Attached files
file | filename |
---|---|
EX-32.1 - EXHIBIT 32.1 - CONSUMERS BANCORP INC /OH/ | ex_184578.htm |
EX-31.2 - EXHIBIT 31.2 - CONSUMERS BANCORP INC /OH/ | ex_184577.htm |
EX-31.1 - EXHIBIT 31.1 - CONSUMERS BANCORP INC /OH/ | ex_184572.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ |
Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2020
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 every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 ☐ |
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 Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
None |
There were 3,015,578 shares of Registrant’s common stock, no par value, outstanding as of May 4, 2020.
CONSUMERS BANCORP, INC. FORM 10-Q QUARTER ENDED March 31, 2020 |
|
Table of Contents |
Page Number (s) |
|
Part I – Financial Information |
|
|
|
Item 1 – Financial Statements (Unaudited) |
|
Consolidated Balance Sheets at March 31, 2020 and June 30, 2019 |
1 |
|
|
Consolidated Statements of Income for the three and nine months ended March 31, 2020 and 2019 |
2 |
|
|
Consolidated Statements of Comprehensive Income for the three and nine months ended March 31, 2020 and 2019 |
3 |
|
|
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended March 31, 2020 and 2019 |
4 |
|
|
Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2020 and 2019 |
5 |
|
|
Notes to the Consolidated Financial Statements |
6-20 |
|
|
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations |
21-29 |
|
|
Item 3 – Not Applicable for Smaller Reporting Companies |
|
|
|
Item 4 – Controls and Procedures |
30 |
Part II – Other Information |
|
Item 1 – Legal Proceedings |
31 |
|
|
Item 1A – Not Applicable for Smaller Reporting Companies |
31 |
|
|
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds |
31 |
|
|
Item 3 – Defaults Upon Senior Securities |
31 |
|
|
Item 4 – Mine Safety Disclosure |
31 |
|
|
Item 5 – Other Information |
31 |
|
|
Item 6 – Exhibits |
31 |
|
|
Signatures |
32 |
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements
CONSUMERS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands, except per share data) |
March 31, 2020 |
June 30, 2019 |
||||||
ASSETS |
||||||||
Cash on hand and noninterest-bearing deposits in financial institutions |
$ | 12,452 | $ | 9,322 | ||||
Federal funds sold and interest-bearing deposits in financial institutions |
92 | 139 | ||||||
Total cash and cash equivalents |
12,544 | 9,461 | ||||||
Certificates of deposit in other financial institutions |
11,908 | 1,983 | ||||||
Securities, available-for-sale |
139,383 | 144,010 | ||||||
Securities, held-to-maturity (fair value of $3,792 at March 31, 2020 and $3,821 at June 30, 2019) |
3,580 | 3,786 | ||||||
Federal bank and other restricted stocks, at cost |
2,472 | 1,723 | ||||||
Loans held for sale |
1,830 | 1,657 | ||||||
Total loans |
467,804 | 369,175 | ||||||
Less allowance for loan losses |
(4,468 |
) |
(3,788 |
) |
||||
Net loans |
463,336 | 365,387 | ||||||
Cash surrender value of life insurance |
9,376 | 9,606 | ||||||
Premises and equipment, net |
15,154 | 14,155 | ||||||
Goodwill |
836 | — | ||||||
Core deposit intangible, net |
263 | — | ||||||
Accrued interest receivable and other assets |
2,595 | 2,168 | ||||||
Total assets |
$ | 663,277 | $ | 553,936 | ||||
LIABILITIES |
||||||||
Deposits |
||||||||
Noninterest-bearing demand |
$ | 137,554 | $ | 116,239 | ||||
Interest bearing demand |
84,273 | 81,469 | ||||||
Savings |
212,613 | 162,261 | ||||||
Time |
128,582 | 112,205 | ||||||
Total deposits |
563,022 | 472,174 | ||||||
Short-term borrowings |
6,386 | 3,686 | ||||||
Federal Home Loan Bank advances |
27,079 | 22,700 | ||||||
Accrued interest and other liabilities |
5,462 | 4,210 | ||||||
Total liabilities |
601,949 | 502,770 | ||||||
