Attached files

file filename
EX-32.1 - EXHIBIT 32.1 - CONSUMERS BANCORP INC /OH/ex_129254.htm
EX-31.2 - EXHIBIT 31.2 - CONSUMERS BANCORP INC /OH/ex_129253.htm
EX-31.1 - EXHIBIT 31.1 - CONSUMERS BANCORP INC /OH/ex_129252.htm
 

 



 

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 September 30, 2018

 

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 ☒ 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 (232.405 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, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth 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 ☒

Emerging growth company ☐

 

         

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Securities Act. ☐

 

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

 

There were 2,733,845 shares of Registrant’s common stock, no par value, outstanding as of November 12, 2018.

 



 

 

 

 

 

CONSUMERS BANCORP, INC.

FORM 10-Q

QUARTER ENDED September 30, 2018

 

Table of Contents

 

 

Page

Number (s)

Part I – Financial Information

 

 

Item 1 – Financial Statements (Unaudited)

 

Consolidated Balance Sheets at September 30, 2018 and June 30, 2018

1

 

 

Consolidated Statements of Income for the three months ended September 30, 2018 and 2017

2

 

 

Consolidated Statements of Comprehensive Income for the three months ended September 30, 2018 and 2017

3

 

 

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three months ended September 30, 2018 and 2017

4

 

 

Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2018 and 2017

5

 

 

Notes to the Consolidated Financial Statements

6-20

 

 

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

21-27

 

 

Item 3 – Not Applicable for Smaller Reporting Companies

 

 

 

Item 4 – Controls and Procedures

28

Part II – Other Information

Item 1 – Legal Proceedings

29

 

 

Item 1A – Not Applicable for Smaller Reporting Companies

29

 

 

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

29

 

 

Item 3 – Defaults Upon Senior Securities

29

 

 

Item 4 – Mine Safety Disclosure

29

 

 

Item 5 – Other Information

29

 

 

Item 6 – Exhibits

29

 

 

Signatures

30

 

 

 

 

 

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements

 

CONSUMERS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

(Dollars in thousands, except per share data)

 

September 30,

2018

   

June 30,

2018

 

ASSETS

               

Cash on hand and noninterest-bearing deposits in financial institutions

  $ 8,579     $ 7,615  

Federal funds sold and interest-bearing deposits in financial institutions

    2,206       157  

Total cash and cash equivalents

    10,785       7,772  

Certificates of deposit in other financial institutions

    2,973       2,973  

Securities, available-for-sale

    137,668       144,028  

Securities, held-to-maturity (fair value of $3,965 at September 30, 2018 and $4,048 at June 30, 2018)

    3,929       4,024  

Federal bank and other restricted stocks, at cost

    1,459       1,459  

Loans held for sale

    2,663       1,448  

Total loans

    328,682       318,509  

Less allowance for loan losses

    (3,538

)

    (3,422

)

Net loans

    325,144       315,087  

Cash surrender value of life insurance

    9,404       9,335  

Premises and equipment, net

    13,474       13,315  

Accrued interest receivable and other assets

    3,290       3,178  

Total assets

  $ 510,789     $ 502,619  
                 

LIABILITIES

               

Deposits

               

Noninterest-bearing demand

  $ 113,123     $ 107,919  

Interest bearing demand

    85,618       81,299  

Savings

    162,749       162,204  

Time

    79,049       78,541  

Total deposits

    440,539       429,963  
                 

Short-term borrowings

    2,902       13,367  

Federal Home Loan Bank advances

    19,739       11,756  

Accrued interest and other liabilities

    3,639       3,772  

Total liabilities

    466,819       458,858  

Commitments and contingent liabilities

               
                 

SHAREHOLDERS’ EQUITY

               

Preferred stock (no par value, 350,000 shares authorized, none outstanding)

           

Common stock (no par value, 3,500,000 shares authorized; 2,854,133 shares issued as of September 30, 2018 and June 30, 2018)

    14,628       14,630  

Retained earnings

    33,660       32,342  

Treasury stock, at cost (120,288 and 124,489 common shares as of September 30, 2018 and June 30, 2018, respectively)

    (1,515

)

    (1,576

)

Accumulated other comprehensive loss

    (2,803

)

    (1,635

)

