株探米国株
日本語 英語
エドガーで原本を確認する
0000842517false00008425172025-07-242025-07-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 24, 2025
ISABELLA BANK CORPORATION
(Exact name of registrant as specified in its charter)
 
Michigan 000-18415   38-2830092
(State or other jurisdiction
of incorporation)
(Commission
File Number)
  (IRS Employer
Identification No.)
401 North Main Street Mt. Pleasant Michigan   48858-1649
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (989) 772-9471
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule l4a-12 under the Exchange Act (17 CFR 240.l4a-l2)
Pre-commencement communications pursuant to Rule l4d-2(b) under the Exchange Act (17 CFR 240.l4d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.l3e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading
Symbol(s)
Name of each exchange on which registered
Common stock, no par value per share ISBA
The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐



Section 2 - Financial Information
Item 2.02 Results of Operations and Financial Condition.
On July 24, 2025, Isabella Bank Corporation issued a press release announcing its financial results for the quarter ended June 30, 2025.
A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor will any of such information be deemed incorporated by reference into any filing made by the registrant under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.
Section 9 - Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits:
Exhibit
No.
Description
104 Cover page interactive data file - the cover page XBRL tags are embedded within the inline XBRL document

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 hereunto duly authorized.
 
  ISABELLA BANK CORPORATION
Dated: July 24, 2025   By:   /s/ William M. Schaefer
    William M. Schaefer, CFO

EX-99.1 2 earningsrelease_20250630xe.htm EX-99.1 Document

Exhibit 99.1
logoa.jpg
Isabella Bank Corporation Reports Second Quarter 2025 Results
MT. PLEASANT, MICHIGAN — July 24, 2025 — Isabella Bank Corporation (Nasdaq: ISBA) (“Isabella” or the “Company”) reported second quarter 2025 net income of $5.0 million, or $0.68 per diluted share, compared to $3.5 million, or $0.46 per diluted share, in the same quarter of 2024. Core net income (non-GAAP) in the second quarter of 2025 totaled $4.1 million, or $0.55 per diluted share, compared to $3.5 million, or $0.46 per diluted share, for the same quarter of 2024.
SECOND QUARTER 2025 HIGHLIGHTS (as of or for the three months ended June 30, 2025, compared to the second quarter of 2024, unless otherwise noted)
•Return on average assets (ROA) of 0.96%, up from 0.68%; core ROA (non-GAAP) of 0.79%, up from 0.68%
•Total loan growth from the first quarter of 2025 of 9%, annualized
•Total deposit growth from the first quarter of 2025 of 11%, annualized
•Net interest margin, fully taxable equivalent ("NIM") (non-GAAP) of 3.14%, up from 2.82%
•Noninterest income up 4% from the first quarter of 2025
•Nonperforming loans to total loans of 0.09%
“It was a very good second quarter with improvements across most of our performance metrics," said Isabella's Chief Executive Officer, Jerome Schwind. "Our financial performance centered on growth in NIM, loans, and deposits.
"NIM increased as expected, expanding 8 basis points over the prior quarter with earning assets continuing to reprice on stable cost of funds. Loan growth was driven by the commercial loan portfolio, based on our pipeline in the first quarter and the continued concentrated efforts in this business line. The increase in total deposits was highlighted by an $89 million increase in non-maturity deposits, which mostly was due to a large deposit from a not-for-profit entity that is expected to be used by the customer by the end of the year. While short-term, this deposit is another example of our strong relationships with the communities we serve. As previously announced, the Bank also recovered the entire overdraft charge-off that occurred during the third quarter of 2024. This recovery positively affected the provision for credit losses for the quarter.
“Our teams continue to focus on the profitability of our operations and initiatives to enhance and grow non-interest income, and I am proud of their dedication throughout this process," Schwind said. "Our teams embrace our culture and are focused on serving our customers and building and executing our strategy.
“Since uplisting to the Nasdaq in May, our stock volume has increased significantly," Schwind added. "We view our higher stock price as an expanded source of potential currency and opportunity for further growth. As always, building shareholder value remains our focus, with strong earnings, share repurchases and continued dividends.”
FINANCIAL CONDITION (as of or for the three months ended June 30, 2025, compared to March 31, 2025, unless otherwise noted)
Total assets were $2.2 billion, up $53.6 million, primarily due to an increase of $33.9 million in interest bearing cash balances and an increase of $29.8 million in core loans, which excludes advances to mortgage brokers (non-GAAP), partially offset by a $16.4 million decline in gross securities.



