)		(71)		0		(6)		(6)
Net unrealized gains (losses)	75		8,158		8,233		535		12,013		12,548
Tax effect	0		(1,714)		(1,714)		0		(2,523)		(2,523)
Unrealized gains (losses), net of tax	$	75	$	6,444	$	6,519	$	535	$	9,490	$	10,025

Table of Contents

Three Months Ended March 31
2020 2019

Auction Rate Money Market Preferred Stocks All Other AFS Securities Total Auction Rate Money Market Preferred Stocks All Other AFS Securities Total
Unrealized gains (losses) arising during the period $ (393 ) $ 6,704
$ 6,311
$ 265
$ 5,689
$ 5,954
Reclassification adjustment for net (gains) losses included in net income —
(71 ) (71 ) —
—
—
Net unrealized gains (losses) (393 ) 6,633
6,240
265
5,689
5,954
Tax effect —
(1,393 ) (1,393 ) —
(1,195 ) (1,195 )
Unrealized gains (losses), net of tax $ (393 ) $ 5,240
$ 4,847
$ 265

$ 4,494

$ 4,759

Note 1011 – Fair Value

Under fair value measurement and disclosure authoritative guidance, we group 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 asset’s or liability’s 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. Transfers between measurement levels are recognized at the end of reporting periods.

Fair value measurement requires the use of an exit price notion which may differ from entrance pricing. Generally we believe our assets and liabilities classified as Level 1 or Level 2 approximate an exit price notion.

Following is a description of the valuation methodologies, key inputs, and an indication of the level of the fair value hierarchy in which the assets or liabilities are classified.

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

~~Loans~~:Loans: We do not record loans at fair value on a recurring basis. However, some loans are classified as 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, we measure the estimated impairment. The fair value of impaired loans is estimated using one of several methods, including the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans.

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

Table of Contents

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

March 31, 2020
Valuation Technique Fair Value Unobservable Input Actual Range Weighted Average
Discount applied to collateral:
Real Estate 20% - 30% 23%
Equipment 20% - 40% 31%
Discounted value $18,778 Cash crop inventory 40% 40%
Livestock 30% 30%
Other inventory 50% 50%
Accounts receivable 25% - 50% 28%


	December 31, 2019					September 30, 2020
Valuation Technique	Fair Value	Unobservable Input	Actual Range	Weighted Average	Valuation Technique	Fair Value	Unobservable Input	Actual Range	Weighted Average
		Discount applied to collateral:					Discount applied to collateral:
		Real Estate	20% - 30%	22%			Real Estate	20% - 40%	25%
		Equipment	20% - 40%	32%			Equipment	20% - 40%	32%
Discounted value	$19,135	Cash crop inventory	40%		Discounted value	$19,333	Cash crop inventory	40%	40%
		Livestock	30%				Livestock	30%	30%
		Other inventory	50%				Other inventory	50%	50%
		Accounts receivable	25% - 50%	28%			Accounts receivable	25% - 50%	26%


	December 31, 2019
Valuation Technique	Fair Value	Unobservable Input	Actual Range	Weighted Average
		Discount applied to collateral:
		Real Estate	20% - 30%	22%
		Equipment	20% - 40%	32%
Discounted value	$19,135	Cash crop inventory	40%	40%
		Livestock	30%	30%
		Other inventory	50%	50%
		Accounts receivable	25% - 50%	28%

Collateral discount rates may have ranges to accommodate differences in the age of the independent appraisal, broker price opinion, or internal evaluation.

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

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

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

Table of Contents

Estimated Fair Values of Financial Instruments Not Recorded at Fair Value in their Entirety on a Recurring Basis

Disclosure of the estimated fair values of financial instruments, which differ from carrying values, often requires the use of estimates. In cases where quoted market values in an active market are not available, we use present value techniques and other valuation methods to estimate the fair values of our financial instruments. These valuation methods require considerable judgment and the resulting estimates of fair value can be significantly affected by the assumptions made and methods used.

The carrying amount and estimated fair value of financial instruments not recorded at fair value in their entirety on a recurring basis were as follows as of:

March 31, 2020

Carrying
Value Estimated
Fair Value Level 1 Level 2 Level 3
ASSETS
Cash and cash equivalents $ 96,751
$ 96,751
$ 96,751
$ —
$ —
Mortgage loans AFS 1,228
1,242
—
1,242
—
Gross loans 1,175,936
1,172,598
—
—
1,172,598
Less allowance for loan and lease losses 8,697
8,697
—
—
8,697
Net loans 1,167,239
1,163,901
—
—
1,163,901
Accrued interest receivable 7,022
7,022
7,022
—
—
Equity securities without readily determinable fair values ⁽¹⁾
21,535
N/A
—
—
—
OMSR 2,003
2,003
—
2,003
—
LIABILITIES
Deposits without stated maturities 922,023
922,023
922,023
—
—
Deposits with stated maturities 400,060
406,330
—
406,330
—
Borrowed funds 263,171
269,968
—
269,968
—
Accrued interest payable 845
845
845
—
—


	December 31, 2019											September 30, 2020
	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3			Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3
ASSETS											ASSETS
Cash and cash equivalents	$	60,572	$	60,572	$	60,572	$	—	$	—	Cash and cash equivalents	$	165,749	$	165,749	$	165,749	$	0	$	0
Mortgage loans AFS	904		925		—		925		—		Mortgage loans AFS	4,661		4,701		0		4,701		0
Gross loans	1,186,570		1,170,370		—		—		1,170,370		Gross loans	1,303,308		1,303,380		0		0		1,303,380
Less allowance for loan and lease losses	7,939		7,939		—		—		7,939		Less allowance for loan and lease losses	9,506		9,506		0		0		9,506
Net loans	1,178,631		1,162,431		—		—		1,162,431		Net loans	1,293,802		1,293,874		0		0		1,293,874
Accrued interest receivable	6,501		6,501		6,501		—		—		Accrued interest receivable	8,458		8,458		8,458		0		0
Equity securities without readily determinable fair values ⁽¹⁾	21,629		N/A		—		—		—		Equity securities without readily determinable fair values (1)	21,690		N/A		0		0		0
OMSR	2,264		2,264		—		2,264		—		OMSR	2,185		2,221		0		2,221		0
LIABILITIES											LIABILITIES
Deposits without stated maturities	906,232		906,232		906,232		—		—		Deposits without stated maturities	1,115,374		1,115,374		1,115,374		0		0
Deposits with stated maturities	407,619		409,600		—		409,600		—		Deposits with stated maturities	379,721		387,369		0		387,369		0
Borrowed funds	275,999		278,761		—		278,761		—		Borrowed funds	238,349		247,211		0		247,211		0
Accrued interest payable	860		860		860		—		—		Accrued interest payable	663		663		663		0		0


	December 31, 2019
	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3
ASSETS
Cash and cash equivalents	$	60,572	$	60,572	$	60,572	$	0	$	0
Mortgage loans AFS	904		925		0		925		0
Gross loans	1,186,570		1,170,370		0		0		1,170,370
Less allowance for loan and lease losses	7,939		7,939		0		0		7,939
Net loans	1,178,631		1,162,431		0		0		1,162,431
Accrued interest receivable	6,501		6,501		6,501		0		0
Equity securities without readily determinable fair values (1)	21,629		N/A		0		0		0
OMSR	2,264		2,264		0		2,264		0
LIABILITIES
Deposits without stated maturities	906,232		906,232		906,232		0		0
Deposits with stated maturities	407,619		409,600		0		409,600		0
Borrowed funds	275,999		278,761		0		278,761		0
Accrued interest payable	860		860		860		0		0

(1)Due to the characteristics of equity securities without readily determinable fair values, they are not disclosed under a specific fair value hierarchy. When an impairment or write-down related to these securities is recorded, such amount would be classified as a nonrecurring Level 3 fair value adjustment.


⁽¹⁾ Table of Contents	Due to the characteristics of equity securities without readily determinable fair values, they are not disclosed under a specific fair value hierarchy. When an impairment or write-down related to these securities is recorded, such amount would be classified as a nonrecurring Level 3 fair value adjustment.

Financial Instruments Recorded at Fair Value

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


	March 31, 2020											December 31, 2019												September 30, 2020											December 31, 2019
	Total		Level 1			Level 2			Level 3			Total		Level 1			Level 2			Level 3				Total		Level 1			Level 2			Level 3			Total		Level 1			Level 2			Level 3
Recurring items																							Recurring items
AFS securities																							AFS securities
States and political subdivisions	$	163,116	$	—		$	163,116		$	—		$	169,752	$	—		$	169,752		$	—		States and political subdivisions	$	148,401	$	0		$	148,401		$	0		$	169,752	$	0		$	169,752		$	0
Auction rate money market preferred	2,726		—			2,726			—			3,119		—			3,119			—			Auction rate money market preferred	3,194		0			3,194			0			3,119		0			3,119			0
Mortgage-backed securities	126,554		—			126,554			—			140,204		—			140,204			—			Mortgage-backed securities	104,165		0			104,165			0			140,204		0			140,204			0
Collateralized mortgage obligations	114,793		—			114,793			—			116,764		—			116,764			—			Collateralized mortgage obligations	107,294		0			107,294			0			116,764		0			116,764			0
Total AFS securities	407,189		—			407,189			—			429,839		—			429,839			—			Total AFS securities	363,054		0			363,054			0			429,839		0			429,839			0
Derivative instruments	69		—			69			—			67		—			67			—			Derivative instruments	78		0			78			0			67		0			67			0
Nonrecurring items																							Nonrecurring items
Impaired loans (net of the ALLL)	18,778		—			—			18,778			19,135		—			—			19,135			Impaired loans (net of the ALLL)	19,333		0			0			19,333			19,135		0			0			19,135
OMSR	2,003		—			2,003			—			2,264		—			2,264			—			OMSR	2,185		0			2,185			0			2,264		0			2,264			0
Total	$	428,039	$	—		$	409,261		$	18,778		$	451,305	$	—		$	432,170		$	19,135		Total	$	384,650	$	0		$	365,317		$	19,333		$	451,305	$	0		$	432,170		$	19,135
Percent of assets and liabilities measured at fair value			—		%	95.61		%	4.39		%			—		%	95.76		%	4.24		%	Percent of assets and liabilities measured at fair value			0		%	94.97		%	5.03		%			0		%	95.76		%	4.24		%

We recorded an impairment related to OMSR of ~~$245~~$316 and $0$81 through earnings for the ~~three months~~nine-month period ended ~~March 31,~~September 30, 2020 and ~~March 31, 2019.~~2019, respectively. We had no other assets or liabilities recorded at fair value with changes in fair value recognized through earnings, on a recurring basis or nonrecurring basis, as of ~~March 31,~~September 30, 2020. Further, we had no unrealized gains and losses for the period included in OCI for recurring Level 3 fair value measurements held at the end of the reporting period.

Note 1112 – Operating Segments

Our reportable segments are based on legal entities that account for at least 10% of net operating results. The Bank as of ~~March 31,~~September 30, 2020 and December 31, 2019 and for the three~~-month~~ and nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019, represent approximately 90% or more of our consolidated total assets and operating results. As such, no additional segment reporting is presented.

Note 1213 – Parent Company Only Financial Information

Interim Condensed Balance Sheets


	September 30 2020		December 31 2019
ASSETS
Cash on deposit at the Bank	$	627	$	1,360
Investments in subsidiaries	170,268		157,415
Premises and equipment	1,505		1,539
Other assets	50,184		49,887
TOTAL ASSETS	$	222,584	$	210,201
LIABILITIES AND SHAREHOLDERS’ EQUITY
Other liabilities	$	39	$	19
Shareholders' equity	222,545		210,182
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	222,584	$	210,201

Table of Contents

March 31
2020 December 31
2019
ASSETS
Cash on deposit at the Bank $ 216
$ 1,360
Investments in subsidiaries 163,889
157,415
Premises and equipment 1,528
1,539
Other assets 49,892
49,887
TOTAL ASSETS $ 215,525
$ 210,201
LIABILITIES AND SHAREHOLDERS’ EQUITY
Other liabilities $ 27
$ 19
Shareholders' equity 215,498
210,182
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 215,525
$ 210,201

Interim Condensed Statements of Income


	Three Months Ended March 31						Three Months Ended September 30				Nine Months Ended September 30
	2020		2019				2020		2019		2020		2019
Income						Income
Dividends from subsidiaries	$	1,750	$	1,000		Dividends from subsidiaries	$	2,600	$	2,400	$	6,200	$	5,500
Interest income	1		2			Interest income	0		1		1		5
Other income (loss)	1		(19		)	Other income (loss)	181		181		308		394
Total income	1,752		983			Total income	2,781		2,582		6,509		5,899
Expenses						Expenses
Occupancy and equipment	15		15			Occupancy and equipment	15		15		45		44
Audit, consulting, and legal fees	132		130			Audit, consulting, and legal fees	119		110		426		355
Director fees	94		98			Director fees	86		90		269		277
Other	293		290			Other	282		254		885		872
Total expenses	534		533			Total expenses	502		469		1,625		1,548
Income before income tax benefit and equity in undistributed earnings of subsidiaries	1,218		450			Income before income tax benefit and equity in undistributed earnings of subsidiaries	2,279		2,113		4,884		4,351
Federal income tax benefit	112		115			Federal income tax benefit	67		60		276		239
Income before equity in undistributed earnings of subsidiaries	1,330		565			Income before equity in undistributed earnings of subsidiaries	2,346		2,173		5,160		4,590
Undistributed earnings of subsidiaries	1,734		2,931			Undistributed earnings of subsidiaries	2,011		2,269		6,448		7,536
Net income	$	3,064	$	3,496		Net income	$	4,357	$	4,442	$	11,608	$	12,126

Interim Condensed Statements of Cash Flows


	Nine Months Ended September 30
	2020		2019
Operating activities
Net income	$	11,608	$	12,126
Adjustments to reconcile net income to cash provided by operations
Undistributed earnings of subsidiaries	(6,448)		(7,536)
Undistributed earnings of equity securities without readily determinable fair values	(61)		(182)
Share-based payment awards under equity compensation plan	334		415
Depreciation	34		34
Changes in operating assets and liabilities which provided (used) cash
Other assets	(236)		(35)
Other liabilities	19		641
Net cash provided by (used in) operating activities	5,250		5,463
Investing activities - none
Financing activities
Cash dividends paid on common stock	(6,386)		(6,149)
Proceeds from the issuance of common stock	3,274		3,672
Common stock repurchased	(1,619)		(2,140)
Common stock purchased for deferred compensation obligations	(1,252)		(898)
Net cash provided by (used in) financing activities	(5,983)		(5,515)
Increase (decrease) in cash and cash equivalents	(733)		(52)
Cash and cash equivalents at beginning of period	1,360		2,499
Cash and cash equivalents at end of period	$	627	$	2,447

Three Months Ended
March 31

2020 2019
Operating activities
Net income $ 3,064
$ 3,496
Adjustments to reconcile net income to cash provided by operations
Undistributed earnings of subsidiaries (1,734 ) (2,931 )
Undistributed earnings of equity securities without readily determinable fair values 94
57
Share-based payment awards under equity compensation plan 123
131
Depreciation 11
11
Changes in operating assets and liabilities which provided (used) cash
Other assets (100 ) 26
Other liabilities 8
800
Net cash provided by (used in) operating activities 1,466
1,590
Investing activities - none

Financing activities
Cash dividends paid on common stock (2,122 ) (2,043 )
Proceeds from the issuance of common stock 1,330
1,433
Common stock repurchased (1,168 ) (632 )
Common stock purchased for deferred compensation obligations (650 ) (186 )
Net cash provided by (used in) financing activities (2,610 ) (1,428 )
Increase (decrease) in cash and cash equivalents (1,144 ) 162
Cash and cash equivalents at beginning of period 1,360
2,499
Cash and cash equivalents at end of period $ 216
$ 2,661

Table of Contents

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

ISABELLA BANK CORPORATION FINANCIAL REVIEW

(Dollars in thousands except per share ~~amounts~~)amounts)

The following is management's discussion and analysis of our financial condition and results of operations for the unaudited ~~three-month~~three and nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2019 and with the unaudited interim condensed consolidated financial statements and notes, beginning on page 4 of this report.

