UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | Quarterly Report Pursuant to Section 13 or 15 (d) or the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2012
Or
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
for the transition period from | To |
Commission File No. 033-79130
CONSUMERS BANCORP, INC.
(Exact name of registrant as specified in its charter)
OHIO | 34-1771400 | |
(State or other jurisdiction | (I.R.S. Employer Identification No.) | |
of incorporation or organization) | ||
614 East Lincoln Way, P.O. Box 256, Minerva, Ohio | 44657 | |
(Address of principal executive offices) | (Zip Code) |
(330) 868-7701
(Registrant’s telephone number)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.05 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ | Accelerated filer ¨ |
Non-accelerated filer ¨ (Do not check if smaller reporting company) | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Common Stock, no par value | Outstanding at November 5, 2012 |
2,060,743 Common Shares |
CONSUMERS BANCORP, INC.
FORM 10-Q
QUARTER ENDED September 30, 2012
Table of Contents
Page Number (s) | |
Part I – Financial Information | |
Item 1 – Financial Statements (Unaudited) | |
Consolidated Balance Sheets at September 30, 2012 and June 30, 2012 | 1 |
Consolidated Statements of Income for the three months ended September 30, 2012 and 2011 | 2 |
Consolidated Statements of Comprehensive Income for the three months ended September 30, 2012 and 2011 | 3 |
Consolidated Statements of Changes in Shareholders’ Equity for the three months ended September 30, 2012 and 2011 | 4 |
Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2012 and 2011 | 5 |
Notes to the Consolidated Financial Statements | 6-26 |
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations | 27-37 |
Item 3 – Not Applicable for Smaller Reporting Companies | |
Item 4 – Controls and Procedures | 38 |
Part II – Other Information | |
Item 1 – Legal Proceedings | 39 |
Item 1A – Not Applicable for Smaller Reporting Companies | |
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds | 39 |
Item 3 – Defaults Upon Senior Securities | 39 |
Item 4 – Mine Safety Disclosure | 39 |
Item 5 – Other Information | 39 |
Item 6 – Exhibits | 39 |
Signatures | 40 |
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements
CONSUMERS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands, except per share data) | September 30, 2012 | June 30, 2012 | ||||||
ASSETS | ||||||||
Cash on hand and noninterest-bearing deposits in financial institutions | $ | 8,248 | $ | 6,663 | ||||
Federal funds sold and interest-bearing deposits in financial institutions | 2,385 | 7,082 | ||||||
Total cash and cash equivalents | 10,633 | 13,745 | ||||||
Certificates of deposit in other financial institutions | 5,645 | 5,645 | ||||||
Securities, available-for-sale | 105,662 | 105,335 | ||||||
Federal bank and other restricted stocks, at cost | 1,186 | 1,186 | ||||||
Loans held for sale | 408 | 377 | ||||||
Total loans | 202,118 | 197,430 | ||||||
Less allowance for loan losses | (2,338 | ) | (2,335 | ) | ||||
Net loans | 199,780 | 195,095 | ||||||
Cash surrender value of life insurance | 5,652 | 5,605 | ||||||
Premises and equipment, net | 5,849 | 5,752 | ||||||
Accrued interest receivable and other assets | 2,150 | 2,021 | ||||||
Total assets | $ | 336,965 | $ | 334,761 | ||||
LIABILITIES | ||||||||
Deposits | ||||||||
Non-interest bearing demand | $ | 66,131 | $ | 65,915 | ||||
Interest bearing demand | 35,453 | 35,055 | ||||||
Savings | 98,116 | 99,041 | ||||||
Time | 84,757 | 84,470 | ||||||
Total deposits | 284,457 | 284,481 | ||||||
Short-term borrowings | 15,005 | 13,722 | ||||||
Federal Home Loan Bank advances | 6,427 | 6,446 | ||||||
Accrued interest and other liabilities | 2,316 | 2,222 | ||||||
Total liabilities | 308,205 | 306,871 | ||||||
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; 2,190,488 and 2,186,791 shares issued as of September 30, 2012 and June 30, 2012, respectively) | 5,258 | 5,205 | ||||||
Retained earnings | 23,108 | 22,740 | ||||||
Treasury stock, at cost (129,745 and 130,442 common shares as of September 30, 2012 and June 30, 2012, respectively) | (1,650 | ) | (1,659 | ) | ||||
Accumulated other comprehensive income | 2,044 | 1,604 | ||||||
Total shareholders’ equity | 28,760 | 27,890 | ||||||
Total liabilities and shareholders’ equity | $ | 336,965 | $ | 334,761 |
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) | 2012 | 2011 | ||||||
Interest income | ||||||||
Loans, including fees | $ | 2,605 | $ | 2,535 | ||||
Securities, taxable | 383 | 480 | ||||||
Securities, tax-exempt | 304 | 245 | ||||||
Federal funds sold and other interest bearing deposits | 15 | 16 | ||||||
Total interest income | 3,307 | 3,276 | ||||||
Interest expense | ||||||||
Deposits | 270 | 330 | ||||||
Short-term borrowings | 6 | 11 | ||||||
Federal Home Loan Bank advances | 50 | 60 | ||||||
Total interest expense | 326 | 401 | ||||||
Net interest income | 2,981 | 2,875 | ||||||
Provision for loan losses | 25 | 92 | ||||||
Net interest income after provision for loan losses | 2,956 | 2,783 | ||||||
Non-interest income | ||||||||
Service charges on deposit accounts | 342 | 356 | ||||||
Debit card interchange income | 193 | 179 | ||||||
Bank owned life insurance income | 47 | 51 | ||||||
Securities gains, net | 21 | 49 | ||||||
Other | 61 | 37 | ||||||
Total non-interest income | 664 | 672 | ||||||
Non-interest expenses | ||||||||
Salaries and employee benefits | 1,565 | 1,326 | ||||||
Occupancy and equipment | 314 | 258 | ||||||
Data processing expenses | 85 | 139 | ||||||
Professional and director fees | 92 | 94 | ||||||
FDIC Assessments | 49 | 50 | ||||||
Franchise taxes | 70 | 65 | ||||||
Marketing and advertising | 117 | 76 | ||||||
Telephone and network communications | 65 | 58 | ||||||
Debit card processing expenses | 103 | 94 | ||||||
Amortization of intangible | - | 41 | ||||||
Other | 407 | 361 | ||||||
Total non-interest expenses | 2,867 | 2,562 | ||||||
Income before income taxes | 753 | 893 | ||||||
Income tax expense | 138 | 206 | ||||||
Net Income | $ | 615 | $ | 687 | ||||
Basic and diluted earnings per share | $ | 0.30 | $ | 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, | ||||||||
2012 | 2011 | |||||||
Net Income | $ | 615 | $ | 687 | ||||
Other comprehensive income, net of tax: | ||||||||
Net change in unrealized gains: | ||||||||
Available-for-sale securities: | ||||||||
Unrealized gains arising during the period | 689 | 446 | ||||||
Reclassification adjustment for gains included in income | (21 | ) | (49 | ) | ||||
Net unrealized gains | 668 | 397 | ||||||
Income tax effect | 228 | 135 | ||||||
Other comprehensive income | 440 | 262 | ||||||
Total comprehensive income | $ | 1,055 | $ | 949 |
See accompanying notes to consolidated financial statements.
3 |
CONSUMERS BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except per share data)
Three Months ended September 30, | ||||||||
2012 | 2011 | |||||||
Balance at beginning of period | $ | 27,890 | $ | 25,324 | ||||
Net Income | 615 | 687 | ||||||
Other comprehensive income | 440 | 262 | ||||||
Issuance of 697 shares for vested restricted stock awards | 9 | — | ||||||
Common stock issued for dividend reinvestment and stock purchase plan (3,697 shares for three months in 2012) | 53 | — | ||||||
Common cash dividends | (247 | ) | (226 | ) | ||||
Balance at the end of the period | $ | 28,760 | $ | 26,047 | ||||
Common cash dividends per share | $ | 0.12 | $ | 0.11 |
See accompanying notes to consolidated financial statements.