Available-for-sale ("AFS") securities at fair value were $501 million, decreasing $12.5 million at the end of second quarter 2025. The decline was driven by amortization and maturities of $26.8 million, partially offset by purchases totaling $10.6 million. Net unrealized losses on securities totaled $17.6 million, compared to $21.5 million at the end of the first quarter of 2025. Net unrealized losses as a percentage of total AFS securities decreased to 3% from 4% at the end of the first quarter of 2025, primarily due to the treasury portfolio rapidly approaching maturity. The par value and corresponding book yields that are estimated to mature or pay off by year include: $28.2 million in principal with a weighted-average book yield of 2.36% over the remainder of 2025; $217.4 million at 1.17% in 2026; and $63.0 million at 1.87% in 2027. Some of these securities amortize and actual principal paydown may differ from the estimates in this press release.
Total loans were $1.4 billion at the end of the second quarter, increasing $29.8 million from growth in core loans (non-GAAP) led by commercial and residential loans. Commercial loans, excluding advances to mortgage brokers, increased $23.1 million, or 10.3% on an annualized basis. The outsized growth is primarily the result of closing several loans that were originally expected to close in the first quarter, along with executing on our pipeline that was robust going into the second quarter 2025. While our commercial pipeline is strong at the beginning of the third quarter, future loan growth could be lower due to changes in timing and funding, customer demand, and overall economic conditions. Residential mortgages increased $11.3 million mostly due to drawdowns on construction loans and an increase in originations that are both associated with seasonal patterns. Loan growth during the quarter was partially offset by a decline in the agricultural and consumer loan portfolios that continue to roll off amid decreasing demand.
The allowance for credit losses increased $242 thousand to $13.0 million as of June 30, 2025. The increase reflects core loan growth during the period and changes in historical loss rates. Nonaccrual loan balances increased $991 thousand to $1.2 million, primarily due to the downgrade of one unique commercial real estate loan to nonaccrual status during the quarter. Past due and accruing accounts between 30 to 89 days, as a percentage of total loans, was 0.08% compared to 0.41% at the end of first quarter 2025.
Total deposits were $1.85 billion, increasing $51.5 million, at the end of the second quarter. The growth was driven by demand deposits, which increased $89.3 million, primarily due to one customer with large deposits during the second quarter that is expected to be withdrawn by the customer by the end of they year. Consumer demand for retail certificates of deposit accounts continues based on the current elevated market interest rate environment, resulting in a $5.7 million increase during the period. Money market and interest-bearing demand deposits led to a $26.3 million and $20.6 million decline in deposits, respectively, as a result of seasonal trends.
Tangible book value per share (non-GAAP) was $23.39 as of June 30, 2025, compared to $22.58. Net unrealized losses on AFS securities reduced tangible book value per share by $1.90 and $2.30 for the respective periods. Share repurchases totaled 57,824 during the second quarter for an aggregate purchase price of approximately $1.5 million at an average per share purchase price of approximately $26.03.
RESULTS OF OPERATIONS (June 30, 2025 to June 30, 2024 quarterly comparison, unless otherwise noted)
NIM was 3.14%, an increase from 3.06% in the first quarter 2025 and from 2.82% in the second quarter of 2024. The book yield from securities was 2.38% and 2.17% during the second quarters of 2025 and 2024, respectively. The yield on loans expanded to 5.71% in the second quarter, up from 5.50% in the same quarter of 2024. The expansion in loan yields was a result of higher interest rates on new loans and variable rate commercial loans that continue to reprice. At the end of the second quarter, approximately 38% of commercial loans were fixed at rates lower than current market rates, and the majority will contractually reprice to variable rates over the next four years. Cost of interest-bearing liabilities was 2.24%, decreasing from 2.26% in the previous quarter and from 2.38% in the second quarter of 2024, primarily due to reductions to rates in the money market and certificate of deposit products. NIM is expected to continue to expand as loans reprice and the cost of interest-bearing liabilities stabilizes.
The provision for credit losses in the second quarter 2025 was a credit of $1.1 million, which reflects net recoveries totaling $1.4 million, offset by the $242 thousand change in the allowance for credit losses on loans and an increase in the reserve for unfunded commitments. Recoveries of $1.6 million during the quarter were related to overdrawn deposit accounts from a single customer that were charged off during the third quarter of 2024.