Executive Summary

During the three and nine months ended ~~March 31,~~September 30, 2020, we reported net income of ~~$3,064~~$4,357 and $11,608 and earnings per common share of ~~$0.39.~~$0.55 and $1.46, respectively. Net income and earnings per common share for the same ~~period~~periods of 2019 were ~~$3,496~~$4,442 and ~~$0.44,~~$12,126 and $0.56 and $1.53, respectively. A ~~combination of reduced~~decline in the interest ~~rates and loan volume were~~rate environment was a large ~~drivers~~driver of a ~~$280~~$2,687 decrease in interest income for the first ~~three~~nine months of 2020 compared to the same period in 2019. Interest expense on deposits and borrowings decreased ~~$93~~$2,402 for the ~~three-month~~nine-month period ended ~~March 31,~~September 30, 2020 compared to the same period in 2019 primarily due to reduced interest ~~rates.~~rates and reduced reliance on higher-cost borrowings. Net interest income decreased by ~~$187~~$285 for the ~~three-month~~nine-month period ended ~~March 31,~~September 30, 2020 in comparison to the same period in 2019. The provision for loan losses increased by ~~$754~~$1,361 for the ~~three-month~~nine-month period ended ~~March 31,~~September 30, 2020 compared to the same period in 2019 as the result of increased economic and environmental risk factors, ~~primarily~~predominantly driven by ~~COVID-19, and an increase in impaired loan reserves.~~COVID-19. Noninterest income increased ~~$508~~$1,540 during the first ~~three~~nine months of 2020 compared to the same period in 2019, ~~primarily~~mainly as a result of ~~a gain~~gains from the redemption of a corporate owned life insurance ~~policy.~~policies and net gain on sold mortgage loans. Noninterest expenses for the first ~~three~~nine months of 2020 ~~modestly~~ exceeded the same period in 2019 by ~~$145,~~$437, primarily due to ~~compensation, community relations and donation-related expenses.~~an FDIC assessment credit recognized during the third quarter of 2019.

As of ~~March 31,~~September 30, 2020, total assets and assets under management were ~~$1,815,904~~$1,971,697 and ~~$2,433,157,~~$2,664,951, respectively. Assets under management include loans sold and serviced of ~~$257,285~~$289,524 and investment and trust assets managed by Isabella Wealth of ~~$359,968,~~$403,730, in addition to assets on our consolidated balance sheet. In the first half of 2020, the Bank’s investment and trust services business was re-engineered and rebranded as Isabella Wealth to enhance the client experience, build scalability and expand market awareness.

Our securities portfolio has strategically declined ~~$22,650~~$66,785 since December 31, 2019, ~~primarily~~predominantly as a result of ~~the sale~~maturities and sales of AFS securities. ~~As a result of~~Due to the flat yield curve that has existed for over a year, the opportunity to identify new investment securities for purchase at an acceptable yield has been minimal. Loans outstanding as of ~~March 31,~~September 30, 2020 totaled ~~$1,175,936.~~$1,303,308. During the first ~~three~~nine months of 2020, gross loans ~~decreased $10,634~~increased $116,738 which was largely driven by ~~a decline in our agricultural loan portfolio.~~SBA PPP loans. Total deposits were $1,495,095 as of September 30, 2020 and increased ~~$8,232~~$181,244 during the first ~~quarter~~nine months of ~~2020, primarily due to increases in interest bearing demand~~2020. Demand and savings deposits were the main drivers of the increase in deposits, largely as a result of SBA PPP and ~~totaled $1,322,083 as of March 31, 2020.~~government stimulus funds. All regulatory capital ratios for the Bank exceeded the minimum thresholds to be considered a “well capitalized” institution.

Our net yield on interest earning assets (FTE) was ~~2.98%~~2.89% and 2.93% for the three and nine months ended ~~March 31,~~September 30, 2020. This compares to ~~3.02%~~3.13% and 3.07% for the three and nine months ended ~~March 31,~~September 30, 2019. Management has ~~implemented various initiatives to improve~~put in place strategic programs focused on improving our net yield on interest earning assets, which ~~include~~includes enhanced pricing ~~strategies~~ related to ~~loan~~loans and ~~deposit products~~deposits and a reduced reliance on ~~borrowings~~higher-cost borrowed funds and brokered deposits as funding sources. However, the current interest rate environment has had a negative impact on our net yields on interest earning assets and future improvement may be gradual. We are actively committed to increasing earnings and shareholder value through growth in our loan portfolio while maintaining strong underwriting standards, growth in our ~~investment~~wealth management services, managing operating costs and ~~trust services,~~ increasing our presence within our geographical ~~footprint, and managing operating costs.~~footprint.

Recent Events and Legislation

Restricted Stock Plan: On June 24, 2020 we adopted the RSP, an equity-based bonus plan. Under the RSP, we may award restricted stock bonuses to eligible employees on an annual basis that are not fully transferable or vested until certain conditions are met. The RSP authorizes the issuance of unvested restricted stock to an eligible employee with a maximum award ranging from 25% to 40% of the employee’s annual salary, on a calendar year basis. The employee must also satisfy the annual performance targets and measures established by the Board of Directors. If these grant conditions are not satisfied, then the award of restricted shares will lapse or be adjusted appropriately, at the discretion of the Board of Directors. In connection with the adoption of the RSP, the Isabella Bank Corporation Stock Award Incentive Plan was terminated.

Table of Contents

Also on June 24, 2020, we made initial grants under the RSP to the Corporation's President and CEO, CFO and the Bank's President. All Grant Agreements contain vesting conditions and clawback provisions. As of September 30, 2020, we did not believe the achievement of the targets specified in an award pursuant to the RSP to be probable and therefore, did not recognize any compensation expense pursuant to the RSP.

Impact of COVID-19:Unexpected and unprecedented changes have occurred during the ~~quarter~~year as the result of COVID-19. ~~COVID-19 is a new strain of coronavirus that spreads easily from person to person. The~~This aggressive and persistent virus causes a respiratory disease that currently has no approved vaccine or antiviral treatment and can result in serious illness or death. The World Health Organization has declared the situation a global pandemic.

The pandemic has created significant market volatility, economic uncertainty, and disruption to normal business operations around the world, with slowdowns and shutdowns affecting entire industries. The Michigan governor issued on March 23, 2020 a stay-at-home order, which ~~limits~~limited gatherings and travel, and ~~requires workers~~required those in select businesses who ~~are~~were not ~~necessary~~deemed essential to sustain or protect life to stay home. The Michigan stay-at-home order ~~has since been extended to May 15.~~was in effect until early June. The orders, as the result of COVID-19, ~~have~~ led to financial stress for many businesses and ~~workers~~their employees throughout the communities we serve.

The CARES Act, a massive and unprecedented federal government support program, was enacted on March 27, 2020. It is a $2 trillion stimulus package intended to provide financial relief across the country. The CARES Act includes the PPP, which enables ~~small~~ businesses to obtain a forgivable SBA loan to meet payroll, rent, utility, and mortgage interest obligations for the ~~8-week~~24-week period following the loan origination, and re-open quickly once the public health crisis ends. The first applications for PPP funds, with a term of two years, were accepted April 3, 2020. We are proud to facilitate SBA PPP loans to businesses throughout the communities in which we serve.

As of September 30, 2020, we funded more than 950 SBA PPP loans for a total of $99,459. Bank regulators issued an interim rule that neutralizes the regulatory capital effects by allowing a zero percent risk weight, for capital purposes, to loans originated under the PPP. The capital rule was issued April 9, 2020, ~~and is~~with an immediate effective ~~immediately.~~ date.

~~We have held discussions with many~~Many of our customers ~~and they~~ have expressed their general concern about the uncertain economic conditions, ~~yet we believe~~but it is premature to reasonably predict the magnitude of the ~~impact at this point. Measures~~impact. One measure we took to assist our customers included reduced service charges and fees on deposit accounts. Since the COVID-19 pandemic led to an increase in the need for electronic services and products, we elected to temporarily waive certain charges and fees to ease the financial stress of our customers. Other measures we have taken to assist our customers include loan programs that provide short-term payment relief. Under these programs, borrowers ~~who~~whose loans were in good standing as of March 1, 2020 ~~can~~could elect to defer full or partial payments for a ~~90-day period.~~ period not to exceed 180 days. As of September 30, 2020, we had active loan payment deferrals totaling $98,680, or 7.6% of gross loans. This compares favorably to $306,103, or 23.8% of gross loans as of June 30, 2020, as the majority of borrowers granted loan payment deferrals had reverted back to contractual payments as of September 30, 2020.

The extent to which COVID-19 impacts our business will depend on future developments, which are highly uncertain and cannot be ~~predicted.~~predicted with any accuracy. Future developments include new information which may emerge concerning the severity of COVID-19 and the actions to contain the coronavirus or treat its impact, among others. We expect the significance of the COVID-19 pandemic, including the extent of its effect on our financial and operational results, to be dictated by, among other factors, its duration, the success of efforts to contain it and the impact of actions taken in response. Uncertainty created by the COVID-19 pandemic is pervasive, and the pandemic ~~will likely impact~~has impacted our operations, customers, and various areas of ~~risk; however, we are not able at this time~~risk. With the uncertainty created by COVID-19, it's challenging to ~~estimate~~determine the full impact of the COVID-19 pandemic on our ongoing financial and operational results. We continue to closely monitor external events and are in continual discussion with our customers to assess, prepare and respond to conditions as they evolve.

Reclassifications

Certain amounts reported in the interim 2019 consolidated financial statements have been reclassified to conform to the 2020 presentation.

Subsequent Events

We evaluated subsequent events after ~~March 31,~~September 30, 2020 through the date ~~the~~our consolidated financial statements were issued for potential recognition and disclosure. ~~Other than those noted in the Recent Events and Legislation section of this report, no~~No subsequent events require financial statement recognition or disclosure between ~~March 31,~~September 30, 2020 and the date ~~the~~our consolidated financial statements were issued.