Commitments and contingent liabilities |
||||||||
SHAREHOLDERS’ EQUITY |
||||||||
Preferred stock (no par value, 350,000 shares authorized, none outstanding) |
— | — | ||||||
Common stock (no par value, 8,500,000 shares authorized; 3,124,053 shares issued as of March 31, 2020 and 2,854,133 as of June 30, 2019) |
19,974 | 14,656 | ||||||
Retained earnings |
39,300 | 36,487 | ||||||
Treasury stock, at cost (108,475 and 120,288 common shares as of March 31, 2020 and June 30, 2019, respectively) |
(1,454 |
) |
(1,543 |
) |
||||
Accumulated other comprehensive income |
3,508 | 1,566 | ||||||
Total shareholders’ equity |
61,328 | 51,166 | ||||||
Total liabilities and shareholders’ equity |
$ | 663,277 | $ | 553,936 |
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) |
2020 |
2019 |
2020 |
2019 |
||||||||||||
Interest and dividend income |
||||||||||||||||
Loans, including fees |
$ | 5,654 | $ | 4,115 | $ | 15,277 | $ | 12,123 | ||||||||
Securities, taxable |
488 | 566 | 1,478 | 1,641 | ||||||||||||
Securities, tax-exempt |
387 | 403 | 1,186 | 1,177 | ||||||||||||
Federal bank and other restricted stocks |
16 | 19 | 56 | 63 | ||||||||||||
Federal funds sold and other interest-bearing deposits |
61 | 16 | 103 | 73 | ||||||||||||
Total interest and dividend income |
6,606 | 5,119 | 18,100 | 15,077 | ||||||||||||
Interest expense |
||||||||||||||||
Deposits |
918 | 749 | 2,773 | 1,881 | ||||||||||||
Short-term borrowings |
14 | 10 | 38 | 38 | ||||||||||||
Federal Home Loan Bank advances |
80 | 118 | 218 | 243 | ||||||||||||
Total interest expense |
1,012 | 877 | 3,029 | 2,162 | ||||||||||||
Net interest income |
5,594 | 4,242 | 15,071 | 12,915 | ||||||||||||
Provision for loan losses |
445 | 105 | 760 | (555 |
) |
|||||||||||
Net interest income after provision for loan losses |
5,149 | 4,137 | 14,311 | 13,470 | ||||||||||||
Noninterest income |
||||||||||||||||
Service charges on deposit accounts |
355 | 298 | 1,088 | 935 | ||||||||||||
Debit card interchange income |
367 | 338 | 1,142 | 1,065 | ||||||||||||
Bank owned life insurance death benefit |
— | — | 324 | — | ||||||||||||
Bank owned life insurance income |
65 | 66 | 199 | 203 | ||||||||||||
Securities gains (losses), net |
121 | 1 | 231 | 561 | ||||||||||||
Other |
199 | 157 | 617 | 535 | ||||||||||||
Total noninterest income |
1,107 | 860 | 3,601 | 3,299 | ||||||||||||
Noninterest expenses |
||||||||||||||||
Salaries and employee benefits |
2,760 | 2,129 | 7,140 | 6,203 | ||||||||||||
Occupancy and equipment |
655 | 543 | 1,782 | 1,546 | ||||||||||||
Data processing expenses |
206 | 154 | 732 | 461 | ||||||||||||
Debit card processing expenses |
204 | 182 | 599 | 565 | ||||||||||||
Professional and director fees |
414 | 140 | 804 | 481 | ||||||||||||
FDIC assessments |
54 | 38 | 52 | 114 | ||||||||||||
Franchise taxes |
106 | 89 | 296 | 266 | ||||||||||||
Marketing and advertising |
125 | 87 | 399 | 322 | ||||||||||||
Telephone and network communications |
79 | 65 | 223 | 201 | ||||||||||||
Amortization of intangible |
7 | — | 7 | — | ||||||||||||
Other |
464 | 385 | 1,280 | 1,217 | ||||||||||||
Total noninterest expenses |
5,074 | 3,812 | 13,314 | 11,376 | ||||||||||||
Income before income taxes |
1,182 | 1,185 | 4,598 | 5,393 | ||||||||||||
Income tax expense |
164 | 150 | 637 | 836 | ||||||||||||
Net income |
$ | 1,018 | $ | 1,035 | $ | 3,961 | $ | 4,557 | ||||||||
Basic and diluted earnings per share |
$ | 0.34 | $ | 0.38 | $ | 1.40 | $ | 1.67 |
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, |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Net income |
$ | 1,018 | $ | 1,035 | $ | 3,961 | $ | 4,557 | ||||||||
Other comprehensive income, net of tax: |
||||||||||||||||
Net change in unrealized gains (losses) on securities available-for-sale: |
||||||||||||||||
