CONSUMERS BANCORP INC /OH/ - Quarter Report: 2015 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | Quarterly Report Pursuant to Section 13 or 15 (d) or the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2015
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 (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes 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 May 15, 2015 |
2,731,612 Common Shares |
CONSUMERS BANCORP, INC.
FORM 10-Q
QUARTER ENDED March 31, 2015
Table of Contents
PART I – FINANCIAL INFORMATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands, except per share data) | March 31, 2015 | June 30, 2014 | ||||||
ASSETS | ||||||||
Cash on hand and noninterest-bearing deposits in financial institutions | $ | 6,909 | $ | 9,049 | ||||
Federal funds sold and interest-bearing deposits in financial institutions | 9,002 | 2,076 | ||||||
Total cash and cash equivalents | 15,911 | 11,125 | ||||||
Certificates of deposit in other financial institutions | 4,217 | 2,703 | ||||||
Securities, available-for-sale | 128,220 | 126,393 | ||||||
Securities, held-to-maturity (fair value of $3,725 at March 31, 2015 and $3,040 at June 30, 2014) | 3,690 | 3,000 | ||||||
Federal bank and other restricted stocks, at cost | 1,396 | 1,396 | ||||||
Loans held for sale | 583 | 559 | ||||||
Total loans | 231,207 | 224,966 | ||||||
Less allowance for loan losses | (2,425 | ) | (2,405 | ) | ||||
Net loans | 228,782 | 222,561 | ||||||
Cash surrender value of life insurance | 6,578 | 5,967 | ||||||
Premises and equipment, net | 10,473 | 6,713 | ||||||
Other real estate owned | 54 | 204 | ||||||
Accrued interest receivable and other assets | 1,737 | 1,856 | ||||||
Total assets | $ | 401,641 | $ | 382,477 | ||||
LIABILITIES | ||||||||
Deposits | ||||||||
Non-interest bearing demand | $ | 83,393 | $ | 75,353 | ||||
Interest bearing demand | 44,572 | 42,718 | ||||||
Savings | 134,935 | 125,151 | ||||||
Time | 67,919 | 70,675 | ||||||
Total deposits | 330,819 | 313,897 | ||||||
Short-term borrowings | 19,189 | 19,489 | ||||||
Federal Home Loan Bank advances | 6,254 | 6,296 | ||||||
Accrued interest and other liabilities | 3,405 | 2,592 | ||||||
Total liabilities | 359,667 | 342,274 | ||||||
Commitments and contingent liabilities | — | — | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Preferred stock (no par value, 350,000 shares authorized, none outstanding) | — | — | ||||||
Common stock (no par value, 3,500,000 shares authorized; 2,854,133 shares issued as of March 31, 2015 and June 30, 2014) | 14,630 | 14,630 | ||||||
Retained earnings | 27,154 | 25,940 | ||||||
Treasury stock, at cost (122,521 and 129,875 common shares as of March 31, 2015 and June 30, 2014, respectively) | (1,652 | ) | (1,650 | ) | ||||
Accumulated other comprehensive income | 1,842 | 1,283 | ||||||
Total shareholders’ equity | 41,974 | 40,203 | ||||||
Total liabilities and shareholders’ equity | $ | 401,641 | $ | 382,477 |
See accompanying notes to consolidated financial statements
1 |
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
Three Months ended March 31, | Nine Months ended March 31, | |||||||||||||||
(Dollars in thousands, except per share amounts) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Interest income | ||||||||||||||||
Loans, including fees | $ | 2,714 | $ | 2,610 | $ | 8,146 | $ | 7,922 | ||||||||
Securities, taxable | 470 | 459 | 1,429 | 1,153 | ||||||||||||
Securities, tax-exempt | 331 | 340 | 1,025 | 1,012 | ||||||||||||
Federal funds sold and other interest bearing deposits | 19 | 13 | 52 | 34 | ||||||||||||
Total interest income | 3,534 | 3,422 | 10,652 | 10,121 | ||||||||||||
Interest expense | ||||||||||||||||
Deposits | 181 | 190 | 553 | 588 | ||||||||||||
