Item 2. Management’s Discussion and Analysis
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following is management's discussion and analysis of our financial condition and results of operations for the unaudited periods covered by this Form 10-Q. This analysis should be read in conjunction with our 2025 Annual Report on Form 10-K and with the unaudited interim condensed consolidated financial statements and notes, beginning on page 4 of this Form 10-Q. Unless we state otherwise or the context otherwise requires, references in this Form 10-Q to “we,” “our,” “us,” and “the Corporation” refer to Isabella Bank Corporation, a Michigan corporation and registered financial holding company, our wholly-owned banking subsidiary, Isabella Bank, and our other consolidated subsidiaries. References to “the Bank” refer to Isabella Bank.
General
Isabella Bank Corporation is a registered financial holding company that was incorporated in September 1988 under Michigan law. The Corporation's wholly owned subsidiary, Isabella Bank, has 31 offices located throughout Bay, Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw counties. The area includes significant agricultural production, manufacturing, retail, gaming and tourism, and several colleges and universities.
Recent Developments
On June 16, 2026, the Corporation and the Bank entered into an equity distribution agreement with Piper Sandler & Co., as sales agent, pursuant to which the Corporation may offer and sell, from time to time, shares of its common stock with an aggregate gross sales price of up to $30.0 million, including through “at-the-market” offerings and other permitted methods. The sales agent is entitled to a commission of up to 3.0% of the gross sales price of the common stock sold in such offering. The Corporation is not obligated to sell any shares of its common stock pursuant to the equity distribution agreement, and may suspend or terminate sales thereunder at any time. Any shares sold will be issued pursuant to the Corporation’s effective shelf registration statement on Form S-3 and related prospectus supplement, and net proceeds, if any, are expected to be used for general corporate purposes, which may include, without limitation, contribution to the capital of the Bank to support its lending activities and growth.
On June 11, 2026, the Corporation, 401 Merger Sub, Inc., a Michigan corporation and a wholly owned subsidiary of the Corporation, and Grand River, entered into an Agreement and Plan of Merger. The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Merger Sub will merge with and into Grand River, with Grand River as the surviving entity, and immediately following the Merger, Grand River will merge with and into the Corporation, with the Corporation as the surviving entity. The Merger Agreement further provides that immediately following the Second Step Merger, Grand River Bank, a Michigan state-chartered member bank and wholly owned subsidiary of Grand River, will merge with and into the Bank, with the Bank as the surviving bank. We expect to complete the Merger in the fourth quarter of 2026, subject to satisfaction of closing conditions, including receipt of customary required regulatory approvals and the approval of the Agreement by the shareholders of Grand River.
Upon the terms and subject to the conditions of the Merger Agreement, at the effective time of the Merger, each voting and non-voting share of common stock of Grand River issued and outstanding immediately prior to the Effective Time, other than certain shares held by Grand River or the Corporation or dissenting shares, will be converted into the right to receive, at the election of the holder thereof, and subject to adjustment and proration, as applicable, (i) an amount of cash equal to the quotient of (A) $18,262,391, divided by (B) the product obtained by multiplying (x) the number of shares of Grand River Common Stock issued and outstanding as of the Effective Time by (y) 0.35, rounded to the nearest cent, or (ii) the number of shares of common stock of the Corporation, no par value, multiplied by the Exchange Ratio.
The Exchange Ratio is defined in the Merger Agreement as a number, as adjusted, of shares of Isabella Common Stock equal to the quotient of (A) 839,003 shares of Isabella Common Stock, divided by (B) the difference of (1) the aggregate number of shares of Grand River Common Stock issued and outstanding immediately prior to the Effective Time, other than certain shares held by Grand River or the Corporation or dissenting shares, minus (2) the Cash Conversion Number, rounded to the nearest ten thousandth.
Merger Consideration elections by Grand River shareholders will be subject to proration procedures whereby 65% of the shares of Grand River Common Stock will be exchanged for the Per Share Stock Consideration and 35% of the shares of Grand River common stock will be exchanged for the Per Share Cash Consideration. Based on the assumption of 9,136,529 shares of Grand River Common Stock issued and outstanding as of the Effective Time, the Per Share Cash Consideration to be paid is estimated to be approximately $5.71 and the Exchange Ratio is estimated to be approximately 0.1413. At March 31, 2026, Grand River had approximately $511.7 million in total assets, $433.0 million in total loans and $438.9 million in total deposits. The pro forma company is projected to have approximately $2.7 billion in total assets.