Unrealized gains arising during the period |
1,900 | 1,946 | 2,690 | 2,840 | ||||||||||||
Reclassification adjustment for gains included in income |
(121 |
) |
(1 |
) |
(231 |
) |
(561 |
) |
||||||||
Net unrealized gains |
1,779 | 1,945 | 2,459 | 2,279 | ||||||||||||
Income tax effect |
(373 |
) |
(410 |
) |
(517 |
) |
(480 |
) |
||||||||
Other comprehensive income |
1,406 | 1,535 | 1,942 | 1,799 | ||||||||||||
Total comprehensive income |
$ | 2,424 | $ | 2,570 | $ | 5,903 | $ | 6,356 |
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) |
Common Stock |
Retained |
Treasury |
Accumulated |
Total |
|||||||||||||||
Balance, December 31, 2018 |
$ | 14,628 | $ | 35,154 | $ | (1,515 |
) |
$ | (1,371 |
) |
$ | 46,896 | ||||||||
Net income |
1,035 | 1,035 | ||||||||||||||||||
Other comprehensive income |
1,535 | 1,535 | ||||||||||||||||||
Cash dividends declared ($0.13 per share) |
(355 |
) |
(355 |
) |
||||||||||||||||
Balance, March 31, 2019 |
$ | 14,628 | $ | 35,834 | $ | (1,515 |
) |
$ | 164 | $ | 49,111 | |||||||||
Balance, December 31, 2019 |
$ | 14,697 | $ | 38,691 | $ | (1,454 |
) |
$ | 2,102 | $ | 54,036 | |||||||||
Net income |
1,018 | 1,018 | ||||||||||||||||||
Other comprehensive income |
1,406 | 1,406 | ||||||||||||||||||
269,920 shares issued for the Peoples acquisition |
5,277 | 5,277 | ||||||||||||||||||
Cash dividends declared ($0.135 per share) |
(409 |
) |
(409 |
) |
||||||||||||||||
Balance, March 31, 2020 |
$ | 19,974 | $ | 39,300 | $ | (1,454 |
) |
$ | 3,508 | $ | 61,328 |
(Dollars in thousands, except per share data) |
Common |
Retained |
Treasury |
Accumulated |
Total |
|||||||||||||||
Balance, June 30, 2018 |
$ | 14,630 | $ | 32,342 | $ | (1,576 |
) |
$ | (1,635 |
) |
$ | 43,761 | ||||||||
Net income |
4,557 | 4,557 | ||||||||||||||||||
Other comprehensive income |
1,799 | 1,799 | ||||||||||||||||||
3,997 shares associated with vested and expired stock awards |
(2 |
) |
61 | 59 | ||||||||||||||||
Cash dividends declared ($0.39 per share) |
(1,065 |
) |
(1,065 |
) |
||||||||||||||||
Balance, March 31, 2019 |
$ | 14,628 | $ | 35,834 | $ | (1,515 |
) |
$ | 164 | $ | 49,111 | |||||||||
Balance, June 30, 2019 |
$ | 14,656 | $ | 36,487 | $ | (1,543 |
) |
$ | 1,566 | $ | 51,166 | |||||||||
Net income |
3,961 | 3,961 | ||||||||||||||||||
Other comprehensive income |
1,942 | 1,942 | ||||||||||||||||||
269,920 shares issued for the Peoples acquisition |
5,277 | 5,277 | ||||||||||||||||||
11,813 shares associated with vested stock awards |
41 | 89 | 130 | |||||||||||||||||
Cash dividends declared ($0.405 per share) |
(1,148 |
) |
(1,148 |
) |
||||||||||||||||
Balance, March 31, 2020 |
$ | 19,974 | $ | 39,300 | $ | (1,454 |
) |
$ | 3,508 | $ | 61,328 |
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, |
|||||||
2020 |
2019 |
|||||||
Cash flows from operating activities |
||||||||
Net cash from operating activities |
$ | 5,024 | $ | 5,275 | ||||
Cash flow from investing activities |
||||||||
Purchases of securities, available-for-sale |
(18,610 |
) |
(16,778 |
) |
||||
Maturities, calls and principal pay downs of securities, available-for-sale |
17,575 | 13,721 | ||||||
Sale of securities, available-for-sale |
11,841 | 7,670 | ||||||
Principal pay downs of securities, held-to-maturity |
206 | 200 | ||||||
Net decrease in certificate of deposit in other financial institutions |
1,914 | 990 | ||||||
Purchase of Federal Reserve Bank stock, at cost |
(595 |
) |
— | |||||
Net increase in loans |
(43,405 |
) |
(28,239 |
) |
||||
Acquisition, net of cash acquired |
(4,295 |
) |
— | |||||
Proceeds from BOLI death benefit |
753 | — | ||||||
Premises and equipment purchases |
(453 |
) |
(1,528 |
) |
||||
Sale of other repossessed assets |
39 | — | ||||||
Net cash from investing activities |
(35,030 |
) |
(23,964 |
) |
||||