Table of Contents

Results of Operations

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


	March 31 2020			December 31 2019			September 30 2019			June 30 2019			March 31 2019				September 30 2020			June 30 2020			March 31 2020			December 31 2019			September 30 2019
INCOME STATEMENT DATA																INCOME STATEMENT DATA
Interest income	$	16,201		$	16,849		$	17,161		$	16,815		$	16,481		Interest income	$	15,700		$	15,869		$	16,201		$	16,849		$	17,161
Interest expense	4,199			4,492			4,550			4,527			4,292			Interest expense	3,203			3,565			4,199			4,492			4,550
Net interest income	12,002			12,357			12,611			12,288			12,189			Net interest income	12,497			12,304			12,002			12,357			12,611
Provision for loan losses	788			(18		)	193			(179		)	34			Provision for loan losses	516			105			788			(18)			193
Noninterest income	2,998			(725		)	3,274			3,011			2,490			Noninterest income	4,060			3,246			2,998			(725)			3,274
Noninterest expenses	10,945			10,892			10,620			10,749			10,800			Noninterest expenses	10,950			10,700			10,945			10,892			10,620
Federal income tax expense (benefit)	203			(140		)	630			541			349			Federal income tax expense (benefit)	734			558			203			(140)			630
Net income	$	3,064		$	898		$	4,442		$	4,188		$	3,496		Net income	$	4,357		$	4,187		$	3,064		$	898		$	4,442
PER SHARE																PER SHARE
Basic earnings	$	0.39		$	0.12		$	0.56		$	0.53		$	0.44		Basic earnings	$	0.55		$	0.53		$	0.39		$	0.12		$	0.56
Diluted earnings	$	0.38		$	0.11		$	0.55		$	0.52		$	0.43		Diluted earnings	$	0.54		$	0.52		$	0.38		$	0.11		$	0.55
Dividends	$	0.27		$	0.27		$	0.26		$	0.26		$	0.26		Dividends	$	0.27		$	0.27		$	0.27		$	0.27		$	0.26
Tangible book value	$	21.10		$	20.45		$	20.66		$	20.17		$	19.47		Tangible book value	$	21.75		$	21.52		$	21.10		$	20.45		$	20.66
Quoted market value																Quoted market value
High	$	24.50		$	24.80		$	23.45		$	23.75		$	24.50		High	$	19.00		$	19.50		$	24.50		$	24.80		$	23.45
Low	$	16.00		$	22.25		$	22.01		$	22.25		$	22.25		Low	$	15.75		$	15.60		$	16.00		$	22.25		$	22.01
Close ⁽¹⁾	$	18.00		$	24.31		$	22.30		$	23.25		$	23.75		Close (1)	$	16.74		$	18.25		$	18.00		$	24.31		$	22.30
Common shares outstanding ⁽¹⁾	7,921,291			7,910,804			7,938,234			7,918,494			7,906,078			Common shares outstanding (1)	8,007,901			7,977,019			7,921,291			7,910,804			7,938,234
PERFORMANCE RATIOS																PERFORMANCE RATIOS
Return on average total assets	0.68		%	0.20		%	0.98		%	0.93		%	0.77		%	Return on average total assets	0.90		%	0.89		%	0.68		%	0.20		%	0.98		%
Return on average shareholders' equity	5.68		%	1.66		%	8.37		%	8.13		%	7.00		%	Return on average shareholders' equity	7.78		%	7.63		%	5.68		%	1.66		%	8.37		%
Return on average tangible shareholders' equity	7.35		%	2.18		%	10.87		%	10.67		%	9.29		%	Return on average tangible shareholders' equity	9.93		%	9.81		%	7.35		%	2.18		%	10.87		%
Net interest margin yield (FTE)	2.98		%	3.06		%	3.13		%	3.06		%	3.02		%	Net interest margin yield (FTE)	2.89		%	2.92		%	2.98		%	3.06		%	3.13		%
BALANCE SHEET DATA ⁽¹⁾																BALANCE SHEET DATA (1)
Gross loans	$	1,175,936		$	1,186,570		$	1,191,804		$	1,176,622		$	1,144,832		Gross loans	$	1,303,308		$	1,284,385		$	1,175,936		$	1,186,570		$	1,191,804
AFS securities	$	407,189		$	429,839		$	445,529		$	470,449		$	494,842		AFS securities	$	363,054		$	380,414		$	407,189		$	429,839		$	445,529
Total assets	$	1,815,904		$	1,814,198		$	1,813,684		$	1,824,592		$	1,806,974		Total assets	$	1,971,697		$	1,913,227		$	1,815,904		$	1,814,198		$	1,813,684
Deposits	$	1,322,083		$	1,313,851		$	1,308,773		$	1,281,418		$	1,277,963		Deposits	$	1,495,095		$	1,440,678		$	1,322,083		$	1,313,851		$	1,308,773
Borrowed funds	$	263,171		$	275,999		$	277,386		$	320,462		$	311,684		Borrowed funds	$	238,349		$	236,268		$	263,171		$	275,999		$	277,386
Shareholders' equity	$	215,498		$	210,182		$	212,376		$	208,114		$	202,413		Shareholders' equity	$	222,545		$	219,991		$	215,498		$	210,182		$	212,376
Gross loans to deposits	88.95		%	90.31		%	91.06		%	91.82		%	89.58		%	Gross loans to deposits	87.17		%	89.15		%	88.95		%	90.31		%	91.06		%
ASSETS UNDER MANAGEMENT ⁽¹⁾																ASSETS UNDER MANAGEMENT (1)
Loans sold with servicing retained	$	257,285		$	259,375		$	258,873		$	257,062		$	259,127		Loans sold with servicing retained	$	289,524		$	263,332		$	257,285		$	259,375		$	258,873
Assets managed by Isabella Wealth	$	359,968		$	436,181		$	475,574		$	487,180		$	475,560		Assets managed by Isabella Wealth	$	403,730		$	395,214		$	359,968		$	436,181		$	475,574
Total assets under management	$	2,433,157		$	2,509,754		$	2,548,131		$	2,568,834		$	2,541,661		Total assets under management	$	2,664,951		$	2,571,773		$	2,433,157		$	2,509,754		$	2,548,131
ASSET QUALITY ⁽¹⁾																ASSET QUALITY (1)
Nonperforming loans to gross loans	0.59		%	0.55		%	0.59		%	0.70		%	0.64		%	Nonperforming loans to gross loans	0.38		%	0.42		%	0.59		%	0.55		%	0.59		%
Nonperforming assets to total assets	0.43		%	0.40		%	0.42		%	0.49		%	0.44		%	Nonperforming assets to total assets	0.30		%	0.33		%	0.43		%	0.40		%	0.42		%
ALLL to gross loans	0.74		%	0.67		%	0.69		%	0.68		%	0.73		%	ALLL to gross loans	0.73		%	0.69		%	0.74		%	0.67		%	0.69		%
CAPITAL RATIOS ⁽¹⁾																CAPITAL RATIOS (1)
Shareholders' equity to assets	11.87		%	11.59		%	11.71		%	11.41		%	11.20		%	Shareholders' equity to assets	11.29		%	11.50		%	11.87		%	11.59		%	11.71		%
Tier 1 leverage	9.09		%	9.01		%	9.16		%	9.03		%	8.91		%	Tier 1 leverage	8.76		%	8.86		%	9.09		%	9.01		%	9.16		%
Common equity tier 1 capital	12.72		%	12.56		%	12.58		%	12.43		%	12.45		%	Common equity tier 1 capital	12.90		%	12.90		%	12.72		%	12.56		%	12.58		%
Tier 1 risk-based capital	12.72		%	12.56		%	12.58		%	12.43		%	12.45		%	Tier 1 risk-based capital	12.90		%	12.90		%	12.72		%	12.56		%	12.58		%
Total risk-based capital	13.41		%	13.18		%	13.21		%	13.06		%	13.12		%	Total risk-based capital	13.64		%	13.60		%	13.41		%	13.18		%	13.21		%

⁽¹⁾ At end of period

Table of Contents

The following table outlines our year-to-date results of operations and provides certain performance measures as of, and for the ~~three-month~~nine-month periods ended:


	March 31 2020			March 31 2019			March 31 2018				September 30 2020			September 30 2019			September 30 2018
INCOME STATEMENT DATA										INCOME STATEMENT DATA
Interest income	$	16,201		$	16,481		$	15,121		Interest income	$	47,770		$	50,457		$	47,253
Interest expense	4,199			4,292			3,401			Interest expense	10,967			13,369			11,373
Net interest income	12,002			12,189			11,720			Net interest income	36,803			37,088			35,880
Provision for loan losses	788			34			384			Provision for loan losses	1,409			48			636
Noninterest income	2,998			2,490			2,487			Noninterest income	10,304			8,764			8,116
Noninterest expenses	10,945			10,800			10,096			Noninterest expenses	32,595			32,158			31,982
Federal income tax expense (benefit)	203			349			265			Federal income tax expense (benefit)	1,495			1,520			887
Net income	$	3,064		$	3,496		$	3,462		Net income	$	11,608		$	12,126		$	10,491
PER SHARE										PER SHARE
Basic earnings	$	0.39		$	0.44		$	0.44		Basic earnings	$	1.46		$	1.53		$	1.33
Diluted earnings	$	0.38		$	0.43		$	0.43		Diluted earnings	$	1.43		$	1.50		$	1.30
Dividends	$	0.27		$	0.26		$	0.26		Dividends	$	0.81		$	0.78		$	0.78
Tangible book value	$	21.10		$	19.47		$	19.16		Tangible book value	$	21.75		$	20.66		$	17.89
Quoted market value										Quoted market value
High	$	24.50		$	24.50		$	28.25		High	$	24.50		$	24.50		$	28.25
Low	$	16.00		$	22.25		$	26.11		Low	$	15.60		$	22.01		$	26.05
Close ⁽¹⁾	$	18.00		$	23.75		$	27.40		Close (1)	$	16.74		$	22.30		$	26.75
Common shares outstanding ⁽¹⁾	7,921,291			7,906,078			7,894,341			Common shares outstanding (1)	8,007,901			7,938,234			7,830,940
PERFORMANCE RATIOS										PERFORMANCE RATIOS
Return on average total assets	0.68		%	0.77		%	0.77		%	Return on average total assets	0.82		%	0.89		%	0.77		%
Return on average shareholders' equity	5.68		%	7.00		%	7.11		%	Return on average shareholders' equity	7.04		%	7.85		%	7.22		%
Return on average tangible shareholders' equity	1.84		%	9.29		%	9.23		%	Return on average tangible shareholders' equity	9.05		%	10.29		%	9.69		%
Net interest margin yield (FTE)	2.98		%	3.02		%	2.95		%	Net interest margin yield (FTE)	2.93		%	3.07		%	2.97		%
BALANCE SHEET DATA ⁽¹⁾										BALANCE SHEET DATA (1)
Gross loans	$	1,175,936		$	1,144,832		$	1,093,002		Gross loans	$	1,303,308		$	1,191,804		$	1,139,930
AFS securities	$	407,189		$	494,842		$	547,762		AFS securities	$	363,054		$	445,529		$	501,139
Total assets	$	1,815,904		$	1,806,974		$	1,799,592		Total assets	$	1,971,697		$	1,813,684		$	1,833,663
Deposits	$	1,322,083		$	1,277,963		$	1,297,868		Deposits	$	1,495,095		$	1,308,773		$	1,276,806
Borrowed funds	$	263,171		$	311,684		$	303,113		Borrowed funds	$	238,349		$	277,386		$	359,776
Shareholders' equity	$	215,498		$	202,413		$	191,090		Shareholders' equity	$	222,545		$	212,376		$	188,536
Gross loans to deposits	88.95		%	89.58		%	84.22		%	Gross loans to deposits	87.17		%	91.06		%	89.28		%
ASSETS UNDER MANAGEMENT ⁽¹⁾										ASSETS UNDER MANAGEMENT (1)
Loans sold with servicing retained	$	257,285		$	259,127		$	262,541		Loans sold with servicing retained	$	289,524		$	258,873		$	257,400
Assets managed by Isabella Wealth	$	359,968		$	475,560		$	470,578		Assets managed by Isabella Wealth	$	403,730		$	475,574		$	504,371
Total assets under management	$	2,433,157		$	2,541,661		$	2,532,711		Total assets under management	$	2,664,951		$	2,548,131		$	2,595,434
ASSET QUALITY ⁽¹⁾										ASSET QUALITY (1)
Nonperforming loans to gross loans	0.59		%	0.64		%	0.63		%	Nonperforming loans to gross loans	0.38		%	0.59		%	0.65		%
Nonperforming assets to total assets	0.43		%	0.44		%	0.41		%	Nonperforming assets to total assets	0.30		%	0.42		%	0.42		%
ALLL to gross loans	0.74		%	0.73		%	0.75		%	ALLL to gross loans	0.73		%	0.69		%	0.71		%
CAPITAL RATIOS ⁽¹⁾										CAPITAL RATIOS (1)
Shareholders' equity to assets	11.87		%	11.20		%	10.62		%	Shareholders' equity to assets	11.29		%	11.71		%	10.28		%
Tier 1 leverage	9.09		%	8.91		%	8.69		%	Tier 1 leverage	8.76		%	9.16		%	8.49		%
Common equity tier 1 capital	12.72		%	12.45		%	12.34		%	Common equity tier 1 capital	12.90		%	12.58		%	12.18		%
Tier 1 risk-based capital	12.72		%	12.45		%	12.34		%	Tier 1 risk-based capital	12.90		%	12.58		%	12.18		%
Total risk-based capital	13.41		%	13.12		%	13.01		%	Total risk-based capital	13.64		%	13.21		%	12.83		%

⁽¹⁾ At end of period

Table of Contents

Average Balances, Interest Rates, and Net Interest Income

The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities. These schedules also present an analysis of interest income and interest expense for the periods indicated. All interest income is reported on a FTE basis using a federal income tax rate of 21%. Loans in nonaccrual status, for the purpose of the following computations, are included in the average loan balances. FRB and FHLB restricted equity holdings are included in other interest earning assets.


	Three Months Ended
	September 30, 2020						June 30, 2020						September 30, 2019
	Average Balance		Tax Equivalent Interest		Average Yield / Rate		Average Balance		Tax Equivalent Interest		Average Yield / Rate		Average Balance		Tax Equivalent Interest		Average Yield / Rate
INTEREST EARNING ASSETS
Loans	$	1,275,297	$	13,554	4.25	%	$	1,241,856	$	13,297	4.28	%	$	1,177,257	$	14,020	4.76	%
Taxable investment securities	223,119		1,071		1.92	%	237,769		1,352		2.27	%	288,374		1,691		2.35	%
Nontaxable investment securities	135,168		1,238		3.66	%	141,229		1,333		3.78	%	164,159		1,557		3.79	%
Fed funds sold	—		—		—	%	12		—		0.04	%	218		2		2.83	%
Other	140,042		164		0.47	%	111,702		234		0.84	%	32,694		297		3.63	%
Total earning assets	1,773,626		16,027		3.61	%	1,732,568		16,216		3.74	%	1,662,702		17,567		4.23	%
NONEARNING ASSETS
Allowance for loan losses	(8,996)						(8,769)						(8,072)
Cash and demand deposits due from banks	29,311						20,389						21,078
Premises and equipment	25,627						25,854						26,749
Accrued income and other assets	122,279						120,444						111,927
Total assets	$	1,941,847					$	1,890,486					$	1,814,384
INTEREST BEARING LIABILITIES
Interest bearing demand deposits	$	277,695	$	94	0.14	%	$	249,735	$	86	0.14	%	$	234,164	$	76	0.13	%
Savings deposits	462,867		173		0.15	%	447,416		257		0.23	%	381,458		644		0.68	%
Time deposits	375,916		1,729		1.84	%	387,636		1,904		1.96	%	429,407		2,260		2.11	%
Borrowed funds	235,583		1,207		2.05	%	253,838		1,318		2.08	%	300,120		1,570		2.09	%
Total interest bearing liabilities	1,352,061		3,203		0.95	%	1,338,625		3,565		1.07	%	1,345,149		4,550		1.35	%
NONINTEREST BEARING LIABILITIES
Demand deposits	349,212						317,035						242,092
Other	16,441						15,355						14,753
Shareholders’ equity	224,133						219,471						212,390
Total liabilities and shareholders’ equity	$	1,941,847					$	1,890,486					$	1,814,384
Net interest income (FTE)			$	12,824					$	12,651					$	13,017
Net yield on interest earning assets (FTE)					2.89	%					2.92	%					3.13	%