42
Table of Contents
Forward-Looking Statements
This Form 10-Q contains statements that we believe are “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “likely,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “strive,” “projection,” “goal,” “target,” “outlook,” “aim,” “would,” and “annualized,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates, and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following:
• uncertainty or perceived instability in the banking industry as a whole;
• increased competition for deposits among traditional and nontraditional financial services companies, and related changes in deposit customer behavior;
• the persistent inflationary pressures in the United States and its impact on market interest rates, the labor market, the economy as a whole, and credit quality;
• elevated asset prices;
• our ability to effectively execute our expansion strategy and manage our growth, including identifying and consummating suitable acquisitions;
• risks relating to the proposed Merger including, without limitation: the timing of consummation of the proposed transaction between the Corporation and Grand River; the risk that any condition to closing of the proposed Merger may not be satisfied or waived; the risk that the Merger may not be completed at all; the diversion of management time on issues related to the proposed Merger; the expected impact of the proposed Merger and on the combined entities’ operations, financial condition, and financial results; the businesses of Corporation and Grand River may not be combined successfully, or such combination may take longer to accomplish than expected; the cost savings from the proposed Merger may not be fully realized or may take longer to realize than expected; operating costs, customer loss and business disruption following the proposed Merger, including adverse effects on relationships with employees, may be greater than expected; the risk of deposit and customer attrition; increased competitive pressures on solicitations of customers by competitors; regulatory approvals of the proposed Merger may not be obtained, or adverse conditions may be imposed in connection with regulatory approvals of the proposed Merger; and the risk that the Grand River shareholders may not approve the proposed Merger;
• risks associated with concentrations of our business in market areas, loans secured by real estate, and public funds deposits as a percentage of total deposits;
• adverse changes in customer spending, borrowing, and savings habits;
• risks associated with our commercial loan portfolio and agricultural loan portfolio;
• risks related to the significant amount of credit that we have extended to a limited number of borrowers and in a limited geographic area;
• damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts;
• our ability to keep pace with technological change or difficulties we may experience when implementing new technologies;
• cybersecurity risk, including cyber incidents or other failures, disruptions or breaches of our operational or security systems or infrastructure, or those of our third-party vendors or other service providers, including as a result of a cyber-attack;
• costs and effects of litigation, investigations or similar matters to which we may be subject;
43
Table of Contents
• natural disasters, severe weather, acts of god, military conflicts (including the conflicts in the Middle East, the possible expansion of such conflicts and potential geopolitical and economic consequences), acts of terrorism, domestic civil unrest, geopolitical instability, public health outbreaks (such as coronavirus), other international or domestic calamities, and other events beyond our control, including as a result of in the policies of the current U.S. presidential administration or Congress;
• the impacts of tariffs, sanctions and other trade policies of the United States and its global trading counterparts and the resulting impact on the Corporation and its customers;
• compliance with governmental and regulatory requirements, including the Dodd-Frank Act Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”), Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018 (“EGRRCPA”), and others relating to banking, consumer protection, securities and tax matters;
• changes in accounting principles and standards;
• changes in the laws, rules, regulations, interpretations or policies that apply to the Corporation’s business and operations, and any additional regulations, or repeals that may be forthcoming as a result thereof, which could cause the Corporation to incur additional costs and adversely affect the Corporation’s business environment, operations and financial results; and
• our ability to navigate the uncertain impacts of current and future governmental monetary and fiscal policies, including the current and future policies of the Board of Governors of the Federal Reserve System (“Federal Reserve”) and as a result of initiatives of the Trump administration.
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this Form 10-Q and the risk factors set forth in our 2025 Annual Report on Form 10-K. Because of these risks and other uncertainties, our actual future results, performance or achievements, or industry results, may be materially different from the results indicated by the forward-looking statements in this Form 10-Q. In addition, our past results of operations are not necessarily indicative of our future results. Accordingly, you should not rely on any forward-looking statements, which represent our beliefs, assumptions, and estimates only as of the dates on which such forward-looking statements were made. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by applicable law.
Non-GAAP Financial Measures
Our accounting and reporting policies conform to GAAP and the prevailing practices in the financial services industry. However, we also evaluate our performance by reference to certain additional financial measures discussed in this Form 10-Q that we identify as being “non-GAAP financial measures.” In accordance with SEC rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios, or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not non-GAAP financial measures or both.
Management believes that these non-GAAP financial measures provide additional understanding of ongoing operations, enhance the comparability of our results of operations with prior periods and show the effects of significant gains and charges in the periods presented without the impact of items or events that may obscure trends in our underlying performance. However, there may be limits in the usefulness of these measures to investors. The way we calculate the non-GAAP financial measures that we discuss in this Form 10-Q may differ from that of other companies reporting measures with similar names. Investors should understand how such other banking organizations calculate their financial measures similar to, or with names like, the non-GAAP financial measures we have discussed in this Form 10-Q when comparing such non-GAAP financial measures.
As a result, the non-GAAP financial measures that we discuss in this Form 10-Q should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this report may differ from that of other companies reporting measures with similar names.
44
Table of Contents
Available Information
The Corporation maintains an Internet website at ir.isabellabank.com. The Corporation makes available, free of charge, on its website (under ir.isabellabank.com/sec-filings/default) the Corporation’s annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or Section 15(d) of the Exchange Act as soon as reasonably practicable after the Corporation files such material with, or furnishes it to, the SEC. The Corporation also makes available, free of charge, through its website (under ir.isabellabank.com/governance/governance-documents) links to the Corporation’s Code of Conduct and Business Ethics and the charters for its board committees. In addition, the SEC maintains an Internet site (at www.sec.gov ) that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC.
The Corporation routinely posts important information for investors on its website (under ir.isabellabank.com and, more specifically, under the News tab at ir.isabellabank.com/news). The Corporation intends to use its website as a means of disclosing material non-public information and for complying with its disclosure obligations under SEC Regulation FD (Fair Disclosure). Accordingly, investors should monitor the Corporation’s website, in addition to following the Corporation’s press releases, SEC filings, public conference calls, presentations and webcasts.
The information contained on, or that may be accessed through, the Corporation’s website is not incorporated by reference into, and is not a part of, this Form 10-Q.