4 |
CONSUMERS BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended September 30, | ||||||||
(Dollars in thousands) | 2012 | 2011 | ||||||
Cash flows from operating activities | ||||||||
Net cash from operating activities | $ | 759 | $ | 1,407 | ||||
Cash flow from investing activities | ||||||||
Securities available-for-sale | ||||||||
Purchases | (5,478 | ) | (17,212 | ) | ||||
Maturities, calls and principal pay downs | 4,973 | 5,660 | ||||||
Proceeds from sales of available-for-sale securities | 530 | 4,951 | ||||||
Net decrease in certificates of deposits in other financial institutions | — | 1,225 | ||||||
Net increase in loans | (4,710 | ) | (2,456 | ) | ||||
Acquisition of premises and equipment | (241 | ) | (26 | ) | ||||
Net cash from investing activities | (4,926 | ) | (7,858 | ) | ||||
Cash flow from financing activities | ||||||||
Net increase (decrease) in deposit accounts | (24 | ) | 14,108 | |||||
Net change in short-term borrowings | 1,283 | 624 | ||||||
Repayments of Federal Home Loan Bank advances | (19 | ) | (19 | ) | ||||
Issuance of treasury stock | 9 | — | ||||||
Proceeds from dividend reinvestment and stock purchase plan | 53 | — | ||||||
Dividends paid | (247 | ) | (226 | ) | ||||
Net cash from financing activities | 1,055 | 14,487 | ||||||
Increase (decrease) in cash or cash equivalents | (3,112 | ) | 8,036 | |||||
Cash and cash equivalents, beginning of period | 13,745 | 13,828 | ||||||
Cash and cash equivalents, end of period | $ | 10,633 | $ | 21,864 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period: | ||||||||
Interest | $ | 320 | $ | 409 | ||||
Federal income taxes | 150 | — |
See accompanying notes to consolidated financial statements.
5 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 1 – Summary of Significant Accounting Policies:
Nature of Operations: Consumers Bancorp, Inc. (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 Stark, Columbiana, Carroll and contiguous counties in Ohio. The Bank’s business involves attracting deposits from businesses and individual customers and using such deposits to originate commercial, mortgage and consumer loans in its primary market area.
Basis of Presentation: The consolidated financial statements for interim periods are unaudited and reflect all adjustments (consisting of only normal recurring adjustments), which, in the opinion of management, are necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include all disclosures normally required by accounting principles generally accepted in the United States of America. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Form 10-K for the year ended June 30, 2012. 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: Consumers Bancorp, Inc. is a bank holding company engaged in the business of commercial and retail banking, which accounts for substantially all of the revenues, operating income, and assets. Accordingly, all of its operations are recorded in one segment, banking.
Reclassifications: Certain items in prior financial statements have been reclassified to conform to the current presentation.
6 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 2 – Securities
Description of Securities | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
September 30, 2012 | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 7,426 | $ | 68 | $ | — | $ | 7,494 | ||||||||
Obligations of state and political subdivisions | 37,547 | 1,918 | (51 | ) | 39,414 | |||||||||||
Mortgage-backed securities – residential | 46,107 | 1,189 | (41 | ) | 47,255 | |||||||||||
Collateralized mortgage obligations | 11,283 | 146 | (4 | ) | 11,425 | |||||||||||
Trust preferred security | 202 | — | (128 | ) | 74 | |||||||||||
Total securities | $ | 102,565 | $ | 3,321 | $ | (224 | ) | $ | 105,662 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
June 30, 2012 | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 8,487 | $ | 80 | $ | — | $ | 8,567 | ||||||||
Obligations of state and political subdivisions | 33,808 | 1,577 | (109 | ) | 35,276 | |||||||||||
Mortgage-backed securities - residential | 48,255 | 1,108 | (32 | ) | 49,331 | |||||||||||
Collateralized mortgage obligations | 12,154 | 25 | (82 | ) | 12,097 | |||||||||||
Trust preferred security | 202 | — | (138 | ) | 64 | |||||||||||
Total securities | $ | 102,906 | $ | 2,790 | $ | (361 | ) | $ | 105,335 |
Proceeds from the sale of available-for-sale securities were as follows:
Three Months Ended September 30, | ||||||||
2012 | 2011 | |||||||
Proceeds from sales | $ | 530 | $ | 4,951 | ||||
Gross realized gains | 21 | 49 |
The amortized cost and fair values of available-for-sale securities at September 30, 2012, by expected maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, collateralized mortgage obligations and the trust preferred security are shown separately.
7 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Amortized Cost | Estimated Fair Value | |||||||
Due in one year or less | $ | 2,502 | $ | 2,512 | ||||
Due after one year through five years | 5,874 | 5,971 | ||||||
Due after five years through ten years | 11,312 | 11,954 | ||||||
Due after ten years | 25,285 | 26,471 | ||||||
Total | 44,973 | 46,908 | ||||||
Mortgage-backed securities – residential | 46,107 | 47,255 | ||||||
Collateralized mortgage obligations | 11,283 | 11,425 | ||||||
Trust preferred security | 202 | 74 | ||||||
Total | $ | 102,565 | $ | 105,662 |
The following table summarizes the securities with unrealized losses at September 30, 2012 and June 30, 2012, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
Description of Securities | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
September 30, 2012 | ||||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 4,594 | $ | (51 | ) | $ | — | $ | — | $ | 4,594 | $ | (51 | ) | ||||||||||
Mortgage-backed securities - residential | 7,494 | (41 | ) | — | — | 7,494 | (41 | ) | ||||||||||||||||
Collateralized mortgage obligations | 1,412 | (4 | ) | — | — | 1,412 | (4 | ) | ||||||||||||||||
Trust preferred security | — | — | 74 | (128 | ) | 74 | (128 | ) | ||||||||||||||||
Total temporarily impaired | $ | 13,500 | $ | (96 | ) | $ | 74 | $ | (128 | ) | $ | 13,574 | $ | (224 | ) |
Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
Description of Securities | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
June 30, 2012 | ||||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 6,002 | $ | (109 | ) | $ | — | $ | — | $ | 6,022 | $ | (109 | ) | ||||||||||
Mortgage-backed securities - residential | 11,135 | (32 | ) | — | — | 11,135 | (32 | ) | ||||||||||||||||
Collateralized mortgage obligations | 6,411 | (62 | ) | 2,314 | (20 | ) | 8,725 | (82 | ) | |||||||||||||||
Trust preferred security | — | — | 64 | (138 | ) | 64 | (138 | ) | ||||||||||||||||
Total temporarily impaired | $ | 23,548 | $ | (203 | ) | $ | 2,378 | $ | (158 | ) | $ | 25,926 | $ | (361 | ) |
Management evaluates securities for other-than-temporary impairment (OTTI) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. The securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities are generally evaluated for OTTI under FASB ASC Topic 320, Accounting for Certain Investments in Debt and Equity Securities. However, the trust preferred security is evaluated using the model outlined in FASB ASC Topic 325, Recognition of Interest Income and Impairment on Purchased Beneficial Interests and Beneficial Interests that Continue to be Held by a Transfer in Securitized Financial Assets.
8 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
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.
Unrealized losses on obligations of state and political subdivisions, residential mortgage-backed securities and collateralized mortgage obligations have not been recognized into income because the decline in fair value is not attributed to credit quality, management does not intend to sell and it is likely that management will not be required to sell the securities prior to their anticipated recovery. The decline in fair value of the residential mortgage-backed securities and collateralized mortgage obligations is attributable to higher than projected prepayment speeds increasing the premium amortization and the decline in fair value of obligations of state and political subdivisions is largely due to spreads for these securities being wider at September 30, 2012 than when the securities were purchased. The fair value is expected to recover as the securities approach maturity.
Under the ASC Topic 325 model, the present value of the remaining cash flows as estimated at the preceding evaluation date are compared to the current expected remaining cash flows. An OTTI is deemed to have occurred if there has been an adverse change in the remaining expected future cash flows. The analysis of the trust preferred security falls within the scope of ASC Topic 325.
The Corporation owns a trust preferred security with an adjusted amortized cost of $202 and a fair value of $74, which represents collateralized debt obligations (CDOs) issued by other financial institutions, bank holding companies and a limited number of insurance companies. The security is part of a pool of issuers that support a more senior tranche of securities. Due to principal and/or interest deferrals by the issuers of the underlying securities, the cash interest payments for the trust preferred security are being deferred. On September 30, 2012, the lowest credit rating on this security was Fitch’s rating of C, which is defined as highly speculative. The investment security is evaluated using a model to compare the present value of expected cash flows to prior periods expected cash flows to determine if there has been an adverse change in cash flows during the period. The discount rate used to calculate the cash flows is the coupon rate of the security, based on the forward LIBOR curve. The OTTI model considers the structure and term of the CDO and the financial condition of the underlying issuers. In addition we use the model to “stress” the CDO, or make assumptions more severe than expected activity, to determine the degree to which assumptions could deteriorate before the CDO could no longer fully support repayment of the Corporation’s note class. According to the September 30, 2012 analysis, the expected cash flows were above the recorded amortized cost of the trust preferred security. The accumulated other-than-temporary impairment loss that has been recognized in earnings was $780 at September 30, 2012 and June 30, 2012. If there is further deterioration in the underlying collateral of this security, other-than-temporary impairments may also occur in future periods. Due to the illiquidity in the market, it is unlikely the Corporation would be able to recover its investment in this security if the Corporation sold the security at this time.