Table of Contents


	Three Months Ended																						Nine Months Ended
	March 31, 2020							December 31, 2019							March 31, 2019								September 30, 2020						September 30, 2019
	Average Balance			Tax Equivalent Interest		Average Yield / Rate		Average Balance			Tax Equivalent Interest		Average Yield / Rate		Average Balance			Tax Equivalent Interest		Average Yield / Rate			Average Balance		Tax Equivalent Interest		Average Yield / Rate		Average Balance		Tax Equivalent Interest		Average Yield / Rate
INTEREST EARNING ASSETS																						INTEREST EARNING ASSETS
Loans	$	1,168,070		$	13,254	4.54	%	$	1,184,449		$	13,694	4.62	%	$	1,131,093		$	12,891	4.56	%	Loans	$	1,228,579	$	40,105	4.35	%	$	1,154,715	$	40,498	4.68	%
Taxable investment securities	251,797			1,489		2.37	%	269,691			1,663		2.47	%	319,962			1,958		2.45	%
Taxable investment securities (1)																						Taxable investment securities (1)	237,509		3,912		2.20	%	305,880		5,522		2.41	%
Nontaxable investment securities	152,368			1,418		3.72	%	160,022			1,513		3.78	%	179,887			1,687		3.75	%	Nontaxable investment securities	142,893		3,989		3.72	%	172,091		4,867		3.77	%
Fed funds sold	—			—		—	%	11			—		1.46	%	26			—		—	%	Fed funds sold	4		—		0.07	%	82		2		2.51	%
Other	90,297			405		1.79	%	55,471			375		2.70	%	40,809			379		3.71	%	Other	114,108		803		0.94	%	32,846		824		3.34	%
Total earning assets	1,662,532			16,566		3.99	%	1,669,644			17,245		4.13	%	1,671,777			16,915		4.05	%	Total earning assets	1,723,093		48,809		3.78	%	1,665,614		51,713		4.14	%
NONEARNING ASSETS																						NONEARNING ASSETS
Allowance for loan losses	(7,968		)					(8,205		)					(8,406		)					Allowance for loan losses	(8,580)						(8,274)
Cash and demand deposits due from banks	21,556							20,838							19,194							Cash and demand deposits due from banks	23,772						19,793
Premises and equipment	26,252							26,377							27,710							Premises and equipment	25,911						27,257
Accrued income and other assets	110,786							113,383							99,758							Accrued income and other assets	117,852						106,304
Total assets	$	1,813,158						$	1,822,037						$	1,810,033						Total assets	$	1,882,048					$	1,810,694
INTEREST BEARING LIABILITIES																						INTEREST BEARING LIABILITIES
Interest bearing demand deposits	$	235,161		$	83	0.14	%	$	221,924		$	78	0.14	%	$	236,074		$	68	0.12	%	Interest bearing demand deposits	$	254,283	$	263	0.14	%	$	233,484	$	227	0.13	%
Savings deposits	426,634			634		0.59	%	417,623			727		0.70	%	381,134			615		0.65	%	Savings deposits	445,702		1,064		0.32	%	379,116		1,845		0.65	%
Time deposits	404,717			2,074		2.05	%	423,177			2,240		2.12	%	436,448			2,035		1.87	%	Time deposits	389,375		5,707		1.95	%	431,959		6,491		2.00	%
Borrowed funds	270,648			1,408		2.08	%	276,574			1,447		2.09	%	321,445			1,574		1.96	%	Borrowed funds	253,292		3,933		2.07	%	314,430		4,806		2.04	%
Total interest bearing liabilities	1,337,160			4,199		1.26	%	1,339,298			4,492		1.34	%	1,375,101			4,292		1.25	%	Total interest bearing liabilities	1,342,652		10,967		1.09	%	1,358,989		13,369		1.31	%
NONINTEREST BEARING LIABILITIES																						NONINTEREST BEARING LIABILITIES
Demand deposits	246,262							251,596							226,425							Demand deposits	304,322						232,996
Other	14,130							15,359							8,878							Other	15,314						12,665
Shareholders’ equity	215,606							215,784							199,629							Shareholders’ equity	219,760						206,044
Total liabilities and shareholders’ equity	$	1,813,158						$	1,822,037						$	1,810,033						Total liabilities and shareholders’ equity	$	1,882,048					$	1,810,694
Net interest income (FTE)				$	12,367						$	12,753						$	12,623			Net interest income (FTE)			$	37,842					$	38,344
Net yield on interest earning assets (FTE)						2.98	%						3.06	%						3.02	%	Net yield on interest earning assets (FTE)					2.93	%					3.07	%

Net interest income is the amount by which interest income on earning assets exceeds the interest expense on interest bearing liabilities. Net interest income is influenced by changes in the balance and mix of assets and liabilities, as well as market interest rates. WeWhile we exert some control over these ~~factors; however,~~factors, FRB monetary policy and competition have a significant impact. For analytical purposes, net interest income is adjusted to an FTE basis by including the income tax savings from interest on tax exempt loans and nontaxable investment securities, thus making year to year comparisons more meaningful.

Table of Contents

Volume and Rate Variance Analysis

The following table sets forth the effect of volume and rate changes on interest income and expense for the periods indicated. Changes in interest due to volume and rate were determined as follows:

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

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

The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.


	Three Months Ended March 31, 2020 Compared to December 31, 2019 Increase (Decrease) Due to									Three Months Ended March 31, 2020 Compared to March 31, 2019 Increase (Decrease) Due to										Three Months Ended September 30, 2020 Compared to June 30, 2020 Increase (Decrease) Due to						Three Months Ended September 30, 2020 Compared to September 30, 2019 Increase (Decrease) Due to						Nine Months Ended September 30, 2020 Compared to September 30, 2019 Increase (Decrease) Due to
	Volume			Rate			Net			Volume			Rate			Net				Volume		Rate		Net		Volume		Rate		Net		Volume		Rate		Net
Changes in interest income																			Changes in interest income
Loans	$	(188	)	$	(252	)	$	(440	)	$	420		$	(57	)	$	363		Loans	$	356	$	(99)	$	257	$	1,112	$	(1,578)	$	(466)	$	2,504	$	(2,897)	$	(393)
Taxable investment securities	(108		)	(66		)	(174		)	(405		)	(64		)	(469		)	Taxable investment securities	(80)		(201)		(281)		(344)		(276)		(620)		(1,157)		(453)		(1,610)
Nontaxable investment securities	(72		)	(23		)	(95		)	(256		)	(13		)	(269		)	Nontaxable investment securities	(56)		(39)		(95)		(267)		(52)		(319)		(816)		(62)		(878)
Fed Funds Sold																			Fed Funds Sold	—		—		—		(1)		(1)		(2)		(1)		(1)		(2)
Other	184			(154		)	30			293			(267		)	26			Other	50		(120)		(70)		304		(437)		(133)		902		(923)		(21)
Total changes in interest income	(184		)	(495		)	(679		)	52			(401		)	(349		)	Total changes in interest income	270		(459)		(189)		804		(2,344)		(1,540)		1,432		(4,336)		(2,904)
Changes in interest expense																			Changes in interest expense
Interest bearing demand deposits	5			—			5			—			15			15			Interest bearing demand deposits	9		(1)		8		15		3		18		21		15		36
Savings deposits	15			(108		)	(93		)	70			(51		)	19			Savings deposits	9		(93)		(84)		114		(585)		(471)		282		(1,063)		(781)
Time deposits	(96		)	(70		)	(166		)	(154		)	193			39			Time deposits	(56)		(119)		(175)		(264)		(267)		(531)		(627)		(157)		(784)
Borrowed funds	(31		)	(8		)	(39		)	(260		)	94			(166		)	Borrowed funds	(94)		(17)		(111)		(331)		(32)		(363)		(948)		75		(873)
Total changes in interest expense	(107		)	(186		)	(293		)	(344		)	251			(93		)	Total changes in interest expense	(132)		(230)		(362)		(466)		(881)		(1,347)		(1,272)		(1,130)		(2,402)
Net change in interest margin (FTE)	$	(77	)	$	(309	)	$	(386	)	$	396		$	(652	)	$	(256	)	Net change in interest margin (FTE)	$	402	$	(229)	$	173	$	1,270	$	(1,463)	$	(193)	$	2,704	$	(3,206)	$	(502)

The flattening of the yield curve and recent rate reductions placed pressure on our net interest margin and ~~we experienced~~led to a decline in our net yield on interest earning assets. Given the uncertainty in rates and the economic environment as a result of COVID-19, improvement in our net yield on interest earning assets could be gradual or may not occur during the remainder of 2020.

Average Yield / Rate for the Three-Month Periods Ended:

March 31
2020
December 31
2019
September 30
2019
June 30
2019
March 31
2019
Total earning assets 3.99 % 4.13 % 4.23 % 4.15 % 4.05 %
Total interest bearing liabilities 1.26 % 1.34 % 1.35 % 1.33 % 1.25 %
Net yield on interest earning assets (FTE) 2.98 %
3.06 % 3.13 % 3.06 % 3.02 %

Quarter to Date Net Interest Income (FTE)

March 31
2020 December 31
2019 September 30
2019 June 30
2019 March 31
2019
Total interest income (FTE) $ 16,566
$ 17,245
$ 17,567
$ 17,231
$ 16,915
Total interest expense 4,199
4,492
4,550
4,527
4,292
Net interest income (FTE) $ 12,367
$ 12,753
$ 13,017
$ 12,704
$ 12,623


	Average Yield / Rate for the Three-Month Periods Ended:
	September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Total earning assets	3.61	%	3.74	%	3.99	%	4.13	%	4.23	%
Total interest bearing liabilities	0.95	%	1.07	%	1.26	%	1.34	%	1.35	%
Net yield on interest earning assets (FTE)	2.89	%	2.92	%	2.98	%	3.06	%	3.13	%


	Quarter to Date Net Interest Income (FTE)
	September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Total interest income (FTE)	$	16,027	$	16,216	$	16,566	$	17,245	$	17,567
Total interest expense	3,203		3,565		4,199		4,492		4,550
Net interest income (FTE)	$	12,824	$	12,651	$	12,367	$	12,753	$	13,017

Table of Contents

Allowance for Loan and Lease Losses

The viability of any financial institution is ultimately determined by its management of credit risk. Loans represent our single largest concentration of risk. The ALLL is our estimation of incurred losses within the existing loan portfolio. We allocate the ALLL throughout the loan portfolio based on our assessment of the underlying risks associated ~~with~~within each loan segment. Our assessments include allocations based on specific impairment valuation allowances, historical ~~charge-off~~s,charge-offs, internally assigned credit risk ratings, and past due and nonaccrual balances. A portion of the ALLL is not allocated to any one loan segment, but is instead a representation of other qualitative risks that reflect the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

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


	Three Months Ended March 31							Three Months Ended September 30						Nine Months Ended September 30
	2020			2019				2020			2019			2020			2019
ALLL at beginning of period	$	7,939		$	8,375		ALLL at beginning of period	$	8,877		$	8,037		$	7,939		$	8,375
Charge-offs							Charge-offs
Commercial	4			8			Commercial	2			21			7			134
Agricultural	16			—			Agricultural	—			1			22			60
Residential real estate	15			2			Residential real estate	13			—			28			96
Consumer	123			128			Consumer	31			121			213			324
Total charge-offs	158			138			Total charge-offs	46			143			270			614
Recoveries							Recoveries
Commercial	22			51			Commercial	81			25			133			98
Agricultural	33			1			Agricultural	2			1			37			2
Residential real estate	27			27			Residential real estate	36			25			102			143
Consumer	46			48			Consumer	40			31			156			117
Total recoveries	128			127			Total recoveries	159			82			428			360
Net loan charge-offs (recoveries)	30			11			Net loan charge-offs (recoveries)	(113)			61			(158)			254
Provision for loan losses	788			34			Provision for loan losses	516			193			1,409			48
ALLL at end of period	$	8,697		$	8,398		ALLL at end of period	$	9,506		$	8,169		$	9,506		$	8,169
Net loan charge-offs (recoveries) to average loans outstanding	—		%	—		%	Net loan charge-offs (recoveries) to average loans outstanding	(0.01)		%	0.01		%	(0.01)		%	0.02		%

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


	March 31 2020			December 31 2019			September 30 2019			June 30 2019			March 31 2019				September 30 2020			June 30 2020			March 31 2020			December 31 2019			September 30 2019
Total charge-offs	$	158		$	334		$	143		$	333		$	138		Total charge-offs	$	46		$	66		$	158		$	334		$	143
Total recoveries	128			122			82			151			127			Total recoveries	159			141			128			122			82
Net loan charge-offs (recoveries)	30			212			61			182			11			Net loan charge-offs (recoveries)	(113)			(75)			30			212			61
Net loan charge-offs (recoveries) to average loans outstanding	—		%	0.02		%	0.01		%	0.02		%	—		%	Net loan charge-offs (recoveries) to average loans outstanding	(0.01)		%	(0.01)		%	—		%	0.02		%	0.01		%
Provision for loan losses	$	788		$	(18	)	$	193		$	(179	)	$	34		Provision for loan losses	$	516		$	105		$	788		$	(18)		$	193
Provision for loan losses to average loans outstanding	0.07		%	—		%	0.02		%	(0.02		)%	—		%	Provision for loan losses to average loans outstanding	0.04		%	0.01		%	0.07		%	—		%	0.02		%
ALLL	$	8,697		$	7,939		$	8,169		$	8,037		$	8,398		ALLL	$	9,506		$	8,877		$	8,697		$	7,939		$	8,169
ALLL as a % of loans at end of period	0.74		%	0.67		%	0.69		%	0.68		%	0.73		%	ALLL as a % of loans at end of period	0.73		%	0.69		%	0.74		%	0.67		%	0.69		%

While we have experienced fluctuations in credit quality indicators in recent periods, credit quality remained strong at ~~March 31,~~September 30, 2020. However, the COVID-19 pandemic ~~has~~ led to the temporary ~~closure~~and some permanent closures of businesses throughout the communities in which we serve, which ~~has~~ also led to increased unemployment. We increased the ALLL during the ~~quarter~~first and third quarters of this year as a result of increased economic and environmental related risk factors, primarily driven by

Table of Contents

COVID-19. While these same risk factors resulted in an increase to the ALLL during the second quarter as well, improvement in credit quality indicators and reserves for loans individually evaluated for impairment offset much of the increase.

The economic impact from the COVID-19 crisis could pose significant credit risk due to the potential inability of consumer and commercial borrowers to make contractual payments. In late March 2020, we implemented payment programs for borrowers to alleviate the financial

setback due to the temporary closure of businesses and lost wages. These programs, along with the SBA PPP, could mask or delay the detection or reporting of deterioration in credit quality indicators. We continue to monitor the economic impact from COVID-19 as it relates to credit risk to ensure the ALLL is appropriate.