45
Table of Contents
Executive Summary
Financial Condition (June 30, 2026 to December 31, 2025 comparison)
Total assets increased $10.2 million, or 0.5%, to $2.2 billion as of June 30, 2026. This increase was primarily due to an increase of $53.3 million in loans and an increase of $15.7 million in cash and cash equivalents. These increases were offset by a $58.5 million decline in AFS securities.
The AFS securities portfolio decreased $58.5 million, or 11.8%, to $439.3 million as of June 30, 2026. The decrease was a result of maturities and principal paydowns of $121.8 million, offset by $64.4 million in purchases. Net unrealized losses on AFS securities were $10.8 million as of June 30, 2026, compared to $9.9 million at December 31, 2025. Net unrealized losses as a percentage of the amortized cost of AFS securities were consistent compared to December 31, 2025, at 2%.
Loans increased $53.3 million, or 3.5%, to $1.6 billion as of June 30, 2026, primarily by growth in the commercial real estate and residential real estate portfolios of $33.5 million and $22.1 million, respectively. Most residential originations were adjustable rate products, which are retained on the balance sheet rather than sold in the secondary market. The consumer loan portfolio continues to decrease amid declining demand, competition, and our adherence to credit quality standards.
The ACL increased $752,000, or 5.5%, to $14.5 million as of June 30, 2026. The increase is due to loan growth and an increase in loss rates driven by loans charged off during the year. Nonaccrual loans were $7.8 million as of June 30, 2026 compared to $4.6 million at December 31, 2025. Past due and accruing accounts between 30 to 89 days as a percentage of total loans was 0.06% at June 30, 2026, compared to 0.44% at year-end 2025.
Total deposits decreased $9.7 million, or 0.5%, to $1.8 billion as of June 30, 2026. The decline was a result of a $20.7 million decline in certificates of deposit, a $14.0 million decline in interest bearing demand deposits, and a $12.3 million decline in noninterest bearing demand deposits. These declines were offset by a $20.4 million increase in savings deposits and a $16.8 million increase in money market accounts.
Total equity was $248.7 million, or $32.60 per share, at June 30, 2026 compared to $231.4 million, or $31.60 per share, as of December 31, 2025. The increase in total equity is primarily due to the issuance of 303,371 shares as part of the previously announced at-the-market stock offering, increasing total equity by $11.7 million, net of estimated expenses. Tangible book value per share (non-GAAP) was $26.27 as of June 30, 2026, compared to $25.01 as of December 31, 2025. Net unrealized losses in the AFS securities portfolio reduced tangible book value per share (non-GAAP) by $1.14 and $1.09 for the respective periods.
As of June 30, 2026, we had $754.8 million of unencumbered sources of liquidity and strong consolidated capital ratios; the Tier 1 Leverage Ratio was 9.59%, Tier 1 risk-based capital was 12.34%, and Total risk-based capital was 14.63%.
Comparison of Operating Results for the three and six months ended June 30, 2026, and 2025, unless otherwise noted
Net income for the three months ended June 30, 2026 was $5.0 million, or $0.69 per diluted share, compared with $5.0 million, or $0.68 per diluted share, for the three months ended June 30, 2025. Net income for the six months ended June 30, 2026 was $10.0 million, or $1.37 per diluted share, compared with $9.0 million, or $1.21 per diluted share, for the six months ended June 30, 2025.
Net interest income was $18.1 million for the three months ended June 30, 2026 and $15.1 million for the three months ended June 30, 2025, representing 3.54% and 3.14% of earning assets, or NIM on an FTE basis (non-GAAP), respectively. The book yield from securities was 2.82% and 2.38% for the three months ended June 30, 2026 and 2025, respectively. The yield on loans increased to 5.86% for the three months ended June 30, 2026 from 5.71% for the three months ended June 30, 2025. The increase in loan yields was primarily due to higher rates on new loans and variable rate commercial loans that continue to reprice. The cost of interest-bearing liabilities for the three months ended June 30, 2026 decreased to 2.09% from 2.24% for the three months ended June 30, 2025 primarily due to lower rates on money market and certificate of deposit products.
Net interest income was $35.0 million for the six months ended June 30, 2026 and $29.7 million for the six months ended June 30, 2025, representing 3.43% and 3.10% of earning assets, or NIM on an FTE basis (non-GAAP), respectively. The book yield from securities was 2.67% and 2.31% for the six months ended June 30, 2026 and 2025, respectively. The yield on loans increased to 5.82% for the six months ended June 30, 2026 from 5.72% for the six months ended June 30, 2025. The increase in loan yields was primarily due to higher rates on new loans and variable rate commercial loans that continue to reprice. The cost of interest-bearing liabilities for the six months ended June 30, 2026 decreased to 2.12% from 2.25% for the six months ended June 30, 2025 primarily due to lower rates on money market and certificate of deposit products.
46
Table of Contents
The provision for credit losses was $895,000 for the three months ended June 30, 2026, driven by a $465,000 increase in the ACL on loans and net charge offs totaling $384,000. The provision for credit losses for the three months ended June 30, 2025 was a credit of $1.1 million, which reflects $1.4 million in net recoveries, offset by a $242,000 increase in the ACL on loans and an increase in the reserve for unfunded commitments. Recoveries of $1.6 million during second quarter 2025 were related to overdrawn deposit accounts from a single customer that were charged off during the third quarter of 2024.