The provision for loan losses in the same period of 2024 was $170 thousand, reflecting growth in core loans and unfunded commitments.
The Company continues to closely monitor credit quality in light of the continued economic uncertainty caused by, among other factors, the prolonged elevated interest rate environment, stronger than expected employment data in recent periods, continued uncertainty regarding U.S. trade and tariff policy and the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas. Accordingly, additional provisions for credit losses may be necessary in future periods.
Noninterest income was $3.7 million in the second quarter of 2025 compared to $3.6 million for the same quarter of 2024. Service charges and fees increased $48 thousand because of profitability initiatives designed to increase fee income. Earnings on bank-owned life insurance ("BOLI") policies increased $47 thousand over the prior year quarter due to new investments in a separate account BOLI, which was offset in part by a one-time expense of $120 thousand due to restructuring charges. Wealth management fees grew $36 thousand due to growth in assets under management ("AUM") as compared to the second quarter of 2024. AUM totaled $679 million, $657 million and $648 million as of June 30, 2025, March 31, 2025, and June 30, 2024, respectively.
Noninterest expenses were $13.7 million in the second quarter 2025 compared to $12.9 million in the same quarter of 2024. The change mostly was due to higher compensation and benefit expenses totaling $526 thousand, which reflect annual merit increases in 2025, incentives, and higher medical insurance claims compared to the second quarter of 2024. Professional services included $173 thousand in fees related to profitability initiative costs and $47 thousand in legal fees related to our Nasdaq uplisting.
About Isabella Bank Corporation
Isabella Bank Corporation (Nasdaq: ISBA) is the parent holding company of Isabella Bank, a state-chartered community bank headquartered in Mt. Pleasant, Michigan. Isabella Bank was established in 1903 and has been committed to serving its customers' and communities' local banking needs for over 120 years. The Bank offers personal and commercial lending and deposit products, as well as investment, trust, and estate planning services. The Bank has locations throughout eight Mid-Michigan counties: Bay, Clare, Gratiot, Isabella, Mecosta, Midland, Montcalm, and Saginaw.
For more information about Isabella Bank Corporation, visit the Investor Relations link at www.isabellabank.com.
Contact
Lori Peterson, Director of Marketing
Phone: 989-779-6333 Fax: 989-775-5501
Available Information
The Company maintains an Internet web site at ir.isabellabank.com/overview. The Company makes available, free of charge, on its web site the Company’s annual reports, quarterly earnings reports, and other press releases.
The Company routinely posts important information for investors on its website (www.isabellabank.com and, more specifically, under the News tab at ir.isabellabank.com/news). The Company intends to use its web site as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD (Fair Disclosure) promulgated by the U.S. Securities and Exchange Commission (the “SEC”). Accordingly, investors should monitor the Company’s web site, in addition to following the Company’s press releases, SEC filings, public conference calls, presentations and webcasts.
The information contained on, or that may be accessed through, the Company’s website is not incorporated by reference into, and is not a part of, this document.
Forward-Looking Statements
Information in this press release 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 generally relate to losses, impact of events, financial condition, plans, objectives, outlook for earnings, revenues, expenses, capital and liquidity levels and ratios, asset levels, asset quality, financial position, and other matters regarding or affecting the Company and its future business and operations. Forward-looking statements are typically identified by words or phrases such as “will likely result”, “expect”, “could”, “may”, “plan”, “believe”, “estimate”, “anticipate”, “strategy”, “trend”, “forecast”, “outlook”, “project”, “intend”, “assume”, “outcome”, “continue”, “remain”, “potential”, “opportunity”, “current”, “position”, “maintain”, “sustain”, “seek”, “achieve” and variations of such words and similar expressions, or future or conditional verbs such as will, would, should, could or may.



These forward-looking statements are based on current information and/or management’s good faith belief as to future events. Although we believe the assumptions upon which these forward-looking statements are based are reasonable, any of these assumptions could prove to be inaccurate and the forward-looking statements based on these assumptions could be incorrect. Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized. Additional information regarding risks and uncertainties to which the Company’s business and future financial performance are subject is contained in the Company’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q on file with the SEC, including the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of such documents, and other documents the Company files or furnishes with the SEC from time to time, which are available on the SEC’s website, www.sec.gov. Due to these and other possible uncertainties and risks, the Company cautions you not to unduly rely on forward-looking statements. The inclusion of this forward-looking information should not be construed as a representation by the Company or any person that the future events, plans or expectations contemplated by the Company will be achieved. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above. Any forward-looking statement speaks only as to the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect developments occurring after the statement is made, except as required by law. All forward-looking statements, express or implied, included in the press release are qualified in their entirety by this cautionary statement.
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with generally accepted accounting principles in the United States (“GAAP”). The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s financial position and performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures.
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, that are included or excluded, 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. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.
A reconciliation of non-GAAP financial measures to GAAP financial measures is provided at the end of this press release.
Table Index Consolidated Financial Schedules (Unaudited)
A Selected Financial Data
B Consolidated Balance Sheets - Quarterly Trend
C Consolidated Statements of Income
D Consolidated Statements of Income - Quarterly Trend
E Average Yields and Costs
F Average Balances
G Asset Quality Analysis
H Consolidated Loan and Deposit Analysis
I Reconciliation of Non-GAAP Financial Measures