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


	March 31 2020			December 31 2019			September 30 2019			June 30 2019			March 31 2019				September 30 2020			June 30 2020			March 31 2020			December 31 2019			September 30 2019
ALLL																ALLL
Individually evaluated for impairment	$	1,309		$	1,114		$	1,333		$	1,479		$	1,509		Individually evaluated for impairment	$	869		$	950		$	1,309		$	1,114		$	1,333
Collectively evaluated for impairment	7,388			6,825			6,836			6,558			6,889			Collectively evaluated for impairment	8,637			7,927			7,388			6,825			6,836
Total	$	8,697		$	7,939		$	8,169		$	8,037		$	8,398		Total	$	9,506		$	8,877		$	8,697		$	7,939		$	8,169
ALLL to gross loans																ALLL to gross loans
Individually evaluated for impairment	0.11		%	0.09		%	0.11		%	0.13		%	0.13		%	Individually evaluated for impairment	0.07		%	0.07		%	0.11		%	0.09		%	0.11		%
Collectively evaluated for impairment	0.63		%	0.58		%	0.58		%	0.55		%	0.60		%	Collectively evaluated for impairment	0.66		%	0.62		%	0.63		%	0.58		%	0.58		%
Total	0.74		%	0.67		%	0.69		%	0.68		%	0.73		%	Total	0.73		%	0.69		%	0.74		%	0.67		%	0.69		%

~~The level~~While we utilize our best judgment and information available, the ultimate adequacy of the ALLL is ~~appropriate as~~dependent upon a variety of ~~March 31, 2020.~~factors beyond our control, including the performance of our borrowers, the economy, and changes in interest rates. We closely monitor overall credit quality indicators and our policies and procedures related to the analysis of the ALLL to ensure that the ALLL remains at an appropriate level.

For further discussion of the allocation of the ALLL, see “~~Note~~“Note 4 – Loans and ~~ALLL~~”ALLL” of our interim condensed consolidated financial statements.

Loans Past Due and Loans in Nonaccrual Status

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


	Total Past Due and Nonaccrual Loans																Total Past Due and Nonaccrual Loans
	March 31 2020			December 31 2019			September 30 2019			June 30 2019			March 31 2019				September 30 2020			June 30 2020			March 31 2020			December 31 2019			September 30 2019
Commercial	$	6,180		$	2,477		$	3,175		$	2,243		$	5,299		Commercial	$	2,082		$	1,986		$	6,180		$	2,477		$	3,175
Agricultural	4,870			4,285			4,800			6,672			6,854			Agricultural	3,903			4,455			4,870			4,285			4,800
Residential real estate	3,426			4,572			1,999			1,690			6,063			Residential real estate	1,160			384			3,426			4,572			1,999
Consumer	366			71			162			94			152			Consumer	72			45			366			71			162
Total	$	14,842		$	11,405		$	10,136		$	10,699		$	18,368		Total	$	7,217		$	6,870		$	14,842		$	11,405		$	10,136
Total past due and nonaccrual loans to gross loans	1.26		%	0.96		%	0.85		%	0.91		%	1.60		%	Total past due and nonaccrual loans to gross loans	0.55		%	0.53		%	1.26		%	0.96		%	0.85		%

~~Past~~The increase in past due and nonaccrual status loans ~~increased in~~during the first quarter of 2020 was primarily ~~as a~~the result of deterioration in credit quality for a small number of commercial loans. ~~The~~This increase ~~did~~was not a result ~~from~~of the economic impact of COVID-19 or any other apparent factor. ~~As such, we do not believe this activity to be indicative of a trend in~~During the last two quarters, past due ~~levels.~~and nonaccrual status loans declined in comparison to the recent periods.

We have implemented payment programs for borrowers to alleviate the financial setback due to the temporary closure of businesses and lost wages. These programs, along with the SBA PPP, could mask or delay the detection or reporting of deterioration in credit quality ~~indicators.~~indicators such as the balance of past due and nonaccrual status loans.

A summary of loans past due and in nonaccrual status, including the composition of the ending balance of nonaccrual status loans by type, is included in “~~Note~~“Note 4 – Loans and ~~ALLL~~”ALLL” of our interim condensed consolidated financial statements.

Table of Contents

Troubled Debt Restructurings

We have taken a proactive approach to ~~avoid foreclosures on~~assist borrowers who are willing to work with us in modifying their loans, thus making them ~~more collectible.~~less likely to default, and to avoid foreclosure. This approach has permitted certain borrowers to accept a payment structure that will allow them to continue making payments in lieu of foreclosure. The modifications have been successful for us and our customers as very few of the modified loans have resulted in foreclosures. The majority of modifications result in terms that satisfy our criteria for continued interest accrual. TDRs that have been placed in nonaccrual status may be placed back on accrual status after six months of continued performance and achievement of current payment status.

We restructure debt with borrowers who, due to financial difficulties, are unable to service their debt under the original terms. We may extend the amortization period, reduce interest rates, allow ~~interest only~~temporary interest-only payment structures, forgive principal, forgive interest, or grant a combination of these modifications. Typically, the modifications are for a period of three years or less. There were no TDRs that were government sponsored as of ~~March 31,~~September 30, 2020 or December 31, ~~2019~~.2019.

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

The following tables provide roll-forwards of TDRs for the:

Three Months Ended March 31, 2020
Accruing Interest Nonaccrual Total
Number
of
Loans Balance Number
of
Loans Balance Number
of
Loans Balance
January 1, 2020 122
$ 21,194
9
$ 3,543
131
$ 24,737
New modifications 5
1,156
1
493
6
1,649
Principal advances (payments) —
(984 ) —
(106 ) —
(1,090 )
Loans paid off (13 ) (1,098 ) —
—
(13 ) (1,098 )
Transfers to OREO —
—
(1 ) (81 ) (1 ) (81 )
March 31, 2020 114
$ 20,268
9
$ 3,849
123
$ 24,117

Three Months Ended March 31, 2019
Accruing Interest Nonaccrual Total
Number
of
Loans Balance Number
of
Loans Balance Number
of
Loans Balance
January 1, 2019 133
$ 23,400
28
$ 3,551
161
$ 26,951
New modifications 3
670
—
—
3
670
Principal advances (payments) —
(340 ) —
(127 ) —
(467 )
Loans paid off (6 ) (799 ) (3 ) (177 ) (9 ) (976 )
Transfers to OREO —
—
(1 ) (48 ) (1 ) (48 )
Transfers to nonaccrual status (2 ) (626 ) 2
626
—
—
March 31, 2019 128
$ 22,305
26
$ 3,825
154
$ 26,130


	Three Months Ended September 30, 2020
	Accruing Interest			Nonaccrual			Total
	Number of Loans	Balance		Number of Loans	Balance		Number of Loans	Balance
July 1, 2020	111	$	20,589	5	$	2,596	116	$	23,185
New modifications	3	3,630		1	110		4	3,740
Principal advances (payments)	—	(206)		—	(9)		—	(215)
Loans paid off	(7)	(756)		—	—		(7)	(756)
September 30, 2020	107	$	23,257	6	$	2,697	113	$	25,954


	Nine Months Ended September 30, 2020
	Accruing Interest			Nonaccrual			Total
	Number of Loans	Balance		Number of Loans	Balance		Number of Loans	Balance
January 1, 2020	122	$	21,194	9	$	3,543	131	$	24,737
New modifications	10	6,554		2	603		12	7,157
Principal advances (payments)	—	(1,280)		—	(139)		—	(1,419)
Loans paid off	(26)	(3,315)		(2)	(850)		(28)	(4,165)
Transfers to OREO	—	—		(2)	(356)		(2)	(356)
Transfers to accrual status	1	104		(1)	(104)		—	—
September 30, 2020	107	$	23,257	6	$	2,697	113	$	25,954


	Three Months Ended September 30, 2019
	Accruing Interest			Nonaccrual			Total
	Number of Loans	Balance		Number of Loans	Balance		Number of Loans	Balance
July 1, 2019	122	$	20,310	22	$	5,655	144	$	25,965
New modifications	1	25		—	—		1	25
Principal advances (payments)	—	(260)		—	(120)		—	(380)
Loans paid off	(4)	(294)		(2)	(617)		(6)	(911)
Transfers to accrual status	8	1,142		(8)	(1,142)		—	—
Transfers to nonaccrual status	(1)	(30)		1	30		—	—
September 30, 2019	126	$	20,893	13	$	3,806	139	$	24,699

Table of Contents


	Nine Months Ended September 30, 2019
	Accruing Interest			Nonaccrual			Total
	Number of Loans	Balance		Number of Loans	Balance		Number of Loans	Balance
January 1, 2019	133	$	23,400	28	$	3,551	161	$	26,951
New modifications	6	2,043		—	—		6	2,043
Principal advances (payments)	—	(980)		—	(380)		—	(1,360)
Loans paid off	(16)	(1,487)		(11)	(1,335)		(27)	(2,822)
Partial charge-offs	—	—		—	(65)		—	(65)
Transfers to OREO	—	—		(1)	(48)		(1)	(48)
Transfers to accrual status	9	1,219		(9)	(1,219)		—	—
Transfers to nonaccrual status	(6)	(3,302)		6	3,302		—	—
September 30, 2019	126	$	20,893	13	$	3,806	139	$	24,699

The following table summarizes our TDRs as of:


	March 31, 2020						December 31, 2019										September 30, 2020						December 31, 2019
	Accruing Interest		Nonaccrual		Total		Accruing Interest		Nonaccrual		Total		Total Change				Accruing Interest		Nonaccrual		Total		Accruing Interest		Nonaccrual		Total		Total Change
Current	$	19,842	$	493	$	20,335	$	20,847	$	507	$	21,354	$	(1,019	)	Current	$	23,150	$	591	$	23,741	$	20,847	$	507	$	21,354	$	2,387
Past due 30-59 days	386		104		490		346		—		346		144			Past due 30-59 days	66		—		66		346		—		346		(280)
Past due 60-89 days	—		—		—		1		—		1		(1		)	Past due 60-89 days	41		2,106		2,147		1		—		1		2,146
Past due 90 days or more	40		3,252		3,292		—		3,036		3,036		256			Past due 90 days or more	—		—		—		—		3,036		3,036		(3,036)
Total	$	20,268	$	3,849	$	24,117	$	21,194	$	3,543	$	24,737	$	(620	)	Total	$	23,257	$	2,697	$	25,954	$	21,194	$	3,543	$	24,737	$	1,217

Bank regulators issued a statement on March 22, 2020, and a revised statement on April 7, 2020, which provided confirmation that short-term loan modifications made on a good faith basis in response to COVID-19 to borrowers with a current payment status are not categorized as TDRs. Pursuant to this guidance, borrowers granted a short-term loan modification meeting this criteria were not categorized as TDR as of September 30, 2020.

Additional disclosures about TDRs are included in “~~Note~~“Note 4 – Loans and ~~ALLL~~”ALLL” of our interim condensed consolidated financial statements.

Table of Contents

Impaired Loans

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


	March 31, 2020						December 31, 2019							September 30, 2020						December 31, 2019
	Recorded Balance		Unpaid Principal Balance		Valuation Allowance		Recorded Balance		Unpaid Principal Balance		Valuation Allowance			Recorded Balance		Unpaid Principal Balance		Valuation Allowance		Recorded Balance		Unpaid Principal Balance		Valuation Allowance
TDRs													TDRs
Commercial real estate	$	5,136	$	5,455	$	66	$	5,325	$	5,643	$	15	Commercial real estate	$	4,579	$	4,833	$	57	$	5,325	$	5,643	$	15
Commercial other	1,972		1,972		113		1,156		1,156		—		Commercial other	5,398		5,398		2		1,156		1,156		—
Agricultural real estate	8,816		8,816		67		9,182		9,181		12		Agricultural real estate	8,894		8,893		60		9,182		9,181		12
Agricultural other	3,679		3,679		8		4,421		4,421		14		Agricultural other	3,033		3,033		2		4,421		4,421		14
Residential real estate senior liens	4,510		4,792		898		4,641		4,923		922		Residential real estate senior liens	4,050		4,244		687		4,641		4,923		922
Home equity lines of credit	4		304		—		12		312		—		Home equity lines of credit	—		—		—		12		312		—
Total TDRs	24,117		25,018		1,152		24,737		25,636		963		Total TDRs	25,954		26,401		808		24,737		25,636		963
Other impaired loans													Other impaired loans
Commercial real estate	151		213		—		153		216		—		Commercial real estate	143		206		—		153		216		—
Commercial other	1,339		1,339		—		1,231		1,231		—		Commercial other	1,231		1,231		—		1,231		1,231		—
Agricultural real estate	623		673		3		699		750		—		Agricultural real estate	707		757		5		699		750		—
Agricultural other	542		542		—		538		538		—		Agricultural other	269		269		—		538		538		—
Residential real estate senior liens	775		921		154		760		907		151		Residential real estate senior liens	335		482		56		760		907		151
Home equity lines of credit	85		85		—		73		73		—		Home equity lines of credit	—		—		—		73		73		—
Consumer secured	3		3		—		—		—		—
Total other impaired loans	3,518		3,776		157		3,454		3,715		151		Total other impaired loans	2,685		2,945		61		3,454		3,715		151
Total impaired loans	$	27,635	$	28,794	$	1,309	$	28,191	$	29,351	$	1,114	Total impaired loans	$	28,639	$	29,346	$	869	$	28,191	$	29,351	$	1,114

We continue to devote considerable attention to identifying impaired loans and adjusting the net carrying value of these loans to their current net realizable values through the establishment of a specific reserve or the recognition of a charge-off.

Additional disclosures related to impaired loans are included in “~~Note~~“Note 4 – Loans and ~~ALLL~~”ALLL” of our interim condensed consolidated financial statements.