The provision for credit losses was $1.5 million for the six months ended June 30, 2026, as compared to a credit of $1.2 million for the six months ended June 30, 2025. Net charge offs for the six months ended June 30, 2026 totaled $637,000, while there were net recoveries of $1.5 million for the six months ended June 30, 2025.
Noninterest income for the three months ended June 30, 2026 and 2025 was $4.4 million and $3.7 million, respectively. Service charges and fees increased $504,000 as a result of internal initiatives designed to align our fees with the market. Earnings on BOLI policies increased $134,000 compared to second quarter 2025 due to additional investments in a separate account BOLI in 2025. Wealth management fees grew $132,000 due to growth in assets under management since second quarter 2025.
Noninterest income for the six months ended June 30, 2026 and 2025 was $8.7 million and $7.2 million, respectively. Service charges and fees increased $907,000 as a result of internal initiatives designed to align our fees with the market. Wealth management fees grew $261,000 due to growth in assets under management. Earnings on BOLI policies increased $210,000 due to additional investments in a separate account BOLI in 2025. Other noninterest income in 2026 includes a $137,000 gain related to a death benefit from a BOLI policy.
Noninterest expenses for the three months ended June 30, 2026 and 2025 were $15.4 million and $13.7 million, respectively. Compensation and benefit expenses increased $651,000, reflecting annual merit increases, incentives, and higher medical insurance claims. Occupancy and equipment increased $240,000 and merger-related expenses of $505,000 were included in noninterest expenses in second quarter 2026.
Noninterest expenses for the six months ended June 30, 2026 and 2025 were $30.0 million and $27.0 million, respectively. Compensation and benefit expenses increased $1.2 million for the same reasons as the quarterly comparison. Occupancy and equipment expenses increased $480,000 and merger-related expenses during second quarter 2026 totaled $505,000.
Income tax expense for both of the three months ended June 30, 2026 and 2025 was $1.1 million, while the ETR was 18% for both periods. Income tax expense for both of the six months ended June 30, 2026 and 2025 was $2.1 million, while the ETR was 17% for the six months ended June 30, 2026 and 19% for the six months ended June 30, 2025. The ETR in the first six months of 2025 included a one-time tax expense totaling $166,000 due to the taxes owed from the lifetime earnings on BOLI policies that were surrendered during first quarter 2025. Excluding the one-time charge, the ETR was 17% for the first six months of 2025.
47
Table of Contents
Selected Financial Data (Unaudited)
The following table outlines our results of operations and provides certain performance measures as of the dates and for the periods indicated:
Three Months Ended Six Months Ended
(dollars in thousands, except per share amounts) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025 June 30,
2026 June 30,
2025
PER SHARE
Basic earnings $ 0.69 $ 0.68 $ 0.64 $ 0.71 $ 0.68 $ 1.37 $ 1.21
Diluted earnings 0.69 0.68 0.64 0.71 0.68 1.37 1.21
Dividends 0.28 0.28 0.28 0.28 0.28 0.56 0.56
Book value (1)
32.60 31.90 31.60 30.94 29.95 32.60 29.95
Tangible book value (1) (2)
26.27 25.32 25.01 24.37 23.39 26.27 23.39
Market price (1)
39.50 45.67 50.00 35.25 30.15 39.50 30.15
PERFORMANCE RATIOS
Return on average total assets 0.91 % 0.91 % 0.85 % 0.94 % 0.96 % 0.91 % 0.87 %
Return on average shareholders’ equity 8.50 % 8.58 % 8.04 % 9.28 % 9.19 % 8.54 % 8.35 %
Return on average tangible shareholders’ equity (2)
10.66 % 10.79 % 10.16 % 11.83 % 11.78 % 10.72 % 10.74 %
Net interest margin yield (FTE) 3.54 % 3.33 % 3.28 % 3.15 % 3.14 % 3.43 % 3.10 %
Efficiency ratio (2)
67.84 % 68.50 % 65.02 % 67.62 % 72.14 % 68.16 % 72.26 %
Loan to deposit ratio (1)
87.83 % 83.82 % 84.43 % 74.36 % 75.57 % 87.83 % 75.57 %
Shareholders’ equity to total assets (1)
11.20 % 10.39 % 10.47 % 10.06 % 10.23 % 11.20 % 10.23 %
Tangible shareholders’ equity to tangible assets (1) (2)
9.23 % 8.43 % 8.47 % 8.10 % 8.17 % 9.23 % 8.17 %
FINANCIAL DATA
Total assets (1)
$ 2,219,641 $ 2,251,956 $ 2,209,448 $ 2,259,654 $ 2,156,168 $ 2,219,641 $ 2,156,168
AFS securities (1)
439,289 492,744 497,791 511,970 500,560 439,289 500,560
Loans (1)
1,589,672 1,558,941 1,536,364 1,431,905 1,397,513 1,589,672 1,397,513
ACL (1)
14,479 14,014 13,727 13,149 12,977 14,479 12,977
Deposits (1)
1,809,913 1,859,845 1,819,654 1,925,602 1,849,376 1,809,913 1,849,376
Borrowed funds (1)
145,571 143,067 142,514 91,514 72,677 145,571 72,677
Shareholders' equity (1)
248,704 233,961 231,396 227,420 220,500 248,704 220,500
Wealth assets under management (1)
750,840 701,510 707,118 679,724 678,959 750,840 678,959
Net income 5,041 4,992 4,690 5,240 5,031 10,033 8,980
Interest income 26,216 25,129 25,278 24,882 23,242 51,345 45,875
Interest expense 8,132 8,247 8,550 8,720 8,113 16,379 16,221
Net interest income 18,084 16,882 16,728 16,162 15,129 34,966 29,654
Provision for (reversal of) credit losses 895 604 434 209 (1,099) 1,499 (1,206)
Noninterest income 4,375 4,361 4,444 4,308 3,686 8,736 7,214
Noninterest expenses 15,386 14,662 13,921 13,985 13,745 30,048 27,044
(1) At end of period.