Cash flow from financing activities |
||||||||
Net increase in deposit accounts |
29,997 | 29,326 | ||||||
Net change in short-term borrowings |
352 | (9,342 |
) |
|||||
Proceeds from Federal Home Loan Bank advances |
17,500 | 2,400 | ||||||
Repayments of Federal Home Loan Bank advances |
(13,612 |
) |
(2,050 |
) |
||||
Dividends paid |
(1,148 |
) |
(1,065 |
) |
||||
Net cash from financing activities |
33,089 | 19,269 | ||||||
Increase in cash or cash equivalents |
3,083 | 580 | ||||||
Cash and cash equivalents, beginning of period |
9,461 | 7,772 | ||||||
Cash and cash equivalents, end of period |
$ | 12,544 | $ | 8,352 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid during the period: |
||||||||
Interest |
$ | 3,048 | $ | 2,102 | ||||
Federal income taxes |
675 | 645 | ||||||
Non-cash items: |
||||||||
Transfer from loans held for sale to portfolio |
— | 75 | ||||||
Issuance of treasury stock for stock awards |
89 | 59 | ||||||
Right of use assets obtained in exchange for lease liabilities |
582 | — | ||||||
Acquisition of Peoples: |
||||||||
Consideration paid |
$ | 10,405 | ||||||
Noncash assets acquired: |
||||||||
Certificates of deposit in other financial institutions |
11,839 | |||||||
Securities, available-for-sale |
4,051 | |||||||
Federal bank and other restricted stocks, at cost |
154 | |||||||
Loans, net |
55,320 | |||||||
Premises and equipment |
818 | |||||||
Goodwill |
836 | |||||||
Core deposit intangible |
270 | |||||||
Accrued interest receivable and other assets |
140 | |||||||
Total noncash assets acquired |
73,428 | |||||||
Liabilities assumed: |
||||||||
Deposits |
60,851 | |||||||
Federal funds purchased |
2,348 | |||||||
Federal Home Loan Bank advances |
491 | |||||||
Other liabilities |
166 | |||||||
Total liabilities assumed |
63,856 | |||||||
Net noncash assets acquired |
9,572 | |||||||
Cash acquired |
833 |
See accompanying notes to consolidated financial statements.
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, 2019. 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 of the Corporation’s operations are recorded in one segment, banking.
Acquisition: At the date of acquisition the Corporation records the assets and liabilities of acquired companies on the Consolidated Balance Sheet at their fair value. The results of operations for acquired companies are included in the Corporation’s Consolidated Statements of Income beginning at the acquisition date. Expenses arising from acquisition activities are recorded in the Consolidated Statements of Income during the periods incurred.
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.
Adoption of New Accounting Standards: In February 2016, FASB issued accounting standards update (ASU) 2016-02, Leases (Topic 842). This ASU requires 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 are required so users can understand more about the nature of an entity’s leasing activities. The new guidance was effective for annual reporting periods, and interim reporting periods within those annual periods, beginning after December 15, 2018. The Corporation has several lease agreements, such as branch locations, which were previously considered operating leases, and therefore, not recognized on the Corporation’s consolidated condensed statements of financial condition. The new guidance requires these lease agreements to now be recognized on the consolidated condensed statements of financial condition as a right-of-use asset and a corresponding lease liability. As of July 1, 2019, the Corporation adopted ASU 2016-02 using the modified retrospective method. There was no cumulative-effect adjustment to the opening balance of retained earnings for the period of adoption. As of March 31, 2020, the Corporation had contractual operating lease commitments of $500.
