UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549




	FORM 10-Q



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2012



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to



	Commission file number 000-24630

MIDWESTONE FINANCIAL GROUP, INC.

(Exact name of Registrant as specified in its charter)



Iowa	42-1206172
(State of Incorporation)	(I.R.S. Employer Identification No.)

102 South Clinton Street

Iowa City, IA 52240

(Address of principal executive offices, including Zip Code)

319-356-5800

(Registrant's telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer	o	Accelerated filer	x
Non-accelerated filer	o (Do not check if a smaller reporting company)	Smaller reporting company	o

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

As of ~~August 2,~~October 31, 2012, there were ~~8,483,072~~8,492,040 shares of common stock, $1.00 par value per share, outstanding.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC.

Form 10-Q Quarterly Report

Table of Contents



		Page No.
PART I

Item 1.	Financial Statements	1

	Consolidated Balance Sheets	1

	Consolidated Statements of Operations	2

	Consolidated Statements of Comprehensive Income	3

	Consolidated Statements of Shareholders' Equity	4

	Consolidated Statements of Cash Flows	5

	Notes to Consolidated Financial Statements	6

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	29

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	51

Item 4.	Controls and Procedures	53

Part II

Item 1.	Legal Proceedings	55

Item 1A.	Risk Factors	55

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	55

Item 3.	Defaults Upon Senior Securities	55

Item 4.	Mine Safety Disclosures	55

Item 5.	Other Information	55

Item 6.	Exhibits	5556

	Signatures	5657

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS


	June 30, 2012			December 31, 2011			September 30, 2012			December 31, 2011
(dollars in thousands)	(unaudited)						(unaudited)
ASSETS
Cash and due from banks	$	23,347		$	28,155		$	27,074		$	28,155
Interest-bearing deposits in banks	7,047			4,468			23,172			4,468
Cash and cash equivalents	30,394			32,623			50,246			32,623
Investment securities:
Available for sale	547,203			534,080			509,906			534,080
Held to maturity (fair value of $6,649 as of June 30, 2012 and $2,042 as of December 31, 2011)	6,491			2,036
Held to maturity (fair value of $26,168 as of September 30, 2012 and $2,042 as of December 31, 2011)							25,912			2,036
Loans held for sale	925			1,955			1,656			1,955
Loans	996,422			986,173			1,011,264			986,173
Allowance for loan losses	(15,737		)	(15,676		)	(15,827		)	(15,676		)
Net loans	980,685			970,497			995,437			970,497
Loan pool participations, net	42,046			50,052			37,902			50,052
Premises and equipment, net	24,770			26,260			25,513			26,260
Accrued interest receivable	9,437			10,422			11,192			10,422
Intangible assets, net	9,858			10,247			9,663			10,247
Bank-owned life insurance	28,174			27,723			28,400			27,723
Other real estate owned	3,869			4,033			3,117			4,033
Assets held for sale	764			—			764			—
Deferred income taxes	572			3,654			—			3,654
Other assets	22,206			21,662			21,922			21,662
Total assets	$	1,707,394		$	1,695,244		$	1,721,630		$	1,695,244
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Non-interest-bearing demand	$	177,447		$	161,287		$	171,023		$	161,287
Interest-bearing checking	501,078			499,905			519,790			499,905
Savings	80,846			71,823			85,800			71,823
Certificates of deposit under $100,000	326,699			346,858			320,135			346,858
Certificates of deposit $100,000 and over	235,333			226,769			231,895			226,769
Total deposits	1,321,403			1,306,642			1,328,643			1,306,642
Federal funds purchased	—			8,920			—			8,920
Securities sold under agreements to repurchase	52,017			48,287			62,440			48,287
Federal Home Loan Bank borrowings	130,067			140,014			130,094			140,014
Deferred compensation liability	3,595			3,643			3,575			3,643
Long-term debt	15,464			15,464			15,464			15,464
Accrued interest payable	1,541			1,530			1,644			1,530
Deferred income taxes							370			—
Other liabilities	16,606			14,250			7,876			14,250
Total liabilities	1,540,693			1,538,750			1,550,106			1,538,750
Shareholders' equity:
Preferred stock, no par value, with a liquidation preference of $1,000.00 per share; authorized 500,000 shares; no shares issued and outstanding at June 30, 2012 and December 31, 2011	$	—		$	—
Common stock, $1.00 par value; authorized 15,000,000 shares at June 30, 2012 and December 31, 2011; issued 8,690,398 shares at June 30, 2012 and December 31, 2011; outstanding 8,475,765 shares at June 30, 2012 and 8,529,530 shares at December 31, 2011	8,690			8,690
Preferred stock, no par value; authorized 500,000 shares; no shares issued and outstanding at September 30, 2012 and December 31, 2011							$	—		$	—
Common stock, $1.00 par value; authorized 15,000,000 shares at September 30, 2012 and December 31, 2011; issued 8,690,398 shares at September 30, 2012 and December 31, 2011; outstanding 8,487,518 shares at September 30, 2012 and 8,529,530 shares at December 31, 2011							8,690			8,690
Additional paid-in capital	80,215			80,333			80,310			80,333
Treasury stock at cost, 214,633 shares as of June 30, 2012 and 160,868 shares at December 31, 2011	(3,282		)	(2,312		)
Treasury stock at cost, 202,880 shares as of September 30, 2012 and 160,868 shares at December 31, 2011							(3,102		)	(2,312		)
Retained earnings	72,800			66,299			76,443			66,299
Accumulated other comprehensive income	8,278			3,484			9,183			3,484
Total shareholders' equity	166,701			156,494			171,524			156,494
Total liabilities and shareholders' equity	$	1,707,394		$	1,695,244		$	1,721,630		$	1,695,244

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS


(unaudited) (dollars in thousands, except per share amounts)	Three Months Ended June 30,					Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011			2012		2011			2012		2011		2012		2011
Interest income:
Interest and fees on loans	$	12,799	$	12,976		$	25,879	$	25,776		$	12,760	$	13,128	$	38,639	$	38,904
Interest and discount on loan pool participations	401		436			855		790			886		311		1,741		1,101
Interest on bank deposits	12		8			22		16			7		9		29		25
Interest on federal funds sold	1		1			1		1			—		—		1		1
Interest on investment securities:
Taxable securities	2,818		2,866			5,570		5,554			2,654		2,703		8,224		8,257
Tax-exempt securities	1,246		1,072			2,465		2,107			1,279		1,092		3,744		3,199
Total interest income	17,277		17,359			34,792		34,244			17,586		17,243		52,378		51,487
Interest expense:
Interest on deposits:
Interest-bearing checking	761		994			1,590		2,002			691		954		2,281		2,956
Savings	32		58			69		117			36		47		105		164
Certificates of deposit under $100,000	1,496		2,120			3,086		4,307			1,433		1,903		4,519		6,210
Certificates of deposit $100,000 and over	754		839			1,527		1,687			715		827		2,242		2,514
Total interest expense on deposits	3,043		4,011			6,272		8,113			2,875		3,731		9,147		11,844
Interest on federal funds purchased	2		3			5		3			6		2		11		5
Interest on securities sold under agreements to repurchase	47		67			102		141			43		65		145		206
Interest on Federal Home Loan Bank borrowings	783		868			1,586		1,813			767		869		2,353		2,682
Interest on notes payable	9		10			18		20			8		9		26		29
Interest on long-term debt	167		163			335		325			168		165		503		490
Total interest expense	4,051		5,122			8,318		10,415			3,867		4,841		12,185		15,256
Net interest income	13,226		12,237			26,474		23,829			13,719		12,402		40,193		36,231
Provision for loan losses	575		900			1,154		1,800			575		750		1,729		2,550
Net interest income after provision for loan losses	12,651		11,337			25,320		22,029			13,144		11,652		38,464		33,681
Noninterest income:
Trust, investment, and insurance fees	1,220		1,156			2,473		2,429			1,294		1,159		3,767		3,588
Service charges and fees on deposit accounts	811		955			1,578		1,806			846		973		2,424		2,779
Mortgage origination and loan servicing fees	828		382			1,595		1,259			919		531		2,514		1,790
Other service charges, commissions and fees	623		677			1,333		1,356			303		648		1,636		2,004
Bank-owned life insurance income	221		225			451		454			225		227		676		681
Gain on sale or call of available for sale securities	417		85			733		85			8		345		741		430
Gain (loss) on sale of premises and equipment	4,047		(195		)	4,205		(243		)	—		48		4,205		(195		)
Total noninterest income	8,167		3,285			12,368		7,146			3,595		3,931		15,963		11,077
Noninterest expense:
Salaries and employee benefits	11,988		5,739			17,960		11,609			6,207		5,703		24,167		17,312
Net occupancy and equipment expense	1,560		1,498			3,204		3,115			1,537		1,537		4,741		4,652
Professional fees	793		688			1,525		1,365			612		799		2,137		2,164
Data processing expense	369		426			815		876			443		406		1,258		1,282
FDIC insurance expense	293		356			603		953			326		331		929		1,284
Amortization of intangible assets	195		224			389		448			195		223		584		671
Other operating expense	1,382		1,364			2,887		2,563			1,393		1,312		4,280		3,875
Total noninterest expense	16,580		10,295			27,383		20,929			10,713		10,311		38,096		31,240
Income before income tax expense	4,238		4,327			10,305		8,246			6,026		5,272		16,331		13,518
Income tax expense	726		1,104			2,361		2,118			1,576		1,434		3,937		3,552
Net income	$	3,512	$	3,223		$	7,944	$	6,128		$	4,450	$	3,838	$	12,394	$	9,966
Less: Preferred stock dividends and discount accretion	$	—	$	218		$	—	$	435		$	—	$	210	$	—	$	645
Net income available to common shareholders	$	3,512	$	3,005		$	7,944	$	5,693		$	4,450	$	3,628	$	12,394	$	9,321
Share and Per share information:
Ending number of shares outstanding	8,475,765		8,628,221			8,475,765		8,628,221			8,487,518		8,583,337		8,487,518		8,583,337
Average number of shares outstanding	8,471,379		8,627,810			8,484,649		8,624,782			8,483,918		8,610,837		8,484,404		8,620,083
Diluted average number of shares	8,516,461		8,674,558			8,521,971		8,678,787			8,534,908		8,640,231		8,526,161		8,646,816
Earnings per common share - basic	$	0.42	$	0.35		$	0.94	$	0.66		$	0.52	$	0.42	$	1.46	$	1.08
Earnings per common share - diluted	0.41		0.35			0.93		0.66			0.52		0.42		1.45		1.08
Dividends paid per common share	0.09		0.05			0.17		0.10			0.10		0.06		0.27		0.16

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


(unaudited) (dollars in thousands)	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2012			2011			2012			2011			2012			2011			2012			2011
Net income	$	3,512		$	3,223		$	7,944		$	6,128		$	4,450		$	3,838		$	12,394		$	9,966

Other comprehensive income, before tax:
Unrealized holding gains arising during period	1,556			7,512			2,415			8,305			1,453			4,268			3,868			12,573
Less: Reclassification adjustment for gains included in net income	(417		)	(85		)	(733		)	(85		)	(8		)	(345		)	(741		)	(430		)
Unrealized gains on available for sale securities	1,139			7,427			1,682			8,220			1,445			3,923			3,127			12,143

Reclassification of pension plan expense due to plan settlement	5,969			—			5,969			—			—			—			5,969			—
Defined benefit pension plans	5,969			—			5,969			—			—			—			5,969			—
Other comprehensive income, before tax	7,108			7,427			7,651			8,220			1,445			3,923			9,096			12,143
Income tax expense related to items of other comprehensive income	2,661			2,768			2,857			3,065			540			1,470			3,397			4,535
Other comprehensive income, net of tax	4,447			4,659			4,794			5,155			905			2,453			5,699			7,608
Comprehensive income	$	7,959		$	7,882		$	12,738		$	11,283		$	5,355		$	6,291		$	18,093		$	17,574

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


(unaudited) (dollars in thousands, except per share amounts)	Preferred Stock		Common Stock		Additional Paid-in Capital			Treasury Stock			Retained Earnings			Accumulated Other Comprehensive Income (loss)			Total			Preferred Stock			Common Stock		Additional Paid-in Capital			Treasury Stock			Retained Earnings			Accumulated Other Comprehensive Income (loss)			Total
Balance at December 31, 2010	$	15,767	$	8,690	$	81,268		$	(1,052	)	$	55,619		$	(1,826	)	$	158,466		$	15,767		$	8,690	$	81,268		$	(1,052	)	$	55,619		$	(1,826	)	$	158,466
Net income	—		—		—			—			6,128			—			6,128			—			—		—			—			9,966			—			9,966
Dividends paid on common stock ($0.10 per share)	—		—		—			—			(863		)	—			(863		)
Dividends paid on common stock ($0.16 per share)																				—			—		—			—			(1,378		)	—			(1,378		)
Dividends paid on preferred stock	—		—		—			—			(400		)	—			(400		)	—			—		—			—			(513		)	—			(513		)
Stock options exercised (3,488 shares)	—		—		(9		)	49			—			—			40			—			—		(9		)	49			—			—			40
Release/lapse of restriction on RSUs (10,650 shares)	—		—		(135		)	138			—			—			3
Release/lapse of restriction on RSUs (10,850 shares)																				—			—		(138		)	140			—			—			2
Preferred stock discount accretion	35		—		—			—			(35		)	—			—			233			—		—			—			(233		)	—			—
Redemption of preferred stock																				(16,000		)	—		—			—			—			—			(16,000		)
Repurchase of common stock warrant																				—			—		(1,000		)	—			—			—			(1,000		)
Repurchase of common stock (45,039 shares)																				—			—		—			(658		)	—			—			(658		)
Stock compensation	—		—		108			—			—			—			108			—			—		164			—			—			—			164
Other comprehensive income	—		—		—			—			—			5,155			5,155			—			—		—			—			—			7,608			7,608
Balance at June 30, 2011	$	15,802	$	8,690	$	81,232		$	(865	)	$	60,449		$	3,329		$	168,637
Balance at September 30, 2011																				$	—		$	8,690	$	80,285		$	(1,521	)	$	63,461		$	5,782		$	156,697
Balance at December 31, 2011	$	—	$	8,690	$	80,333		$	(2,312	)	$	66,299		$	3,484		$	156,494		$	—		$	8,690	$	80,333		$	(2,312	)	$	66,299		$	3,484		$	156,494
Net income	—		—		—			—			7,944			—			7,944			—			—		—			—			12,394			—			12,394
Dividends paid on common stock ($0.17 per share)	—		—		—			—			(1,443		)	—			(1,443		)
Stock options exercised (23,497 shares)	—		—		(49		)	265			—			—			216
Release/lapse of restriction on RSUs (15,610 shares)	—		—		(198		)	210			—			—			12
Dividends paid on common stock ($0.265 per share)																				—			—		—			—			(2,250		)	—			(2,250		)
Stock options exercised (38,204 shares)																				—			—		(21		)	442			—			—			421
Release/lapse of restriction on RSUs (15,810 shares)																				—			—		(201		)	213			—			—			12
Repurchase of common stock (86,083 shares)	—		—		—			(1,445		)	—			—			(1,445		)	—			—		—			(1,445		)	—			—			(1,445		)
Stock compensation	—		—		129			—			—			—			129			—			—		199			—			—			—			199
Other comprehensive income	—		—		—			—			—			4,794			4,794			—			—		—			—			—			5,699			5,699
Balance at June 30, 2012	$	—	$	8,690	$	80,215		$	(3,282	)	$	72,800		$	8,278		$	166,701
Balance at September 30, 2012																				$	—		$	8,690	$	80,310		$	(3,102	)	$	76,443		$	9,183		$	171,524

See accompanying notes to consolidated financial statements.

Table of Contents

MIDWESTONE FINANCIAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS


(unaudited) (dollars in thousands)	Six Months Ended June 30,						Nine Months Ended September 30,
	2012			2011			2012			2011
Cash flows from operating activities:
Net income	$	7,944		$	6,128		$	12,394		$	9,966
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	1,154			1,800			1,729			2,550
Depreciation, amortization and accretion	2,729			2,588			4,047			3,673
(Gain) loss on sale of premises and equipment	(4,205		)	243			(4,205		)	195
Deferred income taxes	226			(5		)	628			7
Stock-based compensation	141			108			199			164
Net gain on sale or call of available for sale securities	(733		)	(85		)	(741		)	(430		)
Net gain on sale of other real estate owned	(84		)	(158		)	(95		)	(192		)
Net gain on sale of loans held for sale	(899		)	(470		)	(1,466		)	(792		)
Writedown of other real estate owned	16			—			326			9
Origination of loans held for sale	(67,081		)	(38,312		)	(112,979		)	(64,775		)
Proceeds from sales of loans held for sale	69,010			39,172			114,744			64,580
Recognition of previously deferred expense related to pension plan settlement	3,002			—			3,002			—
Pension plan contribution	(3,031		)	—			(3,031		)	—
Decrease in accrued interest receivable	985			1,449
Increase in accrued interest receivable							(770		)	(237		)
Increase in cash surrender value of bank-owned life insurance	(451		)	(454		)	(677		)	(682		)
Increase in other assets	(544		)	(1,003		)	(260		)	(1,164		)
Decrease in deferred compensation liability	(48		)	(31		)	(68		)	(50		)
Increase in accrued interest payable, accounts payable, accrued expenses, and other liabilities	8,364			1,259
Increase (decrease) in accrued interest payable, accounts payable, accrued expenses, and other liabilities							(263		)	2,257
Net cash provided by operating activities	16,495			12,229			12,514			15,079
Cash flows from investing activities:
Proceeds from sales of available for sale securities	16,224			—			16,232			—
Proceeds from maturities and calls of available for sale securities	58,772			64,238			97,424			105,909
Purchases of available for sale securities	(86,840		)	(96,412		)	(87,255		)	(124,636		)
Proceeds from maturities and calls of held to maturity securities	546			1,540			556			1,545
Purchase of held to maturity securities	(5,000		)	—			(24,429		)	—
Increase in loans	(12,734		)	(21,716		)	(28,258		)	(20,726		)
Decrease in loan pool participations, net	8,006			9,207			12,150			12,413
Purchases of premises and equipment	(1,465		)	(531		)	(2,777		)	(1,342		)
Proceeds from sale of other real estate owned	1,624			778			2,274			1,069
Proceeds from sale of premises and equipment	5,244			175			5,220			296
Net cash used in investing activities	(15,623		)	(42,721		)	(8,863		)	(25,472		)
Cash flows from financing activities:
Net increase in deposits	14,761			36,959			22,001			47,339
Decrease in federal funds purchased	(8,920		)	—			(8,920		)	—
Increase (decrease) in securities sold under agreements to repurchase	3,730			(2,005		)	14,153			(8,265		)
Proceeds from Federal Home Loan Bank borrowings	—			51,000			20,000			51,000
Repayment of Federal Home Loan Bank borrowings	(10,000		)	(33,000		)	(30,000		)	(39,000		)
Stock options exercised	216			43			433			42
Dividends paid	(1,443		)	(1,263		)	(2,250		)	(1,891		)
Repurchase of common stock	(1,445		)	—			(1,445		)	(658		)
Net cash (used in) provided by financing activities	(3,101		)	51,734
Net increase (decrease) in cash and cash equivalents	(2,229		)	21,242
Redemption of preferred stock							—			(16,000		)
Repurchase of common stock warrant							—			(1,000		)
Net cash provided by financing activities							13,972			31,567
Net increase in cash and cash equivalents							17,623			21,174
Cash and cash equivalents at beginning of period	32,623			20,523			32,623			20,523
Cash and cash equivalents at end of period	$	30,394		$	41,765		$	50,246		$	41,697
Supplemental disclosures of cash flow information:
Cash paid during the period for interest	$	8,307		$	10,509		$	12,071		$	15,410
Cash paid during the period for income taxes	$	3,171		$	857		$	4,455		$	2,204
Supplemental schedule of non-cash investing activities:
Transfer of loans to other real estate owned	$	1,392		$	188		$	1,589		$	952
Transfer of property to assets held for sale	$	764		$	—		$	764		$	—

See accompanying notes to consolidated financial statements.

Table of Contents

MidWestOne Financial Group, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

1.Principles of Consolidation and Presentation

MidWestOne Financial Group, Inc. (“MidWestOne” or the “Company,” which is also referred to herein as “we,” “our” or “us”) is an Iowa corporation incorporated in 1983, a bank holding company under the Bank Holding Company Act of 1956 and a financial holding company under the Gramm-Leach-Bliley Act of 1999. Our principal executive offices are located at 102 South Clinton Street, Iowa City, Iowa 52240.

The Company owns 100% of the outstanding common stock of MidWestOne Bank, an Iowa state non-member bank chartered in 1934 with its main office in Iowa City, Iowa (the “Bank”), and 100% of the common stock of MidWestOne Insurance Services, Inc., Oskaloosa, Iowa. We operate primarily through our bank subsidiary, MidWestOne Bank, and MidWestOne Insurance Services, Inc., our wholly-owned subsidiary that operates an insurance agency business through three offices located in central and east-central Iowa.

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all the information and notes necessary for complete financial statements in conformity with U.S. generally accepted accounting principles. The information in this Quarterly Report on Form 10-Q is written with the presumption that the users of the interim financial statements have read or have access to the most recent Annual Report on Form 10-K of MidWestOne, which contains the latest audited financial statements and notes thereto, together with Management's Discussion and Analysis of Financial Condition and Results of Operations as of December 31, 2011 and for the year then ended. Management believes that the disclosures are adequate to make the information presented not misleading. In the opinion of management, the accompanying consolidated financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position as of ~~June~~September 30, 2012, and the results of operations and cash flows for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011. All significant intercompany accounts and transactions have been eliminated in consolidation.

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. These estimates are based on information available to management at the time the estimates are made. Actual results could differ from those estimates. The results for the three and ~~six~~nine months ended ~~June~~September 30, 2012 may not be indicative of results for the year ending December 31, 2012, or for any other period.

All significant accounting policies followed in the preparation of the quarterly financial statements are disclosed in the December 31, 2011 Annual Report on Form 10-K. In the consolidated statements of cash flows, cash and cash equivalents include cash and due from banks, interest-bearing deposits in banks, and federal funds sold.

2.Shareholders' Equity

Preferred Stock: The number of authorized shares of preferred stock for the Company is 500,000. None are currently issued or outstanding.

Common Stock: The number of authorized shares of common stock for the Company is 15,000,000.

On October 18, 2011, our Board of Directors amended the Company's existing $1.0 million share repurchase program, originally authorized on July 26, 2011, by increasing the remaining amount of authorized repurchases to $5.0 million, and extending the expiration of the program to December 31, 2012. Pursuant to the program, we may repurchase shares from time to time in the open market, and the method, timing and amounts of repurchase will be solely in the discretion of the Company's management. The repurchase program does not require us to acquire a specific number of shares. Therefore, the amount of shares repurchased pursuant to the program will depend on several factors, including market conditions, capital and liquidity requirements, and alternative uses for cash available.

3.Earnings per Common Share

Basic earnings per common share computations are based on the weighted average number of shares of common stock actually outstanding during the period. Diluted earnings per share amounts are computed by dividing net income available to common shareholders by the weighted average number of shares outstanding and all dilutive potential shares outstanding during the period.

Table of Contents

The following table presents the computation of earnings per common share for the respective periods:

   Three Months Ended June 30, Six Months Ended June 30,
(dollars in thousands, except per share amounts)    2012 2011 2012 2011
Weighted average number of shares outstanding during the period    8,471,379
8,627,810
8,484,649
8,624,782
Weighted average number of shares outstanding during the period including all dilutive potential shares    8,516,461
8,674,558
8,521,971
8,678,787
Net income    $ 3,512
$ 3,223
$ 7,944
$ 6,128
Preferred stock dividend accrued and discount accretion    —
(218 ) —
(435 )
Net income available to common stockholders    $ 3,512
$ 3,005
$ 7,944
$ 5,693
Earnings per share - basic    $ 0.42
$ 0.35
$ 0.94
$ 0.66
Earnings per share - diluted    $ 0.41
$ 0.35
$ 0.93
$ 0.66



	Three Months Ended September 30,					Nine Months Ended September 30,
(dollars in thousands, except per share amounts)	2012		2011			2012		2011
Weighted average number of shares outstanding during the period	8,483,918		8,610,837			8,484,404		8,620,083
Weighted average number of shares outstanding during the period including all dilutive potential shares	8,534,908		8,640,231			8,526,161		8,646,816
Net income	$	4,450	$	3,838		$	12,394	$	9,966
Preferred stock dividend accrued and discount accretion	—		(210		)	—		(645		)
Net income available to common stockholders	$	4,450	$	3,628		$	12,394	$	9,321
Earnings per share - basic	$	0.52	$	0.42		$	1.46	$	1.08
Earnings per share - diluted	$	0.52	$	0.42		$	1.45	$	1.08

4.Investment Securities

A summary of investment securities available for sale is as follows:



	As of September 30, 2012
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
(in thousands)
U.S. Government agencies and corporations	$	51,686	$	1,224	$	—	$	52,910
State and political subdivisions	210,923		12,442		36		223,329
Mortgage-backed securities and collateralized mortgage obligations	213,879		6,695		—		220,574
Corporate debt securities	11,941		382		967		11,356
Total debt securities	488,429		20,743		1,003		508,169
Other equity securities	1,628		114		5		1,737
Total	$	490,057	$	20,857	$	1,008	$	509,906

As of June 30, 2012

Amortized
Cost

Gross
Unrealized
Gains

Gross
Unrealized
Losses

Estimated
Fair Value
(in thousands)
U.S. Government agencies and corporations $ 70,980
   $ 1,125
   $ —
$ 72,105
State and political subdivisions 213,278
   11,751
   156
224,873
Mortgage-backed securities and collateralized mortgage obligations 231,198
   6,135
   24
237,309
Corporate debt securities 11,960
   182
   762
11,380
Total debt securities 527,416
   19,193
   942
545,667
Other equity securities 1,383
   153
   —
1,536
Total $ 528,799
   $ 19,346
   $ 942
$ 547,203



	As of December 31, 2011
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
(in thousands)
U.S. Government agencies and corporations	$	55,851	$	1,142	$	12	$	56,981
State and political subdivisions	209,094		10,222		55		219,261
Mortgage-backed securities and collateralized mortgage obligations	238,641		6,161		—		244,802
Corporate debt securities	12,578		203		1,176		11,605
Total debt securities	516,164		17,728		1,243		532,649
Other equity securities	1,194		237		—		1,431
Total	$	517,358	$	17,965	$	1,243	$	534,080

~~Table of Contents~~

A summary of investment securities held to maturity is as follows:

As of June 30, 2012

Amortized
Cost

Gross
Unrealized
Gains

Gross
Unrealized
Losses

Estimated
Fair Value
(in thousands)
State and political subdivisions $ 5,575
   $ 153
   $ —
   $ 5,728
Mortgage-backed securities 44
   5
   —
   49
Corporate debt securities 872
   —
   —
   872
Total $ 6,491
   $ 158
   $ —
   $ 6,649



	As of September 30, 2012
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
(in thousands)
State and political subdivisions	$	12,412	$	194	$	1	$	12,605
Mortgage-backed securities	10,243		64		—		10,307
Corporate debt securities	3,257		—		1		3,256
Total	$	25,912	$	258	$	2	$	26,168

Table of Contents



	As of December 31, 2011
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
(in thousands)
State and political subdivisions	$	1,119	$	2	$	—	$	1,121
Mortgage-backed securities	46		4		—		50
Corporate debt securities	871		—		—		871
Total	$	2,036	$	6	$	—	$	2,042

The summary of ~~available for sale~~ investment securities shows that some of the securities in the available for sale and held to maturity investment ~~portfolio~~portfolios had unrealized losses, or were temporarily impaired, as of ~~June~~September 30, 2012 and December 31, 2011. This temporary impairment represents the estimated amount of loss that would be realized if the securities were sold on the valuation date.

The following presents information pertaining to securities with gross unrealized losses as of ~~June~~September 30, 2012 and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous loss position:

   As of June 30, 2012

Number
of
Securities
   Less than 12 Months    12 Months or More    Total

Fair
Value

Unrealized
Losses

Fair
Value

Unrealized
Losses

Fair
Value

Unrealized
Losses
(in thousands, except number of securities)
State and political subdivisions 29
   11,372
   155
   310
   1
   11,682
   156
Mortgage-backed securities and collateralized mortgage obligations 1
   9,771
   24
   —
   —
   9,771
   24
Corporate debt securities 6
   2,078
   25
   1,035
   737
   3,113
   762
Total 36
   $ 23,221
   $ 204
   $ 1,345
   $ 738
   $ 24,566
   $ 942



		As of September 30, 2012
	Number of Securities	Less than 12 Months				12 Months or More				Total
	Number of Securities	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
(in thousands, except number of securities)
State and political subdivisions	13	3,773		35		173		1		3,946		36
Corporate debt securities	4	—		—		805		967		805		967
Other equity securities	1	236		5		—		—		236		5
Total	18	$	4,009	$	40	$	978	$	968	$	4,987	$	1,008



		As of December 31, 2011
	Number of Securities	Less than 12 Months				12 Months or More				Total
	Number of Securities	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
(in thousands, except number of securities)
U.S. Government agencies and corporations	1	$	5,412	$	12	$	—	$	—	$	5,412	$	12
State and political subdivisions	14	3,449		46		866		9		4,315		55
Corporate debt securities	6	4,975		210		806		966		5,781		1,176
Total	21	$	13,836	$	268	$	1,672	$	975	$	15,508	$	1,243

The Company's assessment of other-than-temporary impairment ("OTTI") is based on its reasonable judgment of the specific facts and circumstances impacting each individual security at the time such assessments are made. The Company reviews and considers factual information, including expected cash flows, the structure of the security, the credit quality of the underlying assets and the current and anticipated market conditions.