(2) Non-GAAP financial measure; refer to the "Reconciliation of Non-GAAP Financial Measures" section of this Form 10-Q.
48
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 as of the dates and for the periods indicated. 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 restricted equity holdings are included in other interest earning assets.
Three Months Ended
June 30, 2026 March 31, 2026 June 30, 2025
(dollars in thousands) 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)
$ 1,544,323 $ 22,607 5.86 % $ 1,501,654 $ 21,464 5.78 % $ 1,388,684 $ 19,832 5.71 %
AFS securities (2)
Taxable 432,520 2,902 2.69 % 430,376 2,489 2.35 % 461,483 2,513 2.18 %
Nontaxable (3)
63,607 600 3.78 % 67,878 637 3.81 % 72,869 697 3.84 %
FHLB stock 5,600 64 4.55 % 5,600 75 5.36 % 5,600 125 8.94 %
Federal funds sold 2 — 3.67 % 7 — 3.54 % 6 — 3.83 %
Other (4)
18,079 173 3.81 % 64,190 602 3.75 % 20,487 253 4.92 %
Total interest earning assets (3)
2,064,131 26,346 5.12 % 2,069,705 25,267 4.94 % 1,949,129 23,420 4.81 %
NONEARNING ASSETS
Allowance for credit losses (14,078) (13,680) (13,369)
Cash and demand deposits due from banks 22,544 23,113 22,026
Premises and equipment 29,086 29,110 28,306
Other assets 116,913 116,639 106,595
Total assets $ 2,218,596 $ 2,224,887 $ 2,092,687
INTEREST BEARING LIABILITIES
Interest bearing demand deposits $ 257,088 205 0.32 % $ 266,101 294 0.45 % $ 236,076 220 0.37 %
Money market deposits 452,737 2,625 2.33 % 464,438 2,719 2.37 % 449,110 2,857 2.55 %
Savings 302,375 503 0.67 % 291,413 488 0.68 % 286,434 544 0.76 %
Certificates of deposit 396,481 3,445 3.49 % 407,483 3,611 3.59 % 395,450 3,770 3.82 %
Short-term borrowings 115,713 1,007 3.49 % 86,885 736 3.44 % 41,661 324 3.11 %
FHLB advances 4,396 43 3.86 % 13,444 133 3.96 % 11,539 132 4.53 %
Subordinated debt, net of unamortized issuance costs
29,545 304 4.11 % 29,522 266 3.61 % 29,455 266 3.61 %
Total interest bearing liabilities 1,558,335 8,132 2.09 % 1,559,286 8,247 2.14 % 1,449,725 8,113 2.24 %
NONINTEREST BEARING LIABILITIES AND SHAREHOLDERS’ EQUITY
Demand deposits 404,805 411,011 409,262
Other liabilities 17,462 18,653 14,158
Shareholders’ equity 237,994 235,937 219,542
Total liabilities and shareholders’ equity $ 2,218,596 $ 2,224,887 $ 2,092,687
Net interest income (FTE) (5)
$ 18,214 $ 17,020 $ 15,307
Net yield on interest earning assets (FTE) (5)
3.54 % 3.33 % 3.14 %
(1) Includes loans HFS and nonaccrual loans.
(2) Average balances for AFS securities are based on amortized cost.
(3) Includes FTE adjustments of $130,000, $138,000, and $178,000, respectively.
(4) Includes average interest bearing deposits with other banks, net of FRB daily cash letter.
(5) Non-GAAP financial measure; refer to the "Reconciliation of Non-GAAP Financial Measures" section of this Form 10-Q.
49
Table of Contents
Six Months Ended
June 30, 2026 June 30, 2025
(dollars in thousands) Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate
INTEREST EARNING ASSETS
Loans (1)
$ 1,523,109 $ 44,071 5.82 % $ 1,379,774 $ 39,180 5.72 %
AFS securities (2)
Taxable 431,452 5,391 2.52 % 449,919 4,616 2.07 %
Nontaxable 65,731 1,237 3.80 % 74,551 1,421 3.84 %
FHLB stock 5,600 139 4.95 % 8,291 285 6.89 %
Federal funds sold 5 — 3.57 % 5 — 4.03 %
Other (4)
41,006 775 3.76 % 33,856 735 4.32 %
Total interest earning assets (3)
2,066,903 51,613 5.03 % 1,946,396 46,237 4.78 %
NONEARNING ASSETS
Allowance for credit losses (13,881) (13,127)
Cash and demand deposits due from banks 22,825 22,956
Premises and equipment 29,098 28,134
Other assets 116,776 104,770
Total assets $ 2,221,721 $ 2,089,129
INTEREST BEARING LIABILITIES
Interest bearing demand deposits $ 261,570 499 0.38 % $ 238,455 462 0.39 %
Money market deposits 458,556 5,344 2.35 % 454,855 5,786 2.56 %
Savings 296,925 991 0.67 % 286,399 1,082 0.76 %
Certificates of deposit 401,952 7,056 3.54 % 391,657 7,524 3.87 %
Short-term borrowings 101,378 1,743 3.47 % 42,607 665 3.15 %
FHLB advances 8,895 176 3.93 % 7,459 170 4.53 %
Subordinated debt, net of unamortized issuance costs
29,534 570 3.86 % 29,444 532 3.62 %
Total interest bearing liabilities 1,558,810 16,379 2.12 % 1,450,876 16,221 2.25 %
NONINTEREST BEARING LIABILITIES AND SHAREHOLDERS’ EQUITY
Demand deposits 407,890 406,160
Other liabilities 18,051 15,200
Shareholders’ equity 236,970 216,893
Total liabilities and shareholders’ equity $ 2,221,721 $ 2,089,129
Net interest income (FTE) (5)
$ 35,234 $ 30,016
Net yield on interest earning assets (FTE) (5)
3.43 % 3.10 %
(1) Includes loans HFS and nonaccrual loans.