SELECTED FINANCIAL DATA (UNAUDITED)
(Dollars in thousands except per share amounts and ratios)
The following table outlines selected financial data as of, and for the three-month periods ended:
Three Months Ended
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
PER SHARE
Basic earnings $ 0.68  $ 0.53  $ 0.54  $ 0.44  $ 0.47 
Diluted earnings 0.68  0.53  0.54  0.44  0.46 
Core diluted earnings (1)
0.55  0.57  0.52  0.61  0.46 
Dividends 0.28  0.28  0.28  0.28  0.28 
Book value (2)
29.95  29.10  28.32  28.63  27.06 
Tangible book value (1) (2)
23.39  22.58  21.82  22.14  20.60 
Market price (2)
30.15  23.59  25.99  21.21  18.20 
Common shares outstanding (2) (3)
7,361,684  7,408,010  7,424,893  7,438,720  7,474,016 
Average number of diluted common shares outstanding (3)
7,398,109  7,432,162  7,451,718  7,473,184  7,494,828 
PERFORMANCE RATIOS
Return on average total assets 0.96  % 0.77  % 0.76  % 0.62  % 0.68  %
Core return on average total assets (1)
0.79  % 0.83  % 0.74  % 0.87  % 0.68  %
Return on average shareholders' equity 9.19  % 7.48  % 7.47  % 6.26  % 6.97  %
Core return on average shareholders' equity (1)
7.48  % 8.05  % 7.29  % 8.70  % 6.96  %
Return on average tangible shareholders' equity (1)
11.78  % 9.65  % 9.66  % 8.15  % 9.19  %
Core return on average tangible shareholders' equity (1)
9.59  % 10.40  % 9.43  % 11.32  % 9.17  %
Net interest margin yield (fully taxable equivalent) (1)
3.14  % 3.06  % 2.98  % 2.96  % 2.82  %
Efficiency ratio (1)
70.53  % 71.73  % 71.08  % 72.30  % 73.93  %
Gross loan to deposit ratio (2)
75.57  % 76.07  % 81.48  % 79.93  % 80.22  %
Shareholders' equity to total assets (2)
10.23  % 10.25  % 10.08  % 10.11  % 9.82  %
Tangible shareholders' equity to tangible assets (1) (2)
8.17  % 8.14  % 7.95  % 8.00  % 7.65  %
ASSETS UNDER MANAGEMENT
Wealth assets under management (2)
678,959  656,617  658,042  679,858  647,850 
ASSET QUALITY
Nonaccrual loans (2)
1,164  173  282  547  994 
Foreclosed assets (2)
667  649  544  546  629 
Net loan charge-offs (recoveries) (1,432) (52) 102  1,359  393 
Net loan charge-offs (recoveries) to average loans outstanding (0.10) % 0.00  % 0.01  % 0.10  % 0.03  %
Nonperforming loans to gross loans (2)
0.09  % 0.01  % 0.02  % 0.04  % 0.07  %
Nonperforming assets to total assets (2)
0.09  % 0.04  % 0.04  % 0.06  % 0.08  %
Allowance for credit losses to gross loans (2)
0.93  % 0.93  % 0.91  % 0.89  % 0.95  %
CAPITAL RATIOS (2)
Tier 1 leverage 9.04  % 8.96  % 8.86  % 8.77  % 8.83  %
Common equity tier 1 capital 12.46  % 12.58  % 12.21  % 12.08  % 12.37  %
Tier 1 risk-based capital 12.46  % 12.58  % 12.21  % 12.08  % 12.37  %
Total risk-based capital 15.34  % 15.50  % 15.06  % 14.90  % 15.29  %
(1) Non-GAAP financial measure; refer to the Reconciliation of Non-GAAP Financial Measures (Unaudited) in table I
(2) At end of period
(3) Whole shares
A


CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
ASSETS
Cash and demand deposits due from banks $ 34,246  $ 28,786  $ 22,830  $ 27,019  $ 22,690 
Fed Funds sold and interest bearing balances due from banks 74,308  40,393  1,712  359  869 
Total cash and cash equivalents 108,554  69,179  24,542  27,378  23,559 
Available-for-sale securities, at fair value 500,560  513,040  489,029  506,806  505,646 
Federal Home Loan Bank stock 5,600  5,600  12,762  12,762  12,762 
Mortgage loans held-for-sale 55  127  242  504  637 
Loans 1,397,513  1,367,724  1,423,571  1,424,283  1,381,636 
Less allowance for credit losses 12,977  12,735  12,895  12,635  13,095 
Net loans 1,384,536  1,354,989  1,410,676  1,411,648  1,368,541 
Premises and equipment 28,171  28,108  27,659  27,674  27,843 
Cash surrender value of bank-owned life insurance policies 45,774  45,833  34,882  34,625  34,382 
Goodwill and other intangible assets 48,282  48,282  48,283  48,283  48,283 
Other assets 34,636  37,429  38,166  37,221  38,486 
Total assets $ 2,156,168  $ 2,102,587  $ 2,086,241  $ 2,106,901  $ 2,060,139 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Demand deposits $ 493,477  $ 404,194  $ 416,373  $ 421,493  $ 412,193 
Interest bearing demand deposits 223,376  243,939  237,548  228,902  232,660 
Money market deposits 446,845  473,138  423,883  471,745  429,150 
Savings 289,746  286,399  281,665  276,095  279,847 
Certificates of deposit 395,932  390,239  387,591  383,597  368,449 
Total deposits 1,849,376  1,797,909  1,747,060  1,781,832  1,722,299 
Short-term borrowings 43,208  47,310  53,567  52,434  44,194 
Federal Home Loan Bank advances —  —  30,000  15,000  45,000 
Subordinated debt, net of unamortized issuance costs 29,469  29,447  29,424  29,402  29,380 
Total borrowed funds 72,677  76,757  112,991  96,836  118,574 
Other liabilities 13,615  12,365  15,914  15,248  17,017 
Total liabilities 1,935,668  1,887,031  1,875,965  1,893,916  1,857,890 
Shareholders’ equity
Common stock 124,607  125,547  126,224  125,218  126,126 
Shares to be issued for deferred compensation obligations 2,331  2,508  2,383  3,981  3,951 
Retained earnings 107,949  104,940  103,024  101,065  99,808 
Accumulated other comprehensive income (loss) (14,387) (17,439) (21,355) (17,279) (27,636)
Total shareholders’ equity 220,500  215,556  210,276  212,985  202,249 
Total liabilities and shareholders' equity $ 2,156,168  $ 2,102,587  $ 2,086,241  $ 2,106,901  $ 2,060,139 
B


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share amounts)
Six Months Ended 
 June 30
  2025 2024
Interest income
Loans $ 39,180  $ 36,920 
Available-for-sale securities 5,675  5,688 
Federal Home Loan Bank stock 285  304 
Federal funds sold and other 735  556 
Total interest income 45,875  43,468 
Interest expense
Deposits 14,854  14,476 
Short-term borrowings 665  642 
Federal Home Loan Bank advances 170  1,026 
Subordinated debt 532  532 
Total interest expense 16,221  16,676 
Net interest income 29,654  26,792 
(Reversal of) provision for credit losses (1,206) 562 
Net interest income after provision for credit losses 30,860  26,230 
Noninterest income
Service charges and fees 4,045  3,956 
Wealth management fees 2,063  1,987 
Earnings on bank-owned life insurance policies 672  496 
Net gain on sale of mortgage loans 77  101 
Other 357  536 
Total noninterest income 7,214  7,076 
Noninterest expenses
Compensation and benefits 14,879  13,985 
Occupancy and equipment 5,250  5,325 
Other professional services 1,574  1,040 
ATM and debit card fees 1,041  956 
Marketing 928  851 
FDIC insurance premiums 570  532 
Other losses 454  561 
Other 2,348  2,321 
Total noninterest expenses 27,044  25,571 
Income before income tax expense 11,030  7,735 
Income tax expense 2,050  1,123 
Net income $ 8,980  $ 6,612 
Earnings per common share
Basic $ 1.21  $ 0.88 
Diluted 1.21  0.88 
Cash dividends per common share 0.56  0.56 
C


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share amounts)
  Three Months Ended
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
Interest income
Loans $ 19,832  $ 19,348  $ 20,145  $ 20,230  18,863 
Available-for-sale securities 3,032  2,643  2,656  2,749  2,804 
Federal Home Loan Bank stock 125  160  168  168  158 
Federal funds sold and other 253  482  200  194  263 
Total interest income 23,242  22,633  23,169  23,341  22,088 
Interest expense
Deposits 7,391  7,463  7,583  7,631  7,313 
Short-term borrowings 324  341  413  384  321 
Federal Home Loan Bank advances 132  38  352  571  638 
Subordinated debt 266  266  266  267  266 
Total interest expense 8,113  8,108  8,614  8,853  8,538 
Net interest income 15,129  14,525  14,555  14,488  13,550 
(Reversal of) provision for credit losses (1,099) (107) 376  946  170 
Net interest income after provision for credit losses 16,228  14,632  14,179  13,542  13,380 
Noninterest income
Service charges and fees 2,071  1,974  2,186  2,133  2,023 
Wealth management fees 1,084  979  1,051  1,003  1,048 
Earnings on bank-owned life insurance policies 300  372  259  252  253 
Net gain on sale of mortgage loans 47  30  75  37  67 
Other 184  173  401  103  217 
Total noninterest income 3,686  3,528  3,972  3,528  3,608 
Noninterest expenses
Compensation and benefits 7,496  7,383  7,340  7,251  6,970 
Occupancy and equipment 2,650  2,600  2,554  2,645  2,619 
Other professional services 863  711  584  588  527 
ATM and debit card fees 555  486  516  503  487 
Marketing 469  459  458  403  425 
FDIC insurance premiums 267  303  309  291  280 
Other losses 339  115  209  347  416 
Other 1,106  1,242  1,360  1,200  1,171 
Total noninterest expenses 13,745  13,299  13,330  13,228  12,895 
Income before income tax expense 6,169  4,861  4,821  3,842  4,093 
Income tax expense 1,138  912  825  561  612 
Net income $ 5,031  $ 3,949  $ 3,996  $ 3,281  $ 3,481 
Earnings per common share
Basic $ 0.68  $ 0.53  $ 0.54  $ 0.44  $ 0.47 
Diluted 0.68  0.53  0.54  0.44  0.46 
Cash dividends per common share 0.28  0.28  0.28  0.28  0.28 
D