At ~~June~~September 30, 2012, approximately 59% of the municipal bonds held by the Company were Iowa based. The Company does not intend to sell these municipal obligations, and it is not more likely than not that the Company will be required to sell them before the recovery of its cost. Due to the issuers' continued satisfaction of their obligations under the securities

~~Table of Contents~~

in accordance with their contractual terms and the expectation that they will continue to do so, management's intent and ability to hold these securities for a period of time sufficient to allow for any anticipated recovery in fair value, as well as the evaluation of the fundamentals of the issuers' financial condition and other objective evidence, the Company believes that the municipal obligations identified in the tables above were temporarily depressed as of ~~June~~September 30, 2012 and December 31, 2011.

The receipt of principal, at par, and interest on mortgage-backed securities is guaranteed by the respective government-sponsored agency guarantor, such that the Company believes that its mortgage-backed securities do not expose the Company to credit-related losses. The Company's mortgage-backed securities portfolio consisted of securities predominantly underwritten to the standards of and guaranteed by the following government-sponsored agencies: FHLMC, FNMA and GNMA.

Table of Contents

At ~~June~~September 30, 2012, the Company owned six collateralized debt obligations backed by pools of trust preferred securities with an original cost basis of $9.75 million. The book value of these securities as of ~~June~~September 30, 2012 totaled $1.8 million, after other-than-temporary impairment charges during 2008, 2009, and 2010. All of the Company's trust preferred collateralized debt obligations are in mezzanine tranches and are currently rated less than investment grade by Moody's Investor Services. They are secured by trust preferred securities of banks and insurance companies throughout the United States, and were rated as investment grade securities when purchased between March 2006 and December 2007. However, as the banking climate eroded during 2008, the securities experienced cash flow problems. Due to continued market deterioration in these securities during 2009 and 2010, additional pre-tax charges to earnings were recorded. No additional charges have been recognized during 2011 or 2012.The market for these securities is considered to be inactive according to the guidance issued in ASC Topic 820, “Fair Value Measurements and Disclosures.” The Company uses a discounted cash flow model to determine the estimated fair value of its pooled trust preferred collateralized debt obligations and to assess other-than-temporary impairment. The discounted cash flow analysis was performed in accordance with ASC Topic 325. The assumptions used in preparing the discounted cash flow model include the following: estimated discount rates (using yields of comparable traded instruments adjusted for illiquidity and other risk factors), estimated deferral and default rates on collateral, and estimated cash flows. The Company also reviewed a stress test of these securities to determine the additional deferrals or defaults in the collateral pool in excess of what the Company believes is probable, before the payments on the individual securities are negatively impacted.

As of ~~June~~September 30, 2012, the Company also owned $~~1.5~~1.7 million of equity securities in banks and financial service-related companies. Equity securities are considered to have other-than-temporary impairment whenever they have been in a loss position, compared to current book value, for twelve consecutive months, and the Company does not expect them to recover to their original cost basis. For the first ~~half~~three quarters of 2012 and 2011, no impairment charges were recorded, as the affected equity securities were not deemed impaired due to stabilized market prices in relation to the Company's original purchase price.

It is reasonably possible that the fair values of the Company's investment securities could decline in the future if the overall economy and the financial condition of the issuers deteriorate and the liquidity of these securities remains depressed. As a result, there is a risk that other-than-temporary impairments may occur in the future and any such amounts could be material to the Company's consolidated statements of operations.

A summary of the contractual maturity distribution of debt investment securities at ~~June~~September 30, 2012 is as follows:

Available For Sale    Held to Maturity

Amortized
Cost
   Fair Value
Amortized
Cost
   Fair Value
(in thousands)
Due in one year or less $ 18,786
   $ 18,980
   $ 225
   $ 225
Due after one year through five years 97,717
   101,614
   351
   352
Due after five years through ten years 114,212
   120,311
   —
   —
Due after ten years 65,503
   67,453
   5,871
   6,023
Mortgage-backed securities and collateralized mortgage obligations 231,198
   237,309
   44
   49
Total $ 527,416
   $ 545,667
   $ 6,491
   $ 6,649



	Available For Sale				Held to Maturity
	Amortized Cost		Fair Value		Amortized Cost		Fair Value
(in thousands)
Due in one year or less	$	25,349	$	25,672	$	525	$	526
Due after one year through five years	82,539		86,692		2,431		2,430
Due after five years through ten years	106,049		112,557		—		—
Due after ten years	60,613		62,674		12,713		12,905
Mortgage-backed securities and collateralized mortgage obligations	213,879		220,574		10,243		10,307
Total	$	488,429	$	508,169	$	25,912	$	26,168

Mortgage-backed and collateralized mortgage obligations are collateralized by mortgage loans guaranteed by U.S. government agencies. Experience has indicated that principal payments will be collected sooner than scheduled because of prepayments. Therefore, these securities are not scheduled in the maturity categories indicated above. Equity securities available for sale with an amortized cost of $~~1.4~~1.6 million and a fair value of $~~1.5~~1.7 million are also excluded from this table.

~~Table of Contents~~

Other investment securities include investments in Federal Home Loan Bank (“FHLB”) stock. The carrying value of the FHLB stock at ~~June~~September 30, 2012 and December 31, 2011 was $~~12.3~~11.9 million and $12.2 million, respectively, which is included in the Other Assets line of the consolidated balance sheets. This security is not readily marketable and ownership of FHLB stock is a requirement for membership in the FHLB Des Moines. The amount of FHLB stock the Bank is required to hold is directly related to the amount of FHLB advances borrowed. Because there are no available market values, this security is carried at cost and evaluated for potential impairment each quarter. Redemption of this investment is at the option of the FHLB.

Table of Contents

Realized gains and losses on sales are determined on the basis of specific identification of investments based on the trade date. Realized gains on investments for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011 are as follows:

Three Months Ended June 30, Six Months Ended June 30,
2012 2011 2012 2011
(in thousands)
Available for sale fixed maturity securities:
Gross realized gains $ 38
$ 85
$ 352
$ 85
Equity securities:
Gross realized gains 379
—
381
—
379
—
381
—
$ 417
$ 85
$ 733
$ 85



	Three Months Ended September 30,				Nine Months Ended September 30,
	2012		2011		2012		2011
(in thousands)
Available for sale fixed maturity securities:
Gross realized gains	$	8	$	345	$	360	$	430
Gross realized losses	—		—		—		—
Other-than-temporary impairment	—		—		—		—
	8		345		360		430
Equity securities:
Gross realized gains	—		—		381		—
Gross realized losses	—		—		—		—
Other-than-temporary impairment	—		—		—		—
	—		—		381		—
	$	8	$	345	$	741	$	430

5.Loans Receivable and the Allowance for Loan Losses

The composition of loans and loan pool participations ~~and~~by portfolio segment are as follows:



	Allowance for Loan Losses and Recorded Investment in Loan Receivables
	As of September 30, 2012 and December 31, 2011
(in thousands)	Agricultural		Commercial and Industrial			Commercial Real Estate		Residential Real Estate		Consumer		Unallocated		Total
September 30, 2012
Allowance for loan losses:
Individually evaluated for impairment	$	171	$	500		$	303	$	121	$	6	$	—	$	1,101
Collectively evaluated for impairment	842		4,267		��	5,551		2,759		250		1,057		14,726
Total	$	1,013	$	4,767		$	5,854	$	2,880	$	256	$	1,057	$	15,827
Loans acquired with deteriorated credit quality (loan pool participations)	$	6	$	123		$	649	$	271	$	20	$	1,065	$	2,134
Loans receivable
Individually evaluated for impairment	$	3,323	$	2,413		$	6,332	$	1,031	$	39	$	—	$	13,138
Collectively evaluated for impairment	79,594		235,074			415,368		248,646		19,444		—		998,126
Total	$	82,917	$	237,487		$	421,700	$	249,677	$	19,483	$	—	$	1,011,264
Loans acquired with deteriorated credit quality (loan pool participations)	$	79	$	2,650		$	28,842	$	2,769	$	71	$	5,625	$	40,036



(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Unallocated		Total
December 31, 2011
Allowance for loan losses:
Individually evaluated for impairment	$	247	$	793	$	272	$	252	$	8	$	—	$	1,572
Collectively evaluated for impairment	962		4,587		4,899		3,249		159		248		14,104
Total	$	1,209	$	5,380	$	5,171	$	3,501	$	167	$	248	$	15,676
Loans acquired with deteriorated credit quality (loan pool participations)	$	7	$	219	$	666	$	346	$	56	$	840	$	2,134
Loans receivable
Individually evaluated for impairment	$	4,776	$	2,550	$	9,619	$	2,736	$	58	$	—	$	19,739
Collectively evaluated for impairment	84,522		238,636		386,420		236,112		20,744		—		966,434
Total	$	89,298	$	241,186	$	396,039	$	238,848	$	20,802	$	—	$	986,173
Loans acquired with deteriorated credit quality (loan pool participations)	$	90	$	3,793	$	30,523	$	5,694	$	124	$	11,962	$	52,186

Table of Contents

The changes in the allowance for loan losses by portfolio segment are as follows:

Allowance for Loan Losses and Recorded Investment in Loan Receivables
As of June 30, 2012 and December 31, 2011
(in thousands) Agricultural Commercial and Industrial Commercial Real Estate Residential Real Estate Consumer Unallocated Total
June 30, 2012
Allowance for loan losses:
Individually evaluated for impairment $ 182
$ 462
$ 113
$ 126
$ 7
$ —
$ 890
Collectively evaluated for impairment 772
4,484
4,489
2,768
358
1,976
14,847
Total $ 954
$ 4,946
$ 4,602
$ 2,894
$ 365
$ 1,976
$ 15,737
Loans acquired with deteriorated credit quality (loan pool participations) $ 6
$ 131
$ 637
$ 281
$ 23
$ 1,056
$ 2,134
Loans receivable
Individually evaluated for impairment $ 3,323
$ 2,333
$ 6,512
$ 974
$ 24
$ —
$ 13,166
Collectively evaluated for impairment 78,230
245,933
396,398
242,852
19,843
—
983,256
Total $ 81,553
$ 248,266
$ 402,910
$ 243,826
$ 19,867
$ —
$ 996,422
Loans acquired with deteriorated credit quality (loan pool participations) $ 83
$ 2,893
$ 27,280
$ 4,813
$ 80
$ 9,031
$ 44,180



	Allowance for Loan Loss Activity
	For the Three Months Ended September 30, 2012 and 2011
(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Unallocated			Total
2012
Beginning balance	$	954		$	4,946		$	4,602		$	2,894		$	365		$	1,976		$	15,737
Charge-offs	—			(607		)	(23		)	(168		)	(9		)	—			(807		)
Recoveries	—			310			11			—			1			—			322
Provision	59			118			1,264			154			(101		)	(919		)	575
Ending balance	$	1,013		$	4,767		$	5,854		$	2,880		$	256		$	1,057		$	15,827
2011
Beginning balance	$	1,328		$	5,001		$	5,715		$	2,675		$	360		$	524		$	15,603
Charge-offs	(32		)	(459		)	(147		)	(82		)	(62		)	—			(782		)
Recoveries	5			26			33			8			20			—			92
Provision	49			240			(552		)	679			(22		)	356			750
Ending balance	$	1,350		$	4,808		$	5,049		$	3,280		$	296		$	880		$	15,663

(in thousands) Agricultural Commercial and Industrial Commercial Real Estate Residential Real Estate Consumer Unallocated Total
December 31, 2011
Allowance for loan losses:
Individually evaluated for impairment $ 247
$ 793
$ 272
$ 252
$ 8
$ —
$ 1,572
Collectively evaluated for impairment 962
4,587
4,899
3,249
159
248
14,104
Total $ 1,209
$ 5,380
$ 5,171
$ 3,501
$ 167
$ 248
$ 15,676
Loans acquired with deteriorated credit quality (loan pool participations) $ 7
$ 219
$ 666
$ 346
$ 56
$ 840
$ 2,134
Loans receivable
Individually evaluated for impairment $ 4,776
$ 2,550
$ 9,619
$ 2,736
$ 58
$ —
$ 19,739
Collectively evaluated for impairment 84,522
238,636
386,420
236,112
20,744
—
966,434
Total $ 89,298
$ 241,186
$ 396,039
$ 238,848
$ 20,802
$ —
$ 986,173
Loans acquired with deteriorated credit quality (loan pool participations) $ 90
$ 3,793
$ 30,523
$ 5,694
$ 124
$ 11,962
$ 52,186

~~Table of Contents~~

Allowance for Loan Loss Activity
For the Three Months Ended June 30, 2012 and 2011
(in thousands) Agricultural Commercial and Industrial Commercial Real Estate Residential Real Estate Consumer Unallocated Total
2012
Beginning balance $ 1,123
$ 4,687
$ 4,851
$ 2,734
$ 378
$ 1,906
$ 15,679
Charge-offs —
(372 ) (80 ) (138 ) (23 ) —
(613 )
Recoveries —
82
10
—
4
—
96
Provision (169 ) 549
(179 ) 298
6
70
575
Ending balance $ 954
$ 4,946
$ 4,602
$ 2,894
$ 365
$ 1,976
$ 15,737
2011
Beginning balance $ 1,448
$ 5,069
$ 5,450
$ 2,299
$ 250
$ 882
$ 15,398
Charge-offs (318 ) (375 ) (551 ) (36 ) (33 ) —
(1,313 )
Recoveries 62
326
115
1
114
—
618
Provision 136
(19 ) 701
411
29
(358 ) 900
Ending balance $ 1,328
$ 5,001
$ 5,715
$ 2,675
$ 360
$ 524
$ 15,603

Allowance for Loan Loss Activity
For the Six Months Ended June 30, 2012 and 2011
(in thousands) Agricultural Commercial and Industrial Commercial Real Estate Residential Real Estate Consumer Unallocated Total
2012
Beginning balance $ 1,209
$ 5,380
$ 5,171
$ 3,501
$ 167
$ 248
$ 15,676
Charge-offs —
(1,284 ) (106 ) (313 ) (34 ) —
(1,737 )
Recoveries 507
97
13
12
15
—
644
Provision (762 ) 753
(476 ) (306 ) 217
1,728
1,154
Ending balance $ 954
$ 4,946
$ 4,602
$ 2,894
$ 365
$ 1,976
$ 15,737
2011
Beginning balance $ 827
$ 4,540
$ 5,255
$ 2,776
$ 323
$ 1,446
$ 15,167
Charge-offs (393 ) (594 ) (998 ) (107 ) (53 ) —
(2,145 )
Recoveries 62
470
115
16
118
—
781
Provision 832
585
1,343
(10 ) (28 ) (922 ) 1,800
Ending balance $ 1,328
$ 5,001
$ 5,715
$ 2,675
$ 360
$ 524
$ 15,603



	Allowance for Loan Loss Activity
	For the Nine Months Ended September 30, 2012 and 2011
(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Unallocated			Total
2012
Beginning balance	$	1,209		$	5,380		$	5,171		$	3,501		$	167		$	248		$	15,676
Charge-offs	—			(1,891		)	(129		)	(481		)	(43		)	—			(2,544		)
Recoveries	507			407			24			12			16			—			966
Provision	(703		)	871			788			(152		)	116			809			1,729
Ending balance	$	1,013		$	4,767		$	5,854		$	2,880		$	256		$	1,057		$	15,827
2011
Beginning balance	$	827		$	4,540		$	5,255		$	2,776		$	323		$	1,446		$	15,167
Charge-offs	(425		)	(1,053		)	(1,145		)	(189		)	(115		)	—			(2,927		)
Recoveries	67			496			148			24			138			—			873
Provision	881			825			791			669			(50		)	(566		)	2,550
Ending balance	$	1,350		$	4,808		$	5,049		$	3,280		$	296		$	880		$	15,663

Loan Portfolio Segment Risk Characteristics

Agricultural - Agricultural loans, most of which are secured by crops and machinery, are provided to finance capital improvements and farm operations as well as acquisitions of livestock and machinery. The ability of the borrower to repay may be affected by many factors outside of the borrower's control including adverse weather conditions, loss of livestock due to disease or other factors, declines in market prices for agricultural products and the impact of government regulations. The ultimate repayment of agricultural loans is dependent upon the profitable operation or management of the agricultural entity. Collateral for these loans generally includes accounts receivable, inventory, equipment and real estate. However, depending on the overall financial condition of the borrower, some loans are made on an unsecured basis. The collateral securing these loans may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business.

Commercial and Industrial - Commercial and industrial loans are primarily made based on the reported cash flow of the borrower and secondarily on the underlying collateral provided by the borrower. The collateral support provided by the borrower for most of these loans and the probability of repayment is based on the liquidation of the pledged collateral and enforcement of a personal guarantee, if any exists. The primary repayment risks of commercial and industrial loans are that the cash flows of the borrower may be unpredictable, and the collateral securing these loans may fluctuate in value. The size of the loans the Company can offer to commercial customers is less than the size of the loans that competitors with larger lending limits can offer. This may limit the Company's ability to establish relationships with the area's largest businesses. As a result, the Company may assume greater lending risks than financial institutions that have a lesser concentration of such loans and tend to make loans to larger businesses. Collateral for these loans generally includes accounts receivable, inventory, equipment and real estate. However, depending on the overall financial condition of the borrower, some loans are made on an unsecured basis. The collateral securing these loans may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. In addition, if the United States economy does not meaningfully improve, this could harm or continue to harm the businesses of our commercial and industrial customers and reduce the value of the collateral securing these loans.

Table of Contents

Commercial Real Estate - The Company offers mortgage loans to commercial and agricultural customers for the acquisition of real estate used in their business, such as offices, warehouses and production facilities, and to real estate investors for the acquisition of apartment buildings, retail centers, office buildings and other commercial buildings. The market value of real estate securing commercial real estate loans can fluctuate significantly in a short period of time as a result of market conditions in the geographic area in which the real estate is located. Adverse developments affecting real estate values in one or more of the Company's markets could increase the credit risk associated with its loan portfolio. Additionally, real estate lending typically involves higher loan principal amounts and the repayment of the loans generally is dependent, in large part, on sufficient income from the properties securing the loans to cover operating expenses and debt service. Economic events or governmental regulations outside of the control of the borrower or lender could negatively impact the future cash flow and market values of the affected properties.

Residential Real Estate - The Company generally retains short-term residential mortgage loans that are originated for its own portfolio but sells most long-term loans to other parties while retaining servicing rights on the majority of those. The market value of real estate securing residential real estate loans can fluctuate as a result of market conditions in the geographic area in which the real estate is located. Adverse developments affecting real estate values in one or more of the Company's markets could increase the credit risk associated with its loan portfolio. Additionally, real estate lending typically involves higher loan principal amounts and the repayment of the loans generally is dependent, in large part, on the borrower's continuing financial stability, and is therefore more likely to be affected by adverse personal circumstances.

Consumer - Consumer loans typically have shorter terms, lower balances, higher yields and higher risks of default. Consumer loan collections are dependent on the borrower's continuing financial stability, and are therefore more likely to be affected by adverse personal circumstances. Collateral for these loans generally includes automobiles, boats, recreational vehicles, mobile homes, and real estate. However, depending on the overall financial condition of the borrower, some loans are made on an unsecured basis. The collateral securing these loans may depreciate over time, may be difficult to recover and may fluctuate in value based on condition. In addition, a decline in the United States economy could result in reduced employment, impacting the ability of customers to repay their obligations.

Loans acquired with deteriorated credit quality (loan pool participations) - The underlying loans in the loan pool participations include both fixed-rate and variable-rate instruments. No amounts for interest due are reflected in the carrying value of the loan pool participations. Based on historical experience, the average period of collectibility for loans underlying loan pool participations, many of which have exceeded contractual maturity dates, is approximately three to five years. Loan pool balances are affected by the payment and refinancing activities of the borrowers resulting in pay-offs of the underlying loans and reduction in the balances. Collections from the individual borrowers are managed by the loan pool servicer and are affected by the borrower's financial ability and willingness to pay, foreclosure and legal action, collateral value, and the economy in general.

Charge-off Policy

The Company requires a loan to be charged-off as soon as it becomes apparent that some loss will be incurred, or when its collectability is sufficiently questionable that it no longer is considered a bankable asset. The primary considerations when determining if and how much of a loan should be charged-off are as follows: (1) the potential for future cash flows; (2) the value of any collateral; and (3) the strength of any co-makers or guarantors.

When it is determined that a loan requires partial or full charge-off, a request for approval of a charge-off is submitted to the Bank's President, Executive Vice President and Chief Credit Officer, and the Senior Regional Loan officer. The Bank's Board of Directors formally approves all loan charge-offs. Once a loan is charged-off, it cannot be restructured and returned to the Bank's books.

The Allowance for Loan and Lease Losses - Bank Loans

The Company requires the maintenance of an adequate allowance for loan and lease losses (“ALLL”) in order to cover estimated probable losses without eroding the Company's capital base. Calculations are done at each quarter end, or more frequently if warranted, to analyze the collectability of loans and to ensure the adequacy of the allowance. In line with FDIC directives, the ALLL calculation does not include consideration of loans held for sale or off-balance-sheet credit exposures (such as unfunded letters of credit). Determining the appropriate level for the ALLL relies on the informed judgment of management, and as such, is subject to inaccuracy. Given the inherently imprecise nature of calculating the necessary ALLL, the Company's policy permits an "unallocated" allowance between 15% above and 5% below the “indicated reserve.” These unallocated amounts are present due to the inherent imprecision in the ALLL calculation.

Table of Contents

Loans Reviewed Individually for Impairment

The Company identifies loans to be reviewed and evaluated individually for impairment, based on current information and events, and the probability that the borrower will be unable to repay all amounts due according to the contractual terms of the loan agreement. Specific areas of consideration include: size of credit exposure, risk rating, delinquency, nonaccrual status, and loan classification.

The level of individual impairment is measured using one of the following methods: (1) the fair value of the collateral less costs to sell; (2) the present value of expected future cash flows, discounted at the loan's effective interest rate; or (3) the loan's observable market price. Loans that are deemed fully collateralized or have been charged down to a level corresponding with any three of the measurements require no assignment of reserves from the ALLL.

All loans deemed troubled debt restructure or “TDR” are considered impaired. A loan is considered a TDR when the Bank, for economic or legal reasons related to a borrower's financial difficulties, grants a concession to the borrower that the Bank would not otherwise consider. All of the following factors are indicators that the Bank has granted a concession (one or multiple items may be present):

The borrower receives a reduction of the stated interest rate for the remaining original life of the debt.

The borrower receives an extension of the maturity date or dates at a stated interest rate lower that the current market interest rate for new debt with similar risk characteristics.

The borrower receives a reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement.

The borrower receives a deferral of required payments (principal and/or interest).

The borrower receives a reduction of the accrued interest.

The following table sets forth information on the Company's troubled debt restructurings by class of financing receivable occurring during the stated periods:

Three Months Ended June 30,
2012 2011
Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings:
Agricultural —
$ —
$ —
—
$ —
$ —
Commercial and industrial —
—
—
—
—
—
Credit cards —
—
—
—
—
—
Overdrafts —
—
—
—
—
—
Commercial real estate:
Construction and development —
—
—
—
—
—
Farmland —
—
—
—
—
—
Multifamily —
—
—
—
—
—
Commercial real estate-other —
—
—
—
—
—
Total commercial real estate —
—
—
—
—
—
Residential real estate:
One- to four- family first liens —
—
—
—
—
—
One- to four- family junior liens —
—
—
—
—
—
Total residential real estate —
—
—
—
—
—
Consumer —
—
—
—
—
—
Total —
$ —
$ —
—
$ —
$ —



	Three Months Ended September 30,
	2012					2011
	Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings:
Agricultural	—	$	—	$	—	—	$	—	$	—
Commercial and industrial	—	—		—		1	53		53
Credit cards	—	—		—		—	—		—
Overdrafts	—	—		—		—	—		—
Commercial real estate:
Construction and development	—	—		—		1	714		80
Farmland	—	—		—		—	—		—
Multifamily	—	—		—		—	—		—
Commercial real estate-other	—	—		—		2	1,675		1,638
Total commercial real estate	—	—		—		3	2,389		1,718
Residential real estate:
One- to four- family first liens	—	—		—		—	—		—
One- to four- family junior liens	—	—		—		—	—		—
Total residential real estate	—	—		—		—	—		—
Consumer	—	—		—		—	—		—
Total	—	$	—	$	—	4	$	2,442	$	1,771

Table of Contents

Six Months Ended June 30,
2012 2011
Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings:
Agricultural —
$ —
$ —
—
$ —
$ —
Commercial and industrial —
—
—
—
—
—
Credit cards —
—
—
—
—
—
Overdrafts —
—
—
—
—
—
Commercial real estate:
Construction and development —
—
—
—
—
—
Farmland 2
2,475
2,475
—
—
—
Multifamily —
—
—
—
—
—
Commercial real estate-other —
—
—
4
803
803
Total commercial real estate 2
2,475
2,475
4
803
803
Residential real estate:
One- to four- family first liens —
—
—
—
—
—
One- to four- family junior liens —
—
—
—
—
—
Total residential real estate —
—
—
—
—
—
Consumer —
—
—
—
—
—
Total 2
$ 2,475
$ 2,475
4
$ 803
$ 803



	Nine Months Ended September 30,
	2012					2011
	Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings:
Agricultural	—	$	—	$	—	—	$	—	$	—
Commercial and industrial	—	—		—		1	53		53
Credit cards	—	—		—		—	—		—
Overdrafts	—	—		—		—	—		—
Commercial real estate:
Construction and development	—	—		—		1	714		80
Farmland	2	2,475		2,475		—	—		—
Multifamily	—	—		—		—	—		—
Commercial real estate-other	—	—		—		2	1,675		1,638
Total commercial real estate	2	2,475		2,475		3	2,389		1,718
Residential real estate:
One- to four- family first liens	—	—		—		—	—		—
One- to four- family junior liens	—	—		—		—	—		—
Total residential real estate	—	—		—		—	—		—
Consumer	—	—		—		—	—		—
Total	2	$	2,475	$	2,475	4	$	2,442	$	1,771

During the three months ended ~~June~~September 30, 2012, the Company restructured no loans by granting concessions to borrowers experiencing financial difficulties. During the ~~six~~nine months ended ~~June~~September 30, 2012, the Company restructured two loans by granting concessions to borrowers experiencing financial difficulties. Both are farmland loans and were granted interest rate reductions by court order as part of a Chapter 12 bankruptcy.~~One~~ ~~commercial real estate loan that was a new TDR within the past 12 months due to a below market interest rate experienced a payment default and was on non-accrual at~~ ~~June 30, 2012~~.

During the three and nine months ended ~~June~~September 30, 2011, the Company restructured nofour loans by granting concessions to borrowers experiencing financial difficulties. ~~During~~One commercial loan was modified by the granting of an interest rate reduction. ~~six months~~One ~~ended~~construction and development loan made to an affiliated borrower of the commercial loan was also given a principal reduction as well as an interest rate reduction. ~~June 30, 2011, the Company restructured~~ ~~four~~Two commercial real estate loans were granted interest rate reductions, with one also having the loan terms modified to release protective advances back to the ~~same borrower by granting an extension of a forbearance agreement and the granting of a below market interest rate.~~borrower.

Loans by class of financing receivable modified as TDRs within the previous 12 months and for which there was a payment default during the stated periods were:

Three Months Ended June 30, Six Months Ended June 30,
2012 2011 2012 2011
Number of Contracts Recorded Investment Number of Contracts Recorded Investment Number of Contracts Recorded Investment Number of Contracts Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings That Subsequently Defaulted:
Agricultural —
$ —
—
$ —
—
$ —
—
$ —
Commercial and industrial —
—
—
—
—
—
—
—
Credit cards —
—
—
—
—
—
—
—
Overdrafts —
—
—
—
—
—
—
—
Commercial real estate:
Construction and development —
—
—
—
—
—
—
—
Farmland —
—
—
—
—
—
—
—
Multifamily —
—
—
—
—
—
—
—
Commercial real estate-other 1
576
—
—
1
576
—
—
Total commercial real estate 1
576
—
—
1
576
—
—
Residential real estate:
One- to four- family first liens —
—
—
—
—
—
—
—
One- to four- family junior liens —
—
—
—
—
—
—
—
Total residential real estate —
—
—
—
—
—
—
—
Consumer —
—
—
—
—
—
—
—
Total 1
$ 576
—
$ —
1
$ 576
—
$ —



	Three Months Ended September 30,						Nine Months Ended September 30,
	2012			2011			2012			2011
	Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment		Number of Contracts	Recorded Investment
(dollars in thousands)
Troubled Debt Restructurings That Subsequently Defaulted:
Agricultural	—	$	—	—	$	—	—	$	—	—	$	—
Commercial and industrial	—	—		—	—		—	—		—	—
Credit cards	—	—		—	—		—	—		—	—
Overdrafts	—	—		—	—		—	—		—	—
Commercial real estate:
Construction and development	—	—		—	—		—	—		—	—
Farmland	—	—		—	—		—	—		—	—
Multifamily	—	—		—	—		—	—		—	—
Commercial real estate-other	—	—		—	—		—	—		—	—
Total commercial real estate	—	—		—	—		—	—		—	—
Residential real estate:
One- to four- family first liens	—	—		—	—		—	—		—	—
One- to four- family junior liens	—	—		—	—		—	—		—	—
Total residential real estate	—	—		—	—		—	—		—	—
Consumer	—	—		—	—		—	—		—	—
Total	—	$	—	—	$	—	—	$	—	—	$	—

Table of Contents

Loans Reviewed Collectively for Impairment

All loans not evaluated individually for impairment are grouped together by type (i.e. commercial, agricultural, consumer, etc.) and further segmented within each subset by risk classification (i.e. pass, special mention, and substandard). Homogeneous loans past due 60-89 days and 90+ days, are classified special mention and substandard, respectively, for allocation purposes.