Short-term borrowings | 7 | 6 | 22 | 18 | ||||||||||||
Federal Home Loan Bank advances | 45 | 48 | 140 | 139 | ||||||||||||
Total interest expense | 233 | 244 | 715 | 745 | ||||||||||||
Net interest income | 3,301 | 3,178 | 9,937 | 9,376 | ||||||||||||
Provision for loan losses | 90 | — | 214 | 168 | ||||||||||||
Net interest income after provision for loan losses | 3,211 | 3,178 | 9,723 | 9,208 | ||||||||||||
Non-interest income | ||||||||||||||||
Service charges on deposit accounts | 286 | 302 | 926 | 1,001 | ||||||||||||
Debit card interchange income | 223 | 207 | 682 | 646 | ||||||||||||
Bank owned life insurance income | 47 | 44 | 135 | 135 | ||||||||||||
Securities gains (losses), net | (4 | ) | 4 | 118 | 36 | |||||||||||
Gain (Loss) on disposition of other real estate owned | — | (10 | ) | 22 | (10 | ) | ||||||||||
Other | 96 | 92 | 349 | 263 | ||||||||||||
Total non-interest income | 648 | 639 | 2,232 | 2,071 | ||||||||||||
Non-interest expenses | ||||||||||||||||
Salaries and employee benefits | 1,707 | 1,661 | 5,123 | 4,790 | ||||||||||||
Occupancy and equipment | 387 | 334 | 1,122 | 978 | ||||||||||||
Data processing expenses | 146 | 142 | 429 | 419 | ||||||||||||
Professional and director fees | 91 | 92 | 309 | 333 | ||||||||||||
FDIC assessments | 55 | 63 | 171 | 169 | ||||||||||||
Franchise taxes | 83 | 78 | 232 | 229 | ||||||||||||
Marketing and advertising | 70 | 53 | 190 | 185 | ||||||||||||
Telephone and network communications | 77 | 69 | 214 | 211 | ||||||||||||
Debit card processing expenses | 109 | 104 | 346 | 318 | ||||||||||||
Other | 375 | 398 | 1,097 | 1,135 | ||||||||||||
Total non-interest expenses | 3,100 | 2,994 | 9,233 | 8,767 | ||||||||||||
Income before income taxes | 759 | 823 | 2,722 | 2,512 | ||||||||||||
Income tax expense | 127 | 145 | 526 | 458 | ||||||||||||
Net income | $ | 632 | $ | 678 | $ | 2,196 | $ | 2,054 | ||||||||
Basic and diluted earnings per share | $ | 0.23 | $ | 0.25 | $ | 0.80 | $ | 0.76 |
See accompanying notes to consolidated financial statements
2 |
Consolidated statements of comprehensive income
(Unaudited)
(Dollars in thousands)
Three Months ended March 31, | Nine Months ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income | $ | 632 | $ | 678 | $ | 2,196 | $ | 2,054 | ||||||||
Other comprehensive income, net of tax: | ||||||||||||||||
Net change in unrealized gains: | ||||||||||||||||
Unrealized gains arising during the period | 526 | 1,000 | 966 | 707 | ||||||||||||
Reclassification adjustment for (gains) losses included in income | 4 | (4 | ) | (118 | ) | (36 | ) | |||||||||
Net unrealized gain | 530 | 996 | 848 | 671 | ||||||||||||
Income tax effect | 181 | 339 | 289 | 228 | ||||||||||||
Other comprehensive income | 349 | 657 | 559 | 443 | ||||||||||||
Total comprehensive income | $ | 981 | $ | 1,335 | $ | 2,755 | $ | 2,497 |
See accompanying notes to consolidated financial statements.
3 |
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except per share data)
Three Months ended March 31, | Nine Months ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Balance at beginning of period | $ | 41,321 | $ | 37,886 | $ | 40,203 | $ | 28,143 | ||||||||
Net income | 632 | 678 | 2,196 | 2,054 | ||||||||||||
Other comprehensive income | 349 | 657 | 559 | 443 | ||||||||||||
Issuance of 655,668 shares for rights and public offering, net of offering costs of $762 | — | — | — | 9,237 | ||||||||||||
Common cash dividends | (328 | ) | (328 | ) | (984 | ) | (984 | ) | ||||||||
Balance at the end of the period | $ | 41,974 | $ | 38,893 | $ | 41,974 | $ | 38,893 | ||||||||
Common cash dividends per share | $ | 0.12 | $ | 0.12 | $ | 0.36 | $ | 0.36 |
See accompanying notes to consolidated financial statements.