AVERAGE YIELDS AND COSTS (UNAUDITED)
The following schedules present yield and daily average amounts outstanding for each major category of interest earning assets, nonearning assets, interest bearing liabilities, and noninterest bearing liabilities. For analytical purposes, interest income is reported on a fully taxable equivalent (FTE) basis using a federal income tax rate of 21%. Federal Reserve Bank restricted equity holdings are included in other interest earning assets.
Three Months Ended
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
INTEREST EARNING ASSETS
Loans (1)
5.71  % 5.71  % 5.66  % 5.72  % 5.50  %
Available-for-sale securities 2.38  % 2.20  % 2.15  % 2.17  % 2.17  %
Federal Home Loan Bank stock 8.94  % 5.82  % 5.25  % 5.26  % 4.97  %
Fed funds sold 3.83  % 4.32  % 4.54  % 5.36  % 5.30  %
Other 4.92  % 4.06  % 4.94  % 5.18  % 7.38  %
Total interest earning assets 4.81  % 4.75  % 4.72  % 4.75  % 4.59  %
INTEREST BEARING LIABILITIES
Interest bearing demand deposits 0.37  % 0.41  % 0.36  % 0.28  % 0.30  %
Money market deposits 2.55  % 2.58  % 2.71  % 2.77  % 2.85  %
Savings 0.76  % 0.76  % 0.64  % 0.61  % 0.56  %
Certificates of deposit 3.82  % 3.93  % 4.07  % 4.13  % 4.01  %
Short-term borrowings 3.11  % 3.18  % 3.22  % 3.17  % 3.18  %
Federal Home Loan Bank advances 4.53  % 4.53  % 4.88  % 5.52  % 5.55  %
Subordinated debt, net of unamortized issuance costs
3.61  % 3.62  % 3.62  % 3.62  % 3.63  %
Total interest bearing liabilities 2.24  % 2.26  % 2.38  % 2.42  % 2.38  %
Net yield on interest earning assets (FTE) (2)
3.14  % 3.06  % 2.98  % 2.96  % 2.82  %
Net interest spread 2.57  % 2.49  % 2.34  % 2.33  % 2.21  %
(1) Includes loans held-for-sale and nonaccrual loans
(2) Non-GAAP financial measure; refer to the Reconciliation of Non-GAAP Financial Measures (Unaudited) in table I
E


AVERAGE BALANCES (UNAUDITED)
(Dollars in thousands)
Three Months Ended
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
INTEREST EARNING ASSETS
Loans (1)
$ 1,388,684  $ 1,370,765  $ 1,412,578  $ 1,403,810  $ 1,375,523 
Available-for-sale securities (2)
534,352  514,479  522,733  536,379  545,827 
Federal Home Loan Bank stock 5,600  11,011  12,762  12,762  12,762 
Fed funds sold
Other (3)
20,487  47,374  15,905  14,597  14,054 
Total interest earning assets 1,949,129  1,943,633  1,963,986  1,967,552  1,948,173 
NONEARNING ASSETS
Allowance for credit losses (13,369) (12,884) (12,598) (13,125) (13,431)
Cash and demand deposits due from banks 22,026  23,899  22,800  25,903  23,931 
Premises and equipment 28,306  27,962  27,773  27,868  27,999 
Other assets 106,595  102,927  92,608  87,002  80,539 
Total assets $ 2,092,687  $ 2,085,537  $ 2,094,569  $ 2,095,200  $ 2,067,211 
INTEREST BEARING LIABILITIES
Interest bearing demand deposits $ 236,076  $ 240,860  $ 232,271  $ 232,018  $ 238,866 
Money market deposits 449,110  460,663  436,235  451,216  434,061 
Savings 286,434  286,364  276,856  274,828  283,605 
Certificates of deposit 395,450  387,820  386,871  375,936  366,440 
Short-term borrowings 41,661  43,563  50,862  48,304  40,609 
Federal Home Loan Bank advances 11,539  3,333  28,261  40,435  45,494 
Subordinated debt, net of unamortized issuance costs
29,455  29,433  29,410  29,388  29,365 
Total interest bearing liabilities 1,449,725  1,452,036  1,440,766  1,452,125  1,438,440 
NONINTEREST BEARING LIABILITIES AND SHAREHOLDERS' EQUITY
Demand deposits 409,262  403,024  425,116  418,973  411,282 
Other liabilities 14,158  16,265  15,775  15,658  16,755 
Shareholders’ equity 219,542  214,212  212,912  208,444  200,734 
Total liabilities and shareholders’ equity $ 2,092,687  $ 2,085,537  $ 2,094,569  $ 2,095,200  $ 2,067,211 
(1) Includes loans held-for-sale and nonaccrual loans
(2) Average balances for available-for-sale securities are based on amortized cost
(3) Includes average interest-bearing deposits with other banks, net of Federal Reserve daily cash letter
F