The Company's historical loss experience for each loan type ~~segment~~ is calculated using the fiscal ~~quarter end~~quarter-end data for the most recent 20 quarters as a starting point for estimating losses. In addition, other prevailing qualitative or environmental factors likely to cause probable losses to vary from historical data are incorporated in the form of adjustments to increase or decrease the loss rate applied to ~~a group(s).~~each group. These adjustments are documented, and fully explain how the current information, events, circumstances, and conditions impact the historical loss measurement assumptions.

Although not a comprehensive list, the following are considered key factors and are evaluated with each calculation of the ALLL to determine if adjustments to historical loss rates are warranted:

Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses.

Changes in international, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments.

Changes in the nature and volume of the portfolio and in the terms of loans.

Changes in the experience, ability and depth of lending management and other relevant staff.

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or graded loans.

Changes in the quality of our loan review system.

Changes in the value of underlying collateral for collateral-dependent loans.

The existence and effect of any concentrations of credit, and changes in the level of such concentrations.

The effect of other external factors, such as competition and legal and regulatory requirements, on the level of estimated credit losses in the Bank's existing portfolio.

The items listed above are used to determine the pass percentage for loans evaluated collectively and, as such, are applied to the loans risk rated pass. Due to the inherent risks associated with special mention risk rated loans (i.e. early stages of financial deterioration, technical exceptions, etc.), this subset is reserved at two times the pass allocation factor to reflect this increased risk exposure. In addition, non-impaired loans classified as substandard loans carry exponentially greater risk than special mention loans, and as such, this subset is reserved at six times the pass allocation. Further, non-impaired loans identified as substandard “performing collateral deficient” are reserved at 12 times the pass allocation due to the perceived additional risk for such credits.

The Allowance for Loan and Lease Losses - Loan Pool Participations

The Company requires that the loan pool participation ALLL will be at least sufficient to cover the next quarter's estimated charge-offs as presented by the servicer. Currently, charge-offs are netted against the income the Company receives, thus the balance in the loan pool participation reserve is not affected and remains stable. In essence, a provision for loan losses is made that is equal to the quarterly charge-offs, which is deducted from income received from the loan pool participations. By maintaining a sufficient reserve to cover the next quarter's charge-offs, the Company will have sufficient reserves in place should no income be collected from the loan pool participations during the quarter. In the event the estimated charge-offs provided by the servicer are greater than the loan pool participation ALLL, an additional provision is made to cover the difference between the current ALLL and the estimated charge-offs provided by the servicer.

Loans Reviewed Individually for Impairment

The loan servicer reviews the portfolio quarterly on a loan-by-loan basis, and loans that are deemed to be impaired are charged-down to their estimated value. All loans that are to be charged-down are reserved against in the ALLL adequacy calculation. Loans that continue to have an investment basis that have been charged-down are monitored, and if additional impairment is noted the reserve requirement is increased on the individual loan.

Loans Reviewed Collectively for Impairment

The Company utilizes the annualized average of portfolio loan (not loan pool) historical loss per risk category over a two-year period of time. Supporting documentation for the technique used to develop the historical loss rate for each group of loans is required to be maintained. It is management's assessment that the two-year rate is most reflective of the ~~estimated~~probable credit losses in the current loan pool portfolio.

Table of Contents

The following table sets forth the composition of each class of the Company's loans by internally assigned credit quality indicators at ~~June~~September 30, 2012 and December 31, 2011:

Pass Special Mention/ Watch Substandard Doubtful Loss Total
(in thousands)
June 30, 2012
Agricultural $ 77,369
$ 737
$ 3,447
$ —
$ —
$ 81,553
Commercial and industrial 220,865
12,213
13,985
—
—
247,063
Credit cards 987
15
10
—
—
1,012
Overdrafts 436
87
106
—
—
629
Commercial real estate:
Construction and development 65,598
8,647
5,091
—
—
79,336
Farmland 65,258
2,999
2,410
—
—
70,667
Multifamily 35,004
213
—
—
—
35,217
Commercial real estate-other 194,763
18,913
4,014
—
—
217,690
Total commercial real estate 360,623
30,772
11,515
—
—
402,910
Residential real estate:
One- to four- family first liens 179,987
4,470
1,531
—
—
185,988
One- to four- family junior liens 57,355
199
284
—
—
57,838
Total residential real estate 237,342
4,669
1,815
—
—
243,826
Consumer 19,272
91
66
—
—
19,429
Total $ 916,894
$ 48,584
$ 30,944
$ —
$ —
$ 996,422
Loans acquired with deteriorated credit quality (loan pool participations) $ 25,030
$ —
$ 19,135
$ —
$ 15
$ 44,180



	Pass		Special Mention/ Watch		Substandard		Doubtful		Loss		Total
(in thousands)
September 30, 2012
Agricultural	$	79,051	$	423	$	3,443	$	—	$	—	$	82,917
Commercial and industrial	207,399		15,588		13,271		—		—		236,258
Credit cards	1,023		20		21		—		—		1,064
Overdrafts	204		95		80		—		—		379
Commercial real estate:
Construction and development	65,704		9,672		4,499		—		—		79,875
Farmland	67,553		2,745		2,409		—		—		72,707
Multifamily	41,216		210		—		—		—		41,426
Commercial real estate-other	206,130		18,033		3,529		—		—		227,692
Total commercial real estate	380,603		30,660		10,437		—		—		421,700
Residential real estate:
One- to four- family first liens	186,182		5,010		1,477		—		—		192,669
One- to four- family junior liens	56,597		183		228		—		—		57,008
Total residential real estate	242,779		5,193		1,705		—		—		249,677
Consumer	19,186		15		68		—		—		19,269
Total	$	930,245	$	51,994	$	29,025	$	—	$	—	$	1,011,264
Loans acquired with deteriorated credit quality (loan pool participations)	$	23,404	$	—	$	16,615	$	—	$	17	$	40,036



	Pass		Special Mention/ Watch		Substandard		Doubtful		Loss		Total
(in thousands)
December 31, 2011
Agricultural	$	82,529	$	1,328	$	5,441	$	—	$	—	$	89,298
Commercial and industrial	206,053		16,611		17,326		—		—		239,990
Credit cards	934		—		—		—		—		934
Overdrafts	560		179		146		—		—		885
Commercial real estate:
Construction and development	57,940		9,121		6,197		—		—		73,258
Farmland	68,119		3,193		3,142		—		—		74,454
Multifamily	34,142		318		259		—		—		34,719
Commercial real estate-other	189,077		18,149		6,382		—		—		213,608
Total commercial real estate	349,278		30,781		15,980		—		—		396,039
Residential real estate:
One- to four- family first liens	164,504		6,564		4,361		—		—		175,429
One- to four- family junior liens	62,493		336		590		—		—		63,419
Total residential real estate	226,997		6,900		4,951		—		—		238,848
Consumer	19,969		49		161		—		—		20,179
Total	$	886,320	$	55,848	$	44,005	$	—	$	—	$	986,173
Loans acquired with deteriorated credit quality (loan pool participations)	$	26,677	$	—	$	25,477	$	—	$	32	$	52,186

Special Mention/Watch - A special mention/watch asset has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Company's credit position at some future date. Special mention/watch assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

~~Table of Contents~~

Substandard - Substandard loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Table of Contents

Doubtful - Loans classified doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.

Loss - Loans classified loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.

Table of Contents

The following table sets forth the amounts and categories of the Company's impaired loans as of ~~June~~September 30, 2012 and December 31, 2011:

June 30, 2012 December 31, 2011
Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance
(in thousands)
With no related allowance recorded:
Agricultural $ 1,600
$ 2,100
$ —
$ 2,928
$ 2,892
$ —
Commercial and industrial 707
1,755
—
1,129
1,129
—
Credit cards —
—
—
—
—
—
Overdrafts —
—
—
—
—
—
Commercial real estate:
Construction and development 707
1,068
—
831
831
—
Farmland —
—
—
3,730
3,723
—
Multifamily —
—
—
—
—
—
Commercial real estate-other 1,814
1,913
—
2,456
2,454
—
Total commercial real estate 2,521
2,981
—
7,017
7,008
—
Residential real estate:
One- to four- family first liens 48
48
—
1,319
1,318
—
One- to four- family junior liens 43
43
—
72
72
—
Total residential real estate 91
91
—
1,391
1,390
—
Consumer —
—
—
26
26
—
Total $ 4,919
$ 6,927
$ —
$ 12,491
$ 12,445
$ —
With an allowance recorded:
Agricultural $ 1,723
$ 1,723
$ 182
$ 1,713
$ 1,884
$ 247
Commercial and industrial 1,626
1,701
462
1,432
1,421
793
Credit cards —
—
—
—
—
—
Overdrafts —
—
—
—
—
—
Commercial real estate:
Construction and development 406
534
15
856
854
129
Farmland 2,517
2,517
55
326
326
14
Multifamily —
—
—
259
259
10
Commercial real estate-other 1,068
1,068
43
1,175
1,172
119
Total commercial real estate 3,991
4,119
113
2,616
2,611
272
Residential real estate:
One- to four- family first liens 883
883
126
1,247
1,255
216
One- to four- family junior liens —
—
—
92
91
36
Total residential real estate 883
883
126
1,339
1,346
252
Consumer 24
24
7
32
32
8
Total $ 8,247
$ 8,450
$ 890
$ 7,132
$ 7,294
$ 1,572
Total:
Agricultural $ 3,323
$ 3,823
$ 182
$ 4,641
$ 4,776
$ 247
Commercial and industrial 2,333
3,456
462
2,561
2,550
793
Credit cards —
—
—
—
—
—
Overdrafts —
—
—
—
—
—
Commercial real estate:
Construction and development 1,113
1,602
15
1,687
1,685
129
Farmland 2,517
2,517
55
4,056
4,049
14
Multifamily —
—
—
259
259
10
Commercial real estate-other 2,882
2,981
43
3,631
3,626
119
Total commercial real estate 6,512
7,100
113
9,633
9,619
272
Residential real estate:
One- to four- family first liens 931
931
126
2,566
2,573
216
One- to four- family junior liens 43
43
—
164
163
36
Total residential real estate 974
974
126
2,730
2,736
252
Consumer 24
24
7
58
58
8
Total $ 13,166
$ 15,377
$ 890
$ 19,623
$ 19,739
$ 1,572



	September 30, 2012						December 31, 2011
	Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance
(in thousands)
With no related allowance recorded:
Agricultural	$	1,600	$	2,100	$	—	$	2,928	$	2,892	$	—
Commercial and industrial	732		1,565		—		1,129		1,129		—
Credit cards	—		—		—		—		—		—
Overdrafts	—		—		—		—		—		—
Commercial real estate:
Construction and development	149		299		—		831		831		—
Farmland	78		91		—		3,730		3,723		—
Multifamily	—		—		—		—		—		—
Commercial real estate-other	1,743		1,908		—		2,456		2,454		—
Total commercial real estate	1,970		2,298		—		7,017		7,008		—
Residential real estate:
One- to four- family first liens	284		366		—		1,319		1,318		—
One- to four- family junior liens	54		74		—		72		72		—
Total residential real estate	338		440		—		1,391		1,390		—
Consumer	15		31		—		26		26		—
Total	$	4,655	$	6,434	$	—	$	12,491	$	12,445	$	—
With an allowance recorded:
Agricultural	$	1,723	$	1,723	$	171	$	1,713	$	1,884	$	247
Commercial and industrial	1,681		1,756		500		1,432		1,421		793
Credit cards	—		—		—		—		—		—
Overdrafts	—		—		—		—		—		—
Commercial real estate:
Construction and development	525		525		106		856		854		129
Farmland	2,517		2,517		46		326		326		14
Multifamily	—		—		—		259		259		10
Commercial real estate-other	1,320		1,320		151		1,175		1,172		119
Total commercial real estate	4,362		4,362		303		2,616		2,611		272
Residential real estate:
One- to four- family first liens	626		626		73		1,247		1,255		216
One- to four- family junior liens	67		67		48		92		91		36
Total residential real estate	693		693		121		1,339		1,346		252
Consumer	24		24		6		32		32		8
Total	$	8,483	$	8,558	$	1,101	$	7,132	$	7,294	$	1,572
Total:
Agricultural	$	3,323	$	3,823	$	171	$	4,641	$	4,776	$	247
Commercial and industrial	2,413		3,321		500		2,561		2,550		793
Credit cards	—		—		—		—		—		—
Overdrafts	—		—		—		—		—		—
Commercial real estate:
Construction and development	674		824		106		1,687		1,685		129
Farmland	2,595		2,608		46		4,056		4,049		14
Multifamily	—		—		—		259		259		10
Commercial real estate-other	3,063		3,228		151		3,631		3,626		119
Total commercial real estate	6,332		6,660		303		9,633		9,619		272
Residential real estate:
One- to four- family first liens	910		992		73		2,566		2,573		216
One- to four- family junior liens	121		141		48		164		163		36
Total residential real estate	1,031		1,133		121		2,730		2,736		252
Consumer	39		55		6		58		58		8
Total	$	13,138	$	14,992	$	1,101	$	19,623	$	19,739	$	1,572

Table of Contents

The following table sets forth the average recorded investment and interest income recognized for each category of the Company's impaired loans during the stated periods:

Three Months Ended June 30, Six Months Ended June 30,
2012 2011 2012 2011
Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
(in thousands)
With no related allowance recorded:
Agricultural $ 1,600
$ 16
$ 3,428
$ 21
$ 1,600
$ 28
$ 3,390
$ 33
Commercial and industrial 813
7
906
(12 ) 848
37
907
(2 )
Credit cards —
—
—
—
—
—
—
—
Overdrafts —
—
—
—
—
—
—
—
Commercial real estate:
Construction and development 707
—
1,258
—
707
—
1,264
(18 )
Farmland —
—
4,228
10
—
—
4,252
31
Multifamily —
—
—
—
—
—
—
—
Commercial real estate-other 1,821
15
3,448
(1 ) 1,841
30
3,433
25
Total commercial real estate 2,528
15
8,934
9
2,548
30
8,949
38
Residential real estate:
One- to four- family first liens 48
1
1,609
—
49
1
1,628
(1 )
One- to four- family junior liens 43
1
8
—
44
2
8
—
Total residential real estate 91
2
1,617
—
93
3
1,636
(1 )
Consumer —
—
51
—
—
—
52
—
Total $ 5,032
$ 40
$ 14,936
$ 18
$ 5,089
$ 98
$ 14,934
$ 68
With an allowance recorded:
Agricultural $ 1,723
$ 13
1,731
9
$ 2,433
$ 23
1,736
40
Commercial and industrial 1,648
20
1,219
(13 ) 1,704
23
1,218
1
Credit cards —
—
—
—
—
—
—
—
Overdrafts —
—
—
—
—
—
—
—
Commercial real estate:
Construction and development 407
1
448
7
1,983
1
449
13
Farmland 2,517
28
363
(2 ) 280
57
373
—
Multifamily —
—
—
—
—
—
—
—
Commercial real estate-other 1,073
11
2,416
25
1,183
22
2,422
73
Total commercial real estate 3,997
40
3,227
30
3,446
80
3,244
86
Residential real estate:
One- to four- family first liens 884
8
1,118
9
912
17
1,124
17
One- to four- family junior liens —
—
108
1
—
—
108
2
Total residential real estate 884
8
1,226
10
912
17
1,232
19
Consumer 24
1
27
1
39
1
27
2
Total $ 8,276
$ 82
$ 7,430
$ 37
$ 8,534
$ 144
$ 7,457
$ 148
Total:
Agricultural $ 3,323
$ 29
5,159
30
$ 4,033
$ 51
5,126
73
Commercial and industrial 2,461
27
2,125
(25 ) 2,552
60
2,125
(1 )
Credit cards —
—
—
—
—
—
—
—
Overdrafts —
—
—
—
—
—
—
—
Commercial real estate:
Construction and development 1,114
1
1,706
7
2,690
1
1,713
(5 )
Farmland 2,517
28
4,591
8
280
57
4,625
31
Multifamily —
—
—
—
—
—
—
—
Commercial real estate-other 2,894
26
5,864
24
3,024
52
5,855
98
Total commercial real estate 6,525
55
12,161
39
5,994
110
12,193
124
Residential real estate:
One- to four- family first liens 932
9
2,727
9
961
961
2,752
16
One- to four- family junior liens 43
1
116
1
44
44
116
2
Total residential real estate 975
10
2,843
10
1,005
1,005
2,868
18
Consumer 24
1
78
1
39
1
79
2
Total $ 13,308
$ 122
$ 22,366
$ 55
$ 13,623
$ 1,227
$ 22,391
$ 216



	Three Months Ended September 30,									Nine Months Ended September 30,
	2012				2011					2012				2011
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized			Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
(in thousands)
With no related allowance recorded:
Agricultural	$	1,600	$	16	$	3,349	$	11		$	1,600	$	44	$	3,346	$	44
Commercial and industrial	736		6		1,211		2			852		46		1,219		10
Credit cards	—		—		—		—			—		—		—		—
Overdrafts	—		—		—		—			—		—		—		—
Commercial real estate:
Construction and development	288		—		2,032		17			358		—		2,037		35
Farmland	79		2		4,167		20			85		6		4,227		51
Multifamily	—		—		—		—			—		—		—		—
Commercial real estate-other	1,755		13		2,799		(3		)	1,782		59		2,801		27
Total commercial real estate	2,122		15		8,998		34			2,225		65		9,065		113
Residential real estate:
One- to four- family first liens	285		1		1,748		(9		)	289		2		1,781		1
One- to four- family junior liens	55		1		50		—			57		2		51		—
Total residential real estate	340		2		1,798		(9		)	346		4		1,832		1
Consumer	15		—		—		—			16		—		—		—
Total	$	4,813	$	39	$	15,356	$	38		$	5,039	$	159	$	15,462	$	168
With an allowance recorded:
Agricultural	$	1,723	$	13	1,771		9			$	2,433	$	36	1,769		26
Commercial and industrial	1,685		24		1,101		8			1,376		30		1,090		21
Credit cards	—		—		—		—			—		—		—		—
Overdrafts	—		—		—		—			—		—		—		—
Commercial real estate:
Construction and development	525		7		777		7			335		22		778		18
Farmland	2,517		28		339		2			280		85		364		5
Multifamily	—		—		—		—			—		—		—		—
Commercial real estate-other	1,326		15		1,898		31			2,989		46		1,910		90
Total commercial real estate	4,368		50		3,014		40			3,604		153		3,052		113
Residential real estate:
One- to four- family first liens	626		8		1,093		6			973		25		1,098		21
One- to four- family junior liens	68		1		107		1			19		2		108		3
Total residential real estate	694		9		1,200		7			992		27		1,206		24
Consumer	24		1		53		1			120		2		55		2
Total	$	8,494	$	97	$	7,139	$	65		$	8,525	$	248	$	7,172	$	186
Total:
Agricultural	$	3,323	$	29	5,120		20			$	4,033	$	80	5,115		70
Commercial and industrial	2,421		30		2,312		10			2,228		76		2,309		31
Credit cards	—		—		—		—			—		—		—		—
Overdrafts	—		—		—		—			—		—		—		—
Commercial real estate:
Construction and development	813		7		2,809		24			693		22		2,815		53
Farmland	2,596		30		4,506		22			365		91		4,591		56
Multifamily	—		—		—		—			—		—		—		—
Commercial real estate-other	3,081		28		4,697		28			4,771		105		4,711		117
Total commercial real estate	6,490		65		12,012		74			5,829		218		12,117		226
Residential real estate:
One- to four- family first liens	911		9		2,841		(3		)	1,262		27		2,879		22
One- to four- family junior liens	123		2		157		1			76		4		159		3
Total residential real estate	1,034		11		2,998		(2		)	1,338		31		3,038		25
Consumer	39		1		53		1			136		2		55		2
Total	$	13,307	$	136	$	22,495	$	103		$	13,564	$	407	$	22,634	$	354

Table of Contents

The following table sets forth the composition of the Company's past due and nonaccrual loans at ~~June~~September 30, 2012 and December 31, 2011:

30 - 59 Days Past Due 60 - 89 Days Past Due 90 Days or More Past Due Total Past Due Current Total Loans Receivable Recorded Investment > 90 Days Past Due and Accruing
(in thousands)
June 30, 2012
Agricultural $ 291
$ 26
$ —
$ 317
$ 81,236
$ 81,553
$ —
Commercial and industrial 1,249
816
1,116
3,181
243,882
247,063
68
Credit cards 15
—
10
25
987
1,012
10
Overdrafts 29
13
64
106
523
629
—
Commercial real estate:
Construction and development 230
—
1,159
1,389
77,947
79,336
—
Farmland 73
—
—
73
70,594
70,667
—
Multifamily 384
—
—
384
34,833
35,217
—
Commercial real estate-other 397
80
1,270
1,747
215,943
217,690
25
Total commercial real estate 1,084
80
2,429
3,593
399,317
402,910
25
Residential real estate:
One- to four- family first liens 2,425
1,190
632
4,247
181,741
185,988
152
One- to four- family junior liens 152
191
242
585
57,253
57,838
91
Total residential real estate 2,577
1,381
874
4,832
238,994
243,826
243
Consumer 115
93
29
237
19,192
19,429
1
Total $ 5,360
$ 2,409
$ 4,522
$ 12,291
$ 984,131
$ 996,422
$ 347
December 31, 2011
Agricultural $ 55
$ 284
$ 176
$ 515
$ 88,783
$ 89,298
$ —
Commercial and industrial 390
1,732
1,709
3,831
236,159
239,990
537
Credit cards 5
—
—
5
929
934
—
Overdrafts 92
21
32
145
740
885
—
Commercial real estate:
Construction and development 148
—
1,159
1,307
71,951
73,258
—
Farmland —
—
2,765
2,765
71,689
74,454
—
Multifamily 259
—
—
259
34,460
34,719
—
Commercial real estate-other 686
203
1,555
2,444
211,164
213,608
49
Total commercial real estate 1,093
203
5,479
6,775
389,264
396,039
49
Residential real estate:
One- to four- family first liens 2,316
1,373
1,916
5,605
169,824
175,429
262
One- to four- family junior liens 87
114
292
493
62,926
63,419
206
Total residential real estate 2,403
1,487
2,208
6,098
232,750
238,848
468
Consumer 211
47
34
292
19,887
20,179
—
Total $ 4,249
$ 3,774
$ 9,638
$ 17,661
$ 968,512
$ 986,173
$ 1,054



	30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total Loans Receivable		Recorded Investment > 90 Days Past Due and Accruing
(in thousands)
September 30, 2012
Agricultural	$	—	$	—	$	64	$	64	$	82,853	$	82,917	$	—
Commercial and industrial	872		12		1,476		2,360		233,898		236,258		587
Credit cards	17		3		21		41		1,023		1,064		21
Overdrafts	47		28		6		81		298		379		—
Commercial real estate:
Construction and development	—		—		149		149		79,726		79,875		—
Farmland	—		—		—		—		72,707		72,707		—
Multifamily	—		—		—		—		41,426		41,426		—
Commercial real estate-other	570		125		1,161		1,856		225,836		227,692		92
Total commercial real estate	570		125		1,310		2,005		419,695		421,700		92
Residential real estate:
One- to four- family first liens	2,172		1,202		706		4,080		188,589		192,669		319
One- to four- family junior liens	331		141		222		694		56,314		57,008		5
Total residential real estate	2,503		1,343		928		4,774		244,903		249,677		324
Consumer	122		16		32		170		19,099		19,269		5
Total	$	4,131	$	1,527	$	3,837	$	9,495	$	1,001,769	$	1,011,264	$	1,029
December 31, 2011
Agricultural	$	55	$	284	$	176	$	515	$	88,783	$	89,298	$	—
Commercial and industrial	390		1,732		1,709		3,831		236,159		239,990		537
Credit cards	5		—		—		5		929		934		—
Overdrafts	92		21		32		145		740		885		—
Commercial real estate:
Construction and development	148		—		1,159		1,307		71,951		73,258		—
Farmland	—		—		2,765		2,765		71,689		74,454		—
Multifamily	259		—		—		259		34,460		34,719		—
Commercial real estate-other	686		203		1,555		2,444		211,164		213,608		49
Total commercial real estate	1,093		203		5,479		6,775		389,264		396,039		49
Residential real estate:
One- to four- family first liens	2,316		1,373		1,916		5,605		169,824		175,429		262
One- to four- family junior liens	87		114		292		493		62,926		63,419		206
Total residential real estate	2,403		1,487		2,208		6,098		232,750		238,848		468
Consumer	211		47		34		292		19,887		20,179		—
Total	$	4,249	$	3,774	$	9,638	$	17,661	$	968,512	$	986,173	$	1,054

Non-accrual and Delinquent Loans

Loans are placed on non-accrual when (1) payment in full of principal and interest is no longer expected or (2) principal or interest has been in default for 90 days or more (unless the loan is both well secured with marketable collateral and in the process of collection). All loans rated doubtful or worse, and certain loans rated substandard, are placed on non-accrual.

A non-accrual asset may be restored to an accrual status when (1) all past due principal and interest has been paid (excluding renewals and modifications that involve the capitalizing of interest) or (2) the loan becomes well secured and is in the process of collection. An established track record of performance is also considered when determining accrual status.

Delinquency status of a loan is determined by the number of days that have elapsed past the loan's payment due date, using the following classification groupings: 30-59 days, 60-89 days and 90 days or more. Loans shown in the 30-59 days and 60-89 days columns in the table above reflect contractual delinquency status only, and include loans considered nonperforming due to classification as a TDR or being placed on non-accrual.

Table of Contents

The following table sets forth the composition of the Company's recorded investment in loans on nonaccrual status as of ~~June~~September 30, 2012 and December 31, 2011:

June 30, 2012 December 31, 2011
(in thousands)
Agricultural $ 25
$ 1,453

Commercial and industrial 1,064
1,494

Credit cards —
—

Overdrafts —
—

Commercial real estate:
Construction and development 1,159
1,159

Farmland 35
2,927

Multifamily —
259

Commercial real estate-other 1,319
1,507

Total commercial real estate 2,513
5,852

Residential real estate:
One- to four- family first liens 657
1,959

One- to four- family junior liens 193
125

Total residential real estate 850
2,084

Consumer 28
34

Total $ 4,480
$ 10,917



	September 30, 2012		December 31, 2011
(in thousands)
Agricultural	$	64	$	1,453
Commercial and industrial	1,094		1,494
Credit cards	—		—
Overdrafts	—		—
Commercial real estate:
Construction and development	149		1,159
Farmland	34		2,927
Multifamily	—		259
Commercial real estate-other	1,143		1,507
Total commercial real estate	1,326		5,852
Residential real estate:
One- to four- family first liens	462		1,959
One- to four- family junior liens	223		125
Total residential real estate	685		2,084
Consumer	27		34
Total	$	3,196	$	10,917

As of ~~June~~September 30, 2012, the Company has no commitments to lend additional funds to any borrowers who have nonperforming loans.

Loan Pool Participations

ASC Topic 310 addresses accounting for differences between contractual cash flows and cash flows expected to be collected from an investor's initial investment in loans or debt securities acquired in a transfer if those differences are attributable, at least in part, to credit quality. The loans underlying the loan pool participations were evaluated individually when purchased for application of ASC Topic 310, utilizing various criteria including: past-due status, late payments, legal status of the loan (not in foreclosure, judgment against the borrower, or referred to legal counsel), frequency of payments made, collateral adequacy and the borrower's financial condition. If all the criteria were met, the individual loan utilized the accounting treatment required by ASC Topic 310 with the accretable yield difference between the expected cash flows and the purchased basis accreted into income on the level yield basis over the anticipated life of the loan. If any of the six criteria were not met at the time of purchase, the loan was accounted for on the cash-basis of accounting.

The loan servicer reviews the portfolio quarterly on a loan-by-loan basis, and loans that are deemed to be impaired are charged-down to their estimated value. As of ~~June~~September 30, 2012, approximately ~~60%~~63% of the loans were contractually current or less than 90 days ~~past-due,~~past due, while ~~40%~~37% were contractually ~~past-due~~past due 90 days or more. Many of the loans were acquired in a contractually past due status, which is reflected in the discounted purchase price of the loans. Performance status is monitored on a monthly basis. The ~~40%~~37% contractually ~~past-due~~past due includes loans in litigation and foreclosed property.

6.Income Taxes

Federal income tax expense for the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011 was computed using the consolidated effective federal tax rate. The Company also recognized income tax expense pertaining to state franchise taxes payable by the subsidiary bank.

7.Defined Benefit Pension Plan

Prior to the Company's merger with the Former MidWestOne, the Bank sponsored a noncontributory defined benefit pension plan for substantially all its employees. Effective December 31, 2007, the Bank elected to curtail the plan by limiting this employee benefit to those employees vested as of December 31, 2007. During the second quarter of 2012, the Company completed the liquidation of plan assets and full termination of the plan, including full benefit payout to plan participants. The total amount of the Company's required contribution to fully fund the plan for liquidation was $6.1 million, pre-tax, which is included in Salaries and Employee Benefits expense on the consolidated statements of operations.

Table of Contents

8.Fair Value Measurements

ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability is not adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

ASC Topic 820 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, ASC Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs – Unadjusted quoted prices for identical assets or liabilities in active markets that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity's own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

It is the Company's policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements. Recent market conditions have led to diminished, and in some cases, non-existent trading in certain of the financial asset classes. The Company is required to use observable inputs, to the extent available, in the fair value estimation process unless that data results from forced liquidations or distressed sales. Despite the Company's best efforts to maximize the use of relevant observable inputs, the current market environment has diminished the observability of trades and assumptions that have historically been available. A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

Valuation methods for instruments measured at fair value on a recurring basis.