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, 2012 | June 30, 2012 | |||||||
Commercial | $ | 23,506 | $ | 23,041 | ||||
Commercial real estate: | ||||||||
Construction | 2,607 | 1,546 | ||||||
Other | 113,811 | 110,775 | ||||||
1 – 4 Family residential real estate: | ||||||||
Owner occupied | 33,417 | 34,000 | ||||||
Non-owner occupied | 18,739 | 18,794 | ||||||
Construction | 248 | 187 | ||||||
Consumer | 10,121 | 9,407 | ||||||
Subtotal | 202,449 | 197,750 | ||||||
Less: Net deferred loan fees | (331 | ) | (320 | ) | ||||
Allowance for loan losses | (2,338 | ) | (2,335 | ) | ||||
Net Loans | $ | 199,780 | $ | 195,095 |
10 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ending September 30, 2012:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 143 | $ | 1,283 | $ | 712 | $ | 197 | $ | 2,335 | ||||||||||
Provision for loan losses | 6 | (8 | ) | (20 | ) | 47 | 25 | |||||||||||||
Loans charged-off | (4 | ) | — | (15 | ) | (19 | ) | (38 | ) | |||||||||||
Recoveries | — | — | — | 16 | 16 | |||||||||||||||
Total ending allowance balance | $ | 145 | $ | 1,275 | $ | 677 | $ | 241 | $ | 2,338 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2011:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 179 | $ | 882 | $ | 947 | $ | 93 | $ | 2,101 | ||||||||||
Provision for loan losses | (82 | ) | 172 | (33 | ) | 35 | 92 | |||||||||||||
Loans charged-off | — | — | (69 | ) | (50 | ) | (119 | ) | ||||||||||||
Recoveries | — | — | — | 13 | 13 | |||||||||||||||
Total ending allowance balance | $ | 97 | $ | 1,054 | $ | 845 | $ | 91 | $ | 2,087 |
11 |
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, 2012. Included in the recorded investment in loans is $534 of accrued interest receivable net of deferred loan fees of $331.
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 | $ | 46 | $ | 62 | $ | 257 | $ | — | $ | 365 | ||||||||||
Collectively evaluated for impairment | 99 | 1,213 | 420 | 241 | 1,973 | |||||||||||||||
Total ending allowance balance | $ | 145 | $ | 1,275 | $ | 677 | $ | 241 | $ | 2,338 | ||||||||||
Recorded investment in loans: | ||||||||||||||||||||
Loans individually evaluated for impairment | $ | 104 | $ | 949 | $ | 1,392 | $ | — | $ | 2,445 | ||||||||||
Loans collectively evaluated for impairment | 23,458 | 115,513 | 51,134 | 10,102 | 200,207 | |||||||||||||||
Total ending loans balance | $ | 23,562 | $ | 116,462 | $ | 52,526 | $ | 10,102 | $ | 202,652 |
12 |
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 June 30, 2012. Included in the recorded investment in loans is $494 of accrued interest receivable net of deferred loan fees of $320.
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 | $ | 50 | $ | 82 | $ | 258 | $ | — | $ | 390 | ||||||||||
Collectively evaluated for impairment | 93 | 1,201 | 454 | 197 | 1,945 | |||||||||||||||
Total ending allowance balance | $ | 143 | $ | 1,283 | $ | 712 | $ | 197 | $ | 2,335 | ||||||||||
Recorded investment in loans: | ||||||||||||||||||||
Loans individually evaluated for impairment | $ | 148 | $ | 996 | $ | 1,417 | $ | — | $ | 2,561 | ||||||||||
Loans collectively evaluated for impairment | 22,940 | 111,352 | 51,683 | 9,388 | 195,363 | |||||||||||||||
Total ending loans balance | $ | 23,088 | $ | 112,348 | $ | 53,100 | $ | 9,388 | $ | 197,924 |
13 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the three months ended September 30, 2012:
Unpaid | Allowance for | Average | Interest | Cash Basis | ||||||||||||||||||||
Principal | Recorded | Loan Losses | Recorded | Income | Interest | |||||||||||||||||||
Balance | Investment | Allocated | Investment | Recognized | Recognized | |||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||
Commercial | $ | 11 | $ | 11 | $ | — | $ | 11 | $ | — | $ | — | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 94 | 94 | — | 103 | — | — | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 81 | 81 | — | 81 | — | — | ||||||||||||||||||
Non-owner occupied | 57 | 58 | — | 57 | 1 | 1 | ||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Commercial | 93 | 93 | 46 | 122 | — | — | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 854 | 855 | 62 | 863 | 2 | 2 | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 310 | 310 | 42 | 314 | — | — | ||||||||||||||||||
Non-owner occupied | 942 | 943 | 215 | 946 | 6 | 6 | ||||||||||||||||||
Total | $ | 2,442 | $ | 2,445 | $ | 365 | $ | 2,497 | $ | 9 | $ | 9 |
14 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents information related to loans individually evaluated for impairment by class of loans as of June 30, 2012 and for the three months ended September 30, 2011:
As of June 30, 2012 | Three Months ended September 30, 2011 | |||||||||||||||||||||||
Unpaid | Allowance for | Average | Interest | Cash Basis | ||||||||||||||||||||
Principal | Recorded | Loan Losses | Recorded | Income | Interest | |||||||||||||||||||
Balance | Investment | Allocated | Investment | Recognized | Recognized | |||||||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||||||
Commercial | $ | 12 | $ | 12 | $ | — | $ | 17 | $ | — | $ | — | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 144 | 144 | — | 635 | 3 | 3 | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 238 | 238 | — | 97 | 2 | 2 | ||||||||||||||||||
Non-owner occupied | 64 | 65 | — | 43 | — | — | ||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Commercial | 136 | 136 | 50 | 63 | — | — | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 851 | 852 | 82 | 763 | 5 | 5 | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 160 | 160 | 13 | 218 | 2 | 2 | ||||||||||||||||||
Non-owner occupied | 952 | 954 | 245 | 871 | — | — | ||||||||||||||||||
Total | $ | 2,557 | $ | 2,561 | $ | 390 | $ | 2,707 | $ | 12 | $ | 12 |
15 |
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, 2012 and June 30, 2012:
September 30, 2012 | June 30, 2012 | |||||||||||||||
Loans Past Due | Loans Past Due | |||||||||||||||
Over 90 Days | Over 90 Days | |||||||||||||||
Still | Still | |||||||||||||||
Non-accrual | Accruing | Non-accrual | Accruing | |||||||||||||
Commercial | $ | 93 | $ | — | $ | 51 | $ | — | ||||||||
Commercial real estate: | ||||||||||||||||
Other | 863 | — | 911 | — | ||||||||||||
1 – 4 Family residential: | ||||||||||||||||
Owner occupied | 300 | — | 307 | — | ||||||||||||
Non-owner occupied | 716 | — | 663 | — | ||||||||||||
Consumer | — | — | — | — | ||||||||||||
Total | $ | 1,972 | $ | — | $ | 1,932 | $ | — |
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.