Total shareholders’ equity

    43,970       43,761  

Total liabilities and shareholders’ equity

  $ 510,789     $ 502,619  

 

See accompanying notes to consolidated financial statements

 

1

 

 

 

CONSUMERS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

   

Three Months ended

September 30,

 

(Dollars in thousands, except per share amounts)

 

2018

   

2017

 
                 

Interest and dividend income

               

Loans, including fees

  $ 3,949     $ 3,228  

Securities, taxable

    526       490  

Securities, tax-exempt

    375       367  

Federal bank and other restricted stocks

    22       21  

Federal funds sold and other interest bearing deposits

    23       37  

Total interest and dividend income

    4,895       4,143  

Interest expense

               

Deposits

    514       248  

Short-term borrowings

    14       55  

Federal Home Loan Bank advances

    68       54  

Total interest expense

    596       357  

Net interest income

    4,299       3,786  

Provision for loan losses

    115       90  

Net interest income after provision for loan losses

    4,184       3,696  
                 

Noninterest income

               

Service charges on deposit accounts

    316       308  

Debit card interchange income

    358       323  

Bank owned life insurance income

    69       68  

Securities gains, net

    587       38  

Other

    165       135  

Total noninterest income

    1,495       872  
                 

Noninterest expenses

               

Salaries and employee benefits

    1,975       1,810  

Occupancy and equipment

    488       455  

Data processing expenses

    150       148  

Debit card processing expenses

    194       180  

Professional and director fees

    170       117  

FDIC assessments

    38       46  

Franchise taxes

    89       84  

Marketing and advertising

    104       78  

Telephone and network communications

    72       82  

Other

    404       393  

Total noninterest expenses

    3,684       3,393  

Income before income taxes

    1,995       1,175  

Income tax expense

    322       246  

Net income

  $ 1,673     $ 929  
                 

Basic and diluted earnings per share

  $ 0.61     $ 0.34  

 

 

See accompanying notes to consolidated financial statements

 

2

 

 

 

CONSUMERS BANCORP, INC.

Consolidated statements of comprehensive income

(Unaudited)

 

(Dollars in thousands)

               
   

Three Months ended

September 30,

 
   

2018

   

2017

 
                 

Net income

  $ 1,673     $ 929  
                 

Other comprehensive income (loss), net of tax:

               

Net change in unrealized gains (losses) on securities available-for-sale:

               

Unrealized gains (losses) arising during the period

    (893

)

    104  

Reclassification adjustment for gains included in income

    (587

)

    (38

)

Net unrealized gains (losses)

    (1,480

)

    66  

Income tax effect

    312       (22

)

Other comprehensive income (loss)

    (1,168

)

    44  
                 

Total comprehensive income

  $ 505     $ 973  

 

 

See accompanying notes to consolidated financial statements.

 

3

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

 

(Dollars in thousands, except per share data)

               
   

Three Months ended

September 30,

 
   

2018

   

2017

 
                 

Balance at beginning of period

  $ 43,761     $ 43,535  
                 

Net income

    1,673       929  

Other comprehensive income (loss)

    (1,168

)

    44  

4,201 and 6,321 shares issued associated with stock awards during the three months ended September 30, 2018 and 2017, respectively

    59       90  

204 Dividend reinvestment plan shares associated with forfeited and expired restricted stock awards retired to treasury stock during the three months ended September 30, 2017

           

Common cash dividends

    (355

)

    (327

)

                 

Balance at the end of the period

  $ 43,970     $ 44,271  
                 

Common cash dividends per share

  $ 0.13     $ 0.12  

 

 

See accompanying notes to consolidated financial statements.