~~Nonperforming~~ ~~Assets~~

Table of Contents

Nonperforming Assets

The following table summarizes our nonperforming assets as of:


	March 31 2020			December 31 2019			September 30 2019			June 30 2019			March 31 2019				September 30 2020			June 30 2020			March 31 2020			December 31 2019			September 30 2019
Nonaccrual status loans	$	6,913		$	6,535		$	6,962		$	8,107		$	7,260		Nonaccrual status loans	$	4,946		$	5,319		$	6,913		$	6,535		$	6,962
Accruing loans past due 90 days or more	40			—			40			110			30			Accruing loans past due 90 days or more	—			53			40			—			40
Total nonperforming loans	6,953			6,535			7,002			8,217			7,290			Total nonperforming loans	4,946			5,372			6,953			6,535			7,002
Foreclosed assets	564			456			468			513			401			Foreclosed assets	651			776			564			456			468
Debt securities	230			230			230			230			230			Debt securities	230			230			230			230			230
Total nonperforming assets	$	7,747		$	7,221		$	7,700		$	8,960		$	7,921		Total nonperforming assets	$	5,827		$	6,378		$	7,747		$	7,221		$	7,700
Nonperforming loans as a % of total loans	0.59		%	0.55		%	0.59		%	0.70		%	0.64		%	Nonperforming loans as a % of total loans	0.38		%	0.42		%	0.59		%	0.55		%	0.59		%
Nonperforming assets as a % of total assets	0.43		%	0.40		%	0.42		%	0.49		%	0.44		%	Nonperforming assets as a % of total assets	0.30		%	0.33		%	0.43		%	0.40		%	0.42		%

The accrual of interest on commercial and agricultural loans, as well as residential real estate loans, is discontinued at the time a loan is 90 days or more past due unless the credit is well-secured and in the process of short-term collection. Upon transferring a loan to nonaccrual status, we perform an evaluation to determine the net realizable value of the underlying collateral. This evaluation is used to help determine if a charge-off is necessary. Consumer loans are typically charged-off no later than 180 days past due. Loans may be placed back on accrual status after six months of continued performance and achievement of current payment status. While the level of nonperforming loans has fluctuated in recent periods, it remains low in comparison to peer banks. ~~Recent fluctuations in nonaccrual loans have been concentrated in our agricultural portfolio as a result of the challenges facing much of the agricultural industry.~~

The following table summarizes nonaccrual loans as of:


	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019			September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Commercial	$	1,643	$	1,621	$	1,632	$	1,692	$	1,931	Commercial	$	1,364	$	1,367	$	1,643	$	1,621	$	1,632
Agricultural	4,606		4,285		4,520		5,532		4,757		Agricultural	3,538		3,656		4,606		4,285		4,520
Residential real estate	661		629		810		883		572		Residential real estate	44		296		661		629		810
Consumer	3		—		—		—		—		Consumer	—		—		3		—		—
Total	$	6,913	$	6,535	$	6,962	$	8,107	$	7,260	Total	$	4,946	$	5,319	$	6,913	$	6,535	$	6,962

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


	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019			September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Commercial	$	304	$	390	$	390	$	450	$	515	Commercial	$	134	$	28	$	304	$	390	$	390
Agricultural	3,441		3,048		3,309		5,096		3,199		Agricultural	2,563		2,568		3,441		3,048		3,309
Residential real estate	104		105		107		109		111		Residential real estate	—		—		104		105		107
Total	$	3,849	$	3,543	$	3,806	$	5,655	$	3,825	Total	$	2,697	$	2,596	$	3,849	$	3,543	$	3,806

Additional disclosures about nonaccrual status loans are included in “~~Note~~“Note 4 – Loans and ~~ALLL~~”ALLL” of our interim condensed consolidated financial statements.

Table of Contents

Noninterest Income and Noninterest Expenses

Significant noninterest income balances are highlighted in the following tables for the:


	Three Months Ended March 31											Three Months Ended September 30
						Change										Change
	2020			2019		$			%			2020		2019		$		%
Service charges and fees											Service charges and fees
ATM and debit card fees	$	794		$	685	$	109		15.91	%	ATM and debit card fees	$	1,003	$	867	$	136	15.69	%
Service charges and fees on deposit accounts	587			530		57			10.75	%	Service charges and fees on deposit accounts	436		621		(185)		(29.79)	%
Freddie Mac servicing fee	159			150		9			6.00	%	Freddie Mac servicing fee	162		160		2		1.25	%
Net OMSR income (loss)	(261		)	12		(273		)	N/M		Net OMSR income (loss)	271		(22)		293		N/M
Other fees for customer services	74			84		(10		)	(11.90	)%	Other fees for customer services	78		79		(1)		(1.27)	%
Total service charges and fees	1,353			1,461		(108		)	(7.39	)%	Total service charges and fees	1,950		1,705		245		14.37	%
Investment and trust advisory fees	572			677		(105		)	(15.51	)%
Gains from redemption of corporate owned life insurance policies	524			—		524			N/M
Wealth management fees											Wealth management fees	649		689		(40)		(5.81)	%
Net gain on sale of mortgage loans											Net gain on sale of mortgage loans	1,036		199		837		420.60	%
Earnings on corporate owned life insurance policies	182			184		(2		)	(1.09	)%	Earnings on corporate owned life insurance policies	187		190		(3)		(1.58)	%
Net gain on sale of mortgage loans	151			93		58			62.37	%
Other
Net gains on sale of AFS securities	71			—		71			N/M
All other	145			75		70			93.33	%	All other	238		491		(253)		(51.53)	%
Total other	216			75		141			188.00	%
Total noninterest income	$	2,998		$	2,490	$	508		20.40	%	Total noninterest income	$	4,060	$	3,274	$	786	24.01	%


	Nine Months Ended September 30
					Change
	2020		2019		$		%
Service charges and fees
ATM and debit card fees	$	2,680	$	2,332	$	348	14.92	%
Service charges and fees on deposit accounts	1,373		1,717		(344)		(20.03)	%
Freddie Mac servicing fee	476		471		5		1.06	%
Net OMSR income (loss)	(79)		(60)		(19)		(31.67)	%
Other fees for customer services	239		246		(7)		(2.85)	%
Total service charges and fees	4,689		4,706		(17)		(0.36)	%
Wealth management fees	1,877		2,146		(269)		(12.53)	%
Net gain on sale of mortgage loans	1,653		408		1,245		305.15	%
Gains from redemption of corporate owned life insurance policies	873		—		873		N/M
Earnings on corporate owned life insurance policies	558		564		(6)		(1.06)	%
All other	654		940		(286)		(30.43)	%
Total noninterest income	$	10,304	$	8,764	$	1,540	17.57	%

ATM and debit card fees fluctuate from period to period based primarily on ~~usage of ATM and debit cards.~~usage. While we do not anticipate significant changes to our ATM and debit card fee structure, we do expect that fee income will continue to increase during the remainder of 2020 as the usage of ATM and debit cards continues to increase.

Service charges and fees on deposit accounts have declined as a result of waived fees. In response to COVID-19, which has led to an increase in the need for electronic services and products, we elected to temporarily waive certain charges and fees to ease the financial stress of our customers. Overall, 2020 income may decrease when compared to 2019.

OMSR income results are driven, in part, by changes in offering rates on residential mortgage loans, anticipated prepayments in the servicing-retained portfolio, and the volume of loans within the servicing-retained portfolio. Increased prepayment speeds, as a result of a decline in interest rates, were the primary driver of the losses recognized during the first and second quarters of the year. During the third quarter, prepayment speeds decreased and the volume of loans serviced increased. As a result, income increased during the third quarter. Income during the remainder of 2020 ~~could~~may continue to experience fluctuations and could vary from 2019 ~~levels.~~levels based on changes in the various factors driving income.

Table of Contents

The decrease in ~~investment and trust advisory~~wealth management fees, primarily during the first quarter of this year, was driven by a reduction in ~~trust-related~~the market value of investment assets ~~which resulted significantly from a decline in the stock market~~under management. While strategic additions to staff have already led to new accounts with Isabella Wealth, wealth management fees during the ~~first quarter~~remainder of ~~2020. With~~2020 may not exceed 2019 levels due to the uncertainty in the stock market as a result of ~~COVID-19, investment and trust advisory fees during the remainder of 2020 may not exceed 2019 levels.~~

~~We recognized a gain during the first quarter of 2020 due to the redemption of a corporate owned life insurance policy in connection with the passing of a retired executive officer.~~COVID-19.

Net gain on sale of mortgage loans fluctuates primarily as the result of a change in the amount of loans sold. The amount of loans sold can fluctuate based on customer demand and balance sheet management strategies. We experienced a significant increase in loan demand during the second and third quarters, which led to an increase in the balance of loans sold during the year. As such, net gain on sale of mortgage loans ~~will continue~~is expected to ~~fluctuate in comparison to~~exceed 2019 during ~~the remainder of~~ 2020.

We are continually analyzing our AFS securities portfolio for potential sale opportunities. Securities with unrealized gains or less than desirable yields may be sold for funding and profitability purposes. Duringrecognized income during the first ~~quarter~~and second quarters of 2020 ~~we identified $26,855~~due to the redemption of corporate owned life insurance policies in ~~securities that were desirable to be sold and recognized net gains~~connection with the passing of ~~$71 with these sales. We anticipate taking this same approach of analyzing our AFS securities portfolio for potential sale opportunities during the remainder of 2020.~~two retired bank employees.

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

Table of Contents

Significant noninterest expense balances are highlighted in the following tables for the:


	Three Months Ended March 31										Three Months Ended September 30
					Change										Change
	2020		2019		$			%			2020		2019		$		%
Compensation and benefits	$	5,869	$	5,722	$	147		2.57	%	Compensation and benefits	$	6,101	$	5,971	$	130	2.18	%
Furniture and equipment	1,461		1,494		(33		)	(2.21	)%	Furniture and equipment	1,426		1,427		(1)		(0.07)	%
Occupancy	867		930		(63		)	(6.77	)%	Occupancy	889		830		59		7.11	%
Other										Other
Audit, consulting, and legal fees	433		453		(20		)	(4.42	)%	Audit, consulting, and legal fees	417		500		(83)		(16.60)	%
Donations and community relations	330		140		190			135.71	%
ATM and debit card fees	323		248		75			30.24	%	ATM and debit card fees	373		308		65		21.10	%
Marketing costs	203		142		61			42.96	%	Marketing costs	209		248		(39)		(15.73)	%
Loan underwriting fees										Loan underwriting fees	199		185		14		7.57	%
Donations and community relations										Donations and community relations	131		330		(199)		(60.30)	%
Memberships and subscriptions	199		167		32			19.16	%	Memberships and subscriptions	188		176		12		6.82	%
Director fees	182		207		(25		)	(12.08	)%	Director fees	168		195		(27)		(13.85)	%
Loan underwriting fees	166		316		(150		)	(47.47	)%
FDIC insurance premiums	156		170		(14		)	(8.24	)%	FDIC insurance premiums	159		(282)		441		N/M
Postage and freight	131		129		2			1.55	%	Postage and freight	118		112		6		5.36	%
Education and travel	91		157		(66		)	(42.04	)%
All other	534		525		9			1.71	%	All other	572		620		(48)		(7.74)	%
Total other noninterest expenses	2,748		2,654		94			3.54	%	Total other noninterest expenses	2,534		2,392		142		5.94	%
Total noninterest expenses	$	10,945	$	10,800	$	145		1.34	%	Total noninterest expenses	$	10,950	$	10,620	$	330	3.11	%

~~Donations and community relations increased during 2020 as~~


	Nine Months Ended September 30
					Change
	2020		2019		$		%
Compensation and benefits	$	17,763	$	17,650	$	113	0.64	%
Furniture and equipment	4,318		4,330		(12)		(0.28)	%
Occupancy	2,668		2,594		74		2.85	%
Other
Audit, consulting, and legal fees	1,348		1,406		(58)		(4.13)	%
ATM and debit card fees	1,024		854		170		19.91	%
Marketing costs	677		561		116		20.68	%
Loan underwriting fees	577		669		(92)		(13.75)	%
Donations and community relations	566		660		(94)		(14.24)	%
Memberships and subscriptions	546		519		27		5.20	%
Director fees	527		592		(65)		(10.98)	%
FDIC insurance premiums	459		50		409		N/M
Postage and freight	370		362		8		2.21	%
All other	1,752		1,911		(159)		(8.32)	%
Total other noninterest expenses	7,846		7,584		262		3.45	%
Total noninterest expenses	$	32,595	$	32,158	$	437	1.36	%

As a result of initiatives designed to deepen and strengthen our relationship with the communities in which we operate and serve which includes an expanded footprint. In addition to providing monetary contributions, some of these initiatives include volunteering our time, which is not a ~~component of donations and community relations costs. While these discretionary contributions incurred in 2020 resulted in increased expenses, donations and community relations~~$440 assessment credit received during the ~~remainder of 2020 are not expected to exceed 2019 levels.~~

~~Loan underwriting fees were higher during the first~~third quarter of 2019, asFDIC insurance premiums declined during 2019. As a result, ~~of new loan products, including first time home buyer and down payment assistance programs, that are no longer offered. Loan underwriting fees during 2020 are not expected to exceed~~FDIC insurance premiums for 2019 ~~levels.~~

~~Education and travel~~were significantly lower than expenses ~~fluctuate based on the timing of trainings and seminars. Beginning in mid-March of 2020, travel declined due to COVID-19 and recommendations by the Center~~ for Disease Control to limit in-person gatherings. With the recent stay-at-home order in the State of Michigan due to COVID-19, education and travel expenses during the remainder of 2020 may decline in comparison to 2019 levels.2020.