16 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents the aging of the recorded investment in past due loans as of September 30, 2012 by class of loans:
Days Past Due | ||||||||||||||||||||||||
90 Days or | ||||||||||||||||||||||||
30 - 59 | 60 - 89 | Greater & | Total | Loans Not | ||||||||||||||||||||
Days | Days | Non-accrual | Past Due | Past Due | Total | |||||||||||||||||||
Commercial | $ | 9 | $ | — | $ | 78 | $ | 87 | $ | 23,475 | $ | 23,562 | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | — | — | — | — | 2,609 | 2,609 | ||||||||||||||||||
Other | 26 | — | 280 | 306 | 113,547 | 113,853 | ||||||||||||||||||
1-4 Family residential: | ||||||||||||||||||||||||
Owner occupied | 159 | — | 254 | 413 | 33,126 | 33,539 | ||||||||||||||||||
Non-owner occupied | — | 87 | 43 | 130 | 18,610 | 18,740 | ||||||||||||||||||
Construction | — | — | — | — | 247 | 247 | ||||||||||||||||||
Consumer | 7 | — | — | 7 | 10,095 | 10,102 | ||||||||||||||||||
Total | $ | 201 | $ | 87 | $ | 655 | $ | 943 | $ | 201,709 | $ | 202,652 |
The above table of past due loans includes the recorded investment in non-accrual loans of $63 in the 60-89 days past due category and $1,254 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, 2012 by class of loans:
Days Past Due | ||||||||||||||||||||||||
90 Days or | ||||||||||||||||||||||||
30 - 59 | 60 - 89 | Greater & | Total | Loans Not | ||||||||||||||||||||
Days | Days | Non-accrual | Past Due | Past Due | Total | |||||||||||||||||||
Commercial | $ | 85 | $ | — | $ | 33 | $ | 118 | $ | 22,970 | $ | 23,088 | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | 202 | — | — | 202 | 1,345 | 1,547 | ||||||||||||||||||
Other | 82 | — | 268 | 350 | 110,451 | 110,801 | ||||||||||||||||||
1-4 Family residential: | ||||||||||||||||||||||||
Owner occupied | 174 | — | 178 | 352 | 33,766 | 34,118 | ||||||||||||||||||
Non-owner occupied | 43 | — | — | 43 | 18,753 | 18,796 | ||||||||||||||||||
Construction | — | — | — | — | 186 | 186 | ||||||||||||||||||
Consumer | — | 8 | — | 8 | 9,380 | 9,388 | ||||||||||||||||||
Total | $ | 586 | $ | 8 | $ | 479 | $ | 1,073 | $ | 196,851 | $ | 197,924 |
The above table of past due loans includes the recorded investment in non-accrual loans of $43 in the 30 – 59 days past due category and $1,410 in the loans not past due category.
Troubled Debt Restructurings:
As of September 30, 2012, the recorded investment of loans classified as troubled debt restructurings was $1,806 with $193 of specific reserves allocated to these loans. As of June 30, 2012, the recorded investment of loans classified as troubled debt restructurings was $1,973 with $258 of specific reserves allocated to these loans. As of September 30, 2012 and June 30, 2012, the Corporation had not committed to lend any additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.
17 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
During the three months ended September 30, 2012, there were no loan modifications completed that were classified as troubled debt restructurings. During the year ended June 30, 2012, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; a permanent reduction of the recorded investment in the loan; or a temporary reduction in the payment amount to interest only.
Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 12 months to 25 years. Modifications involving an extension of the maturity date were for a period of 6.5 years to 25 years.
The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended June 30, 2012:
Pre-Modification | Post-Modification | |||||||||||
Number of | Outstanding Recorded | Outstanding Recorded | ||||||||||
Loans | Investment | Investment | ||||||||||
Commercial 1 | $ | 85 | $ | 85 | ||||||||
Commercial real estate: | ||||||||||||
Other | 2 | 137 | 137 | |||||||||
1 – 4 Family residential: | ||||||||||||
Owner occupied | 1 | 114 | 114 | |||||||||
Non-owner occupied | 7 | 534 | 466 | |||||||||
Total | 11 | $ | 870 | $ | 802 |
There were no troubled debt restructurings or impact on the provision for loan losses for the three months ended September 30, 2012. Troubled debt restructurings increased the allowance for loan losses by $20 and resulted in charge offs of $63 during the period ended September 30, 2011.
The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within 12 months following the modification during the period ending September 30, 2012:
Number of | Recorded | |||||||
Loans | Investment | |||||||
Commercial real estate: | ||||||||
Other | 1 | $ | 428 |
18 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. Subsequent to the payment default, the above referenced loan has been paid current under the modified terms of the loan. The troubled debt restructuring that subsequently defaulted did not increase the allowance for loan losses or have any charge-off during the periods ending September 30, 2012 or June 30, 2012.
Credit Quality Indicators:
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with a total outstanding loan relationship greater than $100 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 affirm 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.
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. Based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans was as follows:
19 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
As of September 30, 2012 | ||||||||||||||||||||
Special | Not | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
Commercial | $ | 22,292 | $ | 38 | $ | 74 | $ | 104 | $ | 1,054 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Construction | 2,421 | 158 | — | — | 30 | |||||||||||||||
Other | 103,514 | 5,833 | 2,752 | 949 | 805 | |||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||
Owner occupied | 3,953 | — | 99 | 391 | 29,096 | |||||||||||||||
Non-owner occupied | 14,109 | 2,157 | 860 | 1,001 | 613 | |||||||||||||||
Construction | 200 | — | — | — | 47 | |||||||||||||||
Consumer | — | — | — | — | 10,102 | |||||||||||||||
Total | $ | 146,489 | $ | 8,186 | $ | 3,785 | $ | 2,445 | $ | 41,747 |
As of June 30, 2012 | ||||||||||||||||||||
Special | Not | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
Commercial | $ | 21,642 | $ | 240 | $ | 14 | $ | 148 | $ | 1,044 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Construction | 1,353 | 163 | — | — | 31 | |||||||||||||||
Other | 98,942 | 7,332 | 2,657 | 996 | 874 | |||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||
Owner occupied | 4,256 | — | 99 | 398 | 29,365 | |||||||||||||||
Non-owner occupied | 14,205 | 2,197 | 875 | 1,019 | 500 | |||||||||||||||
Construction | 47 | — | — | — | 139 | |||||||||||||||
Consumer | — | — | — | — | 9,388 | |||||||||||||||
Total | $ | 140,445 | $ | 9,932 | $ | 3,645 | $ | 2,561 | $ | 41,341 |
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.
20 |
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 market indicators (Level 3 inputs). The fair value of the Level 3 security is obtained from a third-party pricing service. Discounted cash flows are calculated using spread to the swap and LIBOR curves. Rating agency and industry research reports as well as defaults and deferrals on the individual security is reviewed and incorporated into the calculation.
Loans held for sale: The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.
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:
Balance at September 30, | Fair Value Measurements at September 30, 2012 Using | |||||||||||||||
2012 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 7,494 | $ | — | $ | 7,494 | $ | — | ||||||||
Obligations of states and political subdivisions | 39,414 | — | 39,414 | — | ||||||||||||
Mortgage-backed securities – residential | 47,255 | — | 47,255 | — | ||||||||||||
Collateralized mortgage obligations | 11,425 | — | 11,425 | — | ||||||||||||
Trust preferred security | 74 | — | — | 74 | ||||||||||||
Loans held for sale | 408 | — | 415 | — |
Balance at | Fair Value Measurements at June 30, 2012 Using | |||||||||||||||
June 30, 2012 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 8,567 | $ | — | $ | 8,567 | $ | — | ||||||||
Obligations of states and political subdivisions | 35,276 | — | 35,276 | — | ||||||||||||
Mortgage-backed securities - residential | 49,331 | — | 49,331 | — | ||||||||||||
Collateralized mortgage obligations | 12,097 | — | 12,097 | — | ||||||||||||
Trust preferred security | 64 | — | — | 64 | ||||||||||||
Loans held for sale | 377 | — | 387 | — |
21 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
There were no transfers between Level 1 and Level 2 during the first quarter of the 2013 fiscal year or the during the 2012 fiscal year.
The following table presents a reconciliation of the trust preferred security measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended September 30, 2012 and 2011:
2012 | 2011 | |||||||
Beginning balance | $ | 64 | $ | 67 | ||||
Change in fair value included in other comprehensive income | 10 | (3 | ) | |||||
Ending balance, September 30 | $ | 74 | $ | 64 |
The significant unobservable inputs used in the fair value measurement of the Corporation’s trust preferred security are probabilities of specific-issuer defaults and deferrals and specific-issuer recovery assumptions. Significant increases in specific-issuer default assumptions or decreases in specific-issuer recovery assumptions would result in a significantly lower fair value measurement. Conversely, decreases in specific-issuer default assumptions or increases in specific-issuer recovery assumptions would result in a higher fair value measurement.
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. 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.
22 |
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 non-recurring basis are summarized below:
Balance at September 30, | Fair Value Measurements at September 30, 2012 Using | |||||||||||||||
2012 | Level 1 | Level 2 | Level 3 | |||||||||||||
Impaired loans: | ||||||||||||||||
Commercial | $ | 47 | $ | — | $ | — | $ | 47 | ||||||||
Commercial real estate: | ||||||||||||||||
Other | 661 | — | — | 661 | ||||||||||||
1-4 Family | ||||||||||||||||
Owner occupied | 161 | — | — | 161 | ||||||||||||
Non-owner occupied | 458 | — | — | 458 |
Balance at | Fair Value Measurements at June 30, 2012 Using | |||||||||||||||
June 30, 2012 | Level 1 | Level 2 | Level 3 | |||||||||||||
Impaired loans: | ||||||||||||||||
Commercial | $ | 11 | $ | — | $ | — | $ | 11 | ||||||||
Commercial real estate: | ||||||||||||||||
Other | 647 | — | — | 647 | ||||||||||||
1-4 Family | ||||||||||||||||
Owner occupied | 40 | — | — | 40 | ||||||||||||
Non-owner occupied | 438 | — | — | 438 |
Impaired loans, which are generally measured for impairment using the fair value of the collateral for collateral dependant loans, had a principal balance of $1,643, with a valuation allowance of $317 at September 30, 2012. As of June 30, 2012, impaired loans with a principal balance of $1,479 had a valuation allowance of $343. The resulting impact to the provision for loan losses was a reduction of $27 being recorded for the three month period ended September 30, 2012. For the three month period ended September 30, 2011, there was no additional provision for loan losses recorded.