Recently Issued Accounting Pronouncements Not Yet Effective: In June 2016, Financial Accounting Standards Board (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 the 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. However, during July 2019, FASB unanimously voted for a proposal to delay this ASU to January 2023 for smaller reporting companies. On October 16, 2019, FASB approved a final ASU delaying the effective date. The new guidance is effective for annual and interim periods beginning after December 15, 2022 for certain entities, including smaller reporting companies. The Corporation is a smaller reporting company.
Note 2 – Acquisition
On June 14, 2019, the Corporation entered into an Agreement and Plan of Merger with Peoples Bancorp of Mt. Pleasant, Inc. (Peoples) and its wholly owned subsidiary, The Peoples National Bank of Mount Pleasant (Peoples Bank). On January 1, 2020, Consumers completed the acquisition by merger of Peoples in a stock and cash transaction for an aggregate consideration of approximately $10,405. In connection with the acquisition, the Corporation issued 269,920 shares of common stock and paid $5,128 in cash to the former shareholders of Peoples. Immediately following the merger, Peoples Bank, was merged into the Corporation’s banking subsidiary, Consumers National Bank.
On December 31, 2019, Peoples had approximately $72,016 in total assets, $55,273 in loans and $60,826 in deposits at its three banking centers located in Mt. Pleasant, Adena, and Dillonvale, Ohio. The assets and liabilities of Peoples were recorded on the Corporation’s Balance Sheet at their estimated fair values as of January 1, 2020, the acquisition date, and Peoples’ results of operations are included in the Corporation’s Consolidated Statements of Income beginning on that date.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition of Peoples. Core deposit intangible will be amortized over ten years on a straight-line basis. Goodwill will not be amortized, but instead will be evaluated for impairment.
Consideration Paid |
$ | 10,405 | ||||||
Net assets acquired: |
||||||||
Cash and cash equivalents |
$ | 833 | ||||||
Certificates of deposit in other financial institutions |
11,839 | |||||||
Securities, available-for-sale |
4,051 | |||||||
Federal bank and other restricted stocks, at cost |
154 | |||||||
Loans, net |
55,320 | |||||||
Premises and equipment |
818 | |||||||
Core deposit intangible |
270 | |||||||
Accrued interest receivable and other assets |
140 | |||||||
Noninterest-bearing deposits |
(11,979 |
) |
||||||
Interest-bearing deposits |
(48,872 |
) |
||||||
Federal funds purchased |
(2,348 |
) |
||||||
Federal Home Loan Bank advances |
(491 |
) |
||||||
Other liabilities |
(166 |
) |
||||||
Total net assets acquired |
9,569 | |||||||
Goodwill |
$ | 836 |
The acquired assets and liabilities were measured at estimated fair values. Management made certain estimates and exercised judgement in accounting for the acquisition. The fair value of loans was estimated using discounted contractual cash flows. The book balance of the loans at the time of the acquisition was $55,273 before considering Peoples’ allowance for loan losses, which was not carried over. The fair value disclosed above reflects a credit-related adjustment of $(890) and an adjustment for other factors of $937. Loans evidencing credit deterioration since origination, purchased credit impaired loans, included in loans receivable were immaterial. Acquisition costs of $433 were recorded during the third quarter of fiscal year 2020 and $755 for the nine-month period ended March 31, 2020. The fair value measurements of assets acquired and liabilities assumed are subject to refinement for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available.