4 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands) | Nine Months Ended March 31, | |||||||
2015 | 2014 | |||||||
Cash flows from operating activities | ||||||||
Net cash from operating activities | $ | 3,962 | $ | 2,578 | ||||
Cash flow from investing activities | ||||||||
Securities available-for-sale | ||||||||
Purchases | (36,281 | ) | (44,539 | ) | ||||
Maturities, calls and principal pay downs | 18,573 | 14,287 | ||||||
Proceeds from sales of available-for-sale securities | 16,124 | 2,981 | ||||||
Securities held-to-maturity | ||||||||
Purchases | (780 | ) | — | |||||
Principal pay downs | 90 | — | ||||||
Net (increase) decrease in certificates of deposits in other financial institutions | (1,514 | ) | 1,227 | |||||
Net increase in loans | (6,435 | ) | (1,929 | ) | ||||
Purchase of Bank owned life insurance | (476 | ) | — | |||||
Acquisition of premises and equipment | (4,202 | ) | (1,371 | ) | ||||
Disposal of premises and equipment | 1 | 1 | ||||||
Proceeds from sale of other real estate owned | 128 | 699 | ||||||
Net cash from investing activities | (14,772 | ) | (28,644 | ) | ||||
Cash flow from financing activities | ||||||||
Net increase in deposit accounts | 16,922 | 15,549 | ||||||
Net change in short-term borrowings | (300 | ) | 5,951 | |||||
Net proceeds from rights and public offering | — | 9,237 | ||||||
Proceeds from Federal Home Loan Bank advances | 8,500 | 2,500 | ||||||
Repayments of Federal Home Loan Bank advances | (8,542 | ) | (2,555 | ) | ||||
Dividends paid | (984 | ) | (984 | ) | ||||
Net cash from financing activities | 15,596 | 29,698 | ||||||
Increase in cash or cash equivalents | 4,786 | 3,632 | ||||||
Cash and cash equivalents, beginning of period | 11,125 | 9,356 | ||||||
Cash and cash equivalents, end of period | $ | 15,911 | $ | 12,988 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period: | ||||||||
Interest | $ | 714 | $ | 745 | ||||
Federal income taxes | 610 | 685 | ||||||
Non-cash items: | ||||||||
Transfer from loans to repossessed assets | — | 709 | ||||||
Expired and forfeited dividend reinvestment plan shares associated with restricted stock awards that were retired to treasury stock | 2 | — |
See accompanying notes to consolidated financial statements.
5 |
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, 2014. The results of operations for the interim period disclosed herein are not necessarily indicative of the results that may be expected for a full year.
The consolidated financial statements include the accounts of the Corporation and the Bank. All significant inter-company transactions and accounts have been eliminated in consolidation.
Segment Information: The Corporation is a bank holding company engaged in the business of commercial and retail banking, which accounts for substantially all 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. Any reclassifications had no impact on prior year net income or shareholders’ equity.
Recently Issued Accounting Pronouncements: In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (a new revenue recognition standard). The Update’s core principle is that a company will recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this Update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The Corporation is evaluating the effect of adopting this new accounting Update.
6 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 2 – Securities
Available –for-Sale | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
March 31, 2015 | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 16,870 | $ | 348 | $ | (6 | ) | $ | 17,212 | |||||||
Obligations of state and political subdivisions | 45,196 | 1,152 | (79 | ) | 46,269 | |||||||||||
Mortgage-backed securities – residential | 57,568 | 1,069 | (52 | ) | 58,585 | |||||||||||
Mortgage-backed securities – commercial | 1,485 | — | — | 1,485 | ||||||||||||
Collateralized mortgage obligations | 4,119 | 24 | (3 | ) | 4,140 | |||||||||||
Trust preferred security | 190 | 339 | — | 529 | ||||||||||||
Total available-for-sale securities | $ | 125,428 | $ | 2,932 | $ | (140 | ) | $ | 128,220 | |||||||
Held-to-Maturity | Amortized Cost | Gross Unrecognized Gains | Gross Unrecognized Losses | Fair Value | ||||||||||||
March 31, 2015 | ||||||||||||||||
Obligations of state and political subdivisions | $ | 3,690 | $ | 35 | $ | — | $ | 3,725 | ||||||||
Available–for-Sale | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
June 30, 2014 | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 18,345 | $ | 126 | $ | (35 | ) | $ | 18,436 | |||||||
Obligations of state and political subdivisions | 44,645 | 1,124 | (257 | ) | 45,512 | |||||||||||
Mortgage-backed securities – residential | 57,370 | 965 | (231 | ) | 58,104 | |||||||||||
Collateralized mortgage obligations | 3,887 | 42 | — | 3,929 | ||||||||||||
Trust preferred security | 202 | 210 | — | 412 | ||||||||||||
Total available-for-sale securities | $ | 124,449 | $ | 2,467 | $ | (523 | ) | $ | 126,393 | |||||||
Held-to-Maturity | Amortized Cost | Gross Unrecognized Gains | Gross Unrecognized Losses | Fair Value | ||||||||||||
June 30, 2014 | ||||||||||||||||
Obligations of state and political subdivisions | $ | 3,000 | $ | 40 | $ | — | $ | 3,040 |
7 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Proceeds from the sales and calls of available-for-sale securities were as follows:
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Proceeds | $ | 3,080 | $ | 216 | $ | 16,124 | $ | 2,981 | ||||||||
Gross realized gains | 50 | 4 | 241 | 37 | ||||||||||||
Gross realized losses | 54 | — | 123 | 1 |
The income tax benefit applicable to the net realized losses was $1 for the three months ended March 31, 2015. The income tax provision applicable to these net realized gains was $39 for the nine months ended March 31, 2015, and $1 and $12 for the three and nine months ended March 31, 2014, respectively.