The valuation technique used by an independent third party appraiser in the fair value measurement of collateral for collateral-dependent commercial real estate impaired loans primarily consisted of the sales comparison approach. The valuation technique used by an independent third party appraiser in the fair value measurement of collateral for collateral-dependent 1-4 family non-owner occupied impaired loans primarily consisted of the sales comparison and income approach. The significant unobservable inputs used in the fair value measurement relate to adjustments made to the value set forth in the appraisal by deducting estimated holding costs, costs to sell and a distressed sale adjustment. For the September 30, 2012 period, collateral discounts for commercial real estate impaired loans ranged from 30% to 39%, for 1-4 family owner occupied impaired loans ranged from 33% to 37% and for 1-4 family non-owner occupied impaired loans was 30%. For the June 30, 2012 period, collateral discounts for commercial real estate impaired loans ranged from 33% to 41% and for 1-4 family non-owner occupied impaired loans ranged from 15% to 39%.
23 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Estimated fair value for cash and cash equivalents, certificates of deposits in other financial institutions, accrued interest receivable and payable, demand and savings deposits and short-term borrowings were considered to approximate carrying value. The methodologies for other financial assets and financial liabilities are discussed below:
Loans: Fair value for loans was estimated for portfolios of loans with similar financial characteristics. For adjustable rate loans that reprice at least annually and for fixed rate commercial loans with maturities of six months or less which possess normal risk characteristics, carrying value was determined to be fair value. Fair value of other types of loans (including adjustable rate loans which reprice less frequently than annually and fixed rate term loans or loans which possess higher risk characteristics) was estimated by discounting future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for similar anticipated maturities resulting in a Level 3 classification. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.
Time deposits: Fair value of fixed-maturity certificates of deposit was estimated using the rates offered at September 30, 2012 and June 30, 2012, for deposits of similar remaining maturities. Estimated fair value does not include the benefit that result from low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market resulting in a Level 2 classification.
Federal Home Loan Bank advances: Fair value of Federal Home Loan Bank advances was estimated using current rates at September 30, 2012 and June 30, 2012 for similar financing resulting in a Level 2 classification.
Federal bank and other restricted stocks include stock acquired for regulatory purposes, such as Federal Home Loan Bank stock and Federal Reserve Bank stock that are accounted for at cost due to restrictions placed on their transferability; and therefore, are not subject to the fair value disclosure requirements. The Corporation’s lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates. Therefore, the fair values of these items are not significant and are not included in the following table.
24 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
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, 2012 | June 30, 2012 | |||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||
Financial Assets: | ||||||||||||||||
Level 1 inputs: | ||||||||||||||||
Cash and cash equivalents | $ | 10,633 | $ | 10,633 | $ | 13,745 | $ | 13,745 | ||||||||
Level 2 inputs: | ||||||||||||||||
Certificates of deposits in other financial institutions | 5,645 | 5,674 | 5,645 | 5,645 | ||||||||||||
Accrued interest receivable | 1,145 | 1,145 | 1,043 | 1,043 | ||||||||||||
Level 3 inputs: | ||||||||||||||||
Loans, net | 199,780 | 200,813 | 195,095 | 196,592 | ||||||||||||
Financial Liabilities: | ||||||||||||||||
Level 2 inputs: | ||||||||||||||||
Demand and savings deposits | 199,700 | 199,700 | 200,011 | 200,011 | ||||||||||||
Time deposits | 84,757 | 85,520 | 84,470 | 85,262 | ||||||||||||
Short-term borrowings | 15,005 | 15,005 | 13,722 | 13,722 | ||||||||||||
Federal Home Loan Bank advances | 6,427 | 7,377 | 6,446 | 7,398 | ||||||||||||
Accrued interest payable | 62 | 62 | 56 | 56 |
25 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 5 – Earnings Per Share
Basic earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period and is equal to net income divided by the weighted average number of shares outstanding during the period. Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares that may be issued upon the vesting of restricted stock awards. The following table details the calculation of basic and diluted earnings per share:
For the Three Months
Ended September 30, | ||||||||
2012 | 2011 | |||||||
Basic: | ||||||||
Net income available to common shareholders | $ | 615 | $ | 687 | ||||
Weighted average common shares outstanding | 2,057,751 | 2,049,974 | ||||||
Basic income per share | $ | 0.30 | $ | 0.34 | ||||
Diluted: | ||||||||
Net income available to common shareholders | $ | 615 | $ | 687 | ||||
Weighted average common shares outstanding | 2,057,751 | 2,049,974 | ||||||
Dilutive effect of restricted stock | 416 | 256 | ||||||
Total common shares and dilutive potential common shares | 2,058,167 | 2,050,230 | ||||||
Dilutive income per share | $ | 0.30 | $ | 0.34 |
26 |
CONSUMERS BANCORP, INC.
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Dollars in thousands, except per share data)
General
The following is management’s analysis of the Corporation’s results of operations for the three month period ended September 30, 2012, compared to the same period in 2011, and the consolidated balance sheet at September 30, 2012 compared to June 30, 2012. This discussion is designed to provide a more comprehensive review of the operating results and financial condition than could be obtained from an examination of the financial statements alone. This analysis should be read in conjunction with the consolidated financial statements and related footnotes and the selected financial data included elsewhere in this report.
Overview
Consumers Bancorp, Inc., a bank holding company incorporated under the laws of the State of Ohio (the Corporation), owns all of the issued and outstanding common shares of Consumers National Bank, a bank chartered under the laws of the United States of America (the Bank). The Corporation’s activities have been limited primarily to holding the common shares of the Bank. 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 market area, consisting primarily of Stark, Columbiana, Carroll and contiguous counties in Ohio. The Bank also invests in securities consisting primarily of U.S. government sponsored entities, municipal obligations, mortgage-backed and collateralized mortgage obligations issued by Fannie Mae, Freddie Mac and Ginnie Mae.
Results of Operations
Three Months Ended September 30, 2012 and September 30, 2011
Net Income
In the first quarter of fiscal year 2013, net income was $615, or $0.30 per common share, compared with $687, or $0.34 per common share, in the prior year period. The following key factors summarize our results of operations for the three months ending September 30, 2012:
· | net interest income increased by $106, or 3.7%, in 2012 from the same period in 2011; |
· | loan loss provision expense in 2012 totaled $25 compared to $92 from the same period in 2011; |
· | noninterest income declined by $8, or 1.2%, in 2012 from the same prior year period mainly as a result of a decrease of $28 in the net gains on the sale of securities; and |
· | noninterest expenses increased by $305, or 11.9%, in 2012 principally as a result of higher salary and employee benefits due to staff hired in the lending area and new staff for the Jackson-Belden office that opened July 31, 2012. |
27 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Return on average equity and return on average assets were 8.68% and 0.73%, respectively, for the first quarter of fiscal year 2013 compared to 10.55% and 0.90%, respectively, for the first quarter of fiscal year 2012.
Net Interest Income
Net interest income, the difference between interest income earned on interest-earning assets and interest expense incurred on interest-bearing liabilities, is the largest component of the Corporation’s earnings. Net interest income is affected by changes in the volumes, rates and composition of interest-earning assets and interest-bearing liabilities. Net interest margin is calculated by dividing net interest income on a fully tax equivalent basis (FTE) by total average interest-earning assets. FTE income includes tax-exempt income, restated to a pre-tax equivalent, based on the statutory federal income tax rate. All average balances are daily average balances. Non-accruing loans are included in average loan balances.
The Corporation’s net interest margin for the three months ended September 30, 2012 was 3.94%, compared to 4.10% for the same year ago period. Net interest income for the three months ended September 30, 2012 increased by $106, or 3.7%, to $2,981 from $2,875 for the same year ago period. The increase in net interest income was primarily the result of a decline in the Corporation’s cost of funds and an increase in average interest-earning assets.