Securities Available for Sale - The Company's investment securities classified as available for sale include: debt securities issued by the U.S. Treasury and other U.S. government corporations and agencies, debt securities issued by state and political subdivisions, mortgage-backed securities, collateralized mortgage obligations, corporate debt securities, and equity securities. Quoted exchange prices are available for equity securities, which are classified as Level 1. The Company utilizes an independent pricing service to obtain the fair value of debt securities. On a quarterly basis, the Company selects a sample of 30 securities from its primary pricing service and compares them to a secondary independent pricing service to validate value. In addition, the Company periodically reviews the pricing methodology utilized by the primary independent service for reasonableness. Debt securities issued by the U.S. Treasury and other U.S. government corporations and agencies and mortgage-backed obligations are priced utilizing industry-standard models that consider various assumptions, including time value, yield curves, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace and are classified as Level 2. Municipal securities are valued using a type of matrix or grid pricing, in which securities are benchmarked against the

Table of Contents

treasury rate based on credit ~~rating.~~characteristics. These model and matrix measurements are classified as Level 2 in the fair value hierarchy. On an annual basis, a group of selected municipal securities are priced by a securities dealer and that price is used to verify the primary independent service's valuation.

The Company classifies its pooled trust preferred collateralized debt obligations as Level 3. The portfolio consists of six investments in collateralized debt obligations backed by pools of trust preferred securities issued by financial institutions and insurance companies. The Company has determined that the observable market data associated with these assets do not represent orderly transactions in accordance with ASC Topic 820 and reflect forced liquidations or distressed sales. Based on the lack of observable market data, the Company estimated fair value based on the observable data available and reasonable unobservable market data. The Company estimated fair value based on a discounted cash flow model which used appropriately adjusted discount rates reflecting credit and liquidity risks.

Mortgage Servicing Rights - The Company recognizes the rights to service mortgage loans for others on residential real estate loans internally originated and then sold. Mortgage servicing rights are recorded at fair value based on assumptions through a third-party valuation service. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the servicing cost per loan, the discount rate, the escrow float rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. Because many of these inputs are unobservable, the valuations are classified as Level 3.

The following table summarizes assets measured at fair value on a recurring basis as of ~~June~~September 30, 2012 and December 31, 2011. There were no liabilities subject to fair value measurement as of these dates. The assets are segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value:

Fair Value Measurement at June 30, 2012 Using
(in thousands) Total
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
Assets:
Available for sale debt securities:
U.S. Government agencies and corporations $ 72,105
$ —
$ 72,105
$ —
State and political subdivisions 224,873
—
224,873
—
Mortgage-backed securities and collateralized mortgage obligations 237,309
—
237,309
—
Corporate debt securities 10,345
—
10,345
—
Collateralized debt obligations 1,035
—
—
1,035
Total available for sale debt securities 545,667
—
544,632
1,035
Available for sale equity securities:
Financial services industry 1,536
1,536
—
—
Total available for sale equity securities 1,536
1,536
—
—
Total securities available for sale $ 547,203
$ 1,536
$ 544,632
$ 1,035

Mortgage servicing rights $ 1,391
$ —
$ —
$ 1,391



	Fair Value Measurement at September 30, 2012 Using
(in thousands)	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
Available for sale debt securities:
U.S. Government agencies and corporations	$	52,910	$	—	$	52,910	$	—
State and political subdivisions	223,329		—		223,329		—
Mortgage-backed securities and collateralized mortgage obligations	220,574		—		220,574		—
Corporate debt securities	10,551		—		10,551		—
Collateralized debt obligations	805		—		—		805
Total available for sale debt securities	508,169		—		507,364		805
Available for sale equity securities:
Financial services industry	1,737		1,737		—		—
Total available for sale equity securities	1,737		1,737		—		—
Total securities available for sale	$	509,906	$	1,737	$	507,364	$	805

Mortgage servicing rights	$	1,435	$	—	$	—	$	1,435

Table of Contents



	Fair Value Measurement at December 31, 2011 Using
(in thousands)	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
Available for sale debt securities:
U.S. Government agencies and corporations	$	56,981	$	—	$	56,981	$	—
State and political subdivisions	219,261		—		219,261		—
Mortgage-backed securities and collateralized mortgage obligations	244,802		—		244,802		—
Corporate debt securities	10,799		—		10,799		—
Collateralized debt obligations	806		—		—		806
Total available for sale debt securities	532,649		—		531,843		806
Available for sale equity securities:
Financial services industry	1,431		1,431		—		—
Total available for sale equity securities	1,431		1,431		—		—
Total securities available for sale	$	534,080	$	1,431	$	531,843	$	806

Mortgage servicing rights	$	1,265	$	—	$	—	$	1,265

There were no transfers of assets between levels 1 and 2 during the three and ~~six~~nine months ended ~~June~~September 30, 2012 and 2011.

The following table presents additional information about assets measured at fair market value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value:

Collateralized
Debt
Obligations

Mortgage
Servicing
Rights

(in thousands)
Level 3 fair value at December 31, 2011    $ 806
$ 1,265

Transfers into Level 3    —
—

Transfers out of Level 3    —
—

Total gains (losses):
Included in earnings    —
(231 )
Included in other comprehensive income    229
—

Purchases, issuances, sales, and settlements:
Purchases    —
—

Issuances    —
357

Sales    —
—

Settlements    —
—

Level 3 fair value at June 30, 2012    $ 1,035
$ 1,391



	Collateralized Debt Obligations			Mortgage Servicing Rights
(in thousands)
Level 3 fair value at December 31, 2011	$	806		$	1,265
Transfers into Level 3	—			—
Transfers out of Level 3	—			—
Total gains (losses):
Included in earnings	—			(373		)
Included in other comprehensive income	(1		)	—
Purchases, issuances, sales, and settlements:
Purchases	—			—
Issuances	—			543
Sales	—			—
Settlements	—			—
Level 3 fair value at September 30, 2012	$	805		$	1,435

The following table presents the amount of gains and losses included in earnings and other comprehensive income for the ~~six~~nine months ended ~~June~~September 30, 2012 that are attributable to the change in unrealized gains and losses relating to those assets still held at ~~June~~September 30, 2012, and the line item in the consolidated financial statements in which they are included:

Collateralized
Debt
Obligations

Mortgage
Servicing
Rights

(in thousands)
Total gains for the period in earnings*    $ —
$ 126


Change in unrealized gains for the period included in comprehensive net income    229
—



	Collateralized Debt Obligations			Mortgage Servicing Rights
(in thousands)
Total gains for the period in earnings*	$	—		$	170

Change in unrealized losses for the period included in comprehensive net income	(1		)	—

* included in mortgage origination and loan servicing fees in the consolidated statements of operations.

Table of Contents

Changes in the fair value of available for sale securities are included in other comprehensive income to the extent the changes are not considered other-than-temporary impairments. Other-than-temporary impairment tests are performed on a quarterly basis and any decline in the fair value of an individual security below its cost that is deemed to be other-than-temporary results in a write-down that is reflected directly in the Company's consolidated statements of operations.

Valuation methods for instruments measured at fair value on a nonrecurring basis

Collateral Dependent Impaired Loans - From time to time, a loan is considered impaired and an allowance for credit losses is established. The specific reserves for collateral dependent impaired loans are based on the fair value of the collateral less estimated costs to sell. The fair value of collateral is determined based on appraisals. In some cases, adjustments are made to the appraised values due to various factors, including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral from the date of the appraisal. Because many of these inputs are unobservable, the valuations are classified as Level 3.

Other Real Estate Owned (OREO) - Other real estate owned represents property acquired through foreclosures and settlements of loans. Property acquired is carried at the lower of the carrying amount of the loan at the time of acquisition, or the estimated fair value of the property, less disposal costs. The Company considers third-party appraisals as well as independent fair value assessments from real estate brokers or persons involved in selling OREO in determining the fair value of particular properties. Accordingly, the valuation of OREO is subject to significant external and internal judgment. The Company also periodically reviews OREO to determine whether the property continues to be carried at the lower of its recorded book value or fair value of the property, less disposal costs. Because many of these inputs are unobservable, the valuations are classified as Level 3.

The following table discloses the Company's estimated fair value amounts of its assets recorded at fair value on a nonrecurring basis. It is management's belief that the fair values presented below are reasonable based on the valuation techniques and data available to the Company as of ~~June~~September 30, 2012 and December 31, 2011, as more fully described previously.

Fair Value Measurements at June 30, 2012 Using
(in thousands) Total
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)
Assets:
Collateral dependent impaired loans:
Commercial and industrial 1,118
—
—
1,118
Commercial real estate:
Construction and development 328
—
—
328
Commercial real estate-other 294
—
—
294
Total commercial real estate 622
—
—
622
Residential real estate:
One- to four- family first liens 308
—
—
308
Total residential real estate 308
—
—
308
Consumer 24
—
—
24
Collateral dependent impaired loans 2,072
—
—
2,072
Other real estate owned 3,869
   —
   —
   3,869



	Fair Value Measurement at September 30, 2012 Using
(in thousands)	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
Collateral dependent impaired loans:
Agricultural	$	—	$	—	$	—	$	—
Commercial and industrial	962		—		—		962
Credit cards	—		—		—		—
Overdrafts	—		—		—		—
Commercial real estate:
Construction and development	496		—		—		496
Farmland	—		—		—		—
Multifamily	—		—		—		—
Commercial real estate-other	501		—		—		501
Total commercial real estate	997		—		—		997
Residential real estate:
One- to four- family first liens	261		—		—		261
One- to four- family junior liens	32		—		—		32
Total residential real estate	293		—		—		293
Consumer	32		—		—		32
Collateral dependent impaired loans	$	2,284	$	—	$	—	$	2,284
Other real estate owned	$	3,117	$	—	$	—	$	3,117



	Fair Value Measurements at December 31, 2011 Using
(in thousands)	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
Collateral dependent impaired loans	$	3,662	$	—	$	—	$	3,662
Other real estate owned	4,033		—		—		4,033

Table of Contents

The following presents the carrying amount and estimated fair value of the financial instruments held by the Company at ~~June~~September 30, 2012 and December 31, 2011. The information presented is subject to change over time based on a variety of factors. The operations of the Company are managed from a going concern basis and not a liquidation basis. As a result, the ultimate value realized from the financial instruments presented could be substantially different when actually recognized over time through the normal course of operations. Additionally, a substantial portion of the Company's inherent value is the Bank's capitalization and franchise value. Neither of these components has been given consideration in the presentation of fair values below.

June 30, 2012    December 31, 2011

Carrying
Amount

Estimated
Fair Value
Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs
(Level 3)

Carrying
Amount

Estimated
Fair Value
(in thousands)
Financial assets:
Cash and cash equivalents $ 30,394
   $ 30,394
$ 30,394
$ —
$ —
   $ 32,623
$ 32,623
Investment securities:
Available for sale 547,203
547,203
1,536
544,632
1,035

Held to maturity 6,491
6,649
—
6,649
—

Total investment securities 553,694
553,852
1,536
551,281
1,035
536,116
536,122
Loans held for sale 925
   937
—
—
937
   1,955
1,997
Loans, net:
Agricultural 81,553
80,041
—
—
80,041

Commercial and industrial 247,063
241,317
—
—
241,317

Credit cards 1,012
987
—
—
987

Overdrafts 629
476
—
—
476

Commercial real estate:
Construction and development 79,336
77,588
—
—
77,588

Farmland 70,667
69,889
—
—
69,889

Multifamily 35,217
34,932
—
—
34,932

Commercial real estate-other 217,690
215,183
—
—
215,183

Total commercial real estate 402,910
397,592
—
—
397,592

Residential real estate:
One- to four- family first liens 185,988
181,924
—
—
181,924

One- to four- family junior liens 57,838
57,180
—
—
57,180

Total residential real estate 243,826
239,104
—
—
239,104

Consumer 19,429
19,217
—
—
19,217

Total loans, net 996,422
978,734
—
—
978,734
970,497
971,613
Loan pool participations, net 42,046
   42,046
—
—
42,046
   50,052
50,052
Accrued interest receivable 9,437
   9,437
9,437
—
—
   10,422
10,422
Federal Home Loan Bank stock 12,265
   12,265
—
12,265
—
   12,218
12,218
Financial liabilities:
Deposits:
Non-interest bearing demand 177,447
151,610
—
—
151,610

Interest-bearing checking 501,078
503,594
—
—
503,594

Savings 80,846
80,884
—
—
80,884

Certificates of deposit under $100,000 326,699
329,295
—
—
329,295

Certificates of deposit $100,000 and over 235,333
236,548
—
—
236,548

Total deposits 1,321,403
1,301,931
—
—
1,301,931
1,306,642
1,310,671
Federal funds purchased and securities sold under agreements to repurchase 52,017
   52,017
52,017
—
—
   57,207
57,207
Federal Home Loan Bank borrowings 130,067
   133,607
—
—
133,607
   140,014
144,078
Long-term debt 15,464
   9,942
—
—
9,942
   15,464
10,076
Accrued interest payable 1,541
   1,541
1,541
—
—
   1,530
1,530



	September 30, 2012										December 31, 2011
	Carrying Amount		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Amount		Estimated Fair Value
(in thousands)
Financial assets:
Cash and cash equivalents	$	50,246	$	50,246	$	50,246	$	—	$	—	$	32,623	$	32,623
Investment securities:
Available for sale	509,906		509,906		1,737		507,364		805
Held to maturity	25,912		26,168		—		26,168		—
Total investment securities	535,818		536,074		1,737		533,532		805		536,116		536,122
Loans held for sale	1,656		1,704		—		—		1,704		1,955		1,997
Loans, net:
Agricultural	81,817		81,433		—		—		81,433
Commercial and industrial	231,263		231,788		—		—		231,788
Credit cards	1,044		1,044		—		—		1,044
Overdrafts	276		276		—		—		276
Commercial real estate:
Construction and development	77,863		77,748		—		—		77,748
Farmland	72,139		71,718		—		—		71,718
Multifamily	41,129		41,318		—		—		41,318
Commercial real estate-other	224,274		226,007		—		—		226,007
Total commercial real estate	415,405		416,791		—		—		416,791
Residential real estate:
One- to four- family first liens	190,183		189,206		—		—		189,206
One- to four- family junior liens	56,353		56,764		—		—		56,764
Total residential real estate	246,536		245,970		—		—		245,970
Consumer	19,096		19,168		—		—		19,168
Total loans, net	995,437		996,470		—		—		996,470		970,497		971,613
Loan pool participations, net	37,902		37,902		—		—		37,902		50,052		50,052
Accrued interest receivable	11,192		11,192		11,192		—		—		10,422		10,422
Federal Home Loan Bank stock	11,930		11,930		—		11,930		—		12,218		12,218
Financial liabilities:
Deposits:
Non-interest bearing demand	171,023		171,023		171,023		—		—
Interest-bearing checking	519,790		519,790		519,790		—		—
Savings	85,800		85,800		85,800		—		—
Certificates of deposit under $100,000	320,135		323,323		—		323,323		—
Certificates of deposit $100,000 and over	231,895		233,724		—		233,724		—
Total deposits	1,328,643		1,333,660		776,613		557,047		—		1,306,642		1,310,671
Federal funds purchased and securities sold under agreements to repurchase	62,440		62,440		62,440		—		—		57,207		57,207
Federal Home Loan Bank borrowings	130,094		133,595		—		—		133,595		140,014		144,078
Long-term debt	15,464		9,840		—		—		9,840		15,464		10,076
Accrued interest payable	1,644		1,644		1,644		—		—		1,530		1,530

Cash and cash equivalents, non-interest-bearing demand deposits, federal funds purchased, securities sold under repurchase agreements, and accrued interest are instruments with carrying values that approximate fair value.

~~Table of Contents~~

Investment securities available for sale are measured at fair value on a recurring basis. Held to maturity securities

Table of Contents

are carried at amortized cost. Fair value is based upon quoted prices, if available. If a quoted price is not available, the fair value is obtained from benchmarking the security against similar securities by using a third-party pricing service.

Loans held for sale are carried at the lower of cost or fair value, with fair value being based on recent observable loan sales. The portfolio has historically consisted primarily of residential real estate loans.

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values for other loans are determined using estimated future cash flows, discounted at the interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The Company does record nonrecurring fair value adjustments to loans to reflect (1) partial write-downs and allowances that are based on the observable market price or appraised value of the collateral or (2) the full charge-off of the loan carrying value.

Loan pool participation carrying values represent the discounted price paid by us to acquire our participation interests in the various loan pool participations purchased, which ~~approximate~~approximates fair value.

The fair value of Federal Home Loan Bank stock is estimated at its carrying value and redemption price of $100 per share.

Deposit liabilities are carried at historical cost. The fair value of demand deposits, savings accounts and certain money market account deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities. If the fair value of the fixed maturity certificates of deposit is calculated at less than the carrying amount, the carrying value of these deposits is reported as the fair value.

Federal Home Loan Bank borrowings and long-term debt are recorded at historical cost. The fair value of these items is estimated using discounted cash flow analysis, based on the Company's current incremental borrowing rates for similar types of borrowing arrangements.

The following presents the valuation technique(s), observable inputs, and quantitative information about the unobservable inputs used for fair value measurements of the financial instruments held by the Company at ~~June~~September 30, 2012, categorized within Level 3 of the fair value ~~hierarchy.~~hierarchy:

Quantitative Information About Level 3 Fair Value Measurements
(in thousands) Fair Value at June 30, 2012 Valuation Techniques(s) Unobservable Input Range of Inputs Weighted Average

Collateralized debt obligations $ 1,035
Discounted cash flows Pretax discount rate 15.00 % - 15.00 % 15.00 %
Actual defaults 14.01 % - 20.94 % 15.75 %
Actual deferrals 9.31 % - 23.71 % 12.91 %
Collateral dependent impaired loans:
Commercial and industrial 1,118
Modified appraised value Third party appraisal NM *
NM *
NM *
Appraisal discount NM *
NM *
NM *
Construction & development 328
Modified appraised value Third party appraisal NM *
NM *
NM *
Appraisal discount NM *
NM *
NM *
Commercial Real Estate-other 294
Modified appraised value Third party appraisal NM *
NM *
NM *
Appraisal discount NM *
NM *
NM *
Residential real estate one- to four- 308
Modified appraised value Third party appraisal NM *
NM *
NM *
family first liens Appraisal discount NM *
NM *
NM *
Consumer 24
Modified appraised value Third party appraisal NM *
NM *
NM *
Appraisal discount NM *
NM *
NM *
Mortgage servicing rights 1,391
Discounted cash flows Constant prepayment rate 13.14 % - 17.88 % 14.48 %

Pretax discount rate 11.00 % - 14.00 % 11.28 %
Other real estate owned 3,869
Modified appraised value Third party appraisal NM *
NM *
NM *
Appraisal discount NM *
NM *
NM *

Quantitative Information About Level 3 Fair Value Measurements

(dollars in thousands)

Fair Value at September 30, 2012

Valuation Techniques(s)

Unobservable Input

Range of Inputs

Weighted Average

Collateralized debt obligations

805

Discounted cash flows

Pretax discount rate

15.00

Actual defaults

14.01

20.94

15.75

Actual deferrals

9.31

17.55

11.00

Collateral dependent impaired loans:

Commercial and industrial

962

Modified appraised value

Third party appraisal

NM *

Appraisal discount

NM *

Construction & development

496

Modified appraised value

Third party appraisal

NM *

Appraisal discount

NM *

Commercial Real Estate-other

501

Modified appraised value

Third party appraisal

NM *

Appraisal discount

NM *

Residential real estate one- to four-

261

Modified appraised value

Third party appraisal

NM *

family first liens

Appraisal discount

NM *

Residential real estate one- to four-

Modified appraised value

Third party appraisal

NM *

family junior liens

Appraisal discount

NM *

Consumer

Modified appraised value

Third party appraisal

NM *

Appraisal discount

NM *

Mortgage servicing rights

1,435

Discounted cash flows

Constant prepayment rate

14.00

19.02

15.36

Pretax discount rate

11.00

14.00

11.25

Other real estate owned

3,117

Modified appraised value

Third party appraisal

NM *

Appraisal discount

NM *

* Not Meaningful. Third party appraisals are obtained as to the value of the underlying asset, but disclosure of this information would not provide meaningful information, as the range will vary widely from loan to loan. Types of discounts considered include age of the appraisal, local market conditions, current condition of the property, and estimated sales costs. These discounts will also vary from loan to loan, thus providing a range would not be meaningful.

Table of Contents

Changes in assumptions or estimation methodologies may have a material effect on these estimated fair values.

~~Table of Contents~~

9.Variable Interest Entities

Loan Pool Participations

MidWestOne has invested in certain participation certificates of loan pools which are purchased, held and serviced by a third-party independent servicing corporation. MidWestOne's portfolio holds approximately 95% of the participation interests in pools of loans owned and serviced by States Resources Corporation (“SRC”), a third-party loan servicing organization in Omaha, Nebraska. SRC's owner holds the rest. The Company does not have any ownership interest in or exert any control over SRC, and thus it is not included in the consolidated financial statements.

These pools of loans were purchased from large nonaffiliated banking organizations and from the FDIC acting as receiver of failed banks and savings associations. As loan pools were put out for bid (generally in a sealed bid auction) SRC's due diligence teams evaluated the loans and determined their interest in bidding on the pool. After the due diligence, MidWestOne management reviewed the status and decided if it wished to continue in the process. If the decision to consider a bid was made, SRC conducted additional analysis to determine the appropriate bid price. This analysis involved discounting loan cash flows with adjustments made for expected losses, changes in collateral values as well as targeted rates of return. A cost or investment basis was assigned to each individual loan at cents per dollar (discounted price) based on SRC's assessment of the recovery potential of each loan.

Once a bid was awarded to SRC, the Company assumed the risk of profit or loss but on a non-recourse basis so the risk is limited to its initial investment. The extent of the risk is also dependent upon: the debtor or guarantor's financial condition, the possibility that a debtor or guarantor may file for bankruptcy protection, SRC's ability to locate any collateral and obtain possession, the value of such collateral, and the length of time it takes to realize the recovery either through collection procedures, legal process, or resale of the loans after a restructure.

Loan pool participations are shown on the Company's consolidated balance sheets as a separate asset category. The original carrying value or investment basis of loan pool participations is the discounted price paid by the Company to acquire its interests, which, as noted, is less than the face amount of the underlying loans. MidWestOne's investment basis is reduced as SRC recovers principal on the loans and remits its share to the Company or as loan balances are written off as uncollectible.

10.Effect of New Financial Accounting Standards

In May 2011, the FASB issued ASU No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs, which changed the wording used to describe many of the requirements in U.S. generally accepted accounting principles (GAAP) for measuring fair value and for disclosing information about fair value measurements. For many of the requirements, the FASB did not intend for the amendments to result in a change in the application of the requirements in Topic 820. Some of the amendments clarified the FASB’s intent about the application of existing fair value measurement requirements, while other amendments changed a particular principle or requirement for measuring fair value or for disclosing information about fair value measurements. The amendments in this update were to be applied prospectively, and early application by public entities was not permitted. For public entities, the amendments were effective during interim and annual periods beginning after December 15, 2011. The Company adopted this guidance effective January 1, 2012, and the adoption did not have a material effect on the Company's consolidated financial statements.

In June 2011, the FASB issued ASU No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income. The objective of this update is to improve the comparability, consistency, and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. To increase the prominence of items reported in other comprehensive income and to facilitate convergence of U.S. GAAP and International Financial Reporting Standards (IFRS), the FASB decided to eliminate the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity, among other amendments in this update. The amendments require that all nonowner changes in shareholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The amendments in this update are to be applied retrospectively, with early adoption permitted. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The adoption of this amendment did not have a material effect on the consolidated financial statements.

In December 2011, the FASB issued Accounting Standards Update No. 2011-12, Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. Update 2011-12 defers those changes outlined in Update 2011-05 that relate to how and where reclassification adjustments are presented. While the FASB is considering

Table of Contents

the operational concerns about the presentation requirements for classification adjustments, entities will continue to report

~~Table of Contents~~

reclassifications out of accumulated comprehensive income consistent with the presentation requirements in effect before Update 2011-05. The amendments are effective at the same time as the amendments in Update 2011-05, and did not have a material effect on the consolidated financial statements.

In July 2012, the FASB issued Accounting Standards Update No. 2012-02, Intangibles—Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment. This update permits an entity to make a qualitative assessment to determine whether it is more likely than not that an indefinite-lived intangible asset, other than goodwill, is impaired. Currently, entities are required to quantitatively test indefinite-lived intangible assets for impairment at least annually and more frequently if indicators of impairment exist. Under this update, if an entity concludes, based on an evaluation of all relevant qualitative factors, that it is not more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount, it will not be required to perform the quantitative impairment test for that asset. The update is effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012 and is not expected to have a material impact on the consolidated financial statements.

11.Subsequent Events

Management evaluated subsequent events through the date the consolidated financial statements were issued. Events or transactions occurring after ~~June~~September 30, 2012, but prior to the date the consolidated financial statements were issued, that provided additional evidence about conditions that existed at ~~June~~September 30, 2012 have been recognized in the consolidated financial statements for the period ended ~~June~~September 30, 2012. Events or transactions that provided evidence about conditions that did not exist at ~~June~~September 30, 2012, but arose before the consolidated financial statements were issued, have not been recognized in the consolidated financial statements for the period ended ~~June~~September 30, 2012, and no items were identified requiring additional disclosure in the notes to the consolidated financial statements.

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

OVERVIEW

The Company provides financial services to individuals, businesses, governmental units and institutional customers in east central Iowa. The Bank has office locations in Belle Plaine, Burlington, Cedar Falls, Conrad, Coralville, Davenport, Fairfield, Fort Madison, Iowa City, Melbourne, North English, North Liberty, Oskaloosa, Ottumwa, Parkersburg, Pella, Sigourney, Waterloo and West Liberty, Iowa. MidWestOne Insurance Services, Inc. provides personal and business insurance services in Pella, Melbourne and Oskaloosa, Iowa. The Bank is actively engaged in many areas of commercial banking, including: acceptance of demand, savings and time deposits; making commercial, real estate, agricultural and consumer loans; and other banking services tailored for its individual customers. The Wealth Management Division of the Bank administers estates, personal trusts, conservatorships, pension and profit-sharing accounts along with providing brokerage and other investment management services to customers.

We operate as an independent community bank that offers a broad range of customer-focused financial services as an alternative to large regional and multi-state banks in our market area. Management has invested in infrastructure and staffing to support our strategy of serving the financial needs of businesses, individuals and municipalities in our market area. We focus our efforts on core deposit generation, especially transaction accounts, and quality loan growth with an emphasis on growing commercial loan balances. We seek to maintain a disciplined pricing strategy on deposit generation that will allow us to compete for high quality loans while maintaining an appropriate spread over funding costs.

Our results of operations depend primarily on our net interest income, which is the difference between the interest income on our earning assets, such as loans and securities, and the interest expense paid on our deposits and borrowings. Results of operations are also affected by non-interest income and expense, the provision for loan losses and income tax expense. Significant external factors that impact our results of operations include general economic and competitive conditions, as well as changes in market interest rates, government policies, and actions of regulatory authorities.

The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes and with the statistical information and financial data appearing in this report as well as our 2011 Annual Report on Form 10-K. Results of operations for the ~~three~~three- and ~~six-~~nine-month periods ended ~~June~~September 30, 2012 are not necessarily indicative of results to be attained for any other period.

Table of Contents

Critical Accounting Estimates

Critical accounting estimates are those which are both most important to the portrayal of our financial condition and results of operations, and require our management's most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Our critical accounting estimates relate to the allowance for loan losses, participation interests in loan pools, intangible assets, and fair value of available for sale investment securities, all of

~~Table of Contents~~

which involve significant judgment by our management. Information about our critical accounting estimates is included under Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2011.

RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended ~~June~~September 30, 2012 and ~~June~~September 30, 2011

Summary

For the quarter ended ~~June~~September 30, 2012 we earned net income of $~~3.5~~4.5 million, all of which was available to common shareholders, compared with $~~3.2~~3.8 million, of which $~~3.0~~3.6 million was available to common shareholders, for the quarter ended ~~June~~September 30, 2011, an increase of ~~9.0%~~15.9% and ~~16.9%~~22.7%, respectively. Basic and diluted earnings per common share for the ~~second~~third quarter of 2012 were $~~0.42~~ ~~and~~ ~~$0.41~~0.52, ~~respectively,~~ versus $~~0.35~~0.42 for each in the ~~second~~third quarter of 2011. After excluding the effects of a $4.0 million pre-tax gain on the sale of our Home Mortgage Center ("HMC") location and a $6.1 million pre-tax expense related to the termination and liquidation of our defined benefit pension plan, adjusted net income and net income available to common shareholders for the quarter ended ~~June 30, 2012~~ ~~were each $4.9 million, with basic and diluted earnings per share of~~ ~~$0.57~~ ~~and$0.56, respectively. Our annualized return on average assets ("ROAA") for the~~ ~~second~~ ~~quarter of~~ ~~2012~~ ~~was0.82%~~ c~~ompared with a return of0.79%~~ f~~or the same period in~~ ~~2011. Our annualized return on average shareholders' equity ("ROAE") was~~ ~~8.72%~~ ~~for the quarter ended~~ ~~June 30, 2012~~ ~~versus~~ ~~7.90%~~ ~~for the quarter ended~~ ~~June 30, 2011. The annualized return on average tangible common equity ("ROATCE") was~~ ~~9.62%~~ ~~for the~~ ~~second~~ ~~quarter of~~ ~~2012~~ ~~compared with~~ ~~9.24%~~ ~~for the same period in~~ ~~2011. Excluding the effects of the pension termination expense and the gain on sale of the HMC, annualized ROAA was 1.12%, ROAE was 11.91%, and ROATCE was 13.02%, for the quarter ended~~ ~~June 30, 2012~~.