Note 3 – Securities
Available –for-Sale
|
Amortized |
Gross |
Gross |
Fair |
||||||||||||
March 31, 2020 |
||||||||||||||||
U.S. Treasury |
$ | 1,747 | $ | 14 | $ | — | $ | 1,761 | ||||||||
Obligations of U.S. government-sponsored entities and agencies |
10,574 | 290 | — | 10,864 | ||||||||||||
Obligations of state and political subdivisions |
56,969 | 1,969 | (5 |
) |
58,933 | |||||||||||
U.S. Government-sponsored mortgage-backed securities–residential |
55,248 | 1,822 | (1 |
) |
57,069 | |||||||||||
U.S. Government-sponsored mortgage-backed securities– commercial |
1,397 | 6 |
—— |
1,403 | ||||||||||||
U.S. Government-sponsored collateralized mortgage obligations– residential |
9,007 | 346 | — | 9,353 | ||||||||||||
Total available-for-sale securities |
$ | 134,942 | $ | 4,447 | $ | (6 |
) |
$ | 139,383 |
Held-to-Maturity
|
Amortized |
Gross |
Gross |
Fair |
||||||||||||
March 31, 2020 |
||||||||||||||||
Obligations of state and political subdivisions |
$ | 3,580 | $ | 212 | $ | — | $ | 3,792 | ||||||||
Total held-to-maturity securities |
$ | 3,580 | $ | 212 | $ | — | $ | 3,792 |
Available–for-Sale |
Amortized |
Gross |
Gross |
Fair |
||||||||||||
June 30, 2019 |
||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies |
$ | 19,227 | $ | 287 | $ | (1 |
) |
$ | 19,513 | |||||||
Obligations of state and political subdivisions |
56,405 | 1,557 | (33 |
) |
57,929 | |||||||||||
U.S. Government-sponsored mortgage-backed securities – residential |
56,309 | 450 | (448 |
) |
56,311 | |||||||||||
U.S. Government-sponsored collateralized mortgage obligations – residential |
10,087 | 198 | (28 |
) |
10,257 | |||||||||||
Total available-for-sale securities |
$ | 142,028 | $ | 2,492 | $ | (510 |
) |
$ | 144,010 |
Held-to-Maturity
|
Amortized |
Gross |
Gross |
Fair |
||||||||||||
June 30, 2019 |
||||||||||||||||
Obligations of state and political subdivisions |
$ | 3,786 | $ | 35 | $ | — | $ | 3,821 | ||||||||
Total held-to-maturity securities |
$ | 3,786 | $ | 35 | $ | — | $ | 3,821 |
Proceeds from the sale and call of available-for-sale securities were as follows:
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Proceeds from sales |
$ | 5,731 | $ | 2,772 | $ | 11,841 | $ | 7,670 | ||||||||
Gross realized gains |
121 | 12 | 231 | 606 | ||||||||||||
Gross realized losses |
— | 11 | — | 45 |
The income tax provision related to the net realized gains amounted to $26 and $49 for the three and nine months ended March 31, 2020. The income tax provision related to net realized gains amounted to $118 for the nine months ended March 31, 2019.
The amortized cost and fair values of debt securities at March 31, 2020, 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 |
$ | 8,341 | $ | 8,401 | ||||
Due after one year through five years |
15,554 | 15,963 | ||||||
Due after five years through ten years |
13,703 | 14,023 | ||||||
Due after ten years |
31,692 | 33,171 | ||||||
Total |
69,290 | 71,558 | ||||||
U.S. Government-sponsored mortgage-backed and related securities |
65,652 | 67,825 | ||||||
Total available-for-sale securities |
$ | 134,942 | $ | 139,383 | ||||
Held-to-Maturity |
||||||||
Due after five years through ten years |
$ | 412 | $ | 430 | ||||
Due after ten years |
3,168 | 3,362 | ||||||
Total held-to-maturity securities |
$ | 3,580 | $ | 3,792 |
The following table summarizes the securities with unrealized losses at March 31, 2020 and June 30, 2019, 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 |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
||||||||||||||||||
March 31, 2020 |
||||||||||||||||||||||||
Obligations of states and political subdivisions |
$ | 1,357 | $ | (5 |
) |
$ | — | $ | — | $ | 1,357 | $ | (5 |
) |
||||||||||
U.S. Government-sponsored mortgage-backed securities – residential |
— | — | 648 | (1 |
) |
648 | (1 |
) |
||||||||||||||||
Total temporarily impaired |
$ | 1,357 | $ | (5 |
) |
$ | 648 | $ | (1 |
) |
$ | 2,005 | $ | (6 |
) |
Less than 12 Months |
12 Months or more |
Total |
||||||||||||||||||||||
Available-for-sale |
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
||||||||||||||||||
June 30, 2019 |
||||||||||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies |
$ | — | $ | — | $ | 998 | $ | (1 |
) |
$ | 998 | $ | (1 |
) |
||||||||||
Obligations of states and political subdivisions |
— | — | 5,201 | (33 |
) |
5,201 | (33 |
) |
||||||||||||||||
U.S. Government-sponsored mortgage-backed securities – residential |
— | — | 36,362 | (448 |
) |
36,362 | (448 |
) |
||||||||||||||||
U.S. Government-sponsored collateralized mortgage obligations - residential |
— | — | 3,277 | (28 |
) |
3,277 | (28 |
) |
||||||||||||||||
Total temporarily impaired |
$ | — | $ | — | $ | 45,838 | $ | (510 |
) |
$ | 45,838 | $ | (510 |
) |
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 March 31, 2020 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 municipal and mortgage backed security spreads and the fair value is expected to recover. 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.