Interest income for the three months ended September 30, 2012 increased by $31, or 0.9%, from the same year ago period. An increase of $26,323, or 9.0%, in average interest-earning assets more than offset the impact the low interest rate environment has had on the yield of average interest-earning assets. Interest expense for the three months ended September 30, 2012 decreased by $75, or 18.7%, from the same year ago period. The Corporation’s cost of funds decreased to 0.54% for the three month period ended September 30, 2012 from 0.75% for the same year ago period mainly due to lower market rates affecting the rates paid on most all interest-bearing deposit accounts and borrowings. The Corporation has introduced a NOW checking account product that pays a higher rate of interest to customers who meet certain qualifications, with one of the main qualifications being the frequent use of a debit card. As a result, debit card interchange income has increased (see discussion in “Non-Interest Income” section) and the cost of the NOW checking account increased from 0.15% to 0.20% from the same year ago period.
28 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Average Balance Sheets and Analysis of Net Interest Income for the Three Months Ended September 30,
(In thousands, except percentages)
2012 | 2011 | |||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance |
Interest | Yield/ Rate | |||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Taxable securities | $ | 68,921 | $ | 383 | 2.24 | % | $ | 69,400 | $ | 480 | 2.79 | % | ||||||||||||
Nontaxable securities (1) | 37,500 | 452 | 5.00 | 25,594 | 362 | 5.76 | ||||||||||||||||||
Loans receivable (1) | 199,169 | 2,613 | 5.21 | 178,357 | 2,541 | 5.65 | ||||||||||||||||||
Interest bearing deposits and federal funds sold | 12,612 | 15 | 0.47 | 18,528 | 16 | 0.34 | ||||||||||||||||||
Total interest-earning assets | 318,202 | 3,463 | 4.35 | % | 291,879 | 3,399 | 4.65 | % | ||||||||||||||||
Noninterest-earning assets | 17,751 | 13,466 | ||||||||||||||||||||||
Total Assets | $ | 335,953 | $ | 305,345 | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
NOW | $ | 35,344 | $ | 18 | 0.20 | % | $ | 15,720 | $ | 6 | 0.15 | % | ||||||||||||
Savings | 100,055 | 27 | 0.11 | 82,725 | 36 | 0.17 | ||||||||||||||||||
Time deposits | 84,330 | 225 | 1.06 | 88,511 | 288 | 1.29 | ||||||||||||||||||
Short-term borrowings | 13,830 | 6 | 0.17 | 16,813 | 11 | 0.26 | ||||||||||||||||||
FHLB advances | 6,434 | 50 | 3.08 | 7,523 | 60 | 3.16 | ||||||||||||||||||
Total interest-bearing liabilities | 239,993 | 326 | 0.54 | % | 211,292 | 401 | 0.75 | % | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Noninterest-bearing checking accounts | 65,384 | 66,214 | ||||||||||||||||||||||
Other liabilities | 2,462 | 1,923 | ||||||||||||||||||||||
Total liabilities | 307,839 | 279,429 | ||||||||||||||||||||||
Shareholders’ equity | 28,114 | 25,916 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 335,953 | $ | 305,345 | ||||||||||||||||||||
Net interest income, interest rate spread (1) | $ | 3,137 | 3.81 | % | $ | 2,998 | 3.90 | % | ||||||||||||||||
Net interest margin (net interest as a percent of average interest-earning assets) (1) | 3.94 | % | 4.10 | % | ||||||||||||||||||||
Federal tax exemption on non-taxable securities and loans included in interest income | $ | 156 | $ | 123 | ||||||||||||||||||||
Average interest-earning assets to interest-bearing liabilities | 132.59 | % | 138.14 | % |
(1) calculated on a fully taxable equivalent basis
29 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Provision for Loan Losses
The provision for loan losses represents the charge to income necessary to adjust the allowance for loan losses to an amount that represents management's assessment of the estimated probable credit losses in the Bank’s loan portfolio that have been incurred at each balance sheet date. For the three month period ended September 30, 2012, the provision for loan losses was $25, a decrease of $67 from the same prior year period. The allowance for loan losses as a percentage of loans was 1.18% at June 30, 2012 and 1.16% at September 30, 2012.
Net charge-offs for the three month period ending September 30, 2012 were $22, or 0.04% of total average loans on an annualized basis, compared with $106, or 0.24% of total average loans, for the same period last year. The provision for the 1-4 family residential real estate loan portfolio was a negative $20 for the current period primarily as a result of improvement in the three year historical loss ratio for this portfolio. The provision for the commercial real estate loan portfolio was a negative $8 for the current period primarily as a result of the upgrade of commercial real estate loans from special mention to pass.
Non-performing loans were $1,972 as of September 30, 2012 and represented 0.98% of total loans. This compared with $1,932, or 0.98%, at June 30, 2012 and $2,019, or 1.12%, as of September 30, 2011. The allowance for loan losses to total non-performing loans at September 30, 2012 was 118.56% compared with 120.86% at June 30, 2012 and 103.37% at September 30, 2011.
The provision for loan losses for the period ending September 30, 2012 was considered sufficient by management for maintaining an appropriate allowance for loan losses for probable incurred credit losses.
Non-Interest Income
Non-interest income totaled $664 for the first quarter of fiscal year 2013, compared to $672 for the same period last year. Non-interest income for the first quarter of fiscal year 2013 included a net gain from the sale of securities of $21 compared with a net gain of $49 recognized during the same prior year period.
Service charges on deposits decreased by $14, or 3.9%, during the first quarter of fiscal year 2013 mainly due to a decline in overdraft fee income from the same period last year. Debit card interchange income increased by $14, or 7.8%, from the same period last year mainly due to an increase in debit card usage by our customers as a result of the new NOW checking account product previously discussed.
Non-Interest Expenses
Total non-interest expenses increased to $2,867, or 11.9%, during the first quarter of fiscal year 2013, compared with $2,562 during the same year ago period.
30 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Salaries and employee benefits increased by $239, or 18.0%, during the first quarter of fiscal year 2013. The increase was primarily associated with staff additions in the lending area and new staff for the Jackson-Belden office that was opened July 31, 2012.
Occupancy and equipment increased by $56, or 21.7%, during the first quarter of fiscal year 2013 mainly due to an increase in building depreciation expense associated with the Minerva, Ohio corporate headquarters and branch location. The book value of this location is being expensed over the remaining useful life since a new facility is planned to replace the current facility by spring of 2014.
Marketing and advertising expenses increased by $41, or 53.9%, to $117 compared to the same period last year mainly due to an increase in marketing efforts as a result of the opening of the Jackson, Ohio branch location.
Debit card processing expenses increased by $9, or 9.6%, during the first quarter of fiscal year 2013 mainly as a result of increased debit card usage by our customers.
The amortization of intangible expense declined from the previous year since the core deposit purchase premium of the Lisbon, Ohio branch that was purchased in January 2000 is fully amortized.
Total other expenses increased by $46, or 12.7%, during the first quarter of fiscal year 2013, mainly as a result of higher education and development expenses from the introduction of a management development program, higher office supplies expense as a result of opening the Jackson-Belden office and higher internet banking expenses as a result of an increased number of personal and business customers using the internet banking product.
Income Taxes
Income tax expense for the three month period ended September 30, 2012 decreased by $68, to $138 from $206, compared to a year ago. The effective tax rate was 18.3% for the current quarter as compared to 23.1% for the same period last year. The decline in the effective tax rate was primarily the result of an increase in tax-exempt municipal income.
The effective tax rate differed from the federal statutory rate principally as a result of tax-exempt income from obligations of states and political subdivisions, loans and earnings on bank owned life insurance.
Financial Condition
Total assets at September 30, 2012 were $336,965 compared to $334,761 at June 30, 2012, an increase of $2,204, or an annualized 2.6%.
31 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Available-for-sale securities increased by $327 from $105,335 at June 30, 2012 to $105,662 at September 30, 2012. Within the securities portfolio, the Corporation owns a trust preferred security with an adjusted amortized cost of $202 and a fair value of $74, which represents collateralized debt obligations (CDOs) issued by other financial institutions, bank holding companies and a limited number of insurance companies. The security is part of a pool of issuers that support a more senior tranche of securities. Due to principal and/or interest deferrals by the issuers of the underlying securities, the cash interest payments for the trust preferred security are being deferred. On September 30, 2012, the lowest credit rating on this security was Fitch’s rating of C, which is defined as highly speculative. The investment security is evaluated using a model to compare the present value of expected cash flows to prior periods expected cash flows to determine if there has been an adverse change in cash flows during the period. The discount rate used to calculate the cash flows is the coupon rate of the security, based on the forward LIBOR curve. The OTTI model considers the structure and term of the CDO and the financial condition of the underlying issuers. In addition we use the model to “stress” the CDO, or make assumptions more severe than expected activity, to determine the degree to which assumptions could deteriorate before the CDO could no longer fully support repayment of the Corporation’s note class. According to the September 30, 2012 analysis, the expected cash flows were above the recorded amortized cost of the trust preferred security. The accumulated other-than-temporary impairment loss that has been recognized in earnings was $780 at September 30, 2012 and June 30, 2012. If there is further deterioration in the underlying collateral of this security, other-than-temporary impairments may also occur in future periods. Due to the illiquidity in the market, it is unlikely the Corporation would be able to recover its investment in this security if the Corporation sold the security at this time.
