株探米国株
日本語 英語
エドガーで原本を確認する
0000842517false00008425172025-10-272025-10-27

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): October 27, 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 October 27, 2025, Isabella Bank Corporation issued a press release announcing its financial results for the quarter ended September 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: October 27, 2025   By:   /s/ Jerome E. Schwind
    Jerome E. Schwind, President & CEO

EX-99.1 2 earningsrelease_20250930xe.htm EX-99.1 Document

Exhibit 99.1
logoa.jpg
Isabella Bank Corporation Reports Third Quarter 2025 Results
MT. PLEASANT, MICHIGAN — October 27, 2025 — Isabella Bank Corporation (Nasdaq: ISBA) (“Isabella” or the “Company”) reported net income of $5.2 million for the third quarter 2025 and $14.2 million for the nine months ended September 30, 2025. Earnings per diluted share were $0.71 for the third quarter 2025 and $1.92 for the first nine months of 2025.
THIRD QUARTER 2025 HIGHLIGHTS
•Core loans grew $32 million, or 2%
•Total deposits grew $76 million, or 4%
•Net interest income increased 11.6% compared to third quarter 2024
•Net interest margin ("NIM") was 3.15%, up from 2.96% during the third quarter of 2024
•Strong credit quality, with a ratio of nonperforming loans to total loans of 0.24% as of September 30, 2025
“Our strong third quarter results were driven by continued expansion in core loans and deposits," said Isabella's Chief Executive Officer, Jerome Schwind. "Earning assets continued to reprice with low and stable funding costs, generating NIM growth," he added.
"Our loan growth this year has been driven by the commercial and residential mortgage loan portfolios. Our deposit growth includes larger deposits from not-for-profit entities and while some of our deposit growth is considered short-term, we continue to build new relationships across our geographic footprint.
"We also launched initiatives to strengthen noninterest revenue through fee-based income during the quarter, which coupled with noninterest expense control, have contributed to our overall financial performance.
“Our stock trading volume and price remain robust since uplisting our shares to the Nasdaq Capital Market earlier this year," Schwind added. "Our financial results and stock performance position us well for growth and to continue to deliver long-term value to our shareholders.”
FINANCIAL CONDITION (as of September 30, 2025, compared to December 31, 2024, unless otherwise noted)
Total assets were $2.3 billion as of September 30, 2025, up $173.4 million, primarily due to an increase of $127.5 million in interest bearing cash balances, $22.9 million in available-for-sale ("AFS") securities, and $10.8 million in the value of bank-owned life insurance ("BOLI") policies.
AFS securities at fair value were $512 million as of September 30, 2025, increasing $11.4 million during the third quarter and $22.9 million compared to December 31, 2024. The increase during the year was largely driven by purchases of $62.1 million and an improvement in unrealized losses of $13.9 million, partially offset by amortizations and maturities totaling $53.1 million. Net unrealized losses on securities totaled $12.6 million as of September 30, 2025, compared to $26.5 million at December 31, 2024. Net unrealized losses as a percentage of total AFS securities decreased to 2% from 5%, primarily due to the treasury portfolio rapidly approaching maturity.
Total loans were $1.4 billion at the end of the third quarter, increasing $34.4 million during the third quarter and $8.3 million since December 31, 2024. While core loans have grown $66.4 million during 2025, advances to mortgage brokers decreased $58 million due to lower participation demand from the counterparty.



During the year, the commercial and industrial and commercial real estate portfolios grew $17.5 million and $34.9 million, respectively. Residential mortgages increased $31.2 million since year-end 2024 with $13.4 million of growth in the third quarter on construction drawdowns and seasonal patterns. 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 declined $15.4 million as loans continue to roll off amid decreasing demand, competition, and an adherence to credit quality standards.
The allowance for credit losses ("ACL") increased $172 thousand during the third quarter and $254 thousand since December 31, 2024, reaching $13.1 million as of September 30, 2025. The increase for each period reflects core loan growth, offset by improvement in historical loss experience driven by the recovery of previously charged-off loans during the year. Nonaccrual loan balances increased $2.3 million during the quarter to $3.4 million, primarily due to the downgrade of one 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 0.03% compared to 0.40% at December 31, 2024. Overall credit quality remains strong.