ASSET QUALITY ANALYSIS (UNAUDITED)
(Dollars in thousands)
The following table outlines our asset quality analysis as of, and for the three-month periods ended:
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
NONPERFORMING ASSETS
Commercial and industrial $ 17  $ —  $ —  $ 120  $ 271 
Commercial real estate 533  —  —  —  — 
Agricultural —  —  —  —  167 
Residential real estate 614  173  282  427  556 
Consumer —  —  —  —  — 
Total nonaccrual loans 1,164  173  282  547  994 
Accruing loans past due 90 days or more 31  26  19  64  15 
Total nonperforming loans 1,195  199  301  611  1,009 
Foreclosed assets 667  649  544  546  629 
Debt securities —  —  —  12  12 
Total nonperforming assets $ 1,862  $ 848  $ 845  $ 1,169  $ 1,650 
Nonperforming loans to gross loans 0.09  % 0.01  % 0.02  % 0.04  % 0.07  %
Nonperforming assets to total assets 0.09  % 0.04  % 0.04  % 0.06  % 0.08  %
Allowance for credit losses as a % of nonaccrual loans (1)
N/M N/M N/M N/M N/M
ALLOWANCE FOR CREDIT LOSSES
Allowance at beginning of period $ 12,735  $ 12,895  $ 12,635  $ 13,095  $ 13,390 
Charge-offs 390  172  299  1,767  527 
Recoveries 1,822  224  197  408  134 
Net loan charge-offs (recoveries) (1,432) (52) 102  1,359  393 
(Reversal of) provision for credit losses - loans (1,190) (212) 362  899  98 
Allowance at end of period $ 12,977  $ 12,735  $ 12,895  $ 12,635  $ 13,095 
Allowance for credit losses to gross loans 0.93  % 0.93  % 0.91  % 0.89  % 0.95  %
Reserve for unfunded commitments 708  617  512  498  450 
Provision for credit losses - unfunded commitments 91  105  14  47  72 
Reserve to unfunded commitments 0.16  % 0.14  % 0.15  % 0.15  % 0.14  %
NET LOAN CHARGE-OFFS (RECOVERIES)
Commercial and industrial $ 68  $ (80) $ 13  $ (6) $ 334 
Commercial real estate (50) (2) (2) (318) (29)
Agricultural —  —  (4) —  — 
Residential real estate (16) (13) (16) (20) (19)
Consumer (1,434) 43  111  1,703  107 
Total $ (1,432) $ (52) $ 102  $ 1,359  $ 393 
Net (recoveries) charge-offs (Quarter to Date annualized to average loans) (0.41) % (0.02) % 0.03  % 0.39  % 0.11  %
Net (recoveries) charge-offs (Year to Date annualized to average loans) (0.22) % (0.02) % 0.14  % 0.17  % 0.06  %
DELINQUENT AND NONACCRUAL LOANS
Accruing loans 30-89 days past due $ 1,076  $ 5,555  $ 5,682  $ 2,226  $ 1,484 
Accruing loans past due 90 days or more 31  26  19  64  15 
Total accruing past due loans 1,107  5,581  5,701  2,290  1,499 
Nonaccrual loans 1,164  173  282  547  994 
Total past due and nonaccrual loans $ 2,271  $ 5,754  $ 5,983  $ 2,837  $ 2,493 
(1) N/M: Not meaningful
G