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

Table of Contents

Analysis of Changes in Financial Condition


	March 31 2020		December 31 2019		$ Change			% Change (unannualized)			September 30 2020		December 31 2019		$ Change		% Change (unannualized)
ASSETS										ASSETS
Cash and cash equivalents	$	96,751	$	60,572	$	36,179		59.73	%	Cash and cash equivalents	$	165,749	$	60,572	$	105,177	173.64	%
AFS securities										AFS securities
Amortized cost of AFS securities	395,090		423,980		(28,890		)	(6.81	)%	Amortized cost of AFS securities	348,962		423,980		(75,018)		(17.69)	%
Unrealized gains (losses) on AFS securities	12,099		5,859		6,240			106.50	%	Unrealized gains (losses) on AFS securities	14,092		5,859		8,233		140.52	%
AFS securities	407,189		429,839		(22,650		)	(5.27	)%	AFS securities	363,054		429,839		(66,785)		(15.54)	%
Mortgage loans AFS	1,228		904		324			35.84	%	Mortgage loans AFS	4,661		904		3,757		N/M
Loans										Loans
Gross loans	1,175,936		1,186,570		(10,634		)	(0.90	)%	Gross loans	1,303,308		1,186,570		116,738		9.84	%
Less allowance for loan and lease losses	8,697		7,939		758			9.55	%	Less allowance for loan and lease losses	9,506		7,939		1,567		19.74	%
Net loans	1,167,239		1,178,631		(11,392		)	(0.97	)%	Net loans	1,293,802		1,178,631		115,171		9.77	%
Premises and equipment	25,946		26,242		(296		)	(1.13	)%	Premises and equipment	25,749		26,242		(493)		(1.88)	%
Corporate owned life insurance policies	27,691		28,455		(764		)	(2.68	)%	Corporate owned life insurance policies	28,169		28,455		(286)		(1.01)	%
Accrued interest receivable	7,022		6,501		521			8.01	%	Accrued interest receivable	8,458		6,501		1,957		30.10	%
Equity securities without readily determinable fair values	21,535		21,629		(94		)	(0.43	)%	Equity securities without readily determinable fair values	21,690		21,629		61		0.28	%
Goodwill and other intangible assets	48,366		48,379		(13		)	(0.03	)%	Goodwill and other intangible assets	48,341		48,379		(38)		(0.08)	%
Other assets	12,937		13,046		(109		)	(0.84	)%	Other assets	12,024		13,046		(1,022)		(7.83)	%
TOTAL ASSETS	$	1,815,904	$	1,814,198	$	1,706		0.09	%	TOTAL ASSETS	$	1,971,697	$	1,814,198	$	157,499	8.68	%
LIABILITIES AND SHAREHOLDERS’ EQUITY										LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities										Liabilities
Deposits	$	1,322,083	$	1,313,851	$	8,232		0.63	%	Deposits	$	1,495,095	$	1,313,851	$	181,244	13.79	%
Borrowed funds	263,171		275,999		(12,828		)	(4.65	)%	Borrowed funds	238,349		275,999		(37,650)		(13.64)	%
Accrued interest payable and other liabilities	15,152		14,166		986			6.96	%	Accrued interest payable and other liabilities	15,708		14,166		1,542		10.89	%
Total liabilities	1,600,406		1,604,016		(3,610		)	(0.23	)%	Total liabilities	1,749,152		1,604,016		145,136		9.05	%
Shareholders’ equity	215,498		210,182		5,316			2.53	%	Shareholders’ equity	222,545		210,182		12,363		5.88	%
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,815,904	$	1,814,198	$	1,706		0.09	%	TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,971,697	$	1,814,198	$	157,499	8.68	%

As shown above, total assets ~~were relatively unchanged~~increased $157,499 from December 31, 2019. Cash and cash equivalents increased as a result of ~~the sale~~maturities and sales of AFS securities and an increase in customer deposits during ~~the first quarter of~~ 2020. We experienced a ~~$10,634 decrease~~$116,738 increase in loans during the first ~~three~~nine months of 2020 which was largely driven by ~~a decline~~SBA PPP loans in ~~our agricultural~~the commercial loan portfolio.

The following table outlines the changes in loan balances:


	September 30 2020		December 31 2019		$ Change		% Change (unannualized)
Commercial	$	821,102	$	700,941	$	120,161	17.14	%
Agricultural	102,263		116,920		(14,657)		(12.54)	%
Residential real estate	304,559		298,569		5,990		2.01	%
Consumer	75,384		70,140		5,244		7.48	%
Total	$	1,303,308	$	1,186,570	$	116,738	9.84	%

Table of Contents

March 31
2020 December 31
2019 $ Change % Change
(unannualized)
Commercial $ 695,278
$ 700,941
$ (5,663 ) (0.81 )%
Agricultural 108,856
116,920
(8,064 ) (6.90 )%
Residential real estate 302,016
298,569
3,447
1.15 %
Consumer 69,786
70,140
(354 ) (0.50 )%
Total $ 1,175,936
$ 1,186,570
$ (10,634 ) (0.90 )%

The following table displays loan balances as of:


	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019			September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Commercial	$	695,278	$	700,941	$	708,735	$	701,954	$	677,554	Commercial	$	821,102	$	799,632	$	695,278	$	700,941	$	708,735
Agricultural	108,856		116,920		118,460		120,363		123,393		Agricultural	102,263		103,162		108,856		116,920		118,460
Residential real estate	302,016		298,569		292,311		283,285		276,776		Residential real estate	304,559		307,926		302,016		298,569		292,311
Consumer	69,786		70,140		72,298		71,020		67,109		Consumer	75,384		73,665		69,786		70,140		72,298
Total	$	1,175,936	$	1,186,570	$	1,191,804	$	1,176,622	$	1,144,832	Total	$	1,303,308	$	1,284,385	$	1,175,936	$	1,186,570	$	1,191,804

The competition for commercial loan opportunities continues to be strong in the current interest rate environment. ~~While we experienced~~Growth during the second quarter of 2020 was driven primarily by SBA PPP loans while growth during the third quarter was largely driven by an increase in advances to mortgage brokers. As a ~~decline in this segment~~result of the ~~portfolio during the first quarter, we expect growth in~~short-term nature of SBA PPP loans, the commercial loan portfolio could decline during the remainder of ~~2020 due to our participation in the SBA PPP, in addition to continuing to provide attractive and competitive loan products.~~2020. During the ~~first~~third quarter, ~~of 2020,~~ and over the past 12 months, agricultural loans have ~~declined.~~declined due to the competitive environment. Residential real estate and consumer loans experienced overall growth ~~over~~during the past ~~year and continued growth is~~year. While residential real estate loans declined during the third quarter, further declines are not expected during the remainder of 2020. Growth is expected to continue in the consumer loan portfolio during the remainder of 2020.

The following table outlines the changes in deposit balances:


	March 31 2020		December 31 2019		$ Change			% Change (unannualized)			September 30 2020		December 31 2019		$ Change		% Change (unannualized)
Noninterest bearing demand deposits	$	249,424	$	249,152	$	272		0.11	%	Noninterest bearing demand deposits	$	353,082	$	249,152	$	103,930	41.71	%
Interest bearing demand deposits	237,392		229,865		7,527			3.27	%	Interest bearing demand deposits	287,809		229,865		57,944		25.21	%
Savings deposits	435,207		427,215		7,992			1.87	%	Savings deposits	474,483		427,215		47,268		11.06	%
Certificates of deposit	358,534		365,049		(6,515		)	(1.78	)%	Certificates of deposit	354,210		365,049		(10,839)		(2.97)	%
Brokered certificates of deposit	27,458		27,458		—			—	%	Brokered certificates of deposit	14,029		27,458		(13,429)		(48.91)	%
Internet certificates of deposit	14,068		15,112		(1,044		)	(6.91	)%	Internet certificates of deposit	11,482		15,112		(3,630)		(24.02)	%
Total	$	1,322,083	$	1,313,851	$	8,232		0.63	%	Total	$	1,495,095	$	1,313,851	$	181,244	13.79	%

The following table displays deposit balances as of:


	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019			September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
Noninterest bearing demand deposits	$	249,424	$	249,152	$	242,179	$	244,240	$	229,865	Noninterest bearing demand deposits	$	353,082	$	340,321	$	249,424	$	249,152	$	242,179
Interest bearing demand deposits	237,392		229,865		230,579		228,704		236,997		Interest bearing demand deposits	287,809		263,567		237,392		229,865		230,579
Savings deposits	435,207		427,215		409,930		378,988		385,617		Savings deposits	474,483		458,167		435,207		427,215		409,930
Certificates of deposit	358,534		365,049		357,984		359,945		361,716		Certificates of deposit	354,210		352,118		358,534		365,049		357,984
Brokered certificates of deposit	27,458		27,458		52,744		57,773		50,273		Brokered certificates of deposit	14,029		14,029		27,458		27,458		52,744
Internet certificates of deposit	14,068		15,112		15,357		11,768		13,495		Internet certificates of deposit	11,482		12,476		14,068		15,112		15,357
Total	$	1,322,083	$	1,313,851	$	1,308,773	$	1,281,418	$	1,277,963	Total	$	1,495,095	$	1,440,678	$	1,322,083	$	1,313,851	$	1,308,773

Deposit growth during the second and third quarters of 2020 was largely driven by SBA PPP loan and government stimulus funds. Total deposits have ~~steadily~~ increased over the past 12 months with significant growth in non-contractual deposits, such as ~~noninterest bearing~~ demand and savings deposits. This trend is anticipated to continue during the remainder of 2020 as the financial markets continue to exhibit significant signs of instability. We experienced fluctuations in certificates of deposit over the past year while higher-cost brokered certificates of deposit have significantly declined. Brokered certificates of deposit offer another source of funding and may fluctuate from period to period based on our funding needs, including changes in assets such as loans and investments. During 2019 and 2020, we used excess funds to reduce higher-cost deposits, such as brokered certificates of deposit.

Table of Contents

The primary objective of our investing activities is to provide for safety of the principal invested. Secondary considerations include providing earnings and liquidity while managing our overall exposure to changes in interest rates. The current flat yield curve encourages using excess funds to reduce higher-cost borrowings and therefore, AFS securities balances are not expected to rise significantly in the near ~~term as a result of the current interest rate environment.~~term. The following table displays fair values of AFS securities as of:


												September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019
Government sponsored enterprises	$	—	$	—	$	—	$	160	$	165
States and political subdivisions	163,116		169,752		175,575		176,742		191,266		States and political subdivisions	$	148,401	$	146,785	$	163,116	$	169,752	$	175,575
Auction rate money market preferred	2,726		3,119		3,089		2,849		2,819		Auction rate money market preferred	3,194		2,979		2,726		3,119		3,089
Mortgage-backed securities	126,554		140,204		150,120		173,340		181,138		Mortgage-backed securities	104,165		119,029		126,554		140,204		150,120
Collateralized mortgage obligations	114,793		116,764		116,745		117,358		119,454		Collateralized mortgage obligations	107,294		111,621		114,793		116,764		116,745
Total	$	407,189	$	429,839	$	445,529	$	470,449	$	494,842	Total	$	363,054	$	380,414	$	407,189	$	429,839	$	445,529

Borrowed funds include FHLB advances, securities sold under agreements to repurchase, and federal funds purchased. The balance of borrowed funds fluctuates from period to period based on our funding needs that arise from changes in loans, investments, and deposits. To provide balance sheet growth, we may utilize borrowings and brokered deposits to fund earning assets. The following table displays borrowed funds balances as of:


	March 31 2020		December 31 2019		September 30 2019		June 30 2019		March 31 2019			September 30 2020		June 30 2020		March 31 2020		December 31 2019		September 30 2019
FHLB advances	$	235,000	$	245,000	$	245,000	$	295,000	$	280,000	FHLB advances	$	205,000	$	205,000	$	235,000	$	245,000	$	245,000
Securities sold under agreements to repurchase without stated maturity dates	28,171		30,999		32,386		25,462		29,824		Securities sold under agreements to repurchase without stated maturity dates	33,349		31,268		28,171		30,999		32,386
Federal funds purchased	—		—		—		—		1,860
Total	$	263,171	$	275,999	$	277,386	$	320,462	$	311,684	Total	$	238,349	$	236,268	$	263,171	$	275,999	$	277,386

Contractual Obligations and Loan Commitments

We have various financial obligations, including contractual obligations and commitments related to deposits and borrowings, which may require future cash payments. We also have loan related commitments that may impact liquidity. The commitments include unused lines of credit, commercial and standby letters of credit, and commitments to grant loans. These commitments to grant loans include residential mortgage loans with the majority committed to be sold to the secondary market. Many of these commitments historically have expired without being drawn upon and do not necessarily represent our future cash requirements.

We are party to credit related financial instruments with off-balance-sheet risk. These financial instruments are entered into in the normal course of business to meet the financing needs of our customers. These financial instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. The contractual or notional amounts of these instruments reflect the extent of involvement we have in a particular class of financial instrument.

Our exposure to credit-related loss in the event of nonperformance by the counter parties to the financial instruments for commitments to extend credit and standby letters of credit could be up to the contractual notional amount of those instruments. We use the same credit policies as we do for extending loans to customers. No significant losses are anticipated as a result of these commitments.

Table of Contents

Capital

Capital consists solely of common stock, retained earnings, and accumulated other comprehensive income (loss). We are authorized to raise capital through dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Pursuant to these authorizations, we issued ~~69,907~~184,144 shares or ~~$1,330~~$3,274 of common stock during the first ~~three~~nine months of 2020,, as compared to ~~61,405~~159,521 shares or ~~$1,433~~$3,672 of common stock during the same period in ~~2019~~.2019. We also offer the Directors Plan in which participants purchase stock units through deferred fees, in lieu of cash payments. Pursuant to this plan, we increased shareholders’ equity by ~~$123~~$334 and ~~$131~~$415 during the ~~three-month~~nine-month periods ended ~~March 31,~~September 30, 2020 and ~~March 31,~~ 2019, respectively.

We have publicly announced a common stock repurchase plan. Pursuant to this plan, we repurchased ~~59,420~~87,047 shares or ~~$1,168~~$1,619 of common stock during the first ~~three~~nine months of 2020 and ~~26,296~~92,256 shares or ~~$632~~$2,140 during the first ~~three~~nine months of ~~2019~~.2019. As of ~~March 31,~~September 30, 2020,, we were authorized to repurchase up to an additional ~~188,486~~160,859 shares of common stock.

The FRB has established minimum risk based capital guidelines. Pursuant to these guidelines, a framework has been established that assigns risk weights to each category of on and off-balance-sheet items to arrive at risk adjusted total assets. Regulatory capital is divided by the risk adjusted assets with the resulting ratio compared to the minimum standard to determine whether a corporation has adequate capital.

The common equity tier 1 capital ratio has a minimum requirement of 4.50%. The minimum standard for primary, or Tier 1 capital is 6.00% and the minimum standard for total capital is 8.00%. The minimum requirements presented below include the minimum required capital levels based on the Basel III Capital Rules. Capital requirements to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules. The following table sets forth these requirements and our ratios as of:


	March 31, 2020						December 31, 2019							September 30, 2020						December 31, 2019
	Actual		Minimum Required - BASEL III		Required to be Considered Well Capitalized		Actual		Minimum Required - BASEL III		Required to be Considered Well Capitalized			Actual		Minimum Required - BASEL III		Required to be Considered Well Capitalized		Actual		Minimum Required - BASEL III		Required to be Considered Well Capitalized
Common equity tier 1 capital	12.72	%	7.00	%	6.50	%	12.56	%	7.000	%	6.50	%	Common equity tier 1 capital	12.90	%	7.00	%	6.50	%	12.56	%	7.000	%	6.50	%
Tier 1 capital	12.72	%	8.50	%	8.00	%	12.56	%	8.500	%	8.00	%	Tier 1 capital	12.90	%	8.50	%	8.00	%	12.56	%	8.500	%	8.00	%
Total capital	13.41	%	10.50	%	10.00	%	13.18	%	10.500	%	10.00	%	Total capital	13.64	%	10.50	%	10.00	%	13.18	%	10.500	%	10.00	%
Tier 1 leverage	9.09	%	4.00	%	5.00	%	9.01	%	4.00	%	5.00	%	Tier 1 leverage	8.76	%	4.00	%	5.00	%	9.01	%	4.00	%	5.00	%

There are no significant regulatory constraints placed on our capital. At ~~March 31,~~September 30, 2020,, the Bank exceeded minimum capital requirements.