The following table presents selected financial results and measures for the ~~second~~third quarter of 2012 and 2011.


	Three Months Ended June 30,						Three Months Ended September 30,
($ amounts in thousands)	2012			2011			2012			2011
Net Income	$	3,512		$	3,223		$	4,450		$	3,838
Average Assets	1,722,127			1,626,544			1,705,300			1,627,484
Average Shareholders' Equity	162,027			163,627			169,022			154,014
Return on Average Assets* (ROAA)	0.82		%	0.79		%	1.04		%	0.94		%
Return on Average Shareholders' Equity* (ROAE)	8.72		%	7.90		%	10.47			9.89
Return on Average Tangible Common Equity* (ROATCE)	9.62		%	9.24		%	11.44			10.51
Total Equity to Assets (end of period)	9.76		%	10.25		%	9.96			9.60
Tangible Common Equity to Tangible Assets (end of period)	9.24		%	8.69		%	9.45			9.01
* Annualized

We have traditionally disclosed certain non-GAAP ratios to evaluate and measure our financial condition, including our return on average tangible common equity and the ratio of our tangible common equity to tangible assets. We believe these ratios provide investors with information regarding our financial condition and how we evaluate our financial condition internally. ~~In addition, we believe disclosing these, and certain other financial metrics, exclusive of the gain we experienced on the sale of the HMC and the effects of the pension termination expense in the~~ ~~three~~ ~~months ended~~ ~~June 30, 2012~~ ~~also provides investors with helpful information regarding our financial condition and results of operations.~~

The following tables provide a reconciliation of the non-GAAP measures to the most comparable GAAP equivalents.



	For the Three Months Ended September 30,
(in thousands)	2012			2011
Net Income Available to Common Shareholders:
Net income available to common shareholders	$	4,450		$	3,628
Plus: Intangible amortization, net of tax ⁽¹⁾	129			147
Adjusted net income available to common shareholders	$	4,579		$	3,775
Average Tangible Common Equity:
Average total shareholders' equity	$	169,022		$	154,014
Less: Average preferred stock	—			(814		)
Average intangibles	(9,742		)	(10,762		)
Average tangible common equity	$	159,280		$	142,438
ROATCE (annualized)	11.44		%	10.51		%
(1) Computed assuming a federal income tax rate of 34%

Table of Contents

For the Three Months Ended June 30,
(in thousands) 2012 2011
Net Income Available to Common Shareholders:
Net income available to common shareholders $ 3,512
$ 3,005
Plus: Intangible amortization, net of tax ⁽¹⁾
129
148
Adjusted net income available to common shareholders $ 3,641
$ 3,153
Plus: Pension termination expense 6,088
—
Less: Gain on sale of HMC (4,047 ) —
Net tax effect of above items⁽²⁾
(755 ) —
Adjusted net income available to common shareholders, exclusive of loss on termination of pension and gain on sale of HMC 4,927
3,153
Average Tangible Common Equity:
Average total shareholders' equity $ 162,027
$ 163,627
Less: Average preferred stock —
(15,791 )
Average intangibles (9,936 ) (10,986 )
Average tangible common equity $ 152,091
$ 136,850
ROATCE (annualized) 9.62 % 9.24 %
ROATCE, exclusive of pension termination expense and gain on sale of HMC (annualized) 13.02 % 9.24 %
Earnings per common share-basic $ 0.42
$ 0.35
Earnings per common share-diluted 0.41
0.35
Earnings per common share-basic, exclusive of pension termination expense and gain on sale of HMC 0.57
0.35
Earnings per common share-diluted, exclusive of pension termination expense and gain on sale of HMC 0.56
0.35



	As of September 30,
(in thousands)	2012		2011
Tangible Common Equity:
Total shareholders' equity	171,524		156,697
Less: Preferred equity	—		—
Intangibles	(9,663	)	(10,571	)
Tangible common equity	161,861		146,126
Tangible Assets:
Total assets	1,721,630		1,632,559
Less: Goodwill and intangibles	(9,663	)	(10,571	)
Tangible assets	1,711,967		1,621,988
Tangible common equity/tangible assets	9.45	%	9.01	%

As of June 30,
(in thousands) 2012 2011
Tangible Common Equity:
Total shareholders' equity 166,701
168,637
Less: Preferred equity —
(15,802 )
Intangibles (9,858 ) (10,795 )
Tangible common equity 156,843
142,040
Tangible Assets:
Total assets 1,707,394
1,645,373
Less: Goodwill and intangibles (9,858 ) (10,795 )
Tangible assets 1,697,536
1,634,578
Tangible common equity/tangible assets 9.24 % 8.69 %

For the Three Months Ended June 30,
(in thousands) 2012 2011
Net income:
Net income $ 3,512
$ 3,223
Plus: Loss on termination of pension 6,088
—
Less: Gain on sale of HMC (4,047 ) —
Net tax effect of above items⁽²⁾
(755 ) —
Adjusted net income, exclusive of loss on termination of pension and gain on sale of HMC 4,798
3,223
ROAA (annualized) 0.82 % 0.79 %
ROAA, exclusive of pension termination expense and gain on sale of HMC (annualized) 1.12 % 0.79 %
ROAE (annualized) 8.72 % 7.90 %
ROAE, exclusive of pension termination expense and gain on sale of HMC (annualized) 11.91 % 7.90 %
(1) Computed assuming a federal income tax rate of 34%
(2) Computed assuming a combined federal and state tax rate of 37%

~~Table of Contents~~

Net Interest Income

Net interest income is the difference between interest income and fees earned on earning assets and interest expense incurred on interest-bearing liabilities. Interest rate levels and volume fluctuations within earning assets and interest-bearing liabilities impact net interest income. Net interest margin is net interest income as a percentage of average earning assets.

Certain assets with tax favorable treatment are evaluated on a tax-equivalent basis. Tax-equivalent basis assumes a federal income tax rate of 34%. Tax favorable assets generally have lower contractual pretax yields than fully taxable assets. A tax-equivalent analysis is performed by adding the tax savings to the earnings on tax-favorable assets. After factoring in the tax-favorable effects of these assets, the yields may be more appropriately evaluated against alternative earning assets. In addition to yield, various other risks are factored into the evaluation process.

Our net interest income for the quarter ended ~~June~~September 30, 2012 increased $~~1.0~~1.3 million to $~~13.2~~13.7 million compared with $~~12.2~~12.4 million for the quarter ended ~~June~~September 30, 2011. Our total interest income of $~~17.3~~17.6 million was $~~0.1~~0.3 million ~~lower~~higher in the ~~second~~third quarter of 2012 compared with the same period in 2011. Most of the ~~decrease~~increase in total interest income was due to ~~decreased interest on loans. The decreased loan interest was due primarily to lower rates despite increases in loan balances. We saw improvement in~~$0.6 million of increased loan pool participation income ~~due to a higher net "all in" yield~~ resulting from the sale of several foreclosed real estate properties in the portfolio at a value greater than their net book value. In addition, we experienced an increase in interest on investment securities as a result of higher average balances and despite lower average yields. ~~The overall decrease in total interest income was more than~~These increases were partially offset by ~~reduced~~decreased loan interest, ~~expense on deposits and FHLB advances.~~which was due primarily to lower rates despite increases in loan balances. Total interest expense for the ~~second~~third quarter of 2012 decreased $~~1.1~~0.9 million, or ~~20.9%~~20.1%, compared with the same period in 2011, due primarily to lower average interest rates in 2012. Our net interest margin on a tax-equivalent basis for the ~~second~~third quarter of 2012 increased to ~~3.45%~~3.57% compared with ~~3.33%~~3.35% in the ~~second~~third quarter of 2011. Net interest margin is a measure of the net return on interest-earning assets and is computed by dividing annualized net interest income on a tax-equivalent basis by the average of total interest-earning assets for the period. Our overall yield on earning assets declined to ~~4.45%~~4.52% for the ~~second~~third quarter of 2012 from ~~4.67%~~4.60% for the ~~second~~third quarter of 2011. This decline was due primarily to lower rates being received on newly originated loans and purchases of investment securities. The average cost of interest-bearing liabilities decreased in the ~~second~~third quarter of 2012 to ~~1.19%~~1.14% from ~~1.58%~~1.46% for the ~~second~~third quarter of 2011, due to the continued repricing of new time certificates and FHLB advances at lower interest rates. ~~We expect to experience net interest margin compression during 2012, with interest rates at generational lows, despite the increased margins experienced through~~ ~~June 30, 2012~~.

Table of Contents

The following table shows the consolidated average balance sheets, detailing the major categories of assets and liabilities, the interest income earned on interest-earning assets, the interest expense paid for the interest-bearing liabilities, and the related interest rates for the quarters ended ~~June~~September 30, 2012 and 2011. Dividing annualized income or expense by the average balances of assets or liabilities results in average yields or costs. Average information is provided on a daily average basis.

~~Table of Contents~~

Three Months Ended June 30,
2012 2011

Average
Balance

Interest
Income/
Expense

Average
Rate/
Yield

Average
Balance

Interest
Income/
Expense

Average
Rate/
Yield
(dollars in thousands)
Average earning assets:
Loans ^(1)(2)(3)
$ 989,888
$ 13,009
5.29 % $ 949,318
$ 13,059
5.52 %
Loan pool participations ⁽⁴⁾
45,934
401
3.51
61,885
436
2.83
Investment securities:
Taxable investments 422,848
2,818
2.68
387,625
2,866
2.97
Tax exempt investments ⁽²⁾
151,230
1,815
4.83
123,013
1,506
4.91
Total investment securities 574,078
4,633
3.25
510,638
4,372
3.43
Federal funds sold and interest-bearing balances 21,298
13
0.25
14,940
9
0.24
Total interest-earning assets $ 1,631,198
$ 18,056
4.45 % $ 1,536,781
$ 17,876
4.67 %

Cash and due from banks 21,162
18,181

Premises and equipment 25,249
25,799

Allowance for loan losses (18,121 ) (17,946 )
Other assets 62,639
63,729

Total assets $ 1,722,127
$ 1,626,544

Average interest-bearing liabilities:
Savings and interest-bearing demand deposits $ 599,908
$ 793
0.53 % $ 548,322
$ 1,052
0.77 %
Certificates of deposit 569,831
2,250
1.59
565,153
2,959
2.10
Total deposits 1,169,739
3,043
1.05
1,113,475
4,011
1.44
Federal funds purchased and repurchase agreements 52,669
49
0.37
49,156
70
0.57
Federal Home Loan Bank borrowings 132,955
783
2.37
121,967
868
2.85
Long-term debt and other 16,106
176
4.40
16,210
173
4.28
Total borrowed funds 201,730
1,008
2.01
187,333
1,111
2.38
Total interest-bearing liabilities $ 1,371,469
$ 4,051
1.19 % $ 1,300,808
$ 5,122
1.58 %

Net interest spread⁽²⁾
3.26 % 3.09 %

Demand deposits 171,700
151,889

Other liabilities 16,931
10,220

Shareholders' equity 162,027
163,627

Total liabilities and shareholders' equity $ 1,722,127
$ 1,626,544

Interest income/earning assets ⁽²⁾
$ 1,631,198
$ 18,056
4.45 % $ 1,536,781
$ 17,876
4.67 %
Interest expense/earning assets $ 1,631,198
$ 4,051
1.00 % $ 1,536,781
$ 5,122
1.34 %
Net interest margin ⁽²⁾⁽⁵⁾
$ 14,005
3.45 % $ 12,754
3.33 %

Non-GAAP to GAAP Reconciliation:
Tax Equivalent Adjustment:
Loans $ 210
$ 83

Securities 569
434

Total tax equivalent adjustment 779
517

Net Interest Income $ 13,226
$ 12,237



	Three Months Ended September 30,
	2012							2011
	Average Balance			Interest Income/ Expense		Average Rate/ Yield		Average Balance			Interest Income/ Expense		Average Rate/ Yield
(dollars in thousands)
Average earning assets:
Loans ^(1)(2)(3)	$	1,009,332		$	12,970	5.11	%	$	958,894		$	13,263	5.49	%
Loan pool participations ⁽⁴⁾	42,404			886		8.31		57,601			311		2.14
Investment securities:
Taxable investments	396,100			2,654		2.67		381,573			2,703		2.81
Tax exempt investments ⁽²⁾	157,377			1,861		4.70		126,348			1,568		4.92
Total investment securities	553,477			4,515		3.25		507,921			4,271		3.34
Federal funds sold and interest-bearing balances	14,047			7		0.20		13,949			9		0.26
Total interest-earning assets	$	1,619,260		$	18,378	4.52	%	$	1,538,365		$	17,854	4.60	%

Cash and due from banks	18,535							19,295
Premises and equipment	24,976							25,530
Allowance for loan losses	(18,082		)					(17,959		)
Other assets	60,611							62,253
Total assets	$	1,705,300						$	1,627,484

Average interest-bearing liabilities:
Savings and interest-bearing demand deposits	$	591,951		$	727	0.49	%	$	537,675		$	1,001	0.74	%
Certificates of deposit	551,359			2,148		1.55		570,601			2,730		1.90
Total deposits	1,143,310			2,875		1.00		1,108,276			3,731		1.34
Federal funds purchased and repurchase agreements	59,726			49		0.33		49,350			67		0.54
Federal Home Loan Bank borrowings	134,016			767		2.28		142,431			869		2.42
Long-term debt and other	16,083			176		4.35		16,188			174		4.26
Total borrowed funds	209,825			992		1.88		207,969			1,110		2.12
Total interest-bearing liabilities	$	1,353,135		$	3,867	1.14	%	$	1,316,245		$	4,841	1.46	%

Net interest spread⁽²⁾						3.38	%						3.14	%

Demand deposits	168,185							145,278
Other liabilities	14,958							11,947
Shareholders' equity	169,022							154,014
Total liabilities and shareholders' equity	$	1,705,300						$	1,627,484

Interest income/earning assets ⁽²⁾	$	1,619,260		$	18,378	4.52	%	$	1,538,365		$	17,854	4.60	%
Interest expense/earning assets	$	1,619,260		$	3,867	0.95	%	$	1,538,365		$	4,841	1.25	%
Net interest margin ⁽²⁾⁽⁵⁾				$	14,511	3.57	%				$	13,013	3.35	%

Non-GAAP to GAAP Reconciliation:
Tax Equivalent Adjustment:
Loans				$	210						$	135
Securities				582							476
Total tax equivalent adjustment				792							611
Net Interest Income				$	13,719						$	12,402



	(1)	Loan fees included in interest income are not material.
	(2)	Computed on a tax-equivalent basis, assuming a federal income tax rate of 34%.
	(3)	Non-accrual loans have been included in average loans, net of unearned discount.
	(4)	Includes interest income and discount realized on loan pool participations.
	(5)	Net interest margin is tax-equivalent net interest income as a percentage of average earning assets.

3332

Table of Contents

The following table sets forth an analysis of volume and rate changes in interest income and interest expense on our average earning assets and average interest-bearing liabilities during the three months ended ~~June~~September 30, 2012, compared to the same period in 2011, reported on a fully tax-equivalent basis assuming a 34% tax rate. The table distinguishes between the changes related to average outstanding balances (changes in volume holding the initial interest rate constant) and the changes related to average interest rates (changes in average rate holding the initial outstanding balance constant). The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.


	Three Months Ended June 30,									Three Months Ended September 30,
	2012 Compared to 2011 Change due to									2012 Compared to 2011 Change due to
	Volume			Rate/Yield			Net			Volume			Rate/Yield			Net
(in thousands)
Increase (decrease) in interest income:
Loans, tax equivalent	$	2,186		$	(2,236	)	$	(50	)	$	3,020		$	(3,313	)	$	(293	)
Loan pool participations	(454		)	419			(35		)	(548		)	1,123			575
Investment securities:
Taxable investments	1,061			(1,109		)	(48		)	442			(491		)	(49		)
Tax exempt investments	472			(163		)	309			718			(425		)	293
Total investment securities	1,533			(1,272		)	261			1,160			(916		)	244
Federal funds sold and interest-bearing balances	4			—			4			—			(2		)	(2		)
Change in interest income	3,269			(3,089		)	180			3,632			(3,108		)	524
Increase (decrease) in interest expense:
Savings and interest-bearing demand deposits	550			(809		)	(259		)	555			(829		)	(274		)
Certificates of deposit	167			(876		)	(709		)	(90		)	(492		)	(582		)
Total deposits	717			(1,685		)	(968		)	465			(1,321		)	(856		)
Federal funds purchased and repurchase agreements	30			(51		)	(21		)	66			(84		)	(18		)
Federal Home Loan Bank borrowings	378			(463		)	(85		)	(52		)	(50		)	(102		)
Other long-term debt	(7		)	10			3			(6		)	8			2
Total borrowed funds	401			(504		)	(103		)	8			(126		)	(118		)
Change in interest expense	1,118			(2,189		)	(1,071		)	473			(1,447		)	(974		)
Increase in net interest income	$	2,151		$	(900	)	$	1,251		$	3,159		$	(1,661	)	$	1,498
Percentage increase in net interest income over prior period							9.81		%							11.51		%

Interest income and fees on loans on a tax-equivalent basis decreased $~~0.1~~0.3 million, or ~~0.4%~~2.2%, in the ~~second~~third quarter of 2012 compared with the same period in 2011. Average loans were $~~40.6~~50.4 million, or ~~4.3%~~5.3%, higher in the ~~second~~third quarter of 2012 compared with 2011. We believe the increase in average loan balances was attributable to a gradual improvement in general economic conditions, resulting in the willingness of borrowers to consider incurring more debt to support growth in their businesses. The yield on our loan portfolio is affected by the amount of nonaccrual loans (which do not earn interest income), the mix of the portfolio (real estate loans generally have a lower overall yield than commercial and agricultural loans), the effects of competition and the interest rate environment on the amounts and volumes of new loan originations, and the mix of variable-rate versus fixed-rate loans in our portfolio. The average rate on loans decreased from ~~5.52%~~5.49% in the ~~second~~third quarter of 2011 to ~~5.29%~~5.11% in ~~second~~third quarter of 2012, primarily due to new and renewing loans being made at lower interest rates than those paying down.

Interest and discount income on loan pool participations was $~~0.4~~0.9 million for the ~~second~~third quarter of 2012, ~~relatively unchanged~~an increase of $0.6 million, or 184.9%, from$0.3 million in the ~~second~~third quarter of 2011. The Company entered into this business upon consummation of its merger with the Former MidWestOne in March 2008. These loan pool participations are investments in pools of performing, subperforming and nonperforming loans purchased at varying discounts ~~from~~to the aggregate outstanding principal amount of the underlying loans. The loan pool participations are held and serviced by a third-party independent servicing corporation. As previously announced, the Company has decided to exit this line of business as current balances pay down. We have minimal exposure in the loan pool participations to consumer real estate, subprime credit or construction and real estate development loans. Average loans pool participations were $~~16.0~~15.2 million, or ~~25.8%~~26.4%, lower in the ~~second~~third quarter of 2012 compared with 2011. The decrease in average loan pool volume was due to loan pay downs and charge-offs.

Income is derived from this investment in the form of interest collected and the repayment of principal in excess of the purchase cost, which is referred to as “discount recovery.” The loan pool participations were historically a high-yield activity, but this yield has fluctuated from period to period based on the amount of cash collections, discount recovery, and net collection expenses of the servicer in any given period. The net “all-in” yield on loan pool participations was ~~3.51%~~8.31% for the ~~second~~third quarter of 2012, up from ~~2.83%~~2.14% for the same period of 2011. The net yield was higher in the ~~second~~third quarter of 2012 than for the ~~second~~third quarter

3433

Table of Contents

~~quarter~~ of 2011 primarily due to the sale of several foreclosed real estate properties in the portfolio at a value greater than their net book value, a trend we do not expect to continue in the ~~future.~~future, despite recent results.

Interest income on investment securities on a tax-equivalent basis totaled $~~4.6~~4.5 million in the ~~second~~third quarter of 2012 compared with $~~4.4~~4.3 million for the same period of 2011. The average balance of investments in the ~~second~~third quarter of 2012 was $~~574.1~~553.5 million compared with $~~510.6~~507.9 million in the ~~second~~third quarter of 2011, an increase of $~~63.4~~45.6 million, or ~~12.4%~~9.0%. The increase in average balance resulted from our investment in securities of a portion of the excess liquidity provided by a combination of decreasing loan pool balances and increasing deposits. The tax-equivalent yield on our investment portfolio in the ~~second~~third quarter of 2012 decreased to 3.25% from ~~3.43%~~3.34% in the comparable period of 2011, reflecting reinvestment of maturing securities and purchases of new securities at lower market interest rates.

Interest expense on deposits was $~~1.0~~0.9 million, or ~~24.1%~~22.9%, lower in the ~~second~~third quarter of 2012 compared with the same period in 2011, mainly due to the decrease in interest rates being paid during 2012. The weighted average rate paid on interest-bearing deposits was ~~1.05%~~1.00% in the ~~second~~third quarter of 2012 compared with ~~1.44%~~1.34% in the ~~second~~third quarter of 2011. This decline reflects the overall reduction in ~~market~~ interest rates on deposits throughout the markets in which we operate, and the gradual downward repricing of time deposits as higher rate certificates mature. Average interest-bearing deposits for the ~~second~~third quarter of 2012 increased $~~56.3~~35.0 million, or ~~5.1%~~3.2%, compared with the same period in 2011.

Interest expense on borrowed funds of $1.0 million was $0.1 million lower in the ~~second~~third quarter of 2012 compared with the same period in 2011. Average borrowed funds for the ~~second~~third quarter of 2012 were $~~14.4~~1.9 million higher compared with the same period in 2011. The majority of this increase was due to an increase in the level of repurchase agreements, somewhat offset by a decrease in FHLB ~~borrowings and repurchase agreements.~~borrowings. The weighted average rate on borrowed funds decreased to ~~2.01%~~1.88% for the ~~second~~third quarter of 2012 compared with ~~2.38%~~2.12% for the ~~second~~third quarter of 2011, reflecting the replacement of maturing higher-rate borrowings with those in the current lower-rate environment.

Provision for Loan Losses

The provision for loan losses is a current charge against income and represents an amount which management believes is sufficient to maintain an adequate allowance for known and probable losses. In assessing the adequacy of the allowance for loan losses, management considers the size and quality of the loan portfolio measured against prevailing economic conditions, regulatory guidelines, historical loan loss experience and credit quality of the portfolio. When a determination is made by management to charge off a loan balance, such write-off is charged against the allowance for loan losses.

We recorded a provision for loan losses of $0.6 million in the ~~second~~third quarter of 2012 compared with a $~~0.9~~0.8 million provision in the ~~second~~third quarter of 2011, a decrease of $~~0.3~~0.2 million, or ~~36.1%~~23.3%. Net loans charged off in the ~~second~~third quarter of 2012 totaled $0.5 million compared with net loans charged off of $0.7 million in the ~~second~~third quarter of 2011. We determine an appropriate provision based on our evaluation of the adequacy of the allowance for loan losses in relationship to a continuing review of problem loans, current economic conditions, actual loss experience and industry trends. We believe that the allowance for loan losses was adequate based on the inherent risk in the portfolio as of ~~June~~September 30, 2012; however, there is no assurance losses will not exceed the allowance and any growth in the loan portfolio, and the uncertainty of the general economy may require additional provisions in future periods as deemed necessary.

Sensitive assets include nonaccrual loans, loans on the Bank's watch loan reports and other loans identified as having ~~more than reasonable~~higher potential for loss. We review sensitive assets on at least a quarterly basis for changes in the customers' ability to pay and changes in the valuation of underlying collateral in order to estimate probable losses. We also periodically review a watch loan list which is comprised of loans that have been restructured or involve customers in industries which have been adversely affected by market conditions. The majority of these loans are being repaid in conformance with their contracts.

3534

Table of Contents

Noninterest Income


	Three Months Ended June 30,											Three Months Ended September 30,
	2012			2011			$ Change			% Change		2012			2011			$ Change			% Change
(dollars in thousands)
Trust, investment, and insurance fees	$	1,220		$	1,156		$	64		5.5	%	$	1,294		$	1,159		$	135		11.6	%
Service charges and fees on deposit accounts	811			955			(144		)	(15.1	)	846			973			(127		)	(13.1	)
Mortgage origination and loan servicing fees	828			382			446			116.8		919			531			388			73.1
Other service charges, commissions and fees	623			677			(54		)	(8.0	)	303			648			(345		)	(53.2	)
Bank owned life insurance income	221			225			(4		)	(1.8	)	225			227			(2		)	(0.9	)
Gain on sale or call of available for sale securities	417			85			332			390.6		8			345			(337		)	(97.7	)
Gain (loss) on sale of premises and equipment	4,047			(195		)	4,242			NM		—			48			(48		)	NM
Total noninterest income	$	8,167		$	3,285		$	4,882		148.6	%	$	3,595		$	3,931		$	(336	)	(8.5	)%
Noninterest income as a % of total revenue*	21.9		%	21.7		%						20.7		%	22.2		%
NM - Percentage change not considered meaningful.
* Total revenue is net interest income plus noninterest income minus gain/loss on securities and premises and equipment..
* Total revenue is net interest income plus noninterest income minus gain/loss on securities and premises and equipment.

Total noninterest income ~~increased~~decreased $~~4.9~~0.3 million for the ~~second~~third quarter of 2012 compared with the same period for 2011. The ~~increase~~decrease in 2012 is primarily due to the ~~$4.0~~$0.3 million ~~gain on~~ decrease in other service charges, commissions and fees, primarily attributable to the ~~sale~~$0.3 million writedown of ~~our HMC location, combined with increased mortgage origination and loan servicing fees and~~other real estate owned properties. There were also minimal net gains on the sale ~~or call~~ of available for sale securities. As had been anticipated and discussed in earlier filings, in the quarter ended June 30, 2012 we sold our HMC to the University of Iowa realizing a gain on sale, and are in the process of relocating our mortgage loan operation. Mortgage origination and loan servicing fees increased by ~~$0.4 million, or~~ ~~116.8%, to~~ ~~$0.8 million~~securities for the ~~second~~third quarter of 2012, compared to ~~$0.4 million~~ ~~for the same quarter of~~ ~~2011, due to higher loan origination activity, both in refinances and new purchases, in our market area. Net gains on the sale or call of available for sale securities for the~~ ~~second~~ ~~quarter of~~ ~~2012~~ ~~were~~ ~~$0.4 million, compared~~ with $~~0.1~~0.3 million of gains on securities ~~for~~in the ~~same period~~third quarter of 2011. ~~The gains were primarily attributable to the gain on sale of equity securities as part of~~We also experienced a ~~tax planning strategy.~~

~~These increases were partially offset by decreased~~decrease in service charges and fees on deposit accounts of $0.1 million, or ~~15.1%~~13.1%, to $0.8 million for the ~~second~~third quarter of 2012, compared to $~~0.9~~1.0 million for the same quarter of 2011. This decline was primarily attributable to lower NSF fees being collected during the ~~second~~third quarter of 2012 compared to the same period of 2011. ~~For~~

These decreases were partially offset by mortgage origination and loan servicing fees increasing by $0.4 million, or 73.1%, to $0.9 million for the thirdquarter ~~ended~~of ~~June 30,~~ 2012, ~~noninterest income comprised~~compared to ~~21.9%~~ ~~of total revenues, compared with~~ ~~21.7%~~$0.5 million for the same quarter of 2011. The increase was due to an increased volume of loans originated and sold on the secondary market, a trend we do not expect to continue into 2013. In addition, trust, investment, and insurance fees increased $0.1 million, or 11.6%, to $1.3 million during the third quarter of 2012, compared with $1.2 millionin the third quarter of 2011. Management's strategic goal is for noninterest income to constitute 30% of total revenues (net interest income plus noninterest income) over time. For the three months ended ~~June~~September 30, 2012, noninterest income comprised ~~21.9%~~20.7% of total revenues, compared with ~~21.7%~~22.2% for the same period in 2011. While our emphasis on trust, investment, and insurance fees has shown some improvement in this category of noninterest income, the effects of decreased service charges and fees on deposit accounts, and other service charges, commissions and fees, has more than offset this improvement. Management continues to evaluate options for increasing noninterest ~~income, with particular emphasis on trust, investment, and insurance fees.~~income.

Noninterest Expense


	Three Months Ended June 30,									Three Months Ended September 30,
	2012		2011		$ Change			% Change		2012		2011		$ Change			% Change
(dollars in thousands)
Salaries and employee benefits	$	11,988	$	5,739	$	6,249		108.9	%	$	6,207	$	5,703	$	504		8.8	%
Net occupancy and equipment expense	1,560		1,498		62			4.1		1,537		1,537		—			—
Professional fees	793		688		105			15.3		612		799		(187		)	(23.4	)
Data processing expense	369		426		(57		)	(13.4	)	443		406		37			9.1
FDIC insurance expense	293		356		(63		)	(17.7	)	326		331		(5		)	(1.5	)
Amortization of intangible assets	195		224		(29		)	(12.9	)	195		223		(28		)	(12.6	)
Other operating expense	1,382		1,364		18			1.3		1,393		1,312		81			6.2
Total noninterest expense	$	16,580	$	10,295	$	6,285		61.0	%	$	10,713	$	10,311	$	402		3.9	%

Noninterest expense for the ~~second~~third quarter of 2012 was $~~16.6~~10.7 million compared with $10.3 million for the ~~second~~third quarter of 2011, an increase of $~~6.3~~0.4 million, or ~~61.0%~~3.9%. ~~The primary reason for the increase in noninterest expense~~This was ~~a $6.1 million expense related~~primarily due to ~~the termination and liquidation of the Company's defined benefit pension plan, reflected in salaries and employee benefits. Absent that event,~~ salaries and employee benefits ~~increased~~increasing $~~0.2~~0.5 million, or ~~2.8%~~8.8%, ~~primarily due to~~mainly as a result of annual salary increases for employees that were effective at the beginning of ~~2012. Professional fees also~~2012 and increased benefit costs. Other operating expenses increased $0.1 million, or 6.2%, to $~~0.8~~1.4 million for the ~~second~~third quarter of 2012 from $~~0.7~~1.3 million infor the ~~second~~ ~~quarter~~same period of 2011,. This increase was primarily attributable to higher advertising and ~~net occupancy and equipment expense increased from~~ ~~$1.5 million~~ to ~~$1.6 million~~ ~~in the respective periods.~~marketing expenses.