 

4

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

(Dollars in thousands)

 

Three Months Ended

September 30,

 
   

2018

   

2017

 

Cash flows from operating activities

               

Net cash from operating activities

  $ 533     $ 503  
                 

Cash flow from investing activities

               

Securities available-for-sale

               

Purchases

    (2,060

)

    (426

)

Maturities, calls and principal pay downs

    4,730       4,412  

Proceeds from sales

    2,573       1,586  

Securities held-to-maturity

               

Principal pay downs

    95       95  

Net increase in loans

    (10,247

)

    (14,833

)

Acquisition of premises and equipment

    (350

)

    (86

)

Sale of other real estate owned

          71  

Net cash from investing activities

    (5,259

)

    (9,181

)

                 

Cash flow from financing activities

               

Net increase in deposit accounts

    10,576       9,369  

Net change in short-term borrowings

    (10,465

)

    3,919  

Proceeds from Federal Home Loan Bank advances

    8,000        

Repayments of Federal Home Loan Bank advances

    (17

)

    (16

)

Dividends paid

    (355

)

    (327

)

Net cash from financing activities

    7,739       12,945  
                 

Increase in cash or cash equivalents

    3,013       4,267  
                 

Cash and cash equivalents, beginning of period

    7,772       9,912  

Cash and cash equivalents, end of period

  $ 10,785     $ 14,179  
                 

Supplemental disclosure of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 576     $ 347  

Federal income taxes

           

Non-cash items:

               

Transfer from loans held for sale to portfolio

    75        

Issuance of treasury stock for stock awards

    59        

Expired and forfeited dividend reinvestment plan shares associated with restricted stock awards that were retired to treasury stock

          4  

 

 

See accompanying notes to consolidated financial statements.

 

5

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited)

 

(Dollars in thousands, except per share amounts)

 

 

Note 1 – Summary of Significant Accounting Policies:

 

Nature of Operations: Consumers Bancorp, Inc. (the Corporation) is a bank holding company headquartered in Minerva, Ohio that provides, through its banking subsidiary, Consumers National Bank (the Bank), a broad array of products and services throughout its primary market area of Carroll, Columbiana, Jefferson, Stark, Summit, Wayne 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 the Corporation’s Form 10-K for the year ended June 30, 2018. 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 the Corporation and the Bank. All significant inter-company transactions and accounts have been eliminated in consolidation.

 

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

 

Reclassifications: Certain items in prior financial statements have been reclassified to conform to the current presentation. Any reclassifications had no impact on prior year net income or shareholders’ equity.

 

Recently Issued Accounting Pronouncements Not Yet Effective: In June 2016, FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.  This ASU adds a new Topic 326 to the codification and removes the thresholds that companies apply to measure credit losses on financial instruments measured at amortized cost, such as loans, receivables, and held-to-maturity debt securities. Under current U.S. generally accepted accounting principles, companies generally recognize credit losses when it is probable that the loss has been incurred. The revised guidance will remove all current loss recognition thresholds and will require companies to recognize an allowance for credit losses for the difference between the amortized cost basis of a financial instrument and the amount of amortized cost that the corporation expects to collect over the instrument’s contractual life. ASU 2016-13 also amends the credit loss measurement guidance for available-for-sale debt securities and beneficial interests in securitized financial assets. The guidance in ASU 2016-13 is effective for “public business entities,” as defined in this guidance, that are SEC filers for fiscal years and for interim periods within those fiscal years beginning after December 15, 2019. Early adoption of the guidance is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Management is currently evaluating the impact of the adoption of this guidance on the Corporation’s consolidated financial statements and are in the midst of gathering critical data to evaluate the impact. However, it is too early to estimate the impact.

 

In February 2016, FASB issued ASU 2016-02, Leases (Topic 842). This ASU will require all organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. Additional qualitative and quantitative disclosures will be required so that users can understand more about the nature of an entity’s leasing activities. The new guidance is effective for annual reporting periods and interim reporting periods within those annual periods, beginning after December 15, 2018. Early adoption is permitted. Management is currently evaluating the impact of the adoption of this guidance on the Corporation’s consolidated financial statements and expects to recognize an increase in other assets and other liabilities for the rights and obligations created by leasing of branch offices. Management also expects minimal impact in the income statement with respect to occupancy expense related to leases.