Note 4 – Loans
Major classifications of loans were as follows:
March 31, 2020 |
June 30, 2019 |
|||||||
Commercial |
$ | 85,848 | $ | 80,453 | ||||
Commercial real estate: |
||||||||
Construction |
16,673 | 16,120 | ||||||
Other |
229,329 | 195,269 | ||||||
1 – 4 Family residential real estate: |
||||||||
Owner occupied |
87,631 | 55,941 | ||||||
Non-owner occupied |
19,391 | 14,517 | ||||||
Construction |
7,417 | 1,931 | ||||||
Consumer |
21,563 | 5,150 | ||||||
Subtotal |
467,852 | 369,381 | ||||||
Net Deferred loan fees and costs |
(48 |
) |
(206 |
) |
||||
Allowance for loan losses |
(4,468 |
) |
(3,788 |
) |
||||
Net Loans |
$ | 463,336 | $ | 365,387 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2020:
1-4 Family |
||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||
Real |
Real |
|||||||||||||||||||
Commercial |
Estate |
Estate |
Consumer |
Total |
||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||
Beginning balance |
$ | 766 | $ | 2,652 | $ | 615 | $ | 62 | $ | 4,095 | ||||||||||
Provision for loan losses |
25 | 203 | 116 | 101 | 445 | |||||||||||||||
Loans charged-off |
— | — | — | (91 |
) |
(91 |
) |
|||||||||||||
Recoveries |
— | 1 | 1 | 17 | 19 | |||||||||||||||
Total ending allowance balance |
$ | 791 | $ | 2,856 | $ | 732 | $ | 89 | $ | 4,468 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended March 31, 2020:
1-4 Family |
||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||
Real |
Real |
|||||||||||||||||||
Commercial |
Estate |
Estate |
Consumer |
Total |
||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||
Beginning balance |
$ | 660 | $ | 2,575 | $ | 494 | $ | 59 | $ | 3,788 | ||||||||||
Provision for loan losses |
131 | 278 | 236 | 115 | 760 | |||||||||||||||
Loans charged-off |
— | — | — | (114 |
) |
(114 |
) |
|||||||||||||
Recoveries |
— | 3 | 2 | 29 | 34 | |||||||||||||||
Total ending allowance balance |
$ | 791 | $ | 2,856 | $ | 732 | $ | 89 | $ | 4,468 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2019:
1-4 Family |
||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||
Real |
Real |
|||||||||||||||||||
Commercial |
Estate |
Estate |
Consumer |
Total |
||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||
Beginning balance |
$ | 622 | $ | 2,397 | $ | 496 | $ | 54 | $ | 3,569 | ||||||||||
Provision for loan losses |
— | 102 | 5 | (2 |
) |
105 | ||||||||||||||
Loans charged-off |
— | (25 |
) |
— | (9 |
) |
(34 |
) |
||||||||||||
Recoveries |
— | 7 | 2 | 7 | 16 | |||||||||||||||
Total ending allowance balance |
$ | 622 | $ | 2,481 | $ | 503 | $ | 50 | $ | 3,656 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended March 31, 2019:
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 |
36 | (591 |
) |
(2 |
) |
2 | (555 |
) |
||||||||||||
Loans charged-off |
— | (80 |
) |
— | (30 |
) |
(110 |
) |
||||||||||||
Recoveries |
— | 875 | 6 | 18 | 899 | |||||||||||||||
Total ending allowance balance |
$ | 622 | $ | 2,481 | $ | 503 | $ | 50 | $ | 3,656 |
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, 2020. Included in the recorded investment in loans is $1,045 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 |
$ | 1 | $ | 8 | $ | — | $ | — | $ | 9 | ||||||||||
Acquired loans collectively evaluated for impairment |
— | 13 | 37 | — | 50 | |||||||||||||||
Originated loans collectively evaluated for impairment |
790 | 2,835 | 695 | 89 | 4,409 | |||||||||||||||
Total ending allowance balance |
$ | 791 | $ | 2,856 | $ | 732 | $ | 89 | $ | 4,468 | ||||||||||