~~Table of Contents~~

These increases were partially offset by lower ~~FDIC insurance expense,~~professional fees, which ~~went from~~decreased to $~~0.4~~0.6 million for the ~~second~~third quarter of 2012 from $0.8 million in the third quarter of 2011~~, to~~ .~~$0.3 million~~ ~~for the comparable period~~

Table of ~~2012~~ ~~(See "FDIC Assessments" below).~~Contents

Income Tax Expense

Our effective tax rate, or income taxes divided by income before taxes, was ~~17.1%~~26.2% for the ~~second~~third quarter of 2012, and ~~25.5%~~27.2% for the same period of 2011. The decrease in the effective tax rate was the result of a higher proportion of our income being attributable to interest from tax-exempt ~~bonds, and to a tax benefit from the partial release of a valuation allowance on capital losses during the quarter.~~bonds. Income tax expense ~~decreased~~increased $~~0.4~~0.2 million to $~~0.7~~1.6 million in the ~~second~~third quarter of 2012 compared with $~~1.1~~1.4 million income tax expense for the same period of 2011. primarily due to increased net income.

FDIC Assessments

On November 12, 2009, the FDIC adopted a final rule that required insured depository institutions to prepay on December 30, 2009, their estimated quarterly risk-based assessments for the fourth quarter of 2009 and for all of 2010, 2011, and 2012. On December 31, 2009, the Bank paid the FDIC $9.2 million in prepaid assessments. The FDIC determined each institution's prepaid assessment based on the institution's: (i) actual September 30, 2009 assessment base, increased quarterly by a five percent annual growth rate through the fourth quarter of 2012; and (ii) total base assessment rate in effect on September 30, 2009, increased by an annualized three basis points beginning in 2011. The FDIC began to offset prepaid assessments on March 31, 2010, representing payment of the regular quarterly risk-based deposit insurance assessment for the fourth quarter of 2009.

On February 7, 2011, the FDIC Board of Directors adopted a final rule which redefined the deposit insurance assessment base as required by the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the "Dodd-Frank Act"). The new rule: (i) made changes to assessment rates from being based on adjusted domestic deposits to average consolidated total assets minus average tangible equity; (ii) implements the Dodd-Frank Act's Deposit Insurance Fund (the "DIF") dividend provisions; and (iii) revised the risk-based assessment system for all large (greater than $10 billion in assets) insured depository institutions. Changes pursuant to the rule were effective April 1, 2011, and resulted in a reduction in the Bank's assessments. Any prepaid assessment not exhausted after collection of the amount due on June 30, 2013, will either be returned to the Bank or credited towards future assessments. As of ~~June~~September 30, 2012, $~~4.5~~4.2 million of the Bank's prepaid assessments balance remained.

Comparison of Operating Results for the ~~Six~~Nine Months Ended ~~June~~September 30, 2012 and ~~June~~September 30, 2011

Summary

For the ~~six~~nine months ended ~~June~~September 30, 2012 we earned net income of $~~7.9~~12.4 million, all of which was available to common shareholders, compared with $~~6.1~~10.0 million, of which $~~5.7~~9.3 million was available to common shareholders, for the ~~six~~nine months ended ~~June~~September 30, 2011, an increase of ~~29.6%~~24.4% and ~~39.5%~~33.0%, respectively. Basic and diluted earnings per common share for the first ~~half~~three quarters of 2012 were $~~0.94~~1.46 and $~~0.93~~1.45, respectively, versus $~~0.66~~1.08 for each in the first ~~half~~three quarters of 2011. After excluding the effects of a $4.0 million pre-tax gain on the sale of our ~~HMC~~Home Mortgage Center (the "HMC") location and a $6.1 million pre-tax expense related to the termination and liquidation of our defined benefit pension plan, adjusted net income and net income available to common shareholders for the ~~six~~nine months ended ~~June~~September 30, 2012 were each ~~$9.5~~$14.1 million, with basic and diluted earnings per share of ~~$1.09~~$1.61 and ~~$1.08,~~$1.60, respectively. Our annualized ROAA for the first ~~six~~nine months of 2012 was ~~0.94%~~0.97% compared with a return of ~~0.77%~~0.83% for the same period in 2011. Our annualized ROAE was ~~9.99%~~10.16% for the ~~six~~nine months ended ~~June~~September 30, 2012 versus ~~7.66%~~8.39% for the ~~six~~nine months ended ~~June~~September 30, 2011. The annualized ROATCE was ~~10.99%~~11.15% for the first ~~half~~three quarters of 2012 compared with ~~8.99%~~9.51% for the same period in 2011. Excluding the effects of the pension termination expense and the gain on sale of the HMC, annualized ROAA was ~~1.09%~~1.07%, ROAE was ~~11.60%~~11.21%, and ROATCE was ~~12.72%~~12.27%.

The following table presents selected financial results and measures for the first ~~half~~three quarters of 2012 and 2011.


	Six Months Ended June 30,						Nine Months Ended September 30,
($ amounts in thousands)	2012			2011			2012			2011
Net Income	$	7,944		$	6,128		$	12,394		$	9,966
Average Assets	1,706,869			1,608,126			1,706,342			1,614,841
Average Shareholders' Equity	159,980			161,272			163,016			158,826
Return on Average Assets* (ROAA)	0.94		%	0.77		%	0.97		%	0.83		%
Return on Average Shareholders' Equity* (ROAE)	9.99		%	7.66		%	10.16		%	8.39		%
Return on Average Tangible Common Equity* (ROATCE)	10.99		%	8.99		%	11.15		%	9.51		%
Total Equity to Assets (end of period)	9.76		%	10.25		%	9.96		%	9.60		%
Tangible Common Equity to Tangible Assets (end of period)	9.24		%	8.69		%	9.45		%	9.01		%
* Annualized

~~Table of Contents~~

Table of Contents

HMC and the effects of the pension termination expense in the ~~six~~nine months ended ~~June~~September 30, 2012 also provides investors with helpful information regarding our financial condition and results of operations.

The following tables provide a reconciliation of the non-GAAP measures to the most comparable GAAP equivalents.


	For the Six Months Ended June 30,						For the Nine Months Ended September 30,
(in thousands)	2012			2011			2012			2011
Net Income Available to Common Shareholders:
Net income available to common shareholders	$	7,944		$	5,693		$	12,394		$	9,321
Plus: Intangible amortization, net of tax ⁽¹⁾	257			296			385			443
Adjusted net income available to common shareholders	$	8,201		$	5,989		$	12,779		$	9,764
Plus: Pension termination expense	6,088			—
Plus: Loss on termination of pension							6,088			—
Less: Gain on sale of HMC	(4,047		)	—			(4,047		)	—
Net tax effect of above items⁽²⁾	(755		)	—			(755		)	—
Adjusted net income available to common shareholders, exclusive of loss on termination of pension and gain on sale of HMC	$	9,487		$	5,989		$	14,065		$	9,764
Average Tangible Common Equity:
Average total shareholders' equity	$	159,980		$	161,272		$	163,016		$	158,826
Less: Average preferred stock	—			(15,783		)	—			(10,739		)
Average goodwill and intangibles	(10,015		)	(11,077		)	(9,900		)	(10,945		)
Average tangible common equity	$	149,965		$	134,412		$	153,116		$	137,142
ROATCE (annualized)	10.99		%	8.99		%	11.15		%	9.51		%
ROATCE, exclusive of pension termination expense and gain on sale of Home Mortgage Center (annualized)	12.72		%	8.99		%
ROATCE, exclusive of loss on termination of pension and gain on sale of HMC (annualized)							12.27		%	9.51		%
Earnings per common share-basic	$	0.94		$	0.66		$	1.46		$	1.08
Earnings per common share-diluted	0.93			0.66			1.45			1.08
Earnings per common share-basic, exclusive of pension termination expense and gain on sale of HMC	1.09			0.66
Earnings per common share-diluted, exclusive of pension termination expense and gain on sale of HMC	1.08			0.66
Earnings per common share-basic, exclusive of loss on termination of pension and gain on sale of HMC							1.61			1.08
Earnings per common share-diluted, exclusive of loss on termination of pension and gain on sale of HMC							1.60			1.08


	As of June 30,				As of September 30,
(in thousands)	2012		2011		2012		2011
Tangible Common Equity:
Total shareholders' equity	166,701		168,637		171,524		156,697
Less: Preferred equity	—		(15,802	)
Intangibles	(9,858	)	(10,795	)	(9,663	)	(10,571	)
Tangible common equity	156,843		142,040		161,861		146,126
Tangible Assets:
Total assets	1,707,394		1,645,373		1,721,630		1,632,559
Less: Intangibles	(9,858	)	(10,795	)	(9,663	)	(10,571	)
Tangible assets	1,697,536		1,634,578		1,711,967		1,621,988
Tangible common equity/tangible assets	9.24	%	8.69	%	9.45	%	9.01	%

3837

Table of Contents


	For the Six Months Ended June 30,						For the Nine Months Ended September 30,
(in thousands)	2012			2011			2012			2011
Net income:
Net income	$	7,944		$	6,128		$	12,394		$	9,966
Plus: Loss on termination of pension	6,088			—			6,088			—
Less: Gain on sale of HMC	(4,047		)	—			(4,047		)	—
Net tax effect of above items⁽²⁾	(755		)	—			(755		)	—
Adjusted net income, exclusive of loss on termination of pension and gain on sale of HMC	9,230			6,128			13,680			9,966
ROAA (annualized)	0.94		%	0.77		%	0.97		%	0.83		%
ROAA, exclusive of pension termination expense and gain on sale of HMC (annualized)	1.09		%	0.77		%
ROAA, exclusive of loss on termination of pension and gain on sale of HMC (annualized)							1.07		%	0.83		%
ROAE (annualized)	9.99		%	7.66		%	10.16		%	8.39		%
ROAE, exclusive of pension termination expense and gain on sale of HMC (annualized)	11.60		%	7.66		%
ROAE, exclusive of loss on termination of pension and gain on sale of HMC (annualized)							11.21		%	8.39		%
(1) Computed assuming a federal income tax rate of 34%
(2) Computed assuming a combined federal and state tax rate of 37%

Net Interest Income

Our net interest income for the ~~six~~nine months ended ~~June~~September 30, 2012 increased $~~2.7~~4.0 million to $~~26.5~~40.2 million compared with $~~23.8~~36.2 million for the ~~six~~nine months ended ~~June~~September 30, 2011. Our total interest income of $~~34.8~~52.4 million was $~~0.5~~0.9 million higher in the first ~~half~~three quarters of 2012 compared with the same period in 2011. Most of the increase in total interest income was ~~due~~attributable to increased loan pool participation income resulting from the sale of several foreclosed real estate properties in the portfolio at a value greater than their net book value. In addition, we experienced an increase in interest ~~and dividends~~ on investment securities ~~and interest income on loans. The increased investment income was due to~~as a result of higher average balances ~~of these assets, with the improvement in~~and despite lower average yields. These increases were partially offset by decreased loan interest, ~~also~~which was due primarily to ~~a higher average~~lower rates despite increases in loan balances. ~~The increased income in both of these asset classes also came despite generally lower yields.~~ The overall increase in interest income was complemented by reduced interest expense on deposits and FHLB advances. Total interest expense for the first ~~half~~three quarters of 2012 decreased $~~2.1~~3.1 million, or 20.1%, compared with the same period in 2011, due primarily to lower average interest rates in 2012. Our net interest margin on a tax-equivalent basis for the first ~~half~~three quarters of 2012 increased to ~~3.48%~~3.51% compared with ~~3.32%~~3.33% in the first ~~half~~three quarters of 2011. Net interest margin is a measure of the net return on interest-earning assets and is computed by dividing annualized net interest income on a tax-equivalent basis by the average of total interest-earning assets for the period. Our overall yield on earning assets declined to 4.52% for the first ~~half~~three quarters of 2012 from ~~4.71%~~4.67% for the first ~~half~~three quarters of 2011. This decline was due primarily to lower rates being received on newly originated loans and purchases of investment securities. The average cost of interest-bearing liabilities decreased in the first ~~six~~nine months of 2012 to ~~1.23%~~1.20% from ~~1.63%~~1.57% for the first ~~six~~nine months of 2011, due to the continued repricing of new time certificates and FHLB advances at lower interest rates. ~~We expect to experience net interest margin compression during 2012, with interest rates at generational lows, despite the increased margin experienced during the~~ ~~first half~~ of ~~2012~~.

3938

Table of Contents

The following table shows the consolidated average balance sheets, detailing the major categories of assets and liabilities, the interest income earned on interest-earning assets, the interest expense paid for the interest-bearing liabilities, and the related interest rates for the ~~six~~nine months ended ~~June~~September 30, 2012 and 2011. Dividing annualized income or expense by the average balances of assets or liabilities results in average yields or costs. Average information is provided on a daily average basis.


	Six Months Ended June 30,														Nine Months Ended September 30,
	2012							2011							2012							2011
	Average Balance			Interest Income/ Expense		Average Rate/ Yield		Average Balance			Interest Income/ Expense		Average Rate/ Yield		Average Balance			Interest Income/ Expense		Average Rate/ Yield		Average Balance			Interest Income/ Expense		Average Rate/ Yield
(dollars in thousands)
Average earning assets:
Loans ^(1)(2)(3)	$	985,620		$	26,284	5.36	%	$	939,338		$	25,942	5.57	%	$	993,582		$	39,254	5.28	%	$	945,928		$	39,205	5.54	%
Loan pool participations ⁽⁴⁾	48,272			855		3.56		64,104			790		2.49		46,302			1,741		5.02		61,913			1,101		2.38
Investment securities:
Taxable investments	412,329			5,570		2.72		376,800			5,554		2.97		406,880			8,224		2.70		378,408			8,257		2.92
Tax exempt investments ⁽²⁾	148,726			3,590		4.85		121,069			3,073		5.12		151,630			5,451		4.80		122,848			4,641		5.05
Total investment securities	561,055			9,160		3.28		497,869			8,627		3.49		558,510			13,675		3.27		501,256			12,898		3.44
Federal funds sold and interest-bearing balances	19,863			23		0.23		14,908			17		0.23		17,025			30		0.24		14,590			26		0.24
Total interest-earning assets	$	1,614,810		$	36,322	4.52	%	$	1,516,219		$	35,376	4.71	%	$	1,615,419		$	54,700	4.52	%	$	1,523,687		$	53,230	4.67	%

Cash and due from banks	21,529							18,400							21,372							18,701
Premises and equipment	25,799							26,070							25,520							25,887
Allowance for loan losses	(18,094		)					(17,835		)					(18,090		)					(17,876		)
Other assets	62,825							65,272							62,121							64,442
Total assets	$	1,706,869						$	1,608,126						$	1,706,342						$	1,614,841

Average interest-bearing liabilities:
Savings and interest-bearing demand deposits	$	590,069		$	1,659	0.57	%	$	537,959		$	2,119	0.79	%	$	590,701		$	2,386	0.54	%	$	537,863		$	3,120	0.78	%
Certificates of deposit	571,163			4,613		1.62		567,197			5,994		2.13		564,513			6,761		1.60		568,344			8,724		2.05
Total deposits	1,161,232			6,272		1.09		1,105,156			8,113		1.48		1,155,214			9,147		1.06		1,106,207			11,844		1.43
Federal funds purchased and repurchase agreements	52,245			107		0.41		47,974			144		0.61		54,757			156		0.38		48,438			211		0.58
Federal Home Loan Bank borrowings	135,799			1,586		2.35		122,779			1,813		2.98		135,200			2,353		2.32		129,402			2,682		2.77
Long-term debt and other	16,119			353		4.40		16,222			345		4.29		16,107			529		4.39		16,210			519		4.28
Total borrowed funds	204,163			2,046		2.02		186,975			2,302		2.48		206,064			3,038		1.97		194,050			3,412		2.35
Total interest-bearing liabilities	$	1,365,395		$	8,318	1.23	%	$	1,292,131		$	10,415	1.63	%	$	1,361,278		$	12,185	1.20	%	$	1,300,257		$	15,256	1.57	%

Net interest spread⁽²⁾						3.29	%						3.08	%						3.32	%						3.10	%

Demand deposits	164,798							144,442							165,886							144,673
Other liabilities	16,696							10,281							16,162							11,085
Shareholders' equity	159,980							161,272							163,016							158,826
Total liabilities and shareholders' equity	$	1,706,869						$	1,608,126						$	1,706,342						$	1,614,841

Interest income/earning assets ⁽²⁾	$	1,614,810		$	36,322	4.52	%	$	1,516,219		$	35,376	4.71	%	$	1,615,419		$	54,700	4.52	%	$	1,523,687		$	53,230	4.67	%
Interest expense/earning assets	$	1,614,810		$	8,318	1.04	%	$	1,516,219		$	10,415	1.39	%	$	1,615,419		$	12,185	1.01	%	$	1,523,687		$	15,256	1.34	%
Net interest margin ⁽²⁾⁽⁵⁾				$	28,004	3.48	%				$	24,961	3.32	%				$	42,515	3.51	%				$	37,974	3.33	%

Non-GAAP to GAAP Reconciliation:
Tax Equivalent Adjustment:
Loans				$	405						$	166						$	615						$	301
Securities				1,125							966							1,707							1,442
Total tax equivalent adjustment				1,530							1,132							2,322							1,743
Net Interest Income				$	26,474						$	23,829						$	40,193						$	36,231



	(1)	Loan fees included in interest income are not material.
	(2)	Computed on a tax-equivalent basis, assuming a federal income tax rate of 34%.
	(3)	Non-accrual loans have been included in average loans, net of unearned discount.
	(4)	Includes interest income and discount realized on loan pool participations.
	(5)	Net interest margin is tax-equivalent net interest income as a percentage of average earning assets.

4039

Table of Contents

The following table sets forth an analysis of volume and rate changes in interest income and interest expense on our average earning assets and average interest-bearing liabilities during the ~~six~~nine months ended ~~June~~September 30, 2012, compared to the same period in 2011, reported on a fully tax-equivalent basis assuming a 34% tax rate. The table distinguishes between the changes related to average outstanding balances (changes in volume holding the initial interest rate constant) and the changes related to average interest rates (changes in average rate holding the initial outstanding balance constant). The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.


	Six Months Ended June 30,									Nine Months Ended September 30,
	2012 Compared to 2011 Change due to									2012 Compared to 2011 Change due to
	Volume			Rate/Yield			Net			Volume			Rate/Yield			Net
(in thousands)
Increase (decrease) in interest income:
Loans, tax equivalent	$	2,429		$	(2,087	)	$	342		$	2,572		$	(2,523	)	$	49
Loan pool participations	(477		)	542			65			(487		)	1,127			640
Investment securities:
Taxable investments	1,004			(988		)	16			815			(848		)	(33		)
Tax exempt investments	951			(434		)	517			1,176			(366		)	810
Total investment securities	1,955			(1,422		)	533			1,991			(1,214		)	777
Federal funds sold and interest-bearing balances	6			—			6			4			—			4
Change in interest income	3,913			(2,967		)	946			4,080			(2,610		)	1,470
Increase (decrease) in interest expense:
Savings and interest-bearing demand deposits	492			(952		)	(460		)	447			(1,181		)	(734		)
Certificates of deposit	125			(1,506		)	(1,381		)	(58		)	(1,905		)	(1,963		)
Total deposits	617			(2,458		)	(1,841		)	389			(3,086		)	(2,697		)
Federal funds purchased and repurchase agreements	33			(70		)	(37		)	38			(93		)	(55		)
Federal Home Loan Bank borrowings	441			(668		)	(227		)	181			(510		)	(329		)
Other long-term debt	(5		)	13			8			(5		)	15			10
Total borrowed funds	469			(725		)	(256		)	214			(588		)	(374		)
Change in interest expense	1,086			(3,183		)	(2,097		)	603			(3,674		)	(3,071		)
Increase in net interest income	$	2,827		$	216		$	3,043		$	3,477		$	1,064		$	4,541
Percentage increase in net interest income over prior period							12.19		%							11.96		%

Interest income and fees on loans on a tax-equivalent basis ~~increased~~was $~~0.3~~39.2 million, or ~~1.3%, in~~for the first ~~half~~three quarters of each of 2012 ~~compared with the same period in~~and 2011. Average loans were $~~46.3~~47.7 million, or ~~4.9%~~5.0%, higher in the first ~~half~~three quarters of 2012 compared with 2011. We believe the increase in average loan balances was attributable to a gradual improvement in general economic conditions, resulting in the willingness of borrowers to consider incurring more debt to support growth in their businesses. The yield on our loan portfolio is affected by the amount of nonaccrual loans (which do not earn interest income), the mix of the portfolio (real estate loans generally have a lower overall yield than commercial and agricultural loans), the effects of competition and the interest rate environment on the amounts and volumes of new loan originations, and the mix of variable-rate versus fixed-rate loans in our portfolio. The average rate on loans decreased from ~~5.57%~~5.54% in the first ~~half~~three quarters of 2011 to ~~5.36%~~5.28% in first ~~half~~three quarters of 2012, primarily due to new and renewing loans being made at lower interest rates than those paying down.

Interest and discount income on loan pool participations was $~~0.9~~1.7 million for the first ~~half~~three quarters of 2012 compared with $~~0.8~~1.1 million for the first ~~half~~three quarters of 2011, an increase of $~~0.1~~0.6 million. Average ~~loans~~loan pool participations were $~~15.8~~15.6 million, or ~~24.7%~~25.2%, lower in the first ~~half~~three quarters of 2012 compared with 2011. The decrease in average loan pool volume was due to loan pay downs and charge-offs.

The net “all-in” yield on loan pool participations was ~~3.56%~~5.02% for the first ~~half~~three quarters of 2012, up from ~~2.49%~~2.38% for the same period of 2011. The net yield was higher in the first ~~half~~three quarters of 2012 than for the first ~~half~~three quarters of 2011 primarily due to the sale of several foreclosed real estate properties in the portfolio at a value greater than their net book value, a trend we do not expect to continue in the ~~future.~~future, despite recent results.

Interest income on investment securities on a tax-equivalent basis totaled $~~9.2~~13.7 million in the first ~~six~~nine months of 2012 compared with $~~8.6~~12.9 million for the same period of 2011. The average balance of investments in the first ~~half~~three quarters of 2012 was $~~561.1~~558.5 million compared with $~~497.9~~501.3 million in the first ~~half~~three quarters of 2011, an increase of $~~63.2~~57.2 million, or ~~12.7%~~11.4%. The increase in average balance resulted from our investment in securities of a portion of the excess liquidity provided by a combination of decreasing loan pool balances and increasing deposits. The tax-equivalent yield on our investment portfolio in the first ~~half~~three

Table of Contents

quarters of 2012 decreased to ~~3.28%~~3.27% from ~~3.49%~~3.44% in the comparable period of 2011, reflecting reinvestment of maturing securities and purchases of new securities at

~~Table of Contents~~

lower market interest rates.

Interest expense on deposits was $~~1.8~~2.7 million, or ~~22.7%~~22.8%, lower in the first ~~six~~nine months of 2012 compared with the same period in 2011, mainly due to the decrease in interest rates being paid during 2012. The weighted average rate paid on interest-bearing deposits was ~~1.09%~~1.06% in the first ~~half~~three quarters of 2012 compared with ~~1.48%~~1.43% in the first ~~half~~three quarters of 2011. This decline reflects the overall reduction in ~~market~~ interest rates on deposits throughout the markets in which we operate, and the gradual downward repricing of time deposits as higher rate certificates mature. Average interest-bearing deposits for the first ~~six~~nine months of 2012 increased $~~56.1~~49.0 million, or ~~5.1%~~4.4% compared with the same period in 2011.

Interest expense on borrowed funds was $~~0.3~~0.4 million lower in the first ~~six~~nine months of 2012 compared with the same period in 2011. Interest on borrowed funds totaled $~~2.0~~3.0 million for the first ~~half~~three quarters of 2012. Average borrowed funds for the first ~~half~~three quarters of 2012 were $~~17.2~~12.0 million higher compared with the same period in 2011. ~~The majority of this~~This increase was due primarily to an increase in the level of repurchase agreements and FHLB ~~borrowings and repurchase agreements.~~borrowings. The weighted average rate on borrowed funds decreased to ~~2.02%~~1.97% for the first ~~half~~three quarters of 2012 compared with ~~2.48%~~2.35% for the first ~~half~~three quarters of 2011, reflecting the replacement of maturing higher-rate borrowings with those in the current lower-rate environment.

Provision for Loan Losses

We recorded a provision for loan losses of $~~1.2~~1.7 million in the first ~~half~~three quarters of 2012 compared with a $~~1.8~~2.6 million provision in the first ~~half~~three quarters of 2011, a decrease of $~~0.6~~0.8 million, or ~~35.9%~~32.2%. Net loans charged off in the first ~~half~~three quarters of 2012 totaled $~~1.1~~1.6 million compared with net loans charged off of $~~1.4~~2.1 million in the first ~~half~~three quarters of 2011. We believe that the allowance for loan losses was adequate based on the inherent risk in the portfolio as of ~~June~~September 30, 2012; however, there is no assurance losses will not exceed the allowance and any growth in the loan portfolio, and the uncertainty of the general economy may require that management continue to evaluate the adequacy of the allowance for loan losses and make additional provisions in future periods as deemed necessary.

Noninterest Income


	Six Months Ended June 30,											Nine Months Ended September 30,
	2012			2011			$ Change			% Change		2012			2011			$ Change			% Change
(dollars in thousands)
Trust, investment, and insurance fees	$	2,473		$	2,429		$	44		1.8	%	$	3,767		$	3,588		$	179		5.0	%
Service charges and fees on deposit accounts	1,578			1,806			(228		)	(12.6	)	2,424			2,779			(355		)	(12.8	)
Mortgage origination and loan servicing fees	1,595			1,259			336			26.7		2,514			1,790			724			40.4
Other service charges, commissions and fees	1,333			1,356			(23		)	(1.7	)	1,636			2,004			(368		)	(18.4	)
Bank owned life insurance income	451			454			(3		)	(0.7	)	676			681			(5		)	(0.7	)
Gain on sale or call of available for sale securities	733			85			648			762.4		741			430			311			72.3
Gain (loss) on sale of premises and equipment	4,205			(243		)	4,448			NM		4,205			(195		)	4,400			NM
Total noninterest income	$	12,368		$	7,146		$	5,222		73.1	%	$	15,963		$	11,077		$	4,886		44.1	%
Noninterest income as a % of total revenue*	21.9		%	23.5		%						21.5		%	23.0		%
NM - Percentage change not considered meaningful.
* - Total revenue is net interest income plus noninterest income minus gain/loss or impairment on securities and premises and equipment..
* - Total revenue is net interest income plus noninterest income minus gain/loss or impairment on securities and premises and equipment.

Total noninterest income increased $~~5.2~~4.9 million for the first ~~half~~three quarters of 2012 compared with the same period for 2011. The increase in 2012 is primarily due to the $4.0 million gain on the sale of our HMC location, combined with increased net gains on the sale or call of securities available for sale and mortgage origination and loan servicing fees. As discussed in earlier filings, we sold our HMC location to the University of Iowa realizing a gain on sale, and are in the process of relocating our mortgage loan operation. Mortgage origination and loan servicing fees increased by $0.7 million, or 40.4%, to $2.5 million for the nine months ended September 30, 2012, compared to $1.8 million for the same period last year, due to higher loan origination activity. Net gains on the sale or call of securities available for sale for the first ~~half~~three quarters of 2012 were $0.7 million, compared to $~~0.1~~0.4 million for the same period of 2011. The gains were primarily attributable to the gain on sale of equity securities ~~as part of a tax planning strategy,~~ and acceleration of bond discount due to the early redemption of certain bonds with a call feature. ~~Mortgage origination and loan servicing fees increased by~~ ~~$0.3 million, or~~ ~~26.7%, to~~ ~~$1.6 million~~ ~~for year-to-date~~ ~~2012, compared to~~ ~~$1.3 million~~ ~~for the same period last year, due to higher loan origination activity.~~

These increases were partially offset by decreased other service charges, commissions and fees of $0.4 million, or 18.4%, primarily attributable to the $0.3 million writedown of other real estate owned properties. Similarly, service charges and fees on deposit accounts decreased to $~~1.6~~2.4 million for the ~~six~~nine months ended ~~June~~September 30, 2012, a decline of $~~0.2~~0.4 million, or ~~12.6%~~12.8%, from $~~1.8~~2.8 million for the same period of 2011. This decline was attributable to lower NSF fees being received between the comparable periods. Management's strategic goal is for noninterest income to constitute 30% of total revenues (net interest income

Table of Contents

plus noninterest income) over time. For the ~~six~~nine months ended ~~June~~September 30, 2012, noninterest income comprised ~~21.9%~~21.5% of total revenues, compared with ~~23.5%~~23.0% for the same period in 2011. While our emphasis on trust, investment, and insurance fees has shown some improvement in this category of noninterest income, the effects of decreased service charges and fees on deposit accounts, and other service charges, commissions and fees, has more than offset this improvement. Management continues to evaluate options for increasing noninterest ~~income, with particular emphasis on trust, investment, and insurance fees.~~income.