Liquidity

Liquidity is monitored regularly by our ~~Market Risk Committee,~~ALCO, which consists of members of senior management. The committee reviews projected cash flows, key ratios, and liquidity available from both primary and secondary sources.

Our primary sources of liquidity are cash and cash equivalents and unencumbered AFS ~~securities~~.securities. These categories totaled ~~$310,622~~$388,301 or ~~17.11%~~19.69% of assets as of ~~March 31,~~September 30, 2020,, compared to $291,190 or 16.05% as of December 31, ~~2019~~.2019. The increase in the amount and percentage of primary liquidity is a direct result of an increase in market deposits and a deliberate reduction in non-market funding which required collateralization. Liquidity is important for financial institutions because of their need to meet loan funding commitments, depositor withdrawal requests, and various other commitments including expansion of operations, investment opportunities, and payment of cash dividends. Based on these same factors, daily liquidity could vary significantly.

Deposit accounts are our primary source of funds. Our secondary sources include the ability to borrow from the FHLB,, from the FRB,, and through various correspondent banks in the form of federal funds purchased and a line of credit. These funding methods typically carry a higher interest rate than traditional market deposit accounts. In recent periods, we have elected to use excess funds and proceeds from the sale of AFS securities to reduce borrowings and other higher-cost funding sources. Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of ~~March 31,~~September 30, 2020,, we had available lines of credit of ~~$140,121~~.$150,819.

Table of Contents

Our stress testing of liquidity increased during 2020 and ~~our~~continues to evolve due to economic uncertainly as a result of COVID-19. Our liquidity position ~~strengthened~~remained strong at the end of the ~~first~~third quarter of 2020 aswhich is illustrated in the ~~COVID-19 crisis ensued. The~~ following ~~table outlines our total cash and liquidity as of:~~

table:

March 31
2020
Total cash and cash equivalents $ 96,751
Available lines of credit
Fed funds lines with correspondent banks 93,000
FHLB borrowings 30,319
FRB Discount Window 11,802
Other lines of credit 5,000
Total available lines of credit 140,121
Unencumbered lendable value of FRB collateral, estimated¹
170,000
Total cash and liquidity $ 406,872


⁽¹⁾	~~Includes estimated unencumbered~~September 30 2020
Total cash and cash equivalents	$	165,749
Available lines of credit
Fed funds lines with correspondent banks	93,000
FHLB borrowings	42,174
FRB Discount Window	10,645
Other lines of credit	5,000
Total available lines of credit	150,819
Unencumbered lendable value of ~~FHLB~~FRB collateral, ~~of $120,000~~estimated1	178,000
Total cash and liquidity	$	494,568

(1)Includes estimated unencumbered lendable value of FHLB collateral of $127,000

The following table summarizes our sources and uses of cash for the ~~three-month~~nine-month period ended ~~March 31~~:

September 30:


	2020			2019			$ Variance				2020		2019		$ Variance
Net cash provided by (used in) operating activities	$	3,394		$	3,076		$	318		Net cash provided by (used in) operating activities	$	10,936	$	17,083	$	(6,147)
Net cash provided by (used in) investing activities	39,991			(11,095		)	51,086			Net cash provided by (used in) investing activities	(43,370)		(3,875)		(39,495)
Net cash provided by (used in) financing activities	(7,206		)	(44,773		)	37,567			Net cash provided by (used in) financing activities	137,611		(52,348)		189,959
Increase (decrease) in cash and cash equivalents	36,179			(52,792		)	88,971			Increase (decrease) in cash and cash equivalents	105,177		(39,140)		144,317
Cash and cash equivalents January 1	60,572			73,471			(12,899		)	Cash and cash equivalents January 1	60,572		73,471		(12,899)
Cash and cash equivalents March 31	$	96,751		$	20,679		$	76,072
Cash and cash equivalents September 30										Cash and cash equivalents September 30	$	165,749	$	34,331	$	131,418

Fair Value

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

For further information regarding fair value measurements see “~~Note 10~~“Note 11 – Fair ~~Value~~”Value” of our interim condensed consolidated financial statements.

Table of Contents

Market Risk

Our primary market risks are interest rate risk and liquidity risk. IRR is the exposure of our net interest income to changes in interest rates. IRR results from the difference in the maturity or repricing frequency of a financial institution's interest earning assets and its interest bearing liabilities. IRR is the fundamental method by which financial institutions earn income and create shareholder value. Excessive exposure to IRR could pose a significant risk to our earnings and capital.

The FRB has adopted a policy requiring banks to effectively manage the various risks that can have a material impact on safety and soundness. The risks include credit, interest rate, liquidity, operational, and reputational. We have policies, procedures, and internal controls for measuring and managing these risks. Specifically, our Funds Management policy and procedures include defining acceptable types and terms of investments and funding sources, liquidity requirements, limits on investments in long-term assets, limiting the mismatch in repricing opportunities of assets and liabilities, and the frequency of measuring and reporting to our Board.

The primary technique to measure IRR is simulation analysis. Simulation analysis forecasts the effects on the balance sheet structure and net interest income under a variety of scenarios that incorporate changes in interest rates, the shape of yield curves, interest rate relationships, loan prepayments, and funding sources. These forecasts are compared against net interest income projected in a stable interest rate environment. While many assets and liabilities reprice either at maturity or in accordance with their contractual terms, several balance sheet components demonstrate characteristics that require an evaluation to more accurately reflect their repricing behavior. Key assumptions in the simulation analysis include prepayments on loans, probable calls of investment securities, changes in market conditions, loan volumes and loan pricing, deposit sensitivity, and customer preferences. These assumptions are inherently uncertain as they are subject to fluctuation and revision in a dynamic rate environment. As a result, the simulation analysis cannot precisely forecast the impact of rising and falling interest rates on net interest income. Actual results will differ from simulated results due to many other factors, including changes in balance sheet components, interest rate changes, changes in market conditions, and management strategies. We regularly monitor our projected net interest income sensitivity to ensure that it remains within established limits.

Gap analysis, the secondary method to measure IRR, measures the cash flows and/or the earliest repricing of our 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 embedded repricing options contained in assets and liabilities. Residential real estate and consumer loans allow the borrower to repay the balance prior to maturity without penalty, while commercial and agricultural loans may 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 offering rates, the level of home sales, and the overall availability of credit in the market place. Generally, a decrease in interest rates will result in an increase in cash flows from these assets. A significant portion of our securities are callable or have prepayment options. The call and prepayment options are more likely to be exercised in a period of decreasing interest rates. Savings and demand accounts may generally be withdrawn on request without prior notice. The timing of cash flows from these deposits is estimated based on historical experience. Certificates of deposit have penalties that discourage early withdrawals.

Our primary market risk ~~exposure with the onset of~~exposures related to the COVID-19 crisis isremain uncertain. A review of our market risk methods are ongoing and modeling is incorporating additional assumptions to account for this uncertainty related to this crisis. Repricing, cash flows, and prepayment projections for loans and mortgage-backed securities are not expected to behave as they would be expected to in a more stable interest rate environment. The SBA PPP ~~loans~~loan is a new instrument and ~~FRB PPP Lending Facility borrowings are new instruments and have~~has payment characteristics that are still uncertain. In late March 2020, we implemented loan payment programs for customers to alleviate the financial setback caused by the temporary closure of businesses and lost wages. Under these programs, borrowers ~~who~~whose loans were in good standing as of March 1, 2020 ~~can~~could elect to defer full or partial payments for a ~~90-day period. Our expectations regarding loan payments after the 90-day~~short period ~~is uncertain.~~of time. Customer deposit flows may experience unusual fluctuations due to government support programs, customer and business stress, and general money supply. We continue to closely monitor customer and economic indicators to develop more precise market risk assumptions as the economic impact of this crisis begins to reveal itself.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

The information presented in the section captioned “~~Market Risk~~”“Market Risk” in Management's Discussion and Analysis of Financial Condition and Results of Operations is incorporated herein by reference.

Item 4. Controls and Procedures.

DISCLOSURE CONTROLS AND PROCEDURES

We carried out an evaluation, under the supervision and with the participation of the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15(d)-15(e) under the Exchange Act) as of ~~March 31,~~September 30, 2020,, pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures as of ~~March 31,~~September 30, 2020,, were effective to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the most recent fiscal quarter, no change occurred in our internal control over financial reporting that materially affected, or is likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

We are not involved in any material legal proceedings. We are involved in ordinary, routine litigation incidental to our business; however, no such routine proceedings are expected to result in any material adverse effect on operations, earnings, financial condition, or cash flows.

Item 1A. Risk Factors.

Other than the addition of risk related to COVID-19, as described below, there have been no material changes to the risk factors disclosed in Item 1A in our Annual Report on Form 10-K for the year ended December 31, ~~2019~~.2019.

The COVID-19 pandemic may adversely affect our business

Unexpected and unprecedented changes have occurred during the ~~quarter~~year as the result of COVID-19. ~~COVID-19 is a new strain of coronavirus that spreads easily from person to person. The~~This aggressive and persistent virus causes a respiratory disease that currently has no approved vaccine or antiviral treatment and can result in serious illness or death. The World Health Organization has declared the situation a global pandemic.

The pandemic has created significant market volatility, economic uncertainty, and disruption to normal business operations around the world, with slowdowns and shutdowns affecting entire industries. The Michigan governor issued on March 23, 2020 a stay-at-home order, which ~~limits~~limited gatherings and travel, and ~~requires workers~~required those in select businesses who ~~are~~were not ~~necessary~~deemed essential to sustain or protect life to stay home. The Michigan stay-at-home order ~~has since been extended to May 15.~~was in effect until early June. The orders ~~have~~ led to financial stress for many businesses and ~~workers~~their employees throughout the communities we serve.

The extent to which COVID-19 impacts our business will depend on future developments, which are highly uncertain and cannot be ~~predicted.~~predicted with any accuracy. Future developments include new information which may emerge concerning the severity of COVID-19 and the actions to contain the coronavirus or treat its impact, among others. We expect the significance of the COVID-19 pandemic, including the extent of its effect on our financial and operational results, to be dictated by, among other factors, its duration, the success of efforts to contain it and the impact of actions taken in response. Uncertainty created by the COVID-19 pandemic is pervasive, and the pandemic ~~will likely impact~~has impacted our operations, customers, vendors and various areas of risk. Other areas of risk may include, but are not limited to, cybersecurity, credit, interest rate, litigation and risk related to vendor services. With the uncertainty created by COVID-19, ~~we are not able at this time~~it's challenging to ~~estimate~~determine the full impact of the COVID-19 pandemic on our ongoing financial and operational results. We continue to closely monitor external events and are in continual discussion with our customers to assess, prepare and respond to conditions as they evolve.

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


~~(A)~~	~~None~~


~~(B)~~	~~None~~


~~(C)~~	~~Repurchases of Common Stock~~

(A)None

(B)None

(C)Repurchases of Common Stock

We have adopted and publicly announced a common stock repurchase plan. The plan was last amended on December 23, 2019,, to allow for the repurchase of an additional 250,000 shares of common stock after that date. These authorizations do not have expiration dates. As common shares are repurchased under this plan, they are retired and revert back to the status of authorized, but unissued common shares.

The following table provides information for the three-month period ended ~~March 31,~~September 30, 2020,, with respect to this plan:


	Common Shares Repurchased			Total Number of Common Shares Purchased as Part of Publicly Announced Plan or Program	Maximum Number of Common Shares That May Yet Be Purchased Under the Plans or Programs
	Number	Average Price Per Common Share
Balance, June 30					186,905
July 1 - 31	634	$	17.35	634	186,271
August 1 - 31	5,583	16.66		5,583	180,688
September 1 -30	19,829	16.14		19,829	160,859
Balance, September 30	26,046	$	16.28	26,046	160,859

Common Shares Repurchased Total Number of Common Shares Purchased as Part of Publicly Announced Plan or Program Maximum Number of Common Shares That May Yet Be Purchased Under the Plans or Programs

Number Average Price
Per Common Share
Balance, December 31 247,906
January 1 - 31 3,973
$ 24.16
3,973
243,933
February 1 - 29 3,322
24.08
3,322
240,611
March 1 -31 52,125
19.01
52,125
188,486
Balance, March 31 59,420
$ 19.64
59,420
188,486

Table of Contents

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

Item 6. Exhibits.

(a) Exhibits


Exhibit Number		Exhibits

~~Exhibit Number~~	~~Exhibits~~

31(a)	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Principal Executive Officer

31(b)		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Principal Financial Officer

32		Section 1350 Certification of Principal Executive Officer and Principal Financial Officer

101.1*		101.INS (XBRL Instance Document)

		101.SCH (XBRL Taxonomy Extension Schema Document)

		101.CAL (XBRL Calculation Linkbase Document)

		101.LAB (XBRL Taxonomy Label Linkbase Document)

		101.DEF (XBRL Taxonomy Linkbase Document)

		101.PRE (XBRL Taxonomy Presentation Linkbase Document)

In accordance with Rule 406T of Regulations S-T, the XBRL related information shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be part of any registration statement or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

* In accordance with Rule 406T of Regulations S-T, the XBRL related information shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be part of any registration statement or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Isabella Bank Corporation

Date:

October 28, 2020

/s/ Jae A. Evans

Jae A. Evans

President, Chief Executive Officer

(Principal Executive Officer)

Date:

October 28, 2020

~~Isabella Bank Corporation~~

~~Date:~~

~~April 29, 2020~~

~~/s/ Jae A. Evans~~

~~Jae A. Evans~~

~~President, Chief Executive Officer~~

~~(Principal Executive Officer)~~

~~Date:~~

~~April 29, 2020~~

/s/ Neil M. McDonnell

Neil M. McDonnell

Chief Financial Officer

(Principal Financial Officer)

5762



	Allowance for Loan Losses
	Three Months Ended March 31, 2019
	Commercial			Agricultural			Residential Real Estate			Consumer			Unallocated			Total
January 1, 2019	$	2,563		$	775		$	1,992		$	857		$	2,188		$	8,375
Charge-offs	(8		)	—			(2		)	(128		)	—			(138		)
Recoveries	51			1			27			48			—			127
Provision for loan losses	(358		)	(1		)	288			114			(9		)	34
March 31, 2019	$	2,248		$	775		$	2,305		$	891		$	2,179		$	8,398