CONSUMERS BANCORP INC /OH/ - FORM 10-Q

Attached files

file	filename
EX-31.1 - CONSUMERS BANCORP INC /OH/	v222615_ex31-1.htm
EX-32.1 - CONSUMERS BANCORP INC /OH/	v222615_ex32-1.htm
EX-31.2 - CONSUMERS BANCORP INC /OH/	v222615_ex31-2.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x	Quarterly Report Pursuant to Section 13 or 15 (d) or the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2011

¨	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the transition period from

Commission File No. 033-79130

CONSUMERS BANCORP, INC.

(Exact name of registrant as specified in its charter)

OHIO		34-1771400
(State or other jurisdiction		(I.R.S. Employer Identification No.)
of incorporation or organization)

614 East Lincoln Way, P.O. Box 256, Minerva, Ohio		44657
(Address of principal executive offices)		(Zip Code)

(330) 868-7701

(Registrant’s telephone number)

Not applicable

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

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. Yes x 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 (232.05 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yes ¨ 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 definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

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

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common Stock, no par value		Outstanding at May 12, 2011
		2,046,673 Common Shares

CONSUMERS BANCORP, INC.

FORM 10-Q

QUARTER ENDED March 31, 2011

Table of Contents

	Page Number (s)
Part I – Financial Information
Item 1 – Financial Statements (Unaudited)
Consolidated Balance Sheets at March 31, 2011 and June 30, 2010	1

Consolidated Statements of Income for the three and nine months ended March 31, 2011 and 2010	2

Consolidated Statements of Comprehensive Income for the three and nine months ended March 31, 2011 and 2010	3

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended March 31, 2011 and 2010	4

Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2011 and 2010	5

Notes to the Consolidated Financial Statements	6-21

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations	22-34

Item 3 – Not Applicable for Smaller Reporting Companies

Item 4 – Controls and Procedures	35
Part II – Other Information
Item 1 – Legal Proceedings	36

Item 1A – Not Applicable for Smaller Reporting Companies

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds	36

Item 3 – Defaults Upon Senior Securities	36

Item 4 – Removed and Reserved

Item 5 – Other Information	36

Item 6 – Exhibits	36

Signatures	37

PART 1 – FINANCIAL INFORMATION

Item 1 – Financial Statements (unaudited)

CONSUMERS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

	March 31, 2011			June 30, 2010
ASSETS
Cash on hand and noninterest-bearing deposits in other banks	$	5,632		$	5,973
Interest-bearing deposits in other banks		9,160			7,833
Total cash and cash equivalents		14,792			13,806
Certificates of deposit in other financial institutions		4,165			980
Securities, available-for-sale		82,112			64,262
Federal bank and other restricted stocks, at cost		1,186			1,186
Total loans		176,898			174,283
Less allowance for loan losses		(2,101	)		(2,276	)
Net Loans		174,797			172,007
Cash surrender value of life insurance		5,365			4,798
Premises and equipment, net		4,461			3,581
Intangible assets		129			250
Other real estate owned		-			25
Accrued interest receivable and other assets		2,830			2,498
Total assets	$	289,837		$	263,393

LIABILITIES
Deposits
Non-interest bearing demand	$	60,786		$	47,659
Interest bearing demand		13,937			13,687
Savings		77,318			63,704
Time		89,838			91,264
Total deposits		241,879			216,314

Short-term borrowings		14,217			13,086
Federal Home Loan Bank advances		7,578			8,297
Accrued interest and other liabilities		1,959			1,980
Total liabilities		265,633			239,677

SHAREHOLDERS’ EQUITY
Preferred stock (no par value, 350,000 shares authorized)		—			—
Common stock (no par value, 3,500,000 shares authorized; 2,177,115 and 2,168,329 shares issued as of March 31, 2011 and June 30, 2010, respectively)		5,074			4,968
Retained earnings		20,547			19,470
Treasury stock, at cost (130,442 common shares)		(1,659	)		(1,659	)
Accumulated other comprehensive income		242			937
Total shareholders’ equity		24,204			23,716
Total liabilities and shareholders’ equity	$	289,837		$	263,393