BOLI assets were $45.7 million at September 30, 2025, an increase of $10.8 million from December 31, 2024. The growth was mostly driven by a $10.6 million investment of new policies in a separate account product at the beginning of January. During the year, over $13 million of existing general account policies were surrendered and/or exchanged and the funds were redeployed into a separate account BOLI. The separate account BOLI policies are expected to have higher yields than general account policies.
Total deposits were $1.93 billion at September 30, 2025, increasing $76.2 million during the third quarter and $178.5 million since December 31, 2024. Money market deposits have increased $134.3 million during the year, with a large portion related to one relationship with large deposits that is expected to be withdrawn by the customer by the end of the year. Consumer demand for retail certificates of deposit accounts continues based on the current elevated market interest rate environment, resulting in a $17.2 million increase during the year.
Total equity was $227.4 million, or $30.94 per share, at September 30, 2025 compared to $210.3 million, or $28.32 per share, at year-end 2024. Tangible book value per share was $24.37 as of September 30, 2025, compared to $21.82 on December 31, 2024. Net unrealized losses in the AFS securities portfolio reduced tangible book value per share by $1.36 and $2.82 for the respective periods. Share repurchases totaled 19,096 during the third quarter and 122,502 during the first nine months of 2025 at an average price of approximately $32.00 and $26.60, respectively.
RESULTS OF OPERATIONS (Comparison of the three and nine months ended September 30, 2025, and 2024, unless otherwise noted)
Net income in the third quarter of 2025 was $5.2 million, or $0.71 per diluted share, compared with $3.3 million, or $0.44 per diluted share, in the same quarter 2024. Net income for the year-to-date period of 2025 was $14.2 million, or $1.92 per diluted share, compared with $9.9 million, or $1.32 per diluted share, in the same period of 2024.
Net interest income was $16.2 million in the third quarter of 2025 and $14.5 million in the same quarter of 2024, representing 3.15% and 2.96% of earning assets, or NIM, respectively. The book yield from securities was 2.42% and 2.17% during the third quarters of 2025 and 2024, respectively. The yield on loans expanded to 5.78% in the third quarter 2025, up from 5.72% in the same quarter of 2024. The expansion 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 in the third quarter of 2025 decreased to 2.25% from 2.42% in the third quarter of 2024 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.
For the first nine months of 2025, net interest income was $45.8 million compared with $41.3 million in the same period of 2024. The comparison of NIM and yield on interest earning assets for the nine months ended September 30, 2025 were 3.12% and 4.80%, respectively, compared to 2.87% and 4.62%, respectively, for the same period in 2024. The yield on loans expanded to 5.75%, from 5.55%, and the cost of interest-bearing liabilities decreased to 2.25% from 2.36% for the first nine months of 2025 and 2024, respectively.



The explanations for the improvement in NIM are consistent with those provided in the year-over-year three month comparison above.
The provision for credit losses in the third quarter of 2025 was $209 thousand, which reflects a $172 thousand increase in the ACL on loans, net charge offs totaling $74 thousand, and an increase in the reserve for unfunded commitments. The provision for loan losses in the same period of 2024 was $946 thousand, reflecting growth in core loans, unfunded commitments, and $1.8 million in charge offs. The increase in charge offs was related to overdrawn deposit accounts from a single customer. The year-to-date provision for credit loss was a credit of $1.0 million, as compared to a provision of $1.5 million in the third quarter 2024. Recoveries during 2025 totaled $2.1 million, of which $1.6 million was related to the overdrawn deposit accounts from a single customer charged off during the third quarter of 2024. The $1.6 million charge off and subsequent recovery, net of tax, impacted diluted earnings per share by $0.17 in 2024 and $0.16 in 2025.
Noninterest income for the three months ended September 30, 2025 and 2024 was $4.3 million and $3.5 million, respectively. Service charges and fees increased $219 thousand and was mostly the result of profitability initiatives designed to increase fee income. Wealth management fees grew $71 thousand due to growth in assets under management throughout the year. Earnings on BOLI policies increased $216 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. Noninterest income during the third quarter of 2025 also includes a $163 thousand gain on the redemption of a BOLI policy. For the first nine months of 2025, noninterest income was $11.5 million, compared to $10.6 million in the same period of 2024. Increases in service charges and fees, wealth management fees, earnings on BOLI policies, and other income for the nine-month comparison are the same as the three-month comparison.