~~Table of Contents~~

Noninterest Expense


	Six Months Ended June 30,									Nine Months Ended September 30,
	2012		2011		$ Change			% Change		2012		2011		$ Change			% Change
(dollars in thousands)
Salaries and employee benefits	$	17,960	$	11,609	$	6,351		54.7	%	$	24,167	$	17,312	$	6,855		39.6	%
Net occupancy and equipment expense	3,204		3,115		89			2.9		4,741		4,652		89			1.9
Professional fees	1,525		1,365		160			11.7		2,137		2,164		(27		)	(1.2	)
Data processing expense	815		876		(61		)	(7.0	)	1,258		1,282		(24		)	(1.9	)
FDIC insurance expense	603		953		(350		)	(36.7	)	929		1,284		(355		)	(27.6	)
Amortization of intangible assets	389		448		(59		)	(13.2	)	584		671		(87		)	(13.0	)
Other operating expense	2,887		2,563		324			12.6		4,280		3,875		405			10.5
Total noninterest expense	$	27,383	$	20,929	$	6,454		30.8	%	$	38,096	$	31,240	$	6,856		21.9	%

Noninterest expense for the first ~~half~~three quarters of 2012 was $~~27.4~~38.1 million compared with $~~20.9~~31.2 million for the first ~~half~~three quarters of 2011, an increase of $~~6.5~~6.9 million, or ~~30.8%~~21.9%. The primary reason for the increase in noninterest expense was the $6.1 million expense related to the termination and liquidation of the Company's defined benefit pension plan. Absent that event, salaries and employee benefits increased $~~0.3~~0.8 million, or ~~2.3%~~4.4%, primarily due to annual salary and benefit rate increases for employees that were effective at the beginning of 2012. Other operating expense increased $~~0.3~~0.4 million, or ~~12.6%~~10.5%, to $~~2.9~~4.3 million for the first ~~half~~three quarters of 2012 compared with $~~2.6~~3.9 million for the same period of 2011. The increase was primarily attributable to higher loan collection and ~~collection~~advertising expenses.

These increases were partially offset by lower FDIC insurance expense, which went from $~~1.0~~1.3 million for the first ~~half~~three quarters of 2011, to $~~0.6~~0.9 million for the comparable period of 2011. (See "FDIC Assessments" above)

Income Tax Expense

Our effective tax rate, or income taxes divided by income before taxes, was ~~22.9%~~24.1% for the first ~~half~~three quarters of 2012, and ~~25.7%~~26.3% for the same period of 2011. The decrease in the effective tax rate was the result of a higher proportion of our income being attributable to interest from tax-exempt bonds, and to a tax benefit from the partial release of a valuation allowance on capital losses during the second quarter of 2012. Income tax expense increased~~$0.3 million~~ to $~~2.4~~3.9 million in the first ~~half~~three quarters of 2012 compared with $~~2.1~~3.6 million income tax expense for the same period of 2011, due to increased taxable income.

FINANCIAL CONDITION

Our total assets increased to $~~1.71~~1.72 billion as of ~~June~~September 30, 2012 from $1.70 billion on December 31, 2011. This growth resulted primarily from increased ~~investment in securities along with an increase in bank~~ loans and cash and cash equivalents, partially offset by a decrease in loan pool ~~participation balances~~participations and ~~cash and cash equivalents.~~deferred income taxes. The asset growth was funded by an increase in deposit balances and repurchase agreements, partially offset by a decrease in Federal Home Loan Bank borrowings and ~~Fed~~Federal Funds purchased. Total deposits at ~~June~~September 30, 2012 were $~~1.32~~1.33 billion compared with $1.31 billion at December 31, 2011, up $~~0.01 billion~~22.0 million, or ~~1.1%~~1.7%, primarily due to increased consumer and public fund deposits in savings and demand accounts. Federal Home Loan Bank borrowings decreased $9.9 million from $140.0 million at December 31, 2011, to $130.1 million at ~~June~~September 30, 2012, while repurchase agreements were $~~52.0~~62.4 million at ~~June~~September 30, 2012, an increase of $~~3.7~~14.1 million, from $48.3 million at December 31, 2011.

Investment Securities

Investment securities available for sale totaled $~~547.2~~509.9 million as of ~~June~~September 30, 2012. This was ~~an increase~~a decrease of $~~13.1~~24.2 million, or ~~2.5%~~4.5%, from December 31, 2011. The ~~increase~~decrease was primarily due to investment ~~purchases of~~ ~~$86.8 million, somewhat offset by security~~ maturities or calls during the period of $~~75.0~~113.7 million.somewhat offset by security purchases of $87.3 million during the period. Investment securities classified as held to maturity increased to $~~6.5~~25.9 million as of ~~June~~September 30, 2012 ~~as a result~~. Runoff for available for sale securities was replaced in the held to maturity classification in anticipation of the ~~purchase~~impact of ~~$5.0 million of tax-exempt obligations of states and political subdivisions.~~Basel III capital requirements on overall financial statement volatility. The investment portfolio consists mainly of U.S. government agency securities (~~13.0%~~9.9%), mortgage-backed securities (~~42.9%~~43.1%), and obligations of states and political subdivisions (~~41.6%~~44.0%).

Table of Contents

As of ~~June~~September 30, 2012, we owned collateralized debt obligations with an amortized cost of $1.8 million that were backed by pools of trust preferred securities issued by various commercial banks (approximately 80%) and insurance companies (approximately 20%). No real estate holdings secure these debt securities. We continue to monitor the values of these debt securities for purposes of determining other-than-temporary impairment in future periods given the instability in the financial markets, and continue to obtain updated cash flow analysis as required. See Note 4 “Investment Securities” for additional information related to investment securities.

~~Table of Contents~~

Loans

The following table shows the composition of the bank loans (before deducting the allowance for loan losses), as of the periods shown:


	June 30, 2012				December 31, 2011				September 30, 2012				December 31, 2011
	Balance		% of Total		Balance		% of Total		Balance		% of Total		Balance		% of Total
(dollars in thousands)
Agricultural	$	81,553	8.2	%	$	89,298	9.1	%	$	82,917	8.2	%	$	89,298	9.1	%
Commercial and industrial	247,063		24.8		239,990		24.3		236,258		23.4		239,990		24.3
Credit cards	1,012		0.1		934		0.1		1,064		0.1		934		0.1
Overdrafts	629		0.1		885		0.1		379		0.0		885		0.1
Commercial real estate:
Construction and development	79,336		8.0		73,258		7.4		79,875		7.9		73,258		7.4
Farmland	70,667		7.1		74,454		7.6		72,707		7.2		74,454		7.6
Multifamily	35,217		3.5		34,719		3.5		41,426		4.1		34,719		3.5
Commercial real estate-other	217,690		21.8		213,608		21.7		227,692		22.5		213,608		21.7
Total commercial real estate	402,910		40.4		396,039		40.2		421,700		41.7		396,039		40.2
Residential real estate:
One- to four- family first liens	185,988		18.7		175,429		17.8		192,669		19.1		175,429		17.8
One- to four- family junior liens	57,838		5.8		63,419		6.4		57,008		5.6		63,419		6.4
Total residential real estate	243,826		24.5		238,848		24.2		249,677		24.7		238,848		24.2
Consumer	19,429		1.9		20,179		2.0		19,269		1.9		20,179		2.0
Total loans	$	996,422	100.0	%	$	986,173	100.0	%	$	1,011,264	100.0	%	$	986,173	100.0	%

Total bank loans (excluding loan pool participations and loans held for sale) increased by $~~10.2~~25.1 million, to $~~996.4 million~~1.01 billion as of ~~June~~September 30, 2012 as compared to December 31, 2011. As of ~~June~~September 30, 2012, our bank loan (excluding loan pool participations) to deposit ratio was ~~75.4%~~76.1% compared with a year-end 2011 bank loan to deposit ratio of 75.5%. We anticipate that the loan to deposit ratio will remain relatively stable in future periods, with loans showing overall measured growth and deposits remaining steady or increasing. We do not expect the ~~current~~recent drought situation ~~impacting~~in our market area to have a material impact on our agricultural related credits, as the majority of these borrowers participate in the federally sponsored crop insurance program.

We have minimal direct exposure to subprime mortgages in our loan portfolio. Our loan policy provides a guideline that real estate mortgage borrowers have a Beacon score of 640 or greater. Exceptions to this guideline have been noted but the overall exposure is deemed minimal by management. Mortgages we originate and sell on the secondary market are typically underwritten according to the guidelines of secondary market investors. These mortgages are sold on a non-recourse basis. See Note 5 “Loans Receivable and the Allowance for Loan Losses” for additional information related to loans.

Loan Pool Participations

As of ~~June~~September 30, 2012, we had loan pool participations, net, totaling $~~42.0~~37.9 million, down from $50.1 million at December 31, 2011. Loan pool participations are participation interests in performing, subperforming and nonperforming loans that have been purchased from various non-affiliated banking organizations. The Company entered into this business upon consummation of its merger with the Former MidWestOne in March 2008. As previously announced, the Company has decided to exit this line of business as current balances pay down. The loan pool investment balances shown as an asset on our consolidated balance sheets represent the discounted purchase cost of the loan pool participations. As of ~~June~~September 30, 2012, the categories of loans by collateral type in the loan pool participations were commercial real estate - ~~60%~~72%, commercial loans - ~~6%, agricultural and agricultural real estate - 6%~~7%, single-family residential real estate - 7% and other loans - ~~21%~~14%. We have minimal exposure in the loan pool participations to consumer real estate subprime credit or to construction and real estate development loans. See Note 5 “Loans Receivable and the Allowance for Loan Losses” for additional information related to loan pool participations.

Our overall cost basis in the loan pool participations represents a discount from the aggregate outstanding principal amount of the loans underlying the pools. For example, as of ~~June~~September 30, 2012, such cost basis was $~~44.2~~40.0 million, while the contractual

Table of Contents

outstanding principal amount of the underlying loans as of such date was approximately $~~120.8~~113.9 million, resulting in an investment basis of ~~36.6%~~35.2% of the "face amount" of the underlying loans. The discounted cost basis inherently reflects the assessed collectability of the underlying loans. We do not include any amounts related to the loan pool participations in our totals of nonperforming loans.

The loans in the pools provide some geographic diversification to our balance sheet. As of ~~June~~September 30, 2012, loans in the southeast region of the United States represented approximately ~~42%~~43% of the total. The northeast was the next largest area with ~~34%~~32%, the central region with ~~19%~~20%, the southwest region with 4% and the northwest represented a minimal amount of the portfolio at

~~Table of Contents~~

1%. The highest concentration of assets is in Florida at approximately ~~25%~~24% of the basis total, with the next highest state level being Ohio at ~~15%~~14%, then ~~Pennsylvania and~~ New Jersey ~~both~~ at approximately ~~11%~~10%. As of ~~June~~September 30, 2012, approximately ~~60%~~63% of the loans were contractually current or less than 90 days ~~past-due,~~past due, while ~~40%~~37% were contractually ~~past-due~~past due 90 days or more. It should be noted that many of the loans were acquired in a contractually past due status, which is reflected in the discounted purchase price of the loans. Performance status is monitored on a monthly basis. The ~~40%~~37% contractually ~~past-due~~past due includes loans in litigation and foreclosed property. As of ~~June~~September 30, 2012, loans in litigation totaled approximately ~~$4.6~~$3.9 million, while foreclosed property was approximately ~~$9.0 million.~~$7.0 million.

Intangible Assets

Intangible assets decreased to $~~9.9~~9.7 million as of ~~June~~September 30, 2012 from $10.2 million as of December 31, 2011 as a result of normal amortization. Amortization of intangible assets is recorded using an accelerated method based on the estimated life of the intangible.

The following table summarizes the amounts and carrying values of intangible assets as of ~~June~~September 30, 2012.


	Gross Carrying Amount		Accumulated Amortization		Unamortized Intangible Assets		Gross Carrying Amount		Accumulated Amortization		Unamortized Intangible Assets
(in thousands)
June 30, 2012
September 30, 2012
Intangible assets:
Insurance agency intangible	$	1,320	$	659	$	661	$	1,320	$	694	$	626
Core deposit premium	5,433		3,494		1,939		5,433		3,649		1,784
Trade name intangible	7,040		—		7,040		7,040		—		7,040
Customer list intangible	330		112		218		330		117		213
Total	$	14,123	$	4,265	$	9,858	$	14,123	$	4,460	$	9,663

Deposits

Total deposits as of ~~June~~September 30, 2012 were $~~1.32~~1.33 billion compared with $1.31 billion as of December 31, 2011. Certificates of deposit were the largest category of deposits at ~~June~~September 30, 2012, representing approximately ~~42.5%~~41.5% of total deposits. Total certificates of deposit were $~~562.0~~552.0 million at ~~June~~September 30, 2012, down $~~11.6~~21.6 million, or ~~2.0%~~3.8%, from $573.6 million at December 31, 2011. Included in total certificates of deposit at ~~June~~September 30, 2012 was $~~24.4~~23.3 million of brokered deposits in the Certificate of Deposit Account Registry Service (CDARS) program, a decrease of $~~4.4~~5.5 million, or ~~15.3%~~19.1%, from the $28.8 million at December 31, 2011. Based on historical experience, management anticipates that many of the maturing certificates of deposit will be renewed upon maturity. Maintaining competitive market interest rates will facilitate our retention of certificates of deposit. Interest-bearing checking deposits were $~~501.1~~519.8 million at ~~June~~September 30, 2012, an increase of $~~1.2~~19.9 million, or ~~0.2%~~4.0%, from $499.9 million at December 31, 2011. The increased balances in non-certificate deposit accounts were primarily in public funds and consumer accounts. Included in interest-bearing checking deposits at ~~June~~September 30, 2012 was $~~10.6~~12.6 million of brokered deposits in the Insured Cash Sweep (ICS) program, a decrease of $~~9.4~~7.4 million, or ~~47.0%~~37.0%, from the $20.0 million at December 31, 2011. The decrease during the period was primarily due to the reduction in funds held for one depositor on a short term basis. We expect gradual growth in ICS balances as we market the account type to a wider range of customers. Approximately ~~82.2%~~82.5% of our total deposits are considered “core” deposits.

Federal Home Loan Bank Borrowings

FHLB borrowings totaled $130.1 million as of ~~June~~September 30, 2012 compared with $140.0 million as of December 31, 2011. We utilize FHLB borrowings as a supplement to customer deposits to fund earning assets and to assist in managing interest rate risk. During the second quarter of 2011, we restructured three FHLB advances totaling $9.0 million. Restructuring the debt involved paying off the existing advances (including payment of early termination fees), and the simultaneous issuance of a new advances with a longer term but substantially lower effective cost. Early termination fees are being amortized over the life of the new borrowings.

Table of Contents

Long-term Debt

Long-term debt in the form of junior subordinated debentures that have been issued to a statutory trust that issued trust preferred securities was $15.5 million as of ~~June~~September 30, 2012, unchanged from December 31, 2011. These junior subordinated debentures were assumed by us from Former MidWestOne in the merger. Former MidWestOne had issued these junior subordinated debentures on September 20, 2007, to MidWestOne Capital Trust II. The junior subordinated debentures mature on December 15, 2037, do not require any principal amortization and are callable at par at our option on or after September 20, 2012. The interest rate is fixed at 6.48% until December 15, 2012 on $7.7 million of the issuance and is variable quarterly at the three-month LIBOR plus 1.59% on the remainder. After December 15, 2012, the interest rate on the entire issuance becomes variable quarterly at the ~~three month~~three-month LIBOR plus 1.59%.

~~Table of Contents~~

Nonperforming Assets

The following table sets forth information concerning nonperforming loans by class of financing receivable at ~~June~~September 30, 2012 and December 31, 2011:


	90 Days or More Past Due and Still Accruing Interest		Restructured		Nonaccrual		Total		90 Days or More Past Due and Still Accruing Interest		Restructured		Nonaccrual		Total
(in thousands)
June 30, 2012
September 30, 2012
Agricultural	$	—	$	3,323	$	25	$	3,348	$	—	$	3,323	$	64	$	3,387
Commercial and industrial	68		466		1,064		1,598		587		457		1,094		2,138
Credit cards	10		—		—		10		21		—		—		21
Overdrafts	—		—		—		—		—		—		—		—
Commercial real estate:
Construction and development	—		79		1,159		1,238		—		78		149		227
Farmland	—		2,367		35		2,402		—		2,367		34		2,401
Multifamily	—		—		—		—		—		—		—		—
Commercial real estate-other	25		774		1,319		2,118		92		765		1,143		2,000
Total commercial real estate	25		3,220		2,513		5,758		92		3,210		1,326		4,628
Residential real estate:
One- to four- family first liens	152		316		657		1,125		319		315		462		1,096
One- to four- family junior liens	91		—		193		284		5		—		223		228
Total residential real estate	243		316		850		1,409		324		315		685		1,324
Consumer	1		24		28		53		5		24		27		56
Total	$	347	$	7,349	$	4,480	$	12,176	$	1,029	$	7,329	$	3,196	$	11,554

Table of Contents



	90 Days or More Past Due and Still Accruing Interest		Restructured		Nonaccrual		Total
(in thousands)
December 31, 2011
Agricultural	$	—	$	3,323	$	1,453	$	4,776
Commercial and industrial	537		48		1,494		2,079
Credit cards	—		—		—		—
Overdrafts	—		—		—		—
Commercial real estate:
Construction and development	—		79		1,159		1,238
Farmland	—		—		2,927		2,927
Multifamily	—		—		259		259
Commercial real estate-other	49		2,081		1,507		3,637
Total commercial real estate	49		2,160		5,852		8,061
Residential real estate:
One- to four- family first liens	262		579		1,959		2,800
One- to four- family junior liens	206		—		125		331
Total residential real estate	468		579		2,084		3,131
Consumer	—		25		34		59
Total	$	1,054	$	6,135	$	10,917	$	18,106

Our nonperforming assets totaled $~~16.0~~14.7 million as of ~~June~~September 30, 2012, a decrease of $~~6.1~~7.5 million compared to December 31, 2011. The balance of other real estate owned at ~~June~~September 30, 2012 was $~~3.9~~3.1 million, down from $4.0 million at year-end 2011. Nonperforming loans totaled $~~12.2~~11.6 million (~~1.2%~~1.1% of total bank loans) as of ~~June~~September 30, 2012, compared to $18.1 million (1.8% of total bank loans) as of December 31, 2011. See Note 5 “Loans Receivable and the Allowance for Loan Losses” for additional information related to nonperforming assets.

~~Table of Contents~~

~~The~~At September 30, 2012, nonperforming loans consisted of $~~4.5~~3.2 million in nonaccrual loans, $7.3 million in troubled debt restructures and $~~0.3~~1.0 million in loans past due 90 days or more and still accruing. This compares with $10.9 million, $6.1 million and $1.1 million, respectively, as of December 31, 2011. Nonaccrual loans decreased $~~6.4~~7.7 million, or ~~59.0%~~70.7%, at ~~June~~September 30, 2012 compared to December 31, 2011. The decrease in nonaccrual loans was primarily due to the payoff of two agricultural credits totaling $1.8 million that had been on nonaccrual, the pay-down of a development loan of $1.1 million, the reduction of 1821 residential real estate loans totaling ~~$1.3~~$1.5 million, and the movement of a two nonaccrual farmland loans totaling $2.5 million to troubled debt restructure due to a court-ordered interest rate reduction in connection with a Chapter 12 bankruptcy. The Company experienced a $1.2 million, or ~~19.8%~~19.5%, increase in restructured loans, from December 31, 2011 to ~~June~~September 30, 2012, primarily resulting from the addition of the two farmland loans totaling $2.5 million, ~~and~~offset in part by the movement of a $1.0 million commercial real estate credit out of troubled debt ~~restructure.~~restructure due to satisfactory payment performance. During the same period, loans past due 90 days or more and still accruing interest ~~decreased by~~ ~~$0.7 million, or~~ ~~67.1%~~,were relatively unchanged from December 31, 2011 to ~~June~~September 30, 2012. Additionally, loans past-due 30 to 89 days (not included in the nonperforming loan totals) were $~~7.5~~5.3 million as of ~~June~~September 30, 2012 compared with $7.0 million as of December 31, 2011, ~~an increase~~a decrease of $~~0.5~~1.7 million or ~~7.8%~~23.7%.

All of the other real estate property was acquired through foreclosures and we are actively working to sell all properties held as of ~~June~~September 30, 2012. Other real estate is carried at appraised value less estimated cost of disposal at date of acquisition. Additional discounts could be required to market and sell the properties, resulting in a write down through expense.

Loan Review and Classification Process for Agricultural, Commercial and Industrial, and Commercial Real Estate Loans:

The Company maintains a loan review and classification process which involves multiple officers of the Company and is designed to assess the general quality of credit underwriting and to promote early identification of potential problem loans. All Commercial and Agricultural loan officers are charged with the responsibility of risk rating all loans in their portfolios and updating the ratings, positively or negatively, on an ongoing basis as conditions warrant. A monthly loan officer validation worksheet documents this process. Risk ratings are selected from an 8-point scale with ratings as follows: ratings 1- 4 Satisfactory (pass), rating 5 Watch (potential weakness), rating 6 Substandard (well-defined weakness), rating 7 Doubtful, and rating 8 Loss.

When a loan officer originates a new loan, based upon proper loan authorization, he or she documents the credit file with an offering sheet summary, supplemental underwriting analysis, relevant financial information and collateral evaluations. All of this information is used in the determination of the initial loan risk rating. The Company's Loan Review department undertakes independent credit reviews of relationships based on either criteria established by Loan Policy, risk-focused sampling, or random

Table of Contents

sampling. Loan Policy requires the top 50 lending relationships by total exposure be reviewed no less than annually as well as all classified and Watch rated credits over $250,000. The individual loan reviews consider such items as: loan type; nature, type and estimated value of collateral; borrower and/or guarantor estimated financial strength; most recently available financial information; related loans and total borrower exposure; and current/anticipated performance of the loan. The results of such reviews are presented to Executive Management.

Through the review of delinquency reports, updated financial statements or other relevant information in the normal course of business, the lending officer and/or Loan Review personnel may determine that a loan relationship has weakened to the point that a criticized (loan grade 5) or classified (loan grade 6 through 8) status is warranted. When a loan relationship with total related exposure of $1.0 million or greater is adversely graded (5 or above), or is classified as a Troubled Debt Restructure (regardless of size), the lending officer is then charged with preparing a Loan Strategy Summary worksheet that outlines the background of the credit problem, current repayment status of the loans, current collateral evaluation and a workout plan of action. This plan may include goals to improve the credit rating, assisting the borrower in moving the loans to another institution and/or collateral liquidation. All such reports are first presented to Regional Management and then to the Board of Directors by the Executive Vice President, Chief Credit Officer (or a designee).

Depending upon the individual facts and circumstances and the result of the Classified/Watch review process, loan officers and/or Loan Review personnel may categorize the loan relationship as impaired. Once that determination has occurred, the loan officer, in conjunction with Regional Management, will complete an evaluation of the collateral (for collateral-dependent loans) based upon appraisals on file adjusting for current market conditions and other local factors that may affect collateral value. Loan Review personnel may also complete an independent impairment analysis when deemed necessary. These judgmental evaluations may produce an initial specific allowance for placement in the Company's Allowance for Loan & Lease Losses calculation. As soon as practical, updated appraisals on the collateral backing that impaired loan relationship are ordered. When the updated appraisals are received, Regional Management, with assistance from the Loan Review department, reviews the appraisal and updates the specific allowance analysis for each loan relationship accordingly. The Board of Directors on a quarterly basis reviews the Classified/Watch reports including changes in credit grades of 5 or higher as well as all impaired loans, the related allowances and OREO.

In general, once the specific allowance has been finalized, Regional and Executive Management will consider a charge-off prior to the calendar quarter-end in which that reserve calculation is finalized.

~~Table of Contents~~

The review process also provides for the upgrade of loans that show improvement since the last review.

Restructured Loans

We restructure loans for our customers who appear to be able to meet the terms of their loan over the long term, but who may be unable to meet the terms of the loan in the near term due to individual circumstances. We consider the customer's past performance, previous and current credit history, the individual circumstances surrounding the current difficulties and their plan to meet the terms of the loan in the future prior to restructuring the terms of the loan. All of the following factors are indicators that the Bank has granted a concession (one or multiple items may be present):

The borrower receives a reduction of the stated interest rate for the remaining original life of the debt.

The borrower receives an extension of the maturity date or dates at a stated interest rate lower than the current market interest rate for new debt with similar risk characteristics.

The borrower receives a reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement.

The borrower receives a deferral of required payments (principal and/or interest).

The borrower receives a reduction of the accrued interest.

Generally, loans are restructured through short-term interest rate relief, short-term principal payment relief or short-term principal and interest payment relief. Once a restructured loan has gone 90 days or more past due or is placed on nonaccrual status, it is included in the 90+ day past due or nonaccrual totals in the previous table.

During the ~~six~~nine months ended ~~June~~September 30, 2012, the Company restructured two loans by granting concessions to borrowers experiencing financial difficulties. Both are farmland loans and were granted interest rate reductions by court order as part of a Chapter 12 bankruptcy.

Table of Contents

We consider all TDRs, regardless of whether they are performing in accordance with the modified terms, to be impaired loans when determining our allowance for loan losses. A summary of restructured loans as of ~~June~~September 30, 2012 and December 31, 2011 is as follows:


	June 30,		December 31,		September 30,		December 31,
	2012		2011		2012		2011
(in thousands)
Restructured Loans (TDRs):
In compliance with modified terms	$	7,349	$	6,135	$	7,329	$	6,135
Not in compliance with modified terms - on nonaccrual status	576		1,035		562		1,035
Total restructured loans	$	7,925	$	7,170	$	7,891	$	7,170

Allowance for Loan Losses

Our Allowance for Loan Losses (“ALLL”) as of ~~June~~September 30, 2012 was $~~15.7~~15.8 million, which was 1.6% of total bank loans (excluding loan pool participations) as of that date. This compares with an ALLL of $15.7 million as of December 31, 2011, which was also 1.6% of total bank loans as of that date. Gross charge-offs for the first ~~six~~nine months of 2012 totaled $~~1.7~~2.5 million, while recoveries of previously charged-off loans totaled $~~0.6~~1.0 million. Annualized net loan charge offs to average bank loans for the first ~~six~~nine months of 2012 was 0.2% compared to 0.3% for the year ended December 31, 2011. As of ~~June~~September 30, 2012, the ALLL was ~~129.2%~~137.0% of nonperforming loans compared with 86.6% as of December 31, 2011. While nonperforming loan levels generally increased during the first six months of 2011, they have steadily improved ~~during the second half of 2011 and into the first half of 2012.~~since that time. Past increases were primarily in credits that our management had already identified as weak. Based on the inherent risk in the loan portfolio, we believe that as of ~~June~~September 30, 2012, the ALLL was adequate; however, there is no assurance losses will not exceed the allowance and any growth in the loan portfolio and the uncertainty of the general economy may require that management continue to evaluate the adequacy of the ALLL and make additional provisions in future periods as deemed necessary. See Note 5 “Loans Receivables and the Allowance for Loan Losses” for additional information related to the allowance for loan losses.

During the first quarter of 2012 we changed the historical charge-off component of the ALLL calculation from a five-year annual average to a rolling 20-quarter annual average. The historical charge-off portion is one of several factors used in establishing our reserve level for each loan type. We also enhanced our method for determining the loan type categories that individual loans are included in for ALLL purposes, which provides a more granular basis for computing the ALLL. Finally, all credit relationships with a balance less than $200,000 are now evaluated for ALLL adequacy purposes based solely on delinquency status, unless the loan has been placed on nonaccrual or is classified as a TDR. In the second quarter of 2012 we enhanced our ALLL methodology for credit relationships below $200,000 that are 60-89 days past due to better reflect the risk inherent in loans at this level of

~~Table of Contents~~

delinquency. The loss allocation for these credits was increased to 25% of the historical loss given default for the respective loan categories. During the third quarter of 2012 we further enhanced our calculation methodology by expanding the number of qualitative factors used to calculate the ALLL from three to nine. This change will provide additional strength to and support for our process. There were no other changes to our ALLL calculation during the first ~~six~~nine months of 2012, and these changes did not have a material impact on the allowance. Classified and impaired loans are reviewed per the requirements of FASB ASC Topics 310.

We currently track the loan to value (LTV) ratio of loans in our portfolio, and those loans in excess of internal and supervisory guidelines are presented to the Bank's Board of Directors on a quarterly basis. At ~~June~~September 30, 2012, there were ~~eleven~~nine owner-occupied 1-4 family loans with a LTV of 100% or greater. In addition, there were 2821 home equity loans without credit enhancement that had LTV of 100% or greater. We have the first lien on ~~eight~~four of these equity loans and other financial institutions have the first lien on the remaining ~~20.~~17.

We review all impaired and nonperforming loans individually on a quarterly basis to determine their level of impairment due to collateral deficiency or insufficient cash-flow based on a discounted cash-flow analysis. At ~~June~~September 30, 2012, reported troubled debt restructurings were not a material portion of the loan portfolio. We review loans 90+ days past due that are still accruing interest no less than quarterly to determine if there is a strong reason that the credit should not be placed on non-accrual.

Capital Resources

Total shareholders' equity was ~~9.76%~~9.96% of total assets as of ~~June~~September 30, 2012 and was 9.23% as of December 31, 2011. Tangible common equity to tangible assets was ~~9.24%~~9.45% as of ~~June~~September 30, 2012 and 8.68% as of December 31, 2011. Our Tier 1 capital to risk-weighted assets ratio was ~~12.76%~~13.06% as of ~~June~~September 30, 2012 and was 12.40% as of December 31, 2011. Risk-based capital guidelines require the classification of assets and some off-balance-sheet items in terms of credit-risk exposure and the measuring of capital as a percentage of the risk-adjusted asset totals. We believe that, as of ~~June~~September 30, 2012, the Company and the Bank met all capital adequacy requirements to which we are subject. As of that date, the Bank was “well capitalized” under regulatory prompt corrective action provisions.