 

6

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 2 – Securities

 

 

Available –for-Sale

 

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

September 30, 2018

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 16,320     $     $ (481

)

  $ 15,839  

Obligations of state and political subdivisions

    55,795       237       (974

)

    55,058  

U.S. Government-sponsored mortgage-backed securities–residential

    62,011             (2,084

)

    59,927  

U.S. Government-sponsored mortgage-backed securities– commercial

    1,425             (17

)

    1,408  

U.S. Government-sponsored collateralized mortgage obligations– residential

    5,666             (230

)

    5,436  

Total available-for-sale securities

  $ 141,217     $ 237     $ (3,786

)

  $ 137,668  

 

Held-to-Maturity

 

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized Losses

   

Fair
Value

 

September 30, 2018

                               

Obligations of state and political subdivisions

  $ 3,929     $ 45     $ (9

)

  $ 3,965  

Total held-to-maturity securities

  $ 3,929     $ 45     $ (9

)

  $ 3,965  

 

Available–for-Sale

 

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

June 30, 2018

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 16,488     $ 6     $ (372

)

  $ 16,122  

Obligations of state and political subdivisions

    56,964       339       (713

)

    56,590  

U.S. Government-sponsored mortgage-backed securities – residential

    65,062       6       (1,660

)

    63,408  

U.S. Government-sponsored mortgage-backed securities – commercial

    1,432             (17

)

    1,415  

U.S. Government-sponsored collateralized mortgage obligations - residential

    5,973       9       (216

)

    5,766  

Pooled trust preferred security

    178       549             727  

Total available-for-sale securities

  $ 146,097     $ 909     $ (2,978

)

  $ 144,028  

 

Held-to-Maturity

 

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized
Losses

   

Fair
Value

 

June 30, 2018

                               

Obligations of state and political subdivisions

  $ 4,024     $ 24     $     $ 4,048  

Total held-to-maturity securities

  $ 4,024     $ 24     $     $ 4,048  

 

7

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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

 

   

Three Months Ended

September 30,

 
   

2018

   

2017

 

Proceeds from sales

  $ 2,573     $ 1,586  

Gross realized gains

    593       39  

Gross realized losses

    6       1  

 

The income tax provision related to the net realized gains amounted to $124 for the three months ended September 30, 2018. The income tax provision related to the net realized gains amounted to $13 for the three months ended September 30, 2017.

 

The amortized cost and fair values of debt securities at September 30, 2018, 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 are shown separately.

 

 

Available-for-Sale

 

Amortized

Cost

   

Estimated Fair

Value

 

Due in one year or less

  $ 1,824     $ 1,827  

Due after one year through five years

    19,435       19,201  

Due after five years through ten years

    27,499       27,112  

Due after ten years

    23,357       22,757  

Total

    72,115       70,897  
                 

U.S. Government-sponsored mortgage-backed and related securities

    69,102       66,771  

Total available-for-sale securities

  $ 141,217     $ 137,668  
                 

Held-to-Maturity

 
                 

Due after five years through ten years

    527       521  

Due after ten years

    3,402       3,444  

Total held-to-maturity securities

  $ 3,929     $ 3,965  

 

The following table summarizes the securities with unrealized losses at September 30, 2018 and June 30, 2018, 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

 

Available-for-sale

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

September 30, 2018

                                               

Obligations of US government-sponsored entities and agencies

  $ 12,248     $ (282

)

  $ 3,591     $ (199

)

  $ 15,839     $ (481

)

Obligations of states and political subdivisions

    29,778       (467

)

    9,744       (507

)

    39,522       (974

)

Mortgage-backed securities – residential

    23,084       (434

)

    36,843       (1,650

)

    59,927       (2,084

)

Mortgage-backed securities – commercial

                1,408       (17

)

    1,408       (17

)

Collateralized mortgage obligations – residential

    900       (1

)

    4,536       (229

)

    5,436       (230

)

Total temporarily impaired

  $ 66,010     $ (1,184

)

  $ 56,122     $ (2,602

)

  $ 122,132     $ (3,786

)

 

8

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

   

Less than 12 Months

   

12 Months or more

   

Total

 

Held-to-maturity

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

September 30, 2018

                                               

Obligations of states and political subdivisions

  $ 3,053     $ (9

)

  $     $     $ 3,053     $ (9

)

Total temporarily impaired

  $ 3,053     $ (9

)

  $     $     $ 3,053     $ (9

)

 

   

Less than 12 Months

   

12 Months or more

   

Total

 

Available-for-sale

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

June 30, 2018

                                               

Obligations of US government-sponsored entities and agencies

  $ 12,400     $ (224

)

  $ 2,747     $ (148

)

  $ 15,147     $ (372

)

Obligations of states and political subdivisions

    26,775       (369

)

    7,975       (344

)

    34,750       (713

)

Mortgage-backed securities – residential

    31,038       (581

)

    29,716       (1,079

)

    60,754       (1,660

)

Mortgage-backed securities – commercial

    1,415       (17

)

                1,415       (17

)

Collateralized mortgage obligation – residential

                4,821       (216

)

    4,821       (216

)

Total temporarily impaired

  $ 71,628     $ (1,191

)

  $ 45,259     $ (1,787

)

  $ 116,887     $ (2,978

)

 

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.