See accompanying notes to consolidated financial statements

CONSUMERS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

	Three Months ended March 31,						Nine Months ended March 31,
(Dollars in thousands, except per share amounts)	2011			2010			2011			2010
Interest income
Loans, including fees	$	2,517		$	2,451		$	7,690		$	7,392
Securities
Taxable		391			445			1,189			1,415
Tax-exempt		227			200			658			580
Federal funds sold and other interest bearing deposits		15			9			38			54
Total interest income		3,150			3,105			9,575			9,441

Interest expense
Deposits		373			499			1,270			1,732
Short-term borrowings		9			11			33			37
Federal Home Loan Bank advances		60			70			195			225
Total interest expense		442			580			1,498			1,994

Net interest income		2,708			2,525			8,077			7,447
Provision for loan losses		100			110			344			453
Net interest income after provision for loan losses		2,608			2,415			7,733			6,994

Non-interest income
Service charges on deposit accounts		301			333			963			1,184
Debit card interchange income		160			133			467			377
Bank owned life insurance income		47			43			136			131
Securities gains, net		-			-			70			213
Other-than-temporary loss
Total impairment loss		(327	)		(100	)		(358	)		(280	)
Loss recognized in other comprehensive income		177			-			158			-
Net impairment loss recognized in earnings		(150	)		(100	)		(200	)		(280	)
Gain/(Loss) on sale of OREO		-			(51	)		2			(46	)
Other		44			41			152			110
Total non-interest income		402			399			1,590			1,689

Non-interest expenses
Salaries and employee benefits		1,234			1,141			3,598			3,347
Occupancy and equipment		263			266			774			800
Data processing expenses		137			135			413			399
Professional and director fees		80			74			265			265
FDIC Assessments		77			77			233			236
Franchise taxes		61			57			178			164
Telephone and network communications		57			54			167			176
Debit card processing expenses		84			73			252			215
Amortization of intangible		40			40			121			121
Other		386			375			1,160			1,061
Total non-interest expenses		2,419			2,292			7,161			6,784

Income before income taxes		591			522			2,162			1,899
Income tax expense		109			97			473			408
Net Income	$	482		$	425		$	1,689		$	1,491

Basic earnings per share	$	0.24		$	0.21		$	0.83		$	0.73

See accompanying notes to consolidated financial statements

CONSUMERS BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

(Dollars in thousands)

	Three Months ended March 31,						Nine Months ended March 31,
	2011			2010			2011			2010

Net income	$	482		$	425		$	1,689		$	1,491

Other comprehensive income (loss), net of tax:
Net change in unrealized gains (losses):
Other-than-temporarily impaired securities:
Unrealized gains (losses) on other-than-temporarily impaired securities		(327	)		(22	)		(358	)		115
Reclassification adjustment for losses included in income		150			100			200			280
Net unrealized gain (loss)		(177	)		78			(158	)		395
Income tax effect		60			27			54			134
		(117	)		51			(104	)		261

Available-for-sale securities:
Unrealized gains (losses) arising during the period		346			145			(824	)		682
Reclassification adjustment for gains included in income		—			—			(70	)		(213	)
Net unrealized gain (losses)		346			145			(894	)		469
Income tax effect		118			50			(303	)		160
		228			95			(591	)		309

Other comprehensive income (loss)		111			146			(695	)		570

Total comprehensive income	$	593		$	571		$	994		$	2,061

See accompanying notes to consolidated financial statements.

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

(Dollars in thousands, except per share data)

	Three Months ended March 31,						Nine Months ended March 31,
	2011			2010			2011			2010

Balance at beginning of period	$	23,778		$	22,582		$	23,716		$	21,461

Comprehensive income
Net income		482			425			1,689			1,491
Other comprehensive income (loss)		111			146			(695	)		570
Total comprehensive income		593			571			994			2,061

Common stock issued for dividend reinvestment and stock purchase plan (3,117 shares and 8,786 shares for the three and nine months in 2011 and 2,587 shares and 5,743 shares for the three and nine months in 2010, respectively)		38			30			106			68
Common cash dividends		(205	)		(203	)		(612	)		(610	)

Balance at the end of the period	$	24,204		$	22,980		$	24,204		$	22,980

Common cash dividends per share	$	0.10		$	0.10		$	0.30		$	0.30

See accompanying notes to consolidated financial statements.