Recorded investment in loans: |
||||||||||||||||||||
Loans individually evaluated for impairment |
$ | 177 | $ | 1,063 | $ | 284 | $ | — | $ | 1,524 | ||||||||||
Acquired loans collectively evaluated for impairment |
1,527 | 9,462 | 27,562 | 13,519 | 52,070 | |||||||||||||||
Originated loans collectively evaluated for impairment |
84,275 | 235,513 | 87,363 | 8,104 | 415,255 | |||||||||||||||
Total ending loans balance |
$ | 85,979 | $ | 246,038 | $ | 115,209 | $ | 21,623 | $ | 468,849 |
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, 2019. Included in the recorded investment in loans is $891 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 |
$ | 2 | $ | 7 | $ | — | $ | — | $ | 9 | ||||||||||
Collectively evaluated for impairment |
658 | 2,568 | 494 | 59 | 3,779 | |||||||||||||||
Total ending allowance balance |
$ | 660 | $ | 2,575 | $ | 494 | $ | 59 | $ | 3,788 | ||||||||||
Recorded investment in loans: |
||||||||||||||||||||
Loans individually evaluated for impairment |
$ | 174 | $ | 658 | $ | 357 | $ | — | $ | 1,189 | ||||||||||
Loans collectively evaluated for impairment |
80,413 | 210,709 | 72,591 | 5,164 | 368,877 | |||||||||||||||
Total ending loans balance |
$ | 80,587 | $ | 211,367 | $ | 72,948 | $ | 5,164 | $ | 370,066 |
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 March 31, 2020 and for the nine months ended March 31, 2020:
As of March 31, 2020 |
Nine Months ended March 31, 2020 |
|||||||||||||||||||||||
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 |
$ | 21 | $ | 21 | $ | — | $ | 5 | $ | — | $ | — | ||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Other |
933 | 846 | — | 415 | 88 | 88 | ||||||||||||||||||
1-4 Family residential real estate: |
||||||||||||||||||||||||
Owner occupied |
79 | 42 | — | 27 | 7 | 7 | ||||||||||||||||||
Non-owner occupied |
288 | 242 | — | 251 | — | — | ||||||||||||||||||
With an allowance recorded: |
||||||||||||||||||||||||
Commercial |
155 | 156 | 1 | 164 | 7 | 7 | ||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Other |
214 | 217 | 8 | 218 | 10 | 10 | ||||||||||||||||||
Total |
$ | 1,690 | $ | 1,524 | $ | 9 | $ | 1,080 | $ | 112 | $ | 112 |
The following table presents information related to average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended March 31, 2020:
Average |
Interest |
Cash Basis |
|||||||||||
Recorded |
Income |
Interest |
|||||||||||
Investment |
Recognized |
Recognized |
|||||||||||
With no related allowance recorded: |
|||||||||||||
Commercial |
$ | 14 | $ | — | $ | — | |||||||
Commercial real estate: |
|||||||||||||
Other |
641 | 1 | 1 | ||||||||||
1-4 Family residential real estate: |
|||||||||||||
Owner occupied |
31 | — | — | ||||||||||
Non-owner occupied |
244 | — | — | ||||||||||
With an allowance recorded: |
|||||||||||||
Commercial |
158 | 2 | 2 | ||||||||||
Commercial real estate: |
|||||||||||||
Other |
216 | 4 | 4 | ||||||||||
Total |
$ | 1,304 | $ | 7 | $ | 7 |
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, 2019 and for the nine months ended March 31, 2019:
As of June 30, 2019 |
Nine Months ended March 31, 2019 |
|||||||||||||||||||||||
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 | $ | 5 | $ | 5 | ||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Other |
580 | 436 | — | 1,176 | 28 | 28 | ||||||||||||||||||
1-4 Family residential real estate: |
||||||||||||||||||||||||
Owner occupied |
124 | 93 | — | 98 | — | — | ||||||||||||||||||
Non-owner occupied |
297 |