Noninterest expenses for the three-month period ended September 30, 2025 increased $757 thousand compared to the same period in 2024. Compensation and benefit expenses increased $379 thousand reflecting annual merit increases in 2025, incentives, and higher medical insurance claims compared to the third quarter of 2024. Other professional services increased $263 thousand primarily due to an increase in outsourced services. For the first nine months of 2025, noninterest expenses were $41.0 million, compared to $38.8 million in the same period of 2024. Compensation and benefits increased $1.3 million for the same reasons as the three-month comparison. Other professional service fees increased $797 thousand principally due to $173 thousand of profitability initiative costs, $168 thousand in legal fees related to our uplisting of the Company's shares of common stock from the OTCQX market to the Nasdaq Capital Market, and an increased reliance on outsourced professional services.
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. Factors that could cause such differences include, but are not limited to: (i) the impact on us or our customers of a decline in general economic conditions, and any regulatory responses thereto; (ii) slower economic growth rates or potential recession in the United States and our market areas; (iii) the impacts related to or resulting from uncertainty in the banking industry as a whole; (iv) increased competition for deposits among traditional and nontraditional financial services companies, and related changes in deposit customer behavior; (v) the impact of changes in market interest rates, whether due to a continuation of the elevated interest rate environment or further reductions in interest rates and a resulting decline in net interest income; (vi) the lingering inflationary pressures, and the risk of the resurgence of elevated levels of inflation, in the United States and our market areas; (vii) the uncertain impacts of ongoing quantitative tightening and current and future monetary policies of the Board of Governors of the Federal Reserve System; (viii) changes in unemployment rates in the United States and our market areas; (ix) adverse changes in customer spending, borrowing and savings habits; (x) declines in commercial real estate values and prices; (xi) a deterioration of the credit rating for the United States long-term sovereign debt or the impact of uncertain or changing political conditions, including federal government shutdowns and uncertainty regarding United States fiscal debt, deficit and budget matters; (xii) 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 cyber-attacks; (xiii) severe weather, natural disasters, acts of war or terrorism, geopolitical instability or other external events, including as a result of in the policies of the current U.S. presidential administration or Congress; (xiv) in the impact of tariffs, sanctions and other trade policies of the United States and its global trading counterparts and the resulting impact on the Company and its customers; (xv) competition and market expansion opportunities; (xvi) changes in non-interest expenditures or in the anticipated benefits of such expenditures; (xvii) the receipt of required regulatory approvals; (xviii) changes in tax laws; (xix) the risks related to the development, implementation, use and management of emerging technologies, including artificial intelligence and machine learnings; (xx) potential costs related to the impacts of climate change; (xxi) current or future litigation, regulatory examinations or other legal and/or regulatory actions; and (xxii) changes in applicable laws and regulations. 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
C Consolidated Statements of Income
D
Average Balances, Interest Rate, and Net Interest Income
E
Average Balances, Interest Rate, and Net Interest Income
F
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 Months Ended Nine Months Ended
September 30
2025
June 30
2025
March 31
2025
December 31
2024
September 30
2024
September 30
2025
September 30
2024
PER SHARE
Basic earnings $ 0.71  $ 0.68  $ 0.53  $ 0.54  $ 0.44  $ 1.93  $ 1.32 
Diluted earnings 0.71  0.68  0.53  0.54  0.44  1.92  1.32 