~~The~~

Table of Contents

During the second quarter of 2012 the federal bank regulatory agencies ~~recently~~ issued joint proposed rules that would implement an international capital accord called “Basel III,” developed by the Basel Committee on Banking Supervision, a committee of central banks and bank supervisors. The proposed rules would apply to all depository organizations in the United States and most of their parent companies and would increase minimum capital ratios, add a new minimum common equity ratio, add a new capital conservation buffer, and would change the risk-weightings of certain assets for the purposes of calculating certain capital ratios. The proposed changes, if implemented, would be phased in from 2013 through 2019. ~~Management is currently assessing the effect of~~The comment period on the proposed rules expired on ~~the Company and the Bank's capital position.~~October 22, 2012. Various banking associations and industry groups ~~are providing~~provided comments on the proposed rules to the regulators and it is unclear when the final rules will be adopted and what changes, if any, may be made to the proposed rules. Management continues to assess the effect of the proposed rules on the Company and the Bank's capital position, and will stay abreast of developments with respect to the proposed rules.

We have traditionally disclosed certain non-GAAP ratios and amounts to evaluate and measure our financial condition, including our tangible common equity to tangible assets and Tier 1 capital to risk-weighted assets ratios. We believe these ratios provide investors with information regarding our financial condition and how we evaluate our financial condition internally.

The following tables provide a reconciliation of the non-GAAP measures to the most comparable GAAP equivalents.


	At June 30,			At December 31,			At September 30,			At December 31,
(in thousands)	2012			2011			2012			2011
Tier 1 capital
Total shareholders' equity	$	166,701		$	156,494		$	171,524		$	156,494
Plus: Long term debt (qualifying restricted core capital)	15,464			15,464			15,464			15,464
Net unrealized gains on securities available for sale	(8,278		)	(3,328		)	(9,183		)	(3,328		)
Less: Disallowed Intangibles	(9,997		)	(10,374		)	(9,807		)	(10,374		)
Tier 1 capital	$	163,890		$	158,256		$	167,998		$	158,256
Risk-weighted assets	$	1,284,782		$	1,276,512		$	1,286,474		$	1,276,512
Tier 1 capital to risk-weighted assets	12.76		%	12.40		%	13.06		%	12.40		%

On January 17, 2012 ~~22,600~~, 22,232 restricted stock units were granted to certain directors and officers. During the first ~~six~~nine months of 2012, ~~13,170~~15,810 shares were issued in connection with the vesting of previously awarded grants of restricted stock units, of which ~~1,025~~1,052 shares were surrendered by grantees to satisfy tax requirements. In addition, ~~11,553~~38,204 shares were issued in connection with the exercise of previously issued stock options, with ~~2,325~~8,891 shares of stock surrendered in connection with the exercises.

Table of Contents

The following table provides the capital levels and minimum required capital levels for the Company and the Bank:


	Actual				For Capital Adequacy Purposes		To Be Well Capitalized Under Prompt Corrective Action Provisions		Actual				For Capital Adequacy Purposes		To Be Well Capitalized Under Prompt Corrective Action Provisions
	Amount		Ratio		Ratio		Ratio		Amount		Ratio		Ratio		Ratio
(dollars in thousands)
June 30, 2012
September 30, 2012
Consolidated:
Total risk based capital	$	180,043	14.01	%	8.00	%	—	%	$	184,153	14.31	%	8.00	%	N/A
Tier 1 risk based capital	163,890		12.76	%	4.00	%	—	%	167,998		13.06	%	4.00	%	N/A
Leverage ratio	163,890		9.64	%	4.00	%	—	%	167,998		9.98	%	4.00	%	N/A
MidWestOne Bank:
Total risk based capital	158,854		12.52	%	8.00	%	10.00	%	164,065		12.89	%	8.00	%	10.00	%
Tier 1 risk based capital	142,974		11.27	%	4.00	%	6.00	%	148,133		11.64	%	4.00	%	6.00	%
Leverage ratio	142,974		8.49	%	4.00	%	5.00	%	148,133		8.88	%	4.00	%	5.00	%

December 31, 2011
Consolidated:
Total risk based capital	$	174,342	13.66	%	8.00	%	—	%	$	174,342	13.66	%	8.00	%	N/A
Tier 1 risk based capital	158,256		12.40	%	4.00	%	—	%	158,256		12.40	%	4.00	%	N/A
Leverage ratio	158,256		9.60	%	4.00	%	—	%	158,256		9.60	%	4.00	%	N/A
MidWestOne Bank:
Total risk based capital	155,039		12.33	%	8.00	%	10.00	%	155,039		12.33	%	8.00	%	10.00	%
Tier 1 risk based capital	139,292		11.07	%	4.00	%	6.00	%	139,292		11.07	%	4.00	%	6.00	%
Leverage ratio	139,292		8.54	%	4.00	%	5.00	%	139,292		8.54	%	4.00	%	5.00	%

Liquidity

Liquidity management involves meeting the cash flow requirements of depositors and borrowers. We conduct liquidity management on both a daily and long-term basis, and adjust our investments in liquid assets based on expected loan demand, projected loan maturities and payments, estimated cash flows from the loan pool participations, expected deposit flows, yields available on interest-bearing deposits, and the objectives of our asset/liability management program. We had liquid assets (cash and cash equivalents) of $~~30.4~~50.2 million as of ~~June~~September 30, 2012, compared with $32.6 million as of December 31, 2011. Investment securities classified as available for sale, totaling $~~547.2~~509.9 million and $534.1 million as of ~~June~~September 30, 2012 and December 31, 2011, respectively, could be sold to meet liquidity needs if necessary. Additionally, our bank subsidiary maintains unsecured lines of credit with several correspondent banks and secured lines with the Federal Reserve Bank discount window and the Federal Home Loan Bank of Des Moines that would allow it to borrow funds on a short-term basis, if necessary. Management believes that the Company had sufficient liquidity as of ~~June~~September 30, 2012 to meet the needs of borrowers and depositors.

Our principal sources of funds were deposits, proceeds from the maturity and sale of investment securities, principal repayments on loan pool participations, and funds provided by operations. While scheduled loan amortization and maturing interest-bearing deposits are relatively predictable sources of funds, deposit flows and loan prepayments are greatly influenced by economic conditions, the general level of interest rates, and competition. We utilize particular sources of funds based on comparative costs and availability. This includes fixed-rate FHLB borrowings that can generally be obtained at a more favorable cost than deposits. We generally manage the pricing of our deposits to maintain a steady deposit base but from time to time may decide, as we have done in the past, not to pay rates on deposits as high as our competition.

As of ~~June~~September 30, 2012, we had $15.5 million of long-term debt outstanding. This amount represents indebtedness payable under junior subordinated debentures issued to a subsidiary trust that issued trust preferred securities in a pooled offering. The junior subordinated debentures have a 35-year term. One-half of the balance has a fixed interest rate of 6.48% until December 15, 2012; the other one-half has a variable rate of three-month LIBOR plus 1.59%. After December 15, 2012, the interest rate on the entire issuance becomes variable quarterly at the three-month LIBOR plus 1.59%.

Inflation

The effects of price changes and inflation can vary substantially for most financial institutions. While management believes that inflation affects the growth of total assets, it is difficult to assess the overall impact. Management believes this to be the case due to the fact that generally neither the timing nor the magnitude of the inflationary changes in the consumer price index (“CPI”)

Table of Contents

coincides with changes in interest rates. The price of one or more of the components of the CPI may fluctuate considerably and thereby influence the overall CPI without having a corresponding effect on interest rates or upon the cost of those goods and services normally purchased by us. In years of high inflation and high interest rates, intermediate and long-term interest rates tend to increase, thereby adversely impacting the market values of investment securities, mortgage loans and other long-term fixed rate loans held by financial institutions. In addition, higher short-term interest rates caused by inflation tend to increase financial institutions' cost of funds. In other years, the reverse situation may occur.

Off-Balance-Sheet Arrangements

We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers, which include commitments to extend credit, commitments to originate residential mortgage loans held for sale, commercial letters of credit, and standby letters of credit. Commitments to extend credit are agreements to lend to customers at predetermined interest rates, as long as there is no violation of any condition established in the contracts. Our exposure to credit loss in the event of nonperformance by the other party to the commitments to extend credit is represented by the contractual amount of those instruments. We use the same credit policies in making commitments as we do for on-balance-sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer's creditworthiness on a case-by-case basis. As of ~~June~~September 30, 2012, outstanding commitments to extend credit totaled approximately ~~$247.0 million.~~$263.8 million. We have established a reserve of ~~$0.1~~$0.2 million, which represents our estimate of probable losses as a result of these transactions. This reserve is not part of our allowance for loan losses. Commitments under standby and performance letters of credit outstanding aggregated ~~$4.5~~$4.6 million as of ~~June~~September 30, 2012. We do not anticipate any losses as a result of these transactions.

Residential mortgage loans sold to others are predominantly conventional residential first lien mortgages originated under our usual underwriting procedures, and are most often sold on a nonrecourse basis. At ~~June~~September 30, 2012, there were approximately ~~$26.1~~$11.2 million of mandatory commitments with investors to sell not yet originated residential mortgage loans. We do not anticipate any losses as a result of these transactions.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

In general, market risk is the risk of change in asset values due to movements in underlying market rates and prices. Interest rate risk is the risk to earnings and capital arising from movements in interest rates. Interest rate risk is the most significant market risk affecting MidWestOne as other types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not arise in the normal course of our business activities.

In addition to interest rate risk, the ~~current~~recent economic environment, ~~particularly certain dislocations in the credit markets that have prevailed since 2008,~~ has made liquidity risk (namely, funding liquidity risk) a more prevalent concern among financial institutions. In general, liquidity risk is the risk of being unable to fund ~~an entity's~~ obligations to creditors (including, in the case of banks, obligations to depositors) as such obligations become due and/or fund ~~its~~the acquisition of assets.

Liquidity Risk

Liquidity refers to our ability to fund operations, to meet depositor withdrawals, to provide for our customers' credit needs, and to meet maturing obligations and existing commitments. Our liquidity principally depends on cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and our ability to borrow funds.

Net cash inflows from operating activities were $~~16.5~~12.5 million in the first ~~six~~nine months of 2012, compared with $~~12.2~~15.1 million in the first ~~six~~nine months of 2011. Net income before depreciation, amortization, and accretion ~~along with an increase in other liabilities of~~ ~~$8.4 million~~ ~~were~~was the primary ~~contributors~~contributor for the first ~~six~~nine months of 2012.

Net cash outflows from investing activities were $~~15.6~~8.9 million in the first ~~half~~three quarters of 2012, compared to net cash outflows of $~~42.7~~25.5 million in the comparable ~~six~~nine~~-month~~ month period of 2011. In the first ~~six~~nine months of 2012, loans made to customers, net of collections, accounted for net outflows of $~~12.7 million, and securities transactions accounted for a net outflow of~~ ~~$16.3~~28.3 million. Cash inflows from loan pool participations were $~~8.0~~12.2 million during the first ~~six~~nine months of 2012 compared to a $~~9.2~~12.4 million inflow during the same period of 2011.

Net cash ~~used in~~provided by financing activities in the first ~~six~~nine months of 2012 was $~~3.1~~14.0 million, compared with ~~net cash provided by financing activities of~~ $~~51.7~~31.6 million for the same period of 2011. The largest financing cash inflows during the nine months ended September 30, 2012 were the $22.0 million net increase in deposits and a $14.2 million net increase in repurchase agreements. The largest cash outflows from financing activities in the first ~~six~~nine months of 2012 consisted of the net repayment of $10.0 million in FHLB borrowings and an $8.9 million ~~decrease in Federal Funds purchased. The largest financing cash inflows during the~~ ~~six~~ ~~months ended~~ ~~June 30, 2012~~ ~~were the~~ ~~$14.8 million~~ ~~net increase~~

Table of Contents

decrease in ~~deposits and a~~ ~~$3.7 million~~ ~~net increase in repurchase agreements.~~Federal Funds purchased.

To further mitigate liquidity risk, the Bank has several sources of liquidity in place to maximize funding availability and increase the diversification of funding sources. The criteria for evaluating the use of these sources include: volume concentration (percentage of liabilities), cost, volatility, and the fit with the current management plan. These acceptable sources of liquidity include:

•Fed Funds Lines

•FHLB Borrowings

•Brokered Deposits

•Brokered Repurchase Agreements

•Federal Reserve Bank Discount Window

Fed Funds Lines:

Routine liquidity requirements are met by fluctuations in the Bank's Fed Funds position. The principal function of these funds is to maintain short-term liquidity. Unsecured Fed Funds purchased lines are viewed as a volatile liability and are not used as a long-term funding solution, especially when used to fund long-term assets. Multiple correspondent relationships are preferable and Fed Funds sold exposure to any one customer is continuously monitored. The current Fed Funds purchased limit is 10% of total assets, or the amount of established Fed Funds lines, whichever is smaller. Currently, the Bank has unsecured Fed Fund lines totaling ~~$55.0~~$55.0 million, which are tested semi-annually to ensure availability.

FHLB Borrowings:

FHLB borrowings provide both a source of liquidity and long-term funding for the Bank. Use of this type of funding is coordinated with both the strategic balance sheet growth projections and the current and future interest rate risk profile of the Bank. Factors that are taken into account when contemplating use of FHLB borrowings are the effective interest rate, the collateral requirements, community investment program credits, and the implications and cost of having to purchase incremental FHLB stock. As of ~~June~~September 30, 2012, the Bank had ~~$166.3~~$200.4 million of collateral pledged to the FHLB and $130.1 million in outstanding borrowings, leaving ~~$31.2~~$65.2 million available for liquidity ~~needs.~~needs, based on collateral capacity. These borrowings are secured by various real estate loans (residential, commercial and agricultural).

Brokered Deposits:

The Bank has brokered CD lines/deposit relationships available to help diversify its various funding sources. Brokered deposits offer several benefits relative to other funding sources, such as: maturity structures which cannot be duplicated in the current deposit market, deposit gathering which does not cannibalize the existing deposit base, the unsecured nature of these liabilities, and the ability to quickly generate funds. However, brokered deposits are often viewed as a volatile liability by banking regulators and market participants. This viewpoint, and the desire to not develop a large funding concentration in any one area, is reflected in an internal policy stating that the Bank limit the use of brokered deposits as a funding source to no more than 10% of total liabilities. Board approval is required to exceed these limits. The Bank will also have to maintain a “well capitalized” standing to access brokered deposits, as an “adequately capitalized" rating would require an FDIC waiver to do so, and an “undercapitalized” rating would prohibit the Bank from using brokered deposits altogether.

Brokered Repurchase Agreements:

Brokered repurchase agreements may be established with approved brokerage firms and banks. Repurchase agreements create rollover risk (the risk that a broker will discontinue the relationship due to market factors) and are not used as a long-term funding solution, especially when used to fund long-term assets. Collateral requirements and availability are evaluated and monitored. The current policy limit for brokered repurchase agreements is 10% of total assets. There were no outstanding brokered repurchase agreements at ~~June~~September 30, 2012.

Federal Reserve Bank Discount Window:

The FRB Discount Window is another source of liquidity, particularly during difficult economic times. The Bank has a borrowing capacity with the Federal Reserve Bank of Chicago limited only by the amount of municipal securities pledged against the line. As of ~~June~~September 30, 2012, the Bank has municipal securities with an approximate market value of ~~$13.7~~$13.7 million pledged for liquidity purposes.

Interest Rate Risk

The nature of the banking business, which involves paying interest on deposits at varying rates and terms and charging interest on loans at other rates and terms, creates interest rate risk. As a result, net interest margin and earnings and the market

Table of Contents

value of assets and liabilities are subject to fluctuations arising from the movement of interest rates. We manage several forms of interest rate risk, including asset/liability mismatch, basis risk and prepayment risk. A key management objective is to maintain a risk profile in which variations in net interest income stay within the limits and guidelines of the Bank's Asset/Liability Management Policy.

Like most financial institutions, our net income can be significantly influenced by a variety of external factors, including: overall economic conditions, policies and actions of regulatory authorities, the amounts of and rates at which assets and liabilities reprice, variances in prepayment of loans and securities other than those that are assumed, early withdrawal of deposits, exercise of call options on borrowings or securities, competition, a general rise or decline in interest rates, changes in the slope of the yield-curve, changes in historical relationships between indices (such as LIBOR and prime), and balance sheet growth or contraction. Our asset and liability committee (ALCO) seeks to manage interest rate risk under a variety of rate environments by structuring our balance sheet and off-balance sheet positions in such a way that changes in interest rates do not have a large negative impact. The risk is monitored and managed within approved policy limits.

We use a third-party service to model and measure our exposure to potential interest rate changes. For various assumed hypothetical changes in market interest rates, numerous other assumptions are made, such as prepayment speeds on loans and securities backed by mortgages, the slope of the Treasury yield curve, the rates and volumes of our deposits, and the rates and volumes of our loans. This analysis measures the estimated change in net interest income in the event of hypothetical changes in interest rates. The following table presents our projected changes in net interest income for the various interest rate shock levels at ~~June~~September 30, 2012 and December 31, 2011.

Analysis of Net Interest Income Sensitivity

Immediate Change in Rates
-200 -100 +100 +200
(dollars in thousands)
June 30, 2012
Dollar change $ 1,130
$ 114
$ (430 ) $ (259 )
Percent change 2.1 % 0.2 % (0.8 )% (0.5 )%
December 31, 2011
Dollar change $ 1,350
$ 526
$ (689 ) $ (691 )
Percent change 2.5 % 1.0 % (1.3 )% (1.3 )%



	Immediate Change in Rates
	-200			-100			+100			+200
(dollars in thousands)
September 30, 2012
Dollar change	$	1,051		$	327		$	(409	)	$	(426	)
Percent change	1.9		%	0.6		%	(0.7		)%	(0.8		)%
December 31, 2011
Dollar change	$	1,350		$	526		$	(689	)	$	(691	)
Percent change	2.5		%	1.0		%	(1.3		)%	(1.3		)%

As shown above, at ~~June~~September 30, 2012, the effect of an immediate and sustained 200 basis point increase in interest rates would decrease our net interest income by approximately $~~0.3~~0.4 million. The effect of an immediate and sustained 200 basis point decrease in rates would increase our net interest income by approximately $1.1 million. In a rising rate environment, our interest-bearing liabilities would reprice more quickly than interest-earning assets, thus reducing net interest income. Conversely, a decrease in interest rates would result in an increase in net interest income as interest-bearing liabilities would decline more rapidly than interest-earning assets. In the current low interest rate environment, model results of a 200 basis point drop in interest rates are of questionable value as many interest-bearing liabilities and interest-earning assets cannot re-price significantly lower than current levels. As part of a strategy to mitigate net interest margin compression in a low interest rate environment, management has incorporated interest rate floors on most newly originated floating rate loans. While incorporating interest rate floors on loans has been successful in maintaining our net interest margin in the current low rate environment, the coupon rates on these loans will lag when interest rates rise. These loans have floor rates that are between zero and 2.0% above the fully indexed rate. Therefore, interest rates must rise up to 2.0% before some of these loans would experience an increase in the coupon rate.

Computations of the prospective effects of hypothetical interest rate changes were based on numerous assumptions. Actual values may differ from those projections set forth above. Further, the computations do not contemplate any actions we could have undertaken in response to changes in interest rates.

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Under supervision and with the participation of certain members of our management, including our chief executive officer and chief financial officer, we completed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in SEC Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of ~~June~~September 30, 2012. Based on this evaluation, our chief executive officer and chief financial officer believe that the disclosure controls and procedures were effective as of the end of the period covered by this report with respect to timely communication to them and

Table of Contents

other members of management responsible for preparing periodic reports and material information required to be disclosed in this report as it

~~Table of Contents~~

relates to the Company and our consolidated subsidiaries.

The effectiveness of our or any system of disclosure controls and procedures is subject to certain limitations, including the exercise of judgment in designing, implementing, and evaluating the controls and procedures, the assumptions used in identifying the likelihood of future events, and the inability to eliminate misconduct completely. As a result, there can be no assurance that our disclosure controls and procedures will prevent all errors or fraud or ensure that all material information will be made known to appropriate management in a timely fashion. By their nature, our or any system of disclosure controls and procedures can provide only reasonable assurance regarding management's control objectives.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Cautionary Note Regarding Forward-Looking Statements

Statements made in this report contain certain “forward-looking statements” within the meaning of such term in the Private Securities Litigation Reform Act of 1995. We and our authorized representatives may, from time to time, make written or oral statements that are “forward-looking” and provide information other than historical information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. These factors include, among other things, the factors listed below. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe”, “expect”, “anticipate”, “should”, “could”, “would”, “plans”, “intend”, “project”, “estimate", “forecast”, “may” or similar expressions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed in, or implied by, these statements. Readers are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Additionally, we undertake no obligation to update any statement in light of new information or future events, except as required under federal securities law.

Factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to, the following: (1) credit quality deterioration or pronounced and sustained reduction in real estate market values could cause an increase in the allowance for credit losses and a reduction in net earnings; (2) our management's ability to reduce and effectively manage interest rate risk and the impact of interest rates in general on the volatility of our net interest income; (3) changes in the economic environment, competition, or other factors that may affect our ability to acquire loans or influence the anticipated growth rate of loans and deposits and the quality of the loan portfolio and loan and deposit pricing; (4) fluctuations in the value of our investment securities; (5) governmental monetary and fiscal policies; (6) legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators (particularly with respect to the Dodd-Frank Wall Street Reform and Consumer Protection Act and the extensive regulations to be promulgated thereunder, as well as rules recently proposed by the Federal bank regulatory agencies ~~concerning certain increased~~to implement the Basel III capital ~~requirements)~~accord), and changes in the scope and cost of Federal Deposit Insurance Corporation insurance and other coverages; (7) the ability to attract and retain key executives and employees experienced in banking and financial services; (8) the sufficiency of the allowance for loan losses to absorb the amount of actual losses inherent in our existing loan portfolio; (9) our ability to adapt successfully to technological changes to compete effectively in the marketplace; (10) credit risks and risks from concentrations (by geographic area and by industry) within our loan portfolio; (11) the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds, and other financial institutions operating in our markets or elsewhere or providing similar services; (12) the failure of assumptions underlying the establishment of allowances for loan losses and estimation of values of collateral and various financial assets and liabilities; (13) volatility of rate-sensitive deposits; (14) operational risks, including data processing system failures or fraud; (15) asset/liability matching risks and liquidity risks; (16) the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; (17) the costs, effects and outcomes of existing or future litigation; (18) changes in general economic or industry conditions, nationally or in the communities in which we conduct business; (19) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board; and (20) other risk factors detailed from time to time in SEC filings made by the Company.

Table of Contents

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

The Company and its subsidiaries are from time to time parties to various legal actions arising in the normal course of business. We believe that there are no threatened or pending proceedings against the Company or its subsidiaries, which, if determined adversely, would have a material adverse effect on the business or financial condition of the Company.

Item 1A. Risk Factors.

There have been no material changes from the risk factors set forth in Part I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the period ended December 31, 2011. Please refer to that section of our Form 10-K for disclosures regarding the risks and uncertainties related to our business.

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

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

Table of Contents

Item 6. Exhibits.



Exhibit Number			Description	Incorporated by Reference to:

31.1			Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)	Filed herewith

31.2			Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a)	Filed herewith

32.1			Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Filed herewith

32.2			Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Filed herewith

101.INS			XBRL Instance Document ⁽¹⁾	Filed herewith

101.SCH			XBRL Taxonomy Extension Schema Document ⁽¹⁾	Filed herewith

101.CAL			XBRL Taxonomy Extension Calculation Linkbase Document ⁽¹⁾	Filed herewith

101.DEF			XBRL Taxonomy Extension Definition Linkbase Document ⁽¹⁾	Filed herewith

101.LAB			XBRL Taxonomy Extension Label Linkbase Document ⁽¹⁾	Filed herewith

101.PRE			XBRL Taxonomy Extension Presentation Linkbase Document ⁽¹⁾	Filed herewith

(1	)	These interactive data files shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections.

5556

Table of Contents

SIGNATURES

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



		MIDWESTONE FINANCIAL GROUP, INC.

Dated:	~~August 3,~~November 2, 2012	By:	/s/ CHARLES N. FUNK
			Charles N. Funk
			President and Chief Executive Officer

		By:	/s/ GARY J. ORTALE
			Gary J. Ortale
			Executive Vice President and Chief Financial Officer

5657



	As of June 30, 2012
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
(in thousands)
U.S. Government agencies and corporations	$	70,980	$	1,125	$	—	$	72,105
State and political subdivisions	213,278		11,751		156		224,873
Mortgage-backed securities and collateralized mortgage obligations	231,198		6,135		24		237,309
Corporate debt securities	11,960		182		762		11,380
Total debt securities	527,416		19,193		942		545,667
Other equity securities	1,383		153		—		1,536
Total	$	528,799	$	19,346	$	942	$	547,203



	Allowance for Loan Losses and Recorded Investment in Loan Receivables
	As of June 30, 2012 and December 31, 2011
(in thousands)	Agricultural		Commercial and Industrial		Commercial Real Estate		Residential Real Estate		Consumer		Unallocated		Total
June 30, 2012
Allowance for loan losses:
Individually evaluated for impairment	$	182	$	462	$	113	$	126	$	7	$	—	$	890
Collectively evaluated for impairment	772		4,484		4,489		2,768		358		1,976		14,847
Total	$	954	$	4,946	$	4,602	$	2,894	$	365	$	1,976	$	15,737
Loans acquired with deteriorated credit quality (loan pool participations)	$	6	$	131	$	637	$	281	$	23	$	1,056	$	2,134
Loans receivable
Individually evaluated for impairment	$	3,323	$	2,333	$	6,512	$	974	$	24	$	—	$	13,166
Collectively evaluated for impairment	78,230		245,933		396,398		242,852		19,843		—		983,256
Total	$	81,553	$	248,266	$	402,910	$	243,826	$	19,867	$	—	$	996,422
Loans acquired with deteriorated credit quality (loan pool participations)	$	83	$	2,893	$	27,280	$	4,813	$	80	$	9,031	$	44,180



	Allowance for Loan Loss Activity
	For the Three Months Ended June 30, 2012 and 2011
(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Unallocated			Total
2012
Beginning balance	$	1,123		$	4,687		$	4,851		$	2,734		$	378		$	1,906		$	15,679
Charge-offs	—			(372		)	(80		)	(138		)	(23		)	—			(613		)
Recoveries	—			82			10			—			4			—			96
Provision	(169		)	549			(179		)	298			6			70			575
Ending balance	$	954		$	4,946		$	4,602		$	2,894		$	365		$	1,976		$	15,737
2011
Beginning balance	$	1,448		$	5,069		$	5,450		$	2,299		$	250		$	882		$	15,398
Charge-offs	(318		)	(375		)	(551		)	(36		)	(33		)	—			(1,313		)
Recoveries	62			326			115			1			114			—			618
Provision	136			(19		)	701			411			29			(358		)	900
Ending balance	$	1,328		$	5,001		$	5,715		$	2,675		$	360		$	524		$	15,603



	Allowance for Loan Loss Activity
	For the Six Months Ended June 30, 2012 and 2011
(in thousands)	Agricultural			Commercial and Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Unallocated			Total
2012
Beginning balance	$	1,209		$	5,380		$	5,171		$	3,501		$	167		$	248		$	15,676
Charge-offs	—			(1,284		)	(106		)	(313		)	(34		)	—			(1,737		)
Recoveries	507			97			13			12			15			—			644
Provision	(762		)	753			(476		)	(306		)	217			1,728			1,154
Ending balance	$	954		$	4,946		$	4,602		$	2,894		$	365		$	1,976		$	15,737
2011
Beginning balance	$	827		$	4,540		$	5,255		$	2,776		$	323		$	1,446		$	15,167
Charge-offs	(393		)	(594		)	(998		)	(107		)	(53		)	—			(2,145		)
Recoveries	62			470			115			16			118			—			781
Provision	832			585			1,343			(10		)	(28		)	(922		)	1,800
Ending balance	$	1,328		$	5,001		$	5,715		$	2,675		$	360		$	524		$	15,603



	For the Three Months Ended June 30,
(in thousands)	2012			2011
Net Income Available to Common Shareholders:
Net income available to common shareholders	$	3,512		$	3,005
Plus: Intangible amortization, net of tax ⁽¹⁾	129			148
Adjusted net income available to common shareholders	$	3,641		$	3,153
Plus: Pension termination expense	6,088			—
Less: Gain on sale of HMC	(4,047		)	—
Net tax effect of above items⁽²⁾	(755		)	—
Adjusted net income available to common shareholders, exclusive of loss on termination of pension and gain on sale of HMC	4,927			3,153
Average Tangible Common Equity:
Average total shareholders' equity	$	162,027		$	163,627
Less: Average preferred stock	—			(15,791		)
Average intangibles	(9,936		)	(10,986		)
Average tangible common equity	$	152,091		$	136,850
ROATCE (annualized)	9.62		%	9.24		%
ROATCE, exclusive of pension termination expense and gain on sale of HMC (annualized)	13.02		%	9.24		%
Earnings per common share-basic	$	0.42		$	0.35
Earnings per common share-diluted	0.41			0.35
Earnings per common share-basic, exclusive of pension termination expense and gain on sale of HMC	0.57			0.35
Earnings per common share-diluted, exclusive of pension termination expense and gain on sale of HMC	0.56			0.35