 

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.

 

The unrealized losses within the securities portfolio as of September 30, 2018 have not been recognized into income because the decline in fair value is not attributed to credit quality and management does not intend to sell, and it is not likely that management will be required to sell, the securities prior to their anticipated recovery. The decline in fair value within the securities portfolio is largely due to changes in interest rates and the fair value is expected to recover as the securities approach maturity. The mortgage-backed securities and collateralized mortgage obligations were primarily issued by Fannie Mae, Freddie Mac and Ginnie Mae, institutions which the government has affirmed its commitment to support. The Corporation does not own any private label mortgage-backed securities.

 

9

 

 

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:

 

   

September 30,

2018

   

June 30,

2018

 

Commercial

  $ 62,242     $ 60,995  

Commercial real estate:

               

Construction

    4,568       5,394  

Other

    191,096       183,383  

1 – 4 Family residential real estate:

               

Owner occupied

    49,573       47,433  

Non-owner occupied

    14,775       15,516  

Construction

    1,825       1,171  

Consumer

    4,856       4,873  

Subtotal

    328,935       318,765  

Net Deferred loan fees and costs

    (253

)

    (256

)

Allowance for loan losses

    (3,538

)

    (3,422

)

Net Loans

  $ 325,144     $ 315,087  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2018:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

  $ 586     $ 2,277     $ 499     $ 60     $ 3,422  

Provision for loan losses

    16       100       5       (6

)

    115  

Loans charged-off

                      (7

)

    (7

)

Recoveries

          1       3       4       8  

Total ending allowance balance

  $ 602     $ 2,378     $ 507     $ 51     $ 3,538  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2017:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 518     $ 2,038     $ 473     $ 57     $ 3,086  

Provision for loan losses

    52       25             13       90  

Loans charged-off

                      (3

)

    (3

)

Recoveries

    2       18             1       21  

Total ending allowance balance

  $ 572     $ 2,081     $ 473     $ 68     $ 3,194  

 

10

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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 September 30, 2018. Included in the recorded investment in loans is $859 of accrued interest receivable.

 

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 29     $     $     $ 29  

Collectively evaluated for impairment

    602       2,349       507       51       3,509  

Total ending allowance balance

  $ 602     $ 2,378     $ 507     $ 51     $ 3,538  
                                         

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

  $ 87     $ 1,606     $ 388     $     $ 2,081  

Loans collectively evaluated for impairment

    62,238       194,132       66,229       4,861       327,460  

Total ending loans balance

  $ 62,325     $ 195,738     $ 66,617     $ 4,861     $ 329,541  

 

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 June 30, 2018. Included in the recorded investment in loans is $732 of accrued interest receivable.

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 29     $     $     $ 29  

Collectively evaluated for impairment

    586       2,248       499       60       3,393  

Total ending allowance balance

  $ 586     $ 2,277     $ 499     $ 60     $ 3,422  
                                         

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

  $ 100     $ 1,562     $ 398     $     $ 2,060  

Loans collectively evaluated for impairment

    60,979       187,191       64,135       4,876       317,181  

Total ending loans balance

  $ 61,079     $ 188,753     $ 64,533     $ 4,876     $ 319,241  

 

11

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of September 30, 2018 and for the three months ended September 30, 2018:

 

(Dollars in thousands, except per share amounts)

 

   

As of September 30, 2018

   

Three Months ended September 30, 2018

 
   

Unpaid

           

Allowance for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 87     $ 87     $     $ 71     $ 1     $ 1  

Commercial real estate:

                                               

Other

    1,499       1,376             1,369       11       11  

1-4 Family residential real estate:

                                               

Owner occupied

    129       99             99              

Non-owner occupied

    309       289             292              

With an allowance recorded:

                                               

Commercial real estate:

                                               

Other

    228       230       29       231       3       3  

Total

  $ 2,252     $ 2,081     $ 29     $ 2,062     $ 15     $ 15  

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of June 30, 2018 and for the three months ended September 30, 2017:

 

   

As of June 30, 2018

   

Three Months ended September 30, 2017

 
   

Unpaid

           

Allowance for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 100     $ 100     $     $ 114     $ 2     $ 2  

Commercial real estate:

                                               

Other

    1,330       1,330             1,053       10       10  

1-4 Family residential real estate:

                                               

Owner occupied

    101       101             102              

Non-owner occupied

    297       297             327              

With an allowance recorded:

                                               

Commercial real estate:

                                               

Other

    231       232       29       343              

Total

  $ 2,059     $ 2,060     $ 29     $ 1,939     $ 12     $ 12  

 

12

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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 September 30, 2018 and June 30, 2018:

 

   

September 30, 2018

   

June 30, 2018

 
           

Loans Past Due

           

Loans Past Due

 
           

Over 90 Days

           

Over 90 Days

 
           

Still

           

Still

 
   

Non-accrual

   

Accruing

   

Non-accrual

   

Accruing

 

Commercial

  $     $     $     $  

Commercial real estate:

                               

Other

    675             702        

1 – 4 Family residential:

                               

Owner occupied

    89       1       90        

Non-owner occupied

    289             298        

Total

  $ 1,053     $ 1     $ 1,090     $  

 

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 September 30, 2018 by class of loans:

 

   

Days Past Due

                         
    30 - 59      60 - 89    

90 Days or

   

Total

   

Loans Not

         
   

Days

   

Days

   

Greater

   

Past Due

   

Past Due

   

Total

 

Commercial

  $     $     $     $     $ 62,325     $ 62,325  

Commercial real estate:

                                               

Construction

                            4,555       4,555  

Other

    15             219       234       190,949       191,183  

1-4 Family residential:

                                               

Owner occupied

    49             81       130       49,875       50,005  

Non-owner occupied

                            14,775       14,775  

Construction

                            1,837       1,837  

Consumer

    11       3             14       4,847       4,861  

Total

  $ 75     $ 3     $ 300     $ 378     $ 329,163     $ 329,541  

 

The above table of past due loans includes the recorded investment in non-accrual loans of $24 in the 30 – 59 days category, $299 in the 90 days or greater category and $730 in the loans not past due category.

 

The following table presents the aging of the recorded investment in past due loans as of June 30, 2018 by class of loans:

 

   

Days Past Due

                         
     30 - 59      60 - 89    

90 Days or

   

Total

   

Loans Not

         
   

Days

   

Days

   

Greater

   

Past Due

   

Past Due

   

Total

 

Commercial

  $     $     $     $     $ 61,079     $ 61,079  

Commercial real estate:

                                               

Construction

                            5,386       5,386  

Other

    238                   238       183,129       183,367  

1-4 Family residential:

                                               

Owner occupied

    11             80       91       47,738       47,829  

Non-owner occupied

                            15,514       15,514  

Construction

                            1,190       1,190  

Consumer

    7                   7       4,869       4,876  

Total

  $ 256     $     $ 80     $ 336     $ 318,905     $ 319,241  

 

The above table of past due loans includes the recorded investment in non-accrual loans of $249 in the 30-59 days, $80 in the 90 days or greater category and $761 in the loans not past due category.

 

13

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Troubled Debt Restructurings (TDR):

The Corporation has certain loans that have been modified in order to maximize collection of loan balances. A modified loan is classified as a TDR if, for economic reasons, management grants a concession to the original terms and conditions of the loan to a borrower who is experiencing financial difficulties that it would not have otherwise considered.

 

At September 30, 2018 and June 30, 2018, the Corporation had $1,318 and $1,269, respectively, of loans classified as TDRs which are included in impaired loans above. As of September 30, 2018 and June 30, 2018, the Corporation had committed to lend an additional $38 and $174, respectively, to customers with outstanding loans that were classified as troubled debt restructurings. At September 30, 2018 and June 30, 2018, the Corporation had $29 of specific reserves allocated to these loans.