Dividends 0.28  0.28  0.28  0.28  0.28  0.84  0.84 
Book value (1)
30.94  29.95  29.10  28.32  28.63  30.94  28.63 
Tangible book value (1) (2)
24.37  23.39  22.58  21.82  22.14  24.37  22.14 
Market price (1)
35.25  30.15  23.59  25.99  21.21  35.25  21.21 
Common shares outstanding (1) (3)
7,350,567  7,361,684  7,408,010  7,424,893  7,438,720  7,350,567  7,438,720 
Average number of diluted common shares outstanding (3)
7,371,652  7,398,109  7,432,162  7,451,718  7,473,184  7,399,441  7,492,404 
PERFORMANCE RATIOS
Return on average total assets 0.94  % 0.96  % 0.77  % 0.76  % 0.62  % 0.89  % 0.64  %
Return on average shareholders' equity 9.28  % 9.19  % 7.48  % 7.47  % 6.26  % 8.67  % 6.47  %
Return on average tangible shareholders' equity (1)
11.83  % 11.78  % 9.65  % 9.66  % 8.15  % 11.12  % 8.48  %
Net interest margin yield (fully taxable equivalent) (1)
3.15  % 3.14  % 3.06  % 2.98  % 2.96  % 3.12  % 2.87  %
Efficiency ratio 67.51  % 70.53  % 71.73  % 71.08  % 72.30  % 69.80  % 73.65  %
Gross loan to deposit ratio (1)
74.36  % 75.57  % 76.07  % 81.48  % 79.93  % 74.36  % 79.93  %
Shareholders' equity to total assets (1)
10.06  % 10.23  % 10.25  % 10.08  % 10.11  % 10.06  % 10.11  %
Tangible shareholders' equity to tangible assets (1)
8.10  % 8.17  % 8.14  % 7.95  % 8.00  % 8.10  % 8.00  %
ASSETS UNDER MANAGEMENT
Wealth assets under
management (1)
679,724  678,959  656,617  658,042  679,858  679,724  679,858 
ASSET QUALITY
Nonaccrual loans (1)
3,443  1,164  173  282  547  3,443  547 
Foreclosed assets (1)
1,018  667  649  544  546  1,018  546 
Net loan charge-offs (recoveries) 74  (1,432) (52) 102  1,359  (1,410) 1,798 
Net loan charge-offs (recoveries) to average loans outstanding 0.01  % (0.10) % 0.00  % 0.01  % 0.10  % (0.10) % 0.13  %
Nonperforming loans to gross loans (1)
0.24  % 0.09  % 0.01  % 0.02  % 0.04  % 0.24  % 0.04  %
Nonperforming assets to total assets (1)
0.20  % 0.09  % 0.04  % 0.04  % 0.06  % 0.20  % 0.06  %
Allowance for credit losses to gross loans (1)
0.92  % 0.93  % 0.93  % 0.91  % 0.89  % 0.92  % 0.89  %
CAPITAL RATIOS (1)
Tier 1 leverage 8.71  % 9.04  % 8.96  % 8.86  % 8.77  % 8.71  % 8.77  %
Common equity tier 1 capital 12.37  % 12.46  % 12.58  % 12.21  % 12.08  % 12.37  % 12.08  %
Tier 1 risk-based capital 12.37  % 12.46  % 12.58  % 12.21  % 12.08  % 12.37  % 12.08  %
Total risk-based capital 15.20  % 15.34  % 15.50  % 15.06  % 14.90  % 15.20  % 14.90  %
(1) At end of period.
(2) Non-GAAP financial measure; refer to the Reconciliation of Non-GAAP Financial Measures (Unaudited) in table F
(3) Whole shares
A


CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)
September 30
2025
June 30
2025
March 31
2025
December 31
2024
September 30
2024
ASSETS
Cash and demand deposits due from banks $ 32,124  $ 34,246  $ 28,786  $ 22,830  $ 27,019 
Fed Funds sold and interest bearing balances due from banks 129,177  74,308  40,393  1,712  359 
Total cash and cash equivalents 161,301  108,554  69,179  24,542  27,378 
Available-for-sale securities, at fair value 511,970  500,560  513,040  489,029  506,806 
Federal Home Loan Bank stock 5,600  5,600  5,600  12,762  12,762 
Mortgage loans held-for-sale 737  55  127  242  504 
Loans 1,431,905  1,397,513  1,367,724  1,423,571  1,424,283 
Less allowance for credit losses 13,149  12,977  12,735  12,895  12,635 
Net loans 1,418,756  1,384,536  1,354,989  1,410,676  1,411,648 
Premises and equipment 28,659  28,171  28,108  27,659  27,674 
Cash surrender value of bank-owned life insurance policies 45,651  45,774  45,833  34,882  34,625 
Goodwill and other intangible assets 48,282  48,282  48,282  48,283  48,283 
Other assets 38,698  34,636  37,429  38,166  37,221 
Total assets $ 2,259,654  $ 2,156,168  $ 2,102,587  $ 2,086,241  $ 2,106,901 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Demand deposits $ 421,027  $ 493,477  $ 404,194  $ 416,373  $ 421,493 
Interest bearing demand deposits 248,666  223,376  243,939  237,548  228,902 
Money market deposits 558,212  446,845  473,138  423,883  471,745 
Savings 292,899  289,746  286,399  281,665  276,095 
Certificates of deposit 404,798  395,932  390,239  387,591  383,597 
Total deposits 1,925,602  1,849,376  1,797,909  1,747,060  1,781,832 