(2) Average balances for AFS securities are based on amortized cost.
(3) Includes FTE adjustments of $268,000 and $362,000, respectively.
(4) Includes average interest bearing deposits with other banks, net of FRB daily cash letter.
(5) Non-GAAP financial measure; refer to the "Reconciliation of Non-GAAP Financial Measures" section of this Form 10-Q.
50
Table of Contents
Loans
The following table displays loan balances as of the dates indicated:
(dollars in thousands) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025
Commercial and industrial $ 231,590 $ 225,369 $ 220,450 $ 218,132 $ 207,719
Commercial real estate 673,271 660,643 639,758 626,642 614,383
Advances to mortgage brokers 75,159 72,083 76,676 5,056 3,005
Agricultural 97,462 96,969 102,109 97,794 96,842
Residential real estate 449,992 438,333 427,880 412,056 398,668
Consumer 62,198 65,544 69,491 72,225 76,896
Total $ 1,589,672 $ 1,558,941 $ 1,536,364 $ 1,431,905 $ 1,397,513
The following table presents the composition of our commercial real estate portfolio by industry as of the dates indicated:
June 30, 2026 December 31, 2025
(dollars in thousands) Balance Percent of Total Balance Percent of Total
Investment and development $ 139,114 20.66 % $ 134,013 20.95 %
1-4 family residential investment 98,914 14.69 % 93,806 14.66 %
Hotels 96,869 14.39 % 90,571 14.16 %
Residential multifamily 88,573 13.16 % 71,695 11.21 %
Health care 60,387 8.97 % 59,573 9.31 %
Storage facilities 38,482 5.72 % 37,145 5.81 %
Retail trade 33,303 4.95 % 34,479 5.39 %
Manufacturing 18,011 2.68 % 18,281 2.86 %
Accommodation services 17,019 2.53 % 15,604 2.44 %
Construction 14,598 2.17 % 16,193 2.53 %
Wholesale trade 11,347 1.69 % 11,123 1.74 %
Educational services 10,282 1.53 % 10,582 1.65 %
Other 46,372 6.86 % 46,693 7.29 %
Total commercial real estate $ 673,271 100.00 % $ 639,758 100.00 %
Commercial real estate loans are subject to a varying degree of risk from changes in interest rates and economic conditions. To control these risks, we maintain strict underwriting standards, lending limits to a single borrower, loan to collateral value limits, and a defined market area. We also monitor and limit loan concentrations to specific industries. Our practices also include appropriate loan reviews, and monitoring of past due levels, concentrations, industry trends, and other qualitative factors.
Deposits
The following table displays deposit balances as of the dates indicated:
(dollars in thousands) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025
Noninterest bearing demand deposits $ 414,018 $ 411,216 $ 426,342 $ 421,027 $ 493,477
Interest bearing demand deposits 252,149 263,954 266,187 248,666 223,376
Money market deposits 453,478 477,544 436,631 558,212 446,845
Savings 300,867 300,732 280,429 292,899 289,746
Certificates of deposit 389,401 406,399 410,065 404,798 395,932
Total $ 1,809,913 $ 1,859,845 $ 1,819,654 $ 1,925,602 $ 1,849,376
51
Table of Contents
Asset Quality Analysis
The following table outlines our asset quality analysis as of the dates and for the periods indicated:
Three Months Ended
(dollars in thousands) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025
NONPERFORMING ASSETS
Commercial and industrial $ 623 $ 508 $ 442 $ 16 $ 17
Commercial real estate 3,728 3,743 3,766 3,000 533
Agricultural 2,867 — — — —
Residential real estate 572 167 370 427 614
Consumer — — — — —
Total nonaccrual loans 7,790 4,418 4,578 3,443 1,164
Accruing loans past due 90 days or more — — — 18 31
Total nonperforming loans 7,790 4,418 4,578 3,461 1,195
Foreclosed assets 620 573 938 1,018 667
Total nonperforming assets $ 8,410 $ 4,991 $ 5,516 $ 4,479 $ 1,862
Nonperforming loans to total loans 0.49 % 0.28 % 0.30 % 0.24 % 0.09 %
Nonperforming assets to total assets 0.38 % 0.22 % 0.25 % 0.20 % 0.09 %
Nonaccrual loans to total loans 0.49 % 0.28 % 0.30 % 0.24 % 0.08 %
ACL as a % of nonaccrual loans 185.87 % 317.20 % 299.85 % 381.91 % N/M
ALLOWANCE FOR CREDIT LOSSES
Allowance at beginning of period $ 14,014 $ 13,727 $ 13,149 $ 12,977 $ 12,735
Charge-offs 563 350 155 175 390
Recoveries 179 97 121 101 1,822
Net loan charge-offs (recoveries) 384 253 34 74 (1,432)
Provision for (reversal of) credit losses - loans 849 540 612 246 (1,190)
Allowance at end of period $ 14,479 $ 14,014 $ 13,727 $ 13,149 $ 12,977
ACL to loans 0.91 % 0.90 % 0.89 % 0.92 % 0.93 %
Reserve for unfunded commitments 604 557 493 671 708
Provision for (reversal of) credit losses - unfunded commitments 46 64 (178) (37) 91
Reserve to unfunded commitments 0.17 % 0.15 % 0.14 % 0.16 % 0.16 %
NET LOAN CHARGE-OFFS (RECOVERIES)
Commercial and industrial $ 34 $ (1) $ 8 $ (6) $ 68