Loan receivables increased by $4,688, or 2.4%, to $202,118 at September 30, 2012 compared to $197,430 at June 30, 2012 mainly as a result of expanded calling efforts.
32 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Non-Performing Assets
The following table presents the aggregate amounts of non-performing assets and respective ratios as of the dates indicated.
September 30, 2012 | June 30, 2012 | September 30, 2011 | ||||||||||
Non-accrual loans | $ | 1,972 | $ | 1,932 | $ | 2,019 | ||||||
Loans past due over 90 days and still accruing | — | — | — | |||||||||
Total non-performing loans | 1,972 | 1,932 | 2,019 | |||||||||
Other real estate owned | — | — | 76 | |||||||||
Total non-performing assets | $ | 1,972 | $ | 1,932 | $ | 2,095 | ||||||
Non-performing loans to total loans | 0.98 | % | 0.98 | % | 1.12 | % | ||||||
Allowance for loan losses to total non-performing loans | 118.56 | % | 120.86 | % | 103.37 | % |
As of September 30, 2012, impaired loans totaled $2,445, of which $1,843 are included in non-accrual loans. Commercial and commercial real estate loans are classified as impaired if management determines that full collection of principal and interest, in accordance with the terms of the loan documents, is not probable. Impaired loans and non-performing loans have been considered in management’s analysis of the appropriateness of the allowance for loan losses. Management and the Board of Directors are closely monitoring these loans and believe that the prospects for recovery of principal and interest, less identified specific reserves, are favorable.
Contractual Obligations, Commitments, Contingent Liabilities and Off-Balance Sheet Arrangements
Liquidity
The objective of liquidity management is to ensure adequate cash flows to accommodate the demands of our customers and provide adequate flexibility for the Corporation to take advantage of market opportunities under both normal operating conditions and under unpredictable circumstances of industry or market stress. Cash is used to fund loans, purchase investments, fund the maturity of liabilities, and at times to fund deposit outflows and operating activities. The Corporation’s principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts from securities; borrowings; and operations. Management considers the asset position of the Corporation to be sufficiently liquid to meet normal operating needs and conditions. The Corporation's earning assets are mainly comprised of loans and investment securities. Management continually strives to obtain the best mix of loans and investments to both maximize yield and insure the soundness of the portfolio, as well as to provide funding for loan demand as needed.
33 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Net cash inflow from operating activities for the three month period ended September 30, 2012 was $759, net cash outflows from investing activities was $4,926 and net cash inflows from financing activities was $1,055. A major source of cash was $5,503 from sales, maturities, calls or principal pay downs on available-for-sale securities and a $1,283 increase in short-term borrowings. A major use of cash included the $5,478 purchase of securities. Total cash and cash equivalents was $10,633 as of September 30, 2012 compared to $13,745 at June 30, 2012 and $21,864 at September 30, 2011.
The Bank offers several types of deposit products to its customers. The rates offered by the Bank and the fees charged for them are competitive with others currently available in the market area. Deposits totaled $284,457 at September 30, 2012 compared with $284,481 at June 30, 2012. The overall cost for funds decreased by 21 basis points from the same year ago period.
To provide an additional source of liquidity, the Corporation has entered into an agreement with the Federal Home Loan Bank (FHLB) of Cincinnati. At September 30, 2012, FHLB advances totaled $6,427 as compared with $6,446 at June 30, 2012. As of September 30, 2012, the Bank had the ability to borrow an additional $21,834 from the FHLB based on a blanket pledge of qualifying first mortgage loans. The Corporation considers the FHLB to be a reliable source of liquidity funding, secondary to its deposit base.
Short-term borrowings consisted of repurchase agreements which is a financing arrangement that matures daily. The Bank pledges securities as collateral for the repurchase agreements. Short-term borrowings increased to $15,005 at September 30, 2012 from $13,722 at June 30, 2012.
Jumbo time deposits (those with balances of $100 thousand and over) totaled $34,278 at September 30, 2012 and $34,422 at June 30, 2012. These deposits are monitored closely by the Corporation and are mainly priced on an individual basis. When these deposits are from a municipality, certain bank-owned securities are pledged to guarantee the safety of these public fund deposits as required by Ohio law. The Corporation has the option to use a fee-paid broker to obtain deposits from outside its normal service area as an additional source of funding. The Corporation however, does not rely upon these deposits as a primary source of funding. Although management monitors interest rates on an ongoing basis, a quarterly rate sensitivity report is used to determine the effect of interest rate changes on the financial statements. In the opinion of management, enough assets or liabilities could be repriced over the near term (up to three years) to compensate for such changes. The spread on interest rates, or the difference between the average earning assets and the average interest-bearing liabilities, is monitored quarterly.
34 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Capital Resources
Total shareholders’ equity increased by $870 from June 30, 2012 to $28,760 as of September 30, 2012. The increase was mainly due to net income for the current three month period and an increase in the fair value of available-for-sale securities offset by cash dividends paid during the period.
The Bank is subject to various regulatory capital requirements administered by federal regulatory agencies. Capital adequacy guidelines and prompt corrective-action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the Corporation’s financial statements.
The Bank’s leverage and risk-based capital ratios as of September 30, 2012 were 7.3% and 13.3%, respectively. This compares to leverage and risk-based capital ratios of 7.4% and 13.4%, respectively, as of June 30, 2012. The Bank exceeded minimum regulatory capital requirements to be considered well-capitalized for both periods. Management is not aware of any matters occurring subsequent to September 30, 2012 that would cause the Bank’s capital category to change.
Regulatory reforms continue to be adopted which impose additional restrictions on current business practices and one such proposal is the Federal Reserve BASEL III capital plan rules. In June 2012, the Federal Reserve Board, Office of the Comptroller of the Currency, and the Federal Deposit Insurance Corporation (collectively, the Agencies) each issued notices of proposed rulemaking that would revise and replace the Agencies’ current capital rules to align with the BASEL III capital standards and meet certain requirements of the Dodd-Frank Act. Certain requirements of the notices of proposed rulemaking would establish more restrictive capital definitions, higher risk-weightings for certain asset classes, capital buffers and higher minimum capital ratios. The notices of proposed rulemaking were in a comment period through October 22, 2012, and are subject to further modification by the Agencies. We are currently evaluating the impact of the proposals on our regulatory capital ratios. There can be no guarantee that Basel III will be adopted in its current form, what changes may be made before adoption, or when ultimate adoption will occur.
Critical Accounting Policies
The financial condition and results of operations for the Corporation presented in the Consolidated Financial Statements, accompanying notes to the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations are, to a large degree, dependent upon the Corporation’s accounting policies. The selection and application of these accounting policies involve judgments, estimates and uncertainties that are susceptible to change.
35 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
The Corporation has identified the appropriateness of the allowance for loan losses and the valuation of securities as critical accounting policies and an understanding of these policies are necessary to understand the financial statements. Critical accounting policies are those policies that require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Footnote one (Securities and Allowance for Loan Losses), footnote two (Securities), footnote three (Loans) and Management Discussion and Analysis of Financial Condition and Results from Operation (Critical Accounting Policies) of the 2012 Form 10-K provide detail with regard to the Corporation’s accounting for the allowance for loan losses and valuation of securities and other-than-temporary impairment. There have been no significant changes in the application of accounting policies since June 30, 2012.
Forward-Looking Statements
When used in this report (including information incorporated by reference in this report), the words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “believe” or similar expressions are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements may involve risks and uncertainties that are difficult to predict, may be beyond the Corporation’s control, and could cause actual results to differ materially from those described in such statements. Any such forward-looking statements are made only as of the date of this report or the respective dates of the relevant incorporated documents, as the case may be, and, except as required by law, the Corporation undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances. Factors that could cause actual results for future periods to differ materially from those anticipated or projected include, but are not limited to:
· | regional and national economic conditions becoming less favorable than expected, resulting in, among other things, a deterioration in credit quality of assets and the underlying value of collateral could prove to be less valuable than otherwise assumed; |
· | the economic impact from the oil and gas activity in the region could be less than expected or the timeline for development could be longer than anticipated; |
· | the nature, extent, and timing of government and regulatory actions; |
· | material unforeseen changes in the financial condition or results of Consumers National Bank’s customers; |
· | changes in levels of market interest rates which could reduce anticipated or actual margins; |
· | competitive pressures on product pricing and services; and |
· | a deterioration in market conditions causing debtors to be unable to meet their obligations. |
36 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
The risks and uncertainties identified above are not the only risks the Corporation faces. Additional risks and uncertainties not presently known to the Corporation or that the Corporation currently believes to be immaterial also may adversely affect the Corporation. Should any known or unknown risks and uncertainties develop into actual events, those developments could have material adverse effects on the Corporation’s business, financial condition and results of operations.