Short-term borrowings 62,022  43,208  47,310  53,567  52,434 
Federal Home Loan Bank advances —  —  —  30,000  15,000 
Subordinated debt, net of unamortized issuance costs 29,492  29,469  29,447  29,424  29,402 
Total borrowed funds 91,514  72,677  76,757  112,991  96,836 
Other liabilities 15,118  13,615  12,365  15,914  15,248 
Total liabilities 2,032,234  1,935,668  1,887,031  1,875,965  1,893,916 
Shareholders’ equity
Common stock 124,284  124,607  125,547  126,224  125,218 
Shares to be issued for deferred compensation obligations 2,373  2,331  2,508  2,383  3,981 
Retained earnings 111,172  107,949  104,940  103,024  101,065 
Accumulated other comprehensive loss (10,409) (14,387) (17,439) (21,355) (17,279)
Total shareholders’ equity 227,420  220,500  215,556  210,276  212,985 
Total liabilities and shareholders' equity $ 2,259,654  $ 2,156,168  $ 2,102,587  $ 2,086,241  $ 2,106,901 
B


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands except per share amounts)
  Three Months Ended Nine Months Ended
September 30
2025
June 30
2025
March 31
2025
December 31
2024
September 30
2024
September 30
2025
September 30
2024
Interest income
Loans $ 20,583  $ 19,832  $ 19,348  $ 20,145  $ 20,230  $ 59,763  $ 57,150 
Available-for-sale securities 2,994  3,032  2,643  2,656  2,749  8,669  8,437 
Federal Home Loan Bank stock 70  125  160  168  168  355  472 
Federal funds sold and other 1,235  253  482  200  194  1,970  750 
Total interest income 24,882  23,242  22,633  23,169  23,341  70,757  66,809 
Interest expense
Deposits 8,012  7,391  7,463  7,583  7,631  22,866  22,107 
Short-term borrowings 441  324  341  413  384  1,106  1,026 
Federal Home Loan Bank advances —  132  38  352  571  170  1,597 
Subordinated debt 267  266  266  266  267  799  799 
Total interest expense 8,720  8,113  8,108  8,614  8,853  24,941  25,529 
Net interest income 16,162  15,129  14,525  14,555  14,488  45,816  41,280 
Provision (reversal) for credit losses 209  (1,099) (107) 376  946  (997) 1,508 
Net interest income after provision for credit losses 15,953  16,228  14,632  14,179  13,542  46,813  39,772 
Noninterest income
Service charges and fees 2,352  2,071  1,974  2,186  2,133  6,397  6,089 
Wealth management fees 1,074  1,084  979  1,051  1,003  3,137  2,990 
Earnings on bank-owned life insurance policies 468  300  372  259  252  1,140  748 
Net gain on sale of mortgage loans 38  47  30  75  37  115  138 
Other 376  184  173  401  103  733  639 
Total noninterest income 4,308  3,686  3,528  3,972  3,528  11,522  10,604 
Noninterest expenses
Compensation and benefits 7,630  7,496  7,383  7,340  7,251  22,509  21,236 
Occupancy and equipment 2,628  2,650  2,600  2,554  2,645  7,878  7,970 
Other professional services 851  863  711  584  588  2,425  1,628 
ATM and debit card fees 595  555  486  516  503  1,636  1,459 
Marketing 514  469  459  458  403  1,442  1,254 
FDIC insurance premiums 271  267  303  309  291  841  823 
Other losses 47  339  115  209  347  501  908 
Other 1,449  1,106  1,242  1,360  1,200  3,797  3,521 
Total noninterest expenses 13,985  13,745  13,299  13,330  13,228  41,029  38,799 
Income before income tax expense 6,276  6,169  4,861  4,821  3,842  17,306  11,577 
Income tax expense 1,036  1,138  912  825  561  3,086  1,684 
Net income $ 5,240  $ 5,031  $ 3,949  $ 3,996  $ 3,281  $ 14,220  $ 9,893 
Earnings per common share
Basic $ 0.71  $ 0.68  $ 0.53  $ 0.54  $ 0.44  $ 1.93  $ 1.32 
Diluted 0.71  0.68  0.53  0.54  0.44  1.92  1.32 
Cash dividends per common share 0.28  0.28  0.28  0.28  0.28  0.84  0.84 
C


AVERAGE BALANCES, INTEREST RATE, AND NET INTEREST INCOME (UNAUDITED)
(Dollars in thousands)
The following schedules present the daily average amount outstanding for each major category of interest earning assets, non-earning assets, interest bearing liabilities, and noninterest bearing liabilities. These schedules also present an analysis of interest income and interest expense for the periods indicated. All interest income is reported on a fully tax equivalent ("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. Federal Reserve Bank ("FRB") restricted equity holdings are included in other interest earning assets.