Commercial real estate 223 133 (4) (4) (50)
Agricultural 97 — (4) — —
Residential real estate (61) (14) (53) (16) (16)
Consumer 91 135 87 100 (1,434)
Total $ 384 $ 253 $ 34 $ 74 $ (1,432)
Net charge-offs / (recoveries) to average loans 0.02 % 0.02 % 0.00 % 0.01 % (0.10 %)
DELINQUENT AND NONACCRUAL LOANS
Accruing loans 30-89 days past due $ 875 $ 5,786 $ 6,689 $ 500 $ 1,076
Accruing loans past due 90 days or more — — — 18 31
Total accruing past due loans 875 5,786 6,689 518 1,107
Nonaccrual loans 7,790 4,418 4,578 3,443 1,164
Total past due and nonaccrual loans $ 8,665 $ 10,204 $ 11,267 $ 3,961 $ 2,271
52
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 the issuance of securities from our shelf registration statement on Form S-3 (the “Registration Statement,” dividend reinvestment, employee and director stock purchases, and shareholder stock purchases. Under the Registration Statement, we established an at-the-market common stock offering program permitting the sale of common stock up to an aggregate gross sales price of $30 million. The at-the-market offering provides us with additional flexibility to access the capital markets efficiently and is intended to be used for general corporate purposes, which may include, without limitation, contribution to the capital of the Bank to support its lending activities and growth. Pursuant to these authorizations, including our at-the-market offering, we issued 310,276 shares, or $12.4 million of common stock, during the first six months of 2026, as compared to 28,830 shares, or $759,000 of common stock, during the same period in 2025.
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 $190,000 and $201,000 during the six-month periods ended June 30, 2026 and 2025, respectively. We also grant restricted stock awards pursuant to the RSP. Pursuant to this plan, we increased shareholders’ equity by $29,000 during the first six months of 2026, as compared to $21,000 during the same period in 2025.
We have publicly announced a common stock repurchase program. Pursuant to this repurchase program, we repurchased 13,166 shares or $626,000 of common stock during the first six months of 2026 and 103,406 shares or $2.7 million of common stock during the first six months of 2025. As of June 30, 2026, we were authorized to repurchase up to an additional 448,106 shares of common stock under the repurchase program.
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. As of June 30, 2026, we and the Bank were “well capitalized” under the regulatory framework for prompt corrective action. Management believes that no conditions or events have occurred since June 30, 2026 that would materially adversely change such capital classifications. From time to time, we may need to raise additional capital to support our and the Bank’s further growth and to maintain our “well capitalized” status.
The following table sets forth our consolidated capital ratios as of the dates indicated:
June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025
Common equity tier 1 capital 12.34 % 11.71 % 11.73 % 12.37 % 12.46 %
Tier 1 capital 12.34 % 11.71 % 11.73 % 12.37 % 12.46 %
Total capital 14.63 % 14.01 % 14.41 % 15.20 % 15.34 %
Tier 1 leverage 9.59 % 8.89 % 8.84 % 8.71 % 9.04 %
Liquidity
Liquidity is monitored regularly by our 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 retail deposits, cash and cash equivalents, and unencumbered AFS securities. Cash, cash equivalents and unencumbered AFS securities totaled $237.9 million, or 10.72% of assets, as of June 30, 2026, compared to $337.0 million, or 15.25%, as of December 31, 2025. The decrease in the amount and percentage of primary liquidity is primarily due to a decrease in AFS securities, offset by an increase in cash and cash equivalents. 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.
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 lines of credit. These funding methods typically carry a higher interest rate than traditional market deposit accounts. Some borrowed funds, including FHLB advances, FRB Discount Window advances, and repurchase agreements, require us to pledge assets, typically in the form of AFS securities or loans, as collateral. As of June 30, 2026, we had available lines of credit of $403.0 million.
We monitor our daily liquidity position to meet our cash flow needs. We also forecast anticipated funding needs for changes in interest rates and economic conditions, the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits, and regulatory capital requirements. Our liquidity stress testing is designed with consideration of these and other factors that could pose undue risk to liquidity.