 

During the three-month periods ended September 30, 2018 and 2017, there were no loan modifications completed that were classified as troubled debt restructurings. There were no charge offs from troubled debt restructurings that were completed during the three-month periods ended September 30, 2018 and 2017.

 

There were no loans classified as troubled debt restructurings for which there was a payment default within 12 months following the modification during the three-month periods ended September 30, 2018 and 2017. A loan is considered in payment default once it is 90 days contractually past due under the modified terms.

 

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, current economic trends and other relevant information. 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 and non-homogeneous loans, such as commercial and commercial real estate loans. Management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt and affirms the risk ratings for the loans and leases in their respective portfolio on an annual basis. The Corporation uses the following definitions for risk ratings:

 

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.

 

14

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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 or are included in groups of homogeneous loans. These loans are evaluated based on delinquency status, which are disclosed in the previous table within this footnote. Based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans was as follows:

 

   

As of September 30, 2018

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

  $ 60,364     $ 428     $ 1,080     $     $ 453  

Commercial real estate:

                                       

Construction

    4,555                          

Other

    180,579       6,793       2,177       675       959  

1-4 Family residential real estate:

                                       

Owner occupied

    2,375       95       27       9       47,499  

Non-owner occupied

    13,438       192       410       289       446  

Construction

    695                         1,142  

Consumer

    80                         4,781  

Total

  $ 262,086     $ 7,508     $ 3,694     $ 973     $ 55,280  

 

   

As of June 30, 2018

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

  $ 59,214     $ 288     $ 1,162     $     $ 415  

Commercial real estate:

                                       

Construction

    5,386                          

Other

    172,471       7,061       1,878       702       1,255  

1-4 Family residential real estate:

                                       

Owner occupied

    2,577             27       11       45,214  

Non-owner occupied

    14,025       195       417       298       579  

Construction

    8                         1,182  

Consumer

    93                         4,783  

Total

  $ 253,774     $ 7,544     $ 3,484     $ 1,011     $ 53,428  

 

 

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.

 

15

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Financial assets and financial liabilities measured at fair value on a recurring basis include the following: 

 

Securities available-for-sale: When available, the fair values of available-for-sale securities are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs). For securities where quoted market prices are not available, fair values are calculated based on market prices of similar securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other unobservable inputs (Level 3 inputs).

 

Assets and liabilities measured at fair value on a recurring basis are summarized below, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

           

Fair Value Measurements at

September 30, 2018 Using

 
   

Balance at

September 30,

2018

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 15,839     $     $ 15,839     $  

Obligations of states and political subdivisions

    55,058             55,058        

Mortgage-backed securities – residential

    59,927             59,927        

Mortgage-backed securities – commercial

    1,408             1,408        

Collateralized mortgage obligations - residential

    5,436             5,436        

 

           

Fair Value Measurements at

June 30, 2018 Using

 
   

Balance at

June 30,

2018

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 16,122     $     $ 16,122     $  

Obligations of states and political subdivisions

    56,590             56,590        

Mortgage-backed securities - residential

    63,408             63,408        

Mortgage-backed securities - commercial

    1,415             1,415        

Collateralized mortgage obligations - residential

    5,766             5,766        

Pooled trust preferred security

    727             727        

 

There were no transfers between Level 1 and Level 2 during the three-month periods ended September 30, 2018 or 2017.

 

Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. Financial assets and financial liabilities measured at fair value on a non-recurring basis include the following:

 

Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses or are charged down to their fair value. For collateral dependent loans, fair value is commonly 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.

 

Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

16

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

There were no financial assets measured at fair value on a non-recurring basis at September 30, 2018 and June 30, 2018. There was no impact to the provision for loan losses for the three months ended September 30, 2018. The resulting impact to the provision for loan losses was a decrease of $17 being recorded for the three months ended September 30, 2017.

 

The following table shows the estimated fair values of financial instruments that are reported at amortized cost in the Corporation’s consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

   

September 30, 2018

   

June 30, 2018

 
   

Carrying
Amount

   

Estimated
Fair
Value

   

Carrying
Amount

   

Estimated
Fair
Value

 

Financial Assets:

                               

Level 1 inputs:

                               

Cash and cash equivalents

  $ 10,785     $ 10,785     $ 7,772