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)	Nine Months Ended March 31,
	2011			2010
Cash flows from operating activities
Net cash from operating activities	$	3,037		$	1,476

Cash flow from investing activities
Securities available-for-sale
Purchases		(36,572	)		(23,218	)
Maturities, calls and principal pay downs		11,822			12,188
Proceeds from sales of available-for-sale securities		5,123			6,009
Net (increase) decrease in certificates of deposits in other financial institutions		(3,185	)		1,423
Net increase in loans		(3,134	)		(10,366	)
Purchase of Bank owned life insurance		(431	)		-
Acquisition of premises and equipment		(1,172	)		(153	)
Sale of other real estate owned		27			170
Net cash from investing activities		(27,522	)		(13,947	)

Cash flow from financing activities
Net increase in deposit accounts		25,565			7,209
Net change in short-term borrowings		1,131			(1,624	)
Repayments of Federal Home Loan Bank advances		(719	)		(1,000	)
Proceeds from dividend reinvestment and stock purchase plan		106			68
Dividends paid		(612	)		(610	)
Net cash from financing activities		25,471			4,043

Increase/(decrease) in cash or cash equivalents		986			(8,428	)

Cash and cash equivalents, beginning of period		13,806			18,891
Cash and cash equivalents, end of period	$	14,792		$	10,463

Supplemental disclosure of cash flow information:
Cash paid during the period:
Interest	$	1,525		$	2,041
Federal income taxes		680			605
Non-cash items:
Transfer from loans to repossessed assets	$	-		$	137

See accompanying notes to consolidated financial statements.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Note 1 – Summary of Significant Accounting Policies:

Nature of Operations: Consumers Bancorp, Inc. is a bank holding company headquartered in Minerva, Ohio that provides, through its banking subsidiary, a broad array of products and services throughout its primary market area of Stark, Columbiana, Carroll and contiguous counties in Ohio. The Bank’s business involves attracting deposits from businesses and individual customers and using such deposits to originate commercial, mortgage and consumer loans in its primary market area.

Basis of Presentation: The consolidated financial statements for interim periods are unaudited and reflect all adjustments (consisting of only normal recurring adjustments), which, in the opinion of management, are necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include all disclosures normally required by accounting principles generally accepted in the United States of America. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Consumers Bancorp, Inc.’s Form 10-K for the year ended June 30, 2010. The results of operations for the interim period disclosed herein are not necessarily indicative of the results that may be expected for a full year.

The consolidated financial statements include the accounts of Consumers Bancorp, Inc. (the “Corporation”) and its wholly owned subsidiary, Consumers National Bank (the “Bank”). All significant inter-company transactions and accounts have been eliminated in consolidation.

Segment Information: Consumers Bancorp, Inc. is a bank holding company engaged in the business of commercial and retail banking, which accounts for substantially all of the revenues, operating income, and assets. Accordingly, all of its operations are recorded in one segment, banking.

Allowance for Loan Losses: The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required based on past loan loss experience, the nature of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers loans not individually evaluated for impairment and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent three years. This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. The following portfolio segments have been identified: commercial, commercial real estate, residential real estate and consumer.

A loan is considered impaired when, based on current information and events, it is probable that the Corporation will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans, for which the terms have been modified and for which the borrower is experiencing financial difficulties, are considered trouble debt restructurings and classified as impaired. Impairment is evaluated in total for smaller-balance loans of similar nature such as residential mortgage, consumer loans and on an individual loan basis for other loans. If a loan is impaired, a portion of the allowance is allocated so the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected from the collateral. Loans are evaluated for impairment when payments are delayed, typically 90 days or more, or when it is probable that not all principal and interest amounts will be collected according to the original terms of the loan. Troubled debt restructures are measured at the present value of estimated future cash flows using the loans’s effective interest rate at inception.

Earnings per Share: Earnings per common share are computed based on the weighted average common shares outstanding. The weighted average number of outstanding shares was 2,044,179 and 2,033,289 for the quarters ended March 31, 2011 and 2010, respectively. The weighted average number of outstanding shares was 2,041,402 and 2,031,498 for the nine months ended March 31, 2011 and 2010, respectively. The Corporation’s capital structure contains no dilutive securities.

Reclassifications: Certain items in prior financial statements have been reclassified to conform to the current presentation.