53
Table of Contents
Our liquidity position remained strong as of June 30, 2026, which is illustrated in the following table:
(dollars in thousands) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025
Total cash and cash equivalents $ 41,774 $ 50,105 $ 26,041 $ 161,301 $ 108,554
Brokered CD capacity 130,000 130,000 130,000 130,000 120,000
Available lines of credit
Federal funds lines with correspondent banks 93,000 93,000 93,000 93,000 93,000
FHLB borrowings 276,278 270,159 218,088 257,288 249,890
FRB Discount Window 28,730 29,511 29,428 29,267 29,084
Other lines of credit 5,000 5,000 5,000 5,000 5,000
Total available lines of credit 403,008 397,670 345,516 384,555 376,974
Unencumbered lendable value of FRB collateral, estimated (1)
180,000 240,000 280,000 300,000 320,000
Total cash and liquidity $ 754,782 $ 817,775 $ 781,557 $ 975,856 $ 925,528
Uninsured deposits $ 673,868 $ 727,884 $ 695,537 $ 726,514 $ 726,240
Coverage ratio of uninsured deposits with total cash and liquidity 112 % 112 % 112 % 134 % 127 %
(1) In cludes estimated unencumbered lendable value of FHLB collateral of $120.0 million as of June 30, 2026.
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, collateral dependent 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 8 – Fair Value” of our interim condensed consolidated financial statements included with this Form 10-Q.
Interest Rate Sensitivity and Market Risk
As a financial institution, 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. Managing 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 ALCO 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 of Directors.
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
54
Table of Contents
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 marketplace. Generally, a decrease in interest rates will result in an increase in cash flows from these assets. 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.
Gap analysis is also utilized as a method to measure interest rate sensitivity. Interest rate sensitivity is determined by the amount of earning assets and interest-bearing liabilities repricing within a specific time period, and their relative sensitivity to a change in interest rates. We strive to achieve reasonable stability in the net interest margin through periods of changing interest rates.
We do not believe there has been a material change in the nature or categories of our primary market risk exposure, or the particular markets that present the primary risk of loss. We do not know of or expect there to be any material change in the general nature of our primary market risk exposure in the near term, and we do not expect to make material changes to our market risk methods in the near term. We may change those methods in the future to adapt to changes in circumstances or to implement new techniques.
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 counterparties 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 when analyzing the creditworthiness of counterparties as we do for extending loans to customers. No significant losses are anticipated as a result of these commitments.
55
Table of Contents
Reconciliation of Non-GAAP Financial Measures
The following tables provide a detailed analysis, and reconciliation for, our non-GAAP financial measures as of the dates and for the periods indicated:
Three Months Ended Six Months Ended
(dollars in thousands, except per share amounts) June 30,
2026 March 31,
2026 December 31,
2025 September 30,
2025 June 30,
2025 June 30,
2026 June 30,
2025
Loans $ 1,589,672 $ 1,558,941 $ 1,536,364 $ 1,431,905 $ 1,397,513 $ 1,589,672 $ 1,397,513
Advances to mortgage brokers 75,159 72,083 76,676 5,056 3,005 75,159 3,005
Adjusted loans $ 1,514,513 $ 1,486,858 $ 1,459,688 $ 1,426,849 $ 1,394,508 $ 1,514,513 $ 1,394,508
Total shareholders’ equity $ 248,704 $ 233,961 $ 231,396 $ 227,420 $ 220,500 $ 248,704 $ 220,500
Goodwill and other intangible assets 48,282 48,282 48,282 48,282 48,282 48,282 48,282
Tangible equity (A) 200,422 185,679 183,114 179,138 172,218 200,422 172,218
Common shares outstanding (1)
(B) 7,628,809 7,333,319 7,322,207 7,350,567 7,361,684 7,628,809 7,361,684
Tangible book value per share (A/B) $ 26.27 $ 25.32 $ 25.01 $ 24.37 $ 23.39 $ 26.27 $ 23.39
Noninterest expenses $ 15,386 $ 14,662 $ 13,921 $ 13,985 $ 13,745 $ 30,048 $ 27,044
Amortization of acquisition intangibles — — — — — — 1
Adjusted noninterest expense (C) $ 15,386 $ 14,662 $ 13,921 $ 13,985 $ 13,745 $ 30,048 $ 27,043
Net interest income $ 18,084 $ 16,882 $ 16,728 $ 16,162 $ 15,129 $ 34,966 $ 29,654
Tax equivalent adjustment for net interest margin 130 138 138 144 178 268 362
Net interest income (FTE) 18,214 17,020 16,866 16,306 15,307 35,234 30,016
Noninterest income 4,375 4,361 4,444 4,308 3,686 8,736 7,214
Tax equivalent adjustment for BOLI 91 94 102 98 63 185 141
Adjusted revenue (FTE) 22,680 21,475 21,412 20,712 19,056 44,155 37,371
Net gains (losses) on foreclosed assets — 70 3 31 3 70 (52)
Adjusted revenue (D) $ 22,680 $ 21,405 $ 21,409 $ 20,681 $ 19,053 $ 44,085 $ 37,423
Efficiency ratio (C/D) 67.84 % 68.50 % 65.02 % 67.62 % 72.14 % 68.16 % 72.26 %
(1) Whole shares.
56
Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
The information presented in the section captioned “Interest Rate Sensitivity and Market Risk” in Part I, Item 2, “Management's Discussion and Analysis of Financial Condition and Results of Operations,” of this Form 10-Q is incorporated herein by reference.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.