Three Months Ended
September 30, 2025 June 30, 2025 September 30, 2024
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)
$ 1,409,928  $ 20,583  5.78  % $ 1,388,684  $ 19,832  5.71  % $ 1,403,810  $ 20,230  5.72  %
AFS securities (2)
517,286  3,172  2.42  % 534,352  3,210  2.38  % 536,379  2,981  2.17  %
Federal Home Loan Bank stock 5,600  70  4.95  % 5,600  125  8.94  % 12,762  168  5.26  %
Fed funds sold 186  4.35  % —  3.83  % —  5.36  %
Other (3)
123,183  1,233  3.92  % 20,487  253  4.92  % 14,597  194  5.18  %
Total interest earning assets 2,056,183  25,060  4.83  % 1,949,129  23,420  4.81  % 1,967,552  23,573  4.75  %
NONEARNING ASSETS
Allowance for credit losses (13,057) (13,369) (13,125)
Cash and demand deposits due from banks 25,591  22,026  25,903 
Premises and equipment 28,313  28,306  27,868 
Other assets 109,692  106,595  87,002 
Total assets $ 2,206,722  $ 2,092,687  $ 2,095,200 
INTEREST BEARING LIABILITIES
Interest bearing demand deposits $ 234,105  144  0.24  % $ 236,076  220  0.37  % $ 232,018  161  0.28  %
Money market deposits 534,127  3,533  2.63  % 449,110  2,857  2.55  % 451,216  3,148  2.77  %
Savings 289,442  560  0.77  % 286,434  544  0.76  % 274,828  423  0.61  %
Certificates of deposit 399,781  3,775  3.75  % 395,450  3,770  3.82  % 375,936  3,899  4.13  %
Short-term borrowings 52,700  441  3.32  % 41,661  324  3.11  % 48,304  384  3.17  %
Federal Home Loan Bank advances —  —  —  % 11,539  132  4.53  % 40,435  571  5.52  %
Subordinated debt, net of unamortized issuance costs
29,477  267  3.61  % 29,455  266  3.61  % 29,388  267  3.62  %
Total interest bearing liabilities 1,539,632  8,720  2.25  % 1,449,725  8,113  2.24  % 1,452,125  8,853  2.42  %
NONINTEREST BEARING LIABILITIES AND SHAREHOLDERS' EQUITY
Demand deposits 428,144  409,262  418,973 
Other liabilities 14,976  14,158  15,658 
Shareholders’ equity 223,970  219,542  208,444 
Total liabilities and shareholders’ equity $ 2,206,722  $ 2,092,687  $ 2,095,200 
Net interest income (FTE) $ 16,340  $ 15,307  $ 14,720 
Net yield on interest earning assets (FTE) (4)
3.15  % 3.14  % 2.96  %
(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.