New Accounting Standards Updates: On July 21, 2010, the FASB issued Accounting Standards Update (ASU) No. 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses,” which requires significant new disclosures about the allowance for credit losses and the credit quality of financing receivables. The requirements are intended to enhance transparency regarding credit losses and the credit quality of loan and lease receivables. Under this statement, allowance for credit losses and fair value are to be disclosed by portfolio segment, while credit quality information, impaired financing receivables and non-accrual status are to be presented by class of financing receivable. Disclosure of the nature and extent, the financial impact and segment information of troubled debt restructurings will also be required. The disclosures are to be presented at the level of disaggregation that management uses when assessing and monitoring the portfolio’s risk and performance. This ASU is effective for interim and annual reporting periods after December 15, 2010. See Note 3 - Loans.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

On April 5, 2011, the FASB issued ASU No. 2011-02, “Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring,” to assist creditors in determining whether a modification of the terms of a receivable meets the definition of a troubled debt restructuring (TDR). This statement does not change the long-standing guidance that a restructuring of a debt constitutes a TDR if the creditor for economic or legal reasons related to the debtor’s financial difficulties grants a concession to the debtor that it would not otherwise consider. The ASU provides clarifications for evaluating whether a concession has been granted and whether a debtor is experiencing financial difficulties. The new guidance is effective for interim and annual periods beginning on or after June 15, 2011, and applied retrospectively to restructurings occurring on or after the beginning of the fiscal year of adoption. The effect of adopting this new guidance is not expected to have a significant impact on the Corporation’s financial statements.

Note 2 – Securities

Description of Securities	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
March 31, 2011
Obligations of government sponsored entities	$	12,311	$	45	$	(57	)	$	12,299
Obligations of state and political subdivisions		23,144		247		(503	)		22,888
Mortgage-backed securities – residential		31,826		1,055		(48	)		32,833
Collateralized mortgage obligations		14,092		35		(99	)		14,028
Trust preferred security		372		—		(308	)		64
Total securities	$	81,745	$	1,382	$	(1,015	)	$	82,112

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
June 30, 2010
Obligations of government sponsored entities	$	10,771	$	236	$	(3	)	$	11,004
Obligations of state and political subdivisions		20,073		392		(218	)		20,247
Mortgage-backed securities - residential		24,333		1,279		—			25,612
Collateralized mortgage obligations		7,094		34		(151	)		6,977
Trust preferred security		572		—		(150	)		422
Total securities	$	62,843	$	1,941	$	(522	)	$	64,262

Proceeds from the sale of available-for-sale securities were as follows:

	Three Months Ended March 31,				Nine Months Ended March 31,
	2011		2010		2011		2010
Proceeds from sales	$	—		—	$	5,123	$	6,009
Gross realized gains		—		—		97		213
Gross realized losses		—		—		27		—

The amortized cost and fair values of available-for-sale securities at March 31, 2011, by expected maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, collateralized mortgage obligations and the trust preferred security are shown separately.

	Amortized Cost		Estimated Fair Value
Due in one year or less	$	4,022	$	4,044
Due after one year through five years		6,812		6,853
Due after five years through ten years		7,758		7,738
Due after ten years		16,863		16,552
Total		35,455		35,187

Mortgage-backed securities - residential		31,826		32,833
Collateralized mortgage obligations		14,092		14,028
Trust preferred security		372		64
Total	$	81,745	$	82,112

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The following table summarizes the securities with unrealized losses at March 31, 2011 and June 30, 2010, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

	Less than 12 Months					12 Months or more					Total
Description of Securities	Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
March 31, 2011
Obligations of government sponsored entities	$	7,133	$	(57	)	$	—	$	—		$	7,133	$	(57	)
Obligations of states and political subdivisions		10,845		(315	)		1,163		(188	)		12,008		(503	)
Mortgage-backed securities - residential		10,288		(48	)		—		—			10,288		(48	)
Collateralized mortgage obligations		10,163		(99	)		—		—			10,163		(99	)
Trust preferred security		—		—			64		(308	)		64		(308	)

Total temporarily impaired	$	38,429	$	(519	)	$	1,227	$	(496	)	$	39,656	$	(1,015	)

	Less than 12 Months					12 Months or more					Total
Description of Securities	Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
June 30, 2010
Obligations of government sponsored entities	$	764	$	(3	)	$	—	$	—		$	764	$	(3	)
Obligations of states and political subdivisions		5,331		(179	)		649		(39	)		5,980		(218	)
Collateralized mortgage obligations		4,763		(151	)		—		—			4,763		(151	)
Trust preferred security		—		—			422		(150	)		422		(150	)