CONSOLIDATED LOAN AND DEPOSIT ANALYSIS (UNAUDITED)
(Dollars in thousands)
Loan Analysis
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
Annualized Growth %
Quarter to Date
Commercial and industrial (1)
$ 207,719  $ 205,172  $ 200,623  $ 197,372  $ 198,769  4.97  %
Commercial real estate (1)
614,383  596,282  591,718  590,255  586,481  12.14  %
Advances to mortgage brokers 3,005  3,015  63,080  76,187  39,300  (1.33) %
Agricultural 96,842  94,359  99,694  96,794  94,996  10.53  %
Total commercial loans 921,949  898,828  955,115  960,608  919,546  10.29  %
Residential real estate 398,668  387,348  380,872  369,846  365,188  11.69  %
Consumer 76,896  81,548  87,584  93,829  96,902  (22.82) %
Gross loans $ 1,397,513  $ 1,367,724  $ 1,423,571  $ 1,424,283  $ 1,381,636  8.71  %
(1) Certain amounts reported as commercial and industrial loans have been reclassified as commercial real estate loans to conform to the June 30, 2025 presentation
Deposit Analysis
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
Annualized Growth %
Quarter to Date
Noninterest bearing demand deposits $ 493,477  $ 404,194  $ 416,373  $ 421,493  $ 412,193  88.36  %
Interest bearing demand deposits 223,376  243,939  237,548  228,902  232,660  (33.72) %
Money market deposits 446,845  473,138  423,883  471,745  429,150  (22.23) %
Savings 289,746  286,399  281,665  276,095  279,847  4.67  %
Certificates of deposit 395,932  390,239  387,591  383,597  368,449  5.84  %
Total deposits $ 1,849,376  $ 1,797,909  $ 1,747,060  $ 1,781,832  $ 1,722,299  11.45  %
H


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)
(Dollars in thousands except per share amounts and ratios)
Three Months Ended
June 30
2025
March 31
2025
December 31
2024
September 30
2024
June 30
2024
Net income $ 5,031  $ 3,949  $ 3,996  $ 3,281  $ 3,481 
Net gains (losses) on foreclosed assets —  (55) 74 
Overdraft (charge-off) recoveries (1)
1,556  —  66  (1,622) — 
Profitability initiative cost (2)
(173) —  (23) —  — 
Legal fees related to Nasdaq (2)
(47) (121) —  —  — 
Income tax impact on items above (281) 37  (25) 340  (1)
Exchange fees on bank-owned life insurance transfers (3)
(120) —  —  —  — 
Income tax expense on bank-owned life insurance surrender (4)
—  (166) —  —  — 
Core net income (A) $ 4,096  $ 4,254  $ 3,904  $ 4,559  $ 3,476 
Noninterest expenses $ 13,745  $ 13,299  $ 13,330  $ 13,228  $ 12,895 
Amortization of acquisition intangibles —  — 
Non-core expenses 220  121  23  —  — 
Core noninterest expense (B) $ 13,525  $ 13,177  $ 13,306  $ 13,228  $ 12,894 
Net interest income $ 15,129  $ 14,525  $ 14,555  $ 14,488  $ 13,550 
Tax equivalent adjustment for net interest margin 178  184  213  232  237 
Net interest income (FTE) (C) 15,307  14,709  14,768  14,720  13,787 
Noninterest income 3,686  3,528  3,972  3,528  3,608 
Tax equivalent adjustment for efficiency ratio 63  78  54  53  53 
Core revenue (FTE) 19,056  18,315  18,794  18,301  17,448 
Non-core revenue (loss) (120) (55) 74 
Core revenue (D) $ 19,176  $ 18,370  $ 18,720  $ 18,297  $ 17,442 
Efficiency ratio (B/D) 70.53  % 71.73  % 71.08  % 72.30  % 73.93  %
Average earning assets (E) 1,949,129  1,943,633  1,963,986  1,967,552  1,948,173 
Net yield on interest earning assets (FTE) (C/E) 3.14  % 3.06  % 2.98  % 2.96  % 2.82  %
Average assets (F) 2,092,687  2,085,537  2,094,569  2,095,200  2,067,211 
Average shareholders' equity (G) 219,542  214,212  212,912  208,444  200,734 
Average tangible shareholders' equity (H) 171,260  165,929  164,629  160,161  152.451 
Average diluted shares outstanding (5)
(I) 7,398,109  7,432,162  7,451,718  7,473,184  7,494,828 
Core diluted earnings per share (A/I) $ 0.55  $ 0.57  $ 0.52  $ 0.61  $ 0.46 
Core return on average assets (A/F) 0.79  % 0.83  % 0.74  % 0.87  % 0.68  %
Core return on average shareholders' equity (A/G) 7.48  % 8.05  % 7.29  % 8.70  % 6.96  %
Core return on average tangible shareholders' equity (A/H) 9.59  % 10.40  % 9.43  % 11.32  % 9.17  %
(1) Includes reversal of provision for credit losses in the first quarter of 2025 and provision for credit losses in the third quarter of 2024 related to overdrawn deposit accounts from a single customer.
(2) Included in Other professional services in the consolidated statements of income
(3) Income tax expense on life to date earnings on bank-owned life insurance policies surrendered
(4) Included as a reduction to Earnings on bank-owned life insurance policies in the consolidated statements of income
(5) Whole shares
I