37 |
CONSUMERS BANCORP, INC.
Item 4 – Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by the report, an evaluation was performed under the supervision and with the participation of the Corporation's management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Corporation's disclosure controls and procedures pursuant to Exchange Act Rule 13a- 15e. Based on the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective.
Changes in Internal Controls Over Financial Reporting
There have not been any changes in the Corporation's internal control over financial reporting that occurred during the Corporation's last quarter that has materially affected, or is reasonably likely to materially affect, internal control over financial reporting.
38 |
CONSUMERS BANCORP, INC.
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
None
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3 – Defaults Upon Senior Securities
None
Item 4 – Mine Safety Disclosures
Not Applicable
Item 5 – Other Information
None
Item 6 – Exhibits
Exhibit | ||
Number | Description | |
Exhibit 11 | Statement regarding Computation of Per Share Earnings (included in Note 1 to the Consolidated Financial Statements). | |
Exhibit 31.1 | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer | |
Exhibit 31.2 | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer | |
Exhibit 32.1 | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes Oxley Act of 2002. | |
Exhibit 101 | The following material from Consumers Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended September 30, 2012, formatted in XBRL (Extensible Business Reporting Language) includes: (1) Unaudited Consolidated Balance Sheets, (2) Unaudited Consolidated Statements of Income, (3) Unaudited Consolidated Statements of Comprehensive Income, (4) Unaudited Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements. |
39 |
CONSUMERS BANCORP, INC.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CONSUMERS BANCORP, INC. | |
(Registrant) | |
Date: November 14, 2012 | /s/ Ralph J. Lober |
Ralph J. Lober, II | |
President & Chief Executive Officer | |
(principal executive officer) | |
Date: November 14, 2012 | /s/ Renee K. Wood |
Renee K. Wood | |
Chief Financial Officer & Treasurer | |
(principal financial officer) |
40 |
EXHIBIT 31.1
I, Ralph J. Lober, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Consumers Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
November 14, 2012 | By: | /s/ Ralph J. Lober |
Date | Ralph J. Lober, II President & Chief Executive Officer |
EXHIBIT 31.2
I, Renee K. Wood, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Consumers Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
November 14, 2012 | By: | /s/ Renee K. Wood |
Date | Renee K. Wood Chief Financial Officer & Treasurer |
Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Consumers Bancorp, Inc. (the “Corporation”) on Form 10-Q for the period ended September 30, 2012 as filed with the Securities and Exchange Commission on the date hereof (“the Report”), the undersigned officer of the Corporation does hereby certify that:
a) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
b) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation. |
Date: November 14, 2012 | |
/s/ Ralph J. Lober | |
Ralph J. Lober, II | |
President & Chief Executive Officer | |
/s/ Renee K. Wood | |
Renee K. Wood | |
Chief Financial Officer & Treasurer |
Earnings Per Share (Details) (USD $)
In Thousands, except Share data, unless otherwise specified |
3 Months Ended | |
---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Basic: | ||
Net income available to common shareholders | $ 615 | $ 687 |
Weighted average common shares outstanding (in shares) | 2,057,751 | 2,049,974 |
Basic income per share (in dollars per share) | $ 0.30 | $ 0.34 |
Diluted: | ||
Net income available to common shareholders | $ 615 | $ 687 |
Weighted average common shares outstanding (in shares) | 2,057,751 | 2,049,974 |
Dilutive effect of restricted stock (in shares) | 416 | 256 |
Total common shares and dilutive potential common shares (in shares) | 2,058,167 | 2,050,230 |
Dilutive income per share (in dollars per share) | $ 0.30 | $ 0.34 |
Loans (Details Textual) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | ||
---|---|---|---|
Sep. 30, 2012
|
Jun. 30, 2012
|
Mar. 31, 2012
|
|
Recorded investment in loans: | $ 494 | $ 494 | |
Loans and Leases Receivable, Deferred Income | 0 | ||
Recorded Investment In Nonaccrual Loans 60 89 Days Past Due | 63 | 43 | |
Recorded Investment In Nonaccrual Loans Not Past Due | 1,254 | 1,410 | |
Financing Receivable, Modifications, Recorded Investment | 1,806 | 1,973 | |
Troubled Debt Restructuring, Debtor, Subsequent Periods, Contingent Payments, Amount | 193 | 258 | |
Financing Receivable Modifications Description Of Terms | The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; a permanent reduction of the recorded investment in the loan; or a temporary reduction in the payment amount to interest only.Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 12 months to 25 years. Modifications involving an extension of the maturity date were for a period of 6.5 years to 25 years. | ||
Allowance for Loan and Lease Losses, Period Increase (Decrease) | 20 | ||
Total Outstanding On Commercial and Commercial Real Estate Loans | $ 100 | $ 63 | |
Not Rated Homogeneous Loans Description | Loans listed as not rated are either less than $100 or are included in groups of homogeneous loans. |
Fair Value (Details 3) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Jun. 30, 2012
|
---|---|---|
Financial Assets: | ||
Cash and cash equivalents | $ 10,633 | $ 13,745 |
Certificates of deposit in other financial institutions | 5,645 | 5,645 |
Loans, net | 199,780 | 195,095 |
Accrued interest receivable | 0 | 494 |
Financial Liabilities: | ||
Time deposits | 84,757 | 84,470 |
Short-term borrowings | 15,005 | 13,722 |
Federal Home Loan Bank advances | 6,427 | 6,446 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 1 [Member]
|
||
Financial Assets: | ||
Cash and cash equivalents | 10,633 | 13,745 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 2 [Member]
|
||
Financial Assets: | ||
Certificates of deposit in other financial institutions | 5,645 | 5,645 |
Accrued interest receivable | 1,145 | 1,043 |
Financial Liabilities: | ||
Demand and savings deposits | 199,700 | 200,011 |
Time deposits | 84,757 | 84,470 |
Short-term borrowings | 15,005 | 13,722 |
Federal Home Loan Bank advances | 6,427 | 6,446 |
Accrued interest payable | 62 | 56 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 3 [Member]
|
||
Financial Assets: | ||
Loans, net | 199,780 | 195,095 |
Estimate Of Fair Value, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 1 [Member]
|
||
Financial Assets: | ||
Cash and cash equivalents | 10,633 | 13,745 |
Estimate Of Fair Value, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 2 [Member]
|
||
Financial Assets: | ||
Certificates of deposit in other financial institutions | 5,674 | 5,645 |
Accrued interest receivable | 1,145 | 1,043 |
Financial Liabilities: | ||
Demand and savings deposits | 199,700 | 200,011 |
Time deposits | 85,520 | 85,262 |
Short-term borrowings | 15,005 | 13,722 |
Federal Home Loan Bank advances | 7,377 | 7,398 |
Accrued interest payable | 62 | 56 |
Estimate Of Fair Value, Fair Value Disclosure [Member] | Fair Value, Inputs, Level 3 [Member]
|
||
Financial Assets: | ||
Loans, net | $ 200,813 | $ 196,592 |
Summary of Significant Accounting Policies
|
3 Months Ended |
---|---|
Sep. 30, 2012
|
|
Organization, Consolidation and Presentation Of Financial Statements [Abstract] | |
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies [Text Block] | 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 Stark, Columbiana, Carroll and contiguous counties in Ohio. The Bank’s business involves attracting deposits from businesses and individual customers and using such deposits to originate commercial, mortgage and consumer loans in its primary market area.
Basis of Presentation: The consolidated financial statements for interim periods are unaudited and reflect all adjustments (consisting of only normal recurring adjustments), which, in the opinion of management, are necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include all disclosures normally required by accounting principles generally accepted in the United States of America. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Form 10-K for the year ended June 30, 2012. 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: Consumers Bancorp, Inc. is a bank holding company engaged in the business of commercial and retail banking, which accounts for substantially all of the revenues, operating income, and assets. Accordingly, all of its operations are recorded in one segment, banking.
Reclassifications: Certain items in prior financial statements have been reclassified to conform to the current presentation. |