Total temporarily impaired	$	10,858	$	(333	)	$	1,071	$	(189	)	$	11,929	$	(522	)

Management evaluates securities for other-than-temporary impairment (OTTI) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. The securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities are generally evaluated for OTTI under FASB ASC Topic 320, Accounting for Certain Investments in Debt and Equity Securities. However, the trust preferred security is evaluated using the model outlined in FASB ASC Topic 325, Recognition of Interest Income and Impairment on Purchased Beneficial Interests and Beneficial Interests that Continue to be Held by a Transfer in Securitized Financial Assets.

In determining OTTI under the ASC Topic 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The second segment of the portfolio uses the OTTI guidance provided by ASC Topic 325. Under the ASC Topic 325 model, the present value of the remaining cash flows as estimated at the preceding evaluation date are compared to the current expected remaining cash flows. An OTTI is deemed to have occurred if there has been an adverse change in the remaining expected future cash flows. The analysis of the trust preferred security falls within the scope of ASC Topic 325.

The Corporation owns a trust preferred security, which represents collateralized debt obligations (CDOs) issued by other financial and insurance companies. The following table summarizes the relevant characteristics of the pooled-trust-preferred security at March 31, 2011. The security is part of a pool of issuers that support a more senior tranche of securities. Due to the illiquidity in the market, it is unlikely the Corporation would be able to recover its investment in this security if the Corporation sold the security at this time.

Deal Name		Par Value				Book Value				Fair Value				Unrealized Loss				# of Issuers Currently Performing/ Remaining				Actual Deferrals and Defaults as a % of Original Collateral				Expected Defaults as a % of Remaining Collateral				Excess Subordination (2)
Pre Tsl XXII (1)		$	982			$	372			$	64			$	308				62/98				31.7	%			12.8	%			—

(1) Security was determined to have other-than-temporary impairment. As such, the book value is net of recorded credit impairment.

(2) Excess subordination percentage represents the additional defaults in excess of both current and projected defaults that the security can absorb before the bond experiences credit impairment. Excess subordinated percentage is calculated by: (a) determining what percentage of defaults a deal can experience before the bond has credit impairment, and (b) subtracting from this default breakage percentage both total current and expected future default percentages.

Due to an increase in principal and/or interest deferrals by the issuers of the underlying securities, the cash interest payments for the trust preferred security are being deferred. On March 31, 2011, the lowest credit rating on this security was Fitch’s rating of C, which is defined as highly speculative. The issuers in this security are primarily banks, bank holding companies and a limited number of insurance companies. The investment security is evaluated using a model to compare the present value of expected cash flows to prior periods expected cash flows to determine if there has been an adverse change in cash flows during the period. The discount rate used to calculate the cash flows is the coupon rate of the security, based on the forward LIBOR curve. The OTTI model considers the structure and term of the CDO and the financial condition of the underlying issuers. Specifically, the model details interest rates, principal balances of note classes and underlying issuers, the timing and amount of interest and principal payments of the underlying issuers, and the allocation of the payments to the note classes. The current estimate of expected cash flows is based on the most recent trustee reports and any other relevant market information including announcements of interest payment deferrals or defaults of underlying trust preferred securities. Assumptions used in the model include expected future default rates and prepayments. We assume no recoveries on defaults and all interest payment deferrals are treated as defaults with an assumed recovery rate of 15% on deferrals. In addition we use the model to “stress” the CDO, or make assumptions more severe than expected activity, to determine the degree to which assumptions could deteriorate before the CDO could no longer fully support repayment of the Corporation’s note class. According to the March 31, 2011 analysis, the expected cash flows were below the recorded amortized cost of the trust preferred security. Therefore, management determined it was appropriate to record an other-than-temporary impairment loss of $150 during the three month period ended March 31, 2011, bringing the total impairment loss to $200 for the nine month period ended March 31, 2011. Management has reviewed this security and these conclusions with an independent third party. If there is further deterioration in the underlying collateral of this security, other-than-temporary impairments may also occur in future periods.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Note 3 – Loans

Major classifications of loans were as follows:

	March 31, 2011			June 30, 2010
Commercial	$	17,097		$	14,559
Commercial real estate:
Construction		475			2,916
Other		99,762			99,761
1 – 4 Family residential real estate:
Owner occupied		34,468			34,428
Non-owner occupied		19,312			16,738
Construction		555			328
Consumer		5,492			5,824
Subtotal		177,161			174,554
Less: Net deferred loan fees		(263	)		(271	)
Allowance for loan losses		(2,101	)		(2,276	)
Net Loans	$	174,797		$	172,007

A summary of activity in the allowance for loan losses for the nine months ended March 31, 2011, and the three and nine months ended March 31, 2010, was as follows:

	Nine Months Ended March 31, 2011			Three Months Ended March 31, 2010			Nine Months Ended March 31, 2010
Beginning of period	$	2,276		$	2,169		$	1,992
Provision		344			110			453
Charge-offs		(568	)		(45	)		(267	)
Recoveries		49			36			92
Balance at March 31,	$	2,101		$	2,270		$	2,270

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ending March 31, 2011:

				Commercial			Residential
				Real			Real
	Commercial			Estate			Estate		Consumer			Total

Allowance for loan losses:
Beginning balance	$	80		$	1,110		$	1,007	$	69		$	2,266
Provision for loan losses		54			14			6		26			100
Loans charged-off		(9	)		(238	)		—		(36	)		(283	)
Recoveries		—			—			—		18			18

Total ending allowance balance	$	125		$	886		$	1,013	$	77		$	2,101

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2011. Included in the recorded investment in loans is $(263) of net deferred loan fess and $468 of accrued interest receivable.

			Commercial		Residential
			Real		Real
	Commercial		Estate		Estate		Consumer		Total
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment	$	15	$	191	$	335	$	—	$	541
Collectively evaluated for impairment		110		695		678		77		1,560

Total ending allowance balance	$	125	$	886	$	1,013	$	77	$	2,101

Recorded investment in loans:
Loans individually evaluated for impairment	$	88	$	1,740	$	1,049	$	—	$	2,877
Loans collectively evaluated for impairment		17,044		98,524		53,432		5,489		174,489

Total ending loans balance	$	17,132	$	100,264	$	54,481	$	5,489	$	177,366

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the three months ended March 31, 2011:

	Unpaid				Allowance for		Average		Interest		Cash Basis
	Principal		Recorded		Loan Losses		Recorded		Income		Interest
	Balance		Investment		Allocated		Investment		Recognized		Recognized

With no related allowance recorded:
Commercial	$	19	$	19	$	—	$	18	$	—	$	—
Commercial real estate:
Other		551		550		—		550		—		—
With an allowance recorded:
Commercial		69		69		15		70		—		—
Commercial real estate:
Other		1,193		1,190		191		1,217		8		—
1-4 Family residential real estate:
Owner occupied		324		322		39		324		2		—
Non-owner occupied		727		727		296		727		—		—
Total	$	2,883	$	2,877	$	541	$	2,906	$	10	$	—

The following table presents information related to loans individually evaluated for impairment as of June 30, 2010:

	June 30, 2010
Period-end loans with no allocated allowance for loan losses	$	717
Period-end loans with allocated allowance for loan losses		1,918
Total	$	2,635
Amount of allowance allocated to impaired loans	$	543

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

The following table presents information for loans individually evaluated for impairment:

	Nine Months Ended March 31, 2011		Three Months Ended March 31, 2010		Nine Months Ended March 31, 2010
Average of impaired loans during period	$	2,909	$	2,401	$	2,261
Interest income recognized during impairment		37		—		—
Cash-basis interest income recognized		18		—		—

The following table presents the recorded investment in non-accrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2011:

			Loans Past Due
			Over 90 Days
			Still
	Non-accrual		Accruing
Commercial	$	69	$	—
Commercial real estate:
Other		1,057		—
1 – 4 Family residential:
Owner occupied		244		—
Non-owner occupied		727		—
Consumer		—		—
Total	$	2,097	$	—

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Non-accrual loans and loans past due 90 days still on accrual were as follows:

	June 30, 2010		March 31, 2010
Loans past due over 90 days and still accruing	$	—	$	20
Non-accrual loans		2,342		2,607

Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The following table presents the aging of the recorded investment in past due loans as of March 31, 2011 by class of loans:

	Days Past Due
					90 Days or
	30 – 59		60 - 89		Greater &		Total		Loans Not
	Days		Days		Non-accrual		Past Due		Past Due		Total
Commercial	$	5	$	—	$	—	$	5	$	17,127	$	17,132
Commercial real estate:
Construction		—		—		—		—		470		470
Other		648		—		729		1,377		98,417		99,794
1-4 Family residential:
Owner occupied		321		—		22		343		34,269		34,612
Non-owner occupied		—		—		727		727		18,584		19,311
Construction		—		—		—		—		558		558
Consumer		3		—		—		3		5,486		5,489
Total	$	977	$	—	$	1,478	$	2,455	$	174,911	$	177,366

The above table of past due loans includes the recorded investment in non-accrual loans of $420 in the 30-59 days past due category and $199 in the loans not past due category.

Troubled Debt Restructurings:

The Corporation allocated $50 and $3 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2011 and June 30, 2010. As of March 31, 2011 and June 30, 2010, the Corporation had not committed to lend any additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.

Credit Quality Indicators:

The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with a total outstanding loan relationship greater than $100,000 and non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on a monthly basis. The Corporation uses the following definitions for risk ratings:

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.

Substandard. Loans classified as substandard 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 institution will sustain some loss if the deficiencies are not corrected.

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

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are either less than $100,000 or are included in groups of homogeneous loans. As of March 31, 2011, and based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans is as follows:

			Special						Not
	Pass		Mention		Substandard		Doubtful		Rated
Commercial	$	15,741	$	767	$	382	$	88	$	154
Commercial real estate:
Construction		255		104		111		—		—
Other		90,847		5,017		1,575		1,740		615
1-4 Family residential real estate:
Owner occupied		5,785		309		277		322		27,919
Non-owner occupied		14,893		1,813		1,672		727		206
Construction		22		—		—		—		536
Consumer		—		—		—		—		5,489
Total	$	127,543	$	8,010	$	4,017	$	2,877	$	34,919

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Note 4 - Fair Value

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. Valuation techniques include use of discounted cash flow models and similar techniques.

The Corporation used the following methods and significant assumptions to estimate the fair value of items:

Securities: When available, the fair values of available-for-sale securities are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs). If quoted market prices are not available, fair values are estimated using matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are estimated using a discounted cash flow model and market liquidity premium (Level 3 inputs). Discounted cash flows are calculated using spread to the swap and LIBOR curves. Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.

Federal bank and other restricted stocks includes stock acquired for regulatory purposes, such as Federal Home Loan Bank stock and Federal Reserve Bank stock that are accounted for at cost due to restrictions placed on their transferability; and therefore, are not subject to the fair value disclosure requirements.

Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

(Dollars in thousands, except per share amounts)

Other Real Estate Owned: Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned (OREO) are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property, resulting in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

Assets and liabilities measured at fair value on a recurring basis are summarized below:

			Fair Value Measurements at March 31, 2011 Using
	Balance at March 31, 2011		Level 1		Level 2		Level 3
Assets:
Obligations of government-sponsored entities	$	12,299	$	—	$	12,299	$	—
Obligations of states and political subdivisions		22,888		—		22,888		—
Mortgage-backed securities - residential		32,833		—		32,833		—
Collateralized mortgage obligations		14,028		—		14,028		—
Trust preferred security		64		—		—		64

			Fair Value Measurements at June 30, 2010 Using
	Balance at June 30, 2010		Level 1		Level 2		Level 3
Assets:
Obligations of government sponsored entities	$	11,004	$	—	$	11,004	$	—
Obligations of states and political subdivisions		20,247		—		20,247		—
Mortgage-backed securities - residential		25,612		—		25,612		—
Collateralized mortgage obligations		6,977		—		6,977		—
Trust preferred security		422		—		—		422

The following table presents a reconciliation of the trust preferred security measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the nine months ended March 31, 2011 and 2010:

	2011			2010
Beginning balance	$	422		$	356
Realized losses included in non-interest income		(200	)		(280	)
Change in fair value included in other comprehensive income		(158	)		395
Ending balance, March 31	$	64		$	471

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

CONSUMERS BANCORP INC /OH/ - FORM 10-Q - May 16, 2011

Attached files