D


AVERAGE BALANCES, INTEREST RATE, AND NET INTEREST INCOME (UNAUDITED) (continued)
(Dollars in thousands)
Nine Months Ended
September 30, 2025 September 30, 2024
Average Balance Tax Equivalent Interest Average Yield/Rate Average Balance Tax Equivalent Interest Average Yield/Rate
INTEREST EARNING ASSETS
Loans (1)
$ 1,389,936  $ 59,763  5.75  % $ 1,376,122  $ 57,150  5.55  %
AFS securities (2)
522,049  9,210  2.34  % 546,376  9,153  2.23  %
Federal Home Loan Bank stock 7,384  355  6.41  % 12,762  472  4.93  %
Fed funds sold 66  4.35  % —  5.35  %
Other (3)
63,959  1,968  3.92  % 17,941  750  5.49  %
Total interest earning assets 1,983,394  71,298  4.80  % 1,953,207  67,525  4.62  %
NONEARNING ASSETS
Allowance for credit losses (13,104) (13,216)
Cash and demand deposits due from banks 23,844  24,623 
Premises and equipment 28,195  27,962 
Other assets 106,430  83,878 
Total assets $ 2,128,759  $ 2,076,454 
INTEREST BEARING LIABILITIES
Interest bearing demand deposits $ 236,989  606  0.34  % $ 238,703  542  0.30  %
Money market deposits 481,571  9,319  2.59  % 445,604  9,437  2.83  %
Savings 287,425  1,642  0.76  % 280,447  1,154  0.55  %
Certificates of deposit 394,395  11,299  3.83  % 366,672  10,974  4.00  %
Short-term borrowings 46,008  1,106  3.21  % 43,197  1,026  3.18  %
Federal Home Loan Bank advances 4,945  170  4.53  % 37,883  1,597  5.54  %
Subordinated debt, net of unamortized issuance costs
29,455  799  3.61  % 29,365  799  3.63  %
Total interest bearing liabilities 1,480,788  24,941  2.25  % 1,441,871  25,529  2.36  %
NONINTEREST BEARING LIABILITIES AND SHAREHOLDERS' EQUITY
Demand deposits 413,568  414,179 
Other liabilities 15,131  16,183 
Shareholders’ equity 219,272  204,221 
Total liabilities and shareholders’ equity $ 2,128,759  $ 2,076,454 
Net interest income (FTE) $ 46,357  $ 41,996 
Net yield on interest earning assets (FTE) (4)
3.12  % 2.87  %
(1) Includes loans held-for-sale and nonaccrual loans (loan summary below)
(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.
September 30
2025
June 30
2025
March 31
2025
December 31
2024
September 30
2024
Commercial and industrial (4)
$ 218,132  $ 207,719  $ 205,172  $ 200,623  $ 197,372 
Commercial real estate (4)
626,642  614,383  596,282  591,718  590,255 
Advances to mortgage brokers 5,056  3,005  3,015  63,080  76,187 
Agricultural 97,794  96,842  94,359  99,694  96,794 
Total commercial loans 947,624  921,949  898,828  955,115  960,608 
Residential real estate 412,056  398,668  387,348  380,872  369,846 
Consumer 72,225  76,896  81,548  87,584  93,829 
Gross loans $ 1,431,905  $ 1,397,513  $ 1,367,724  $ 1,423,571  $ 1,424,283 
(4) Certain amounts reported as commercial and industrial loans have been reclassified as commercial real estate loans to conform to the September 30, 2025 presentation
E


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)
(Dollars in thousands except per share amounts and ratios)
September 30
2025
June 30
2025
March 31
2025
December 31
2024
September 30
2024
Gross loans $ 1,431,905  $ 1,397,513  $ 1,367,724  $ 1,423,571  $ 1,424,283 
Advances to mortgage brokers 5,056  3,005  3,015  63,080  76,187 
Core loans $ 1,426,849  $ 1,394,508  $ 1,364,709  $ 1,360,491  $ 1,348,096 
Total shareholders’ equity $ 227,420  $ 220,500  $ 215,556  $ 210,276  $ 212,985 
Goodwill and other intangible assets 48,282  48,282  48,282  48,283  48,283 
Tangible equity (A) 179,138  172,218  167,274  161,993  164,702 
Common shares outstanding (1)
(B) 7,350,567  7,361,684  7,408,010  7,424,893  7,438,720 
Tangible book value per share (A/B) 24.37  23.39  22.58  21.82  22.14 
(1) Whole shares.
F