The amortized cost and fair values of debt securities at March 31, 2015, 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.
Available-for-Sale | Amortized Cost | Fair Value | ||||||
Due in one year or less | $ | 2,639 | $ | 2,649 | ||||
Due after one year through five years | 11,753 | 11,988 | ||||||
Due after five years through ten years | 32,085 | 32,873 | ||||||
Due after ten years | 15,589 | 15,971 | ||||||
Total | 62,066 | 63,481 | ||||||
Mortgage-backed securities – residential | 57,568 | 58,585 | ||||||
Mortgage-backed securities – commercial | 1,485 | 1,485 | ||||||
Collateralized mortgage obligations | 4,119 | 4,140 | ||||||
Trust preferred security | 190 | 529 | ||||||
Total available-for-sale securities | $ | 125,428 | $ | 128,220 | ||||
Held-to-Maturity | ||||||||
Due after five years through ten years | 780 | 785 | ||||||
Due after ten years | 2,910 | 2,940 | ||||||
Total held-to-maturity securities | $ | 3,690 | $ | 3,725 |
The following table summarizes the securities with unrealized losses at March 31, 2015 and June 30, 2014, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
8 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
Available-for-sale | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
March 31, 2015 | ||||||||||||||||||||||||
Obligations of U.S. government- sponsored entities and agencies | $ | 992 | $ | (6 | ) | $ | — | $ | — | $ | 992 | $ | (6 | ) | ||||||||||
Obligations of states and political subdivisions | 5,789 | (45 | ) | 2,171 | (34 | ) | 7,960 | (79 | ) | |||||||||||||||
Mortgage-backed securities - residential | 9,262 | (41 | ) | 4,648 | (11 | ) | 13,910 | (52 | ) | |||||||||||||||
Collateralized mortgage obligations | 1,968 | (3 | ) | — | — | 1,968 | (3 | ) | ||||||||||||||||
Total temporarily impaired | $ | 18,011 | $ | (95 | ) | $ | 6,819 | $ | (45 | ) | $ | 24,830 | $ | (140 | ) | |||||||||
Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
Available-for-sale | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
June 30, 2014 | ||||||||||||||||||||||||
Obligation of U.S. government- sponsored entities and agencies | $ | 1,492 | $ | (7 | ) | $ | 5,411 | $ | (28 | ) | $ | 6,903 | $ | (35 | ) | |||||||||
Obligations of states and political subdivisions | 9,929 | (223 | ) | 3,719 | (34 | ) | 13,648 | (257 | ) | |||||||||||||||
Mortgage-backed securities - residential | 10,403 | (210 | ) | 2,342 | (21 | ) | 12,745 | (231 | ) | |||||||||||||||
Total temporarily impaired | $ | 21,824 | $ | (440 | ) | $ | 11,472 | $ | (83 | ) | $ | 33,296 | $ | (523 | ) |
Management evaluates securities for other-than-temporary impairment (OTTI) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. The securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities are generally evaluated for OTTI under FASB ASC Topic 320, Accounting for Certain Investments in Debt and Equity Securities.
In determining OTTI under the ASC Topic 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a certain point in time.
The unrealized losses within the securities portfolio as of March 31, 2015 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, obligations of state and political subdivisions and obligations of U.S. government-sponsored entities and agencies is largely due to changes in interest rates. The fair value is expected to recover as the securities approach maturity.
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:
March 31, 2015 | June 30, 2014 | |||||||
Commercial | $ | 33,576 | $ | 33,809 | ||||
Commercial real estate: | ||||||||
Construction | 7,500 | 3,688 | ||||||
Other | 137,837 | 131,518 | ||||||
1 – 4 Family residential real estate: | ||||||||
Owner occupied | 29,188 | 31,044 | ||||||
Non-owner occupied | 14,870 | 16,505 | ||||||
Construction | 1,217 | 186 | ||||||
Consumer | 7,431 | 8,604 | ||||||
Subtotal | 231,619 | 225,354 | ||||||
Less: Net deferred loan fees | (412 | ) | (388 | ) | ||||
Allowance for loan losses | (2,425 | ) | (2,405 | ) | ||||
Net Loans | $ | 228,782 | $ | 222,561 |
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 March 31, 2015:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 311 | $ | 1,493 | $ | 288 | $ | 360 | $ | 2,452 | ||||||||||
Provision for loan losses | 50 | 125 | (2 | ) | (83 | ) | 90 | |||||||||||||
Loans charged-off | — | (128 | ) | — | (7 | ) | (135 | ) | ||||||||||||
Recoveries | — | 1 | — | 17 | 18 | |||||||||||||||
Total ending allowance balance | $ | 361 | $ | 1,491 | $ | 286 | $ | 287 | $ | 2,425 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ending March 31, 2015:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 307 | $ | 1,440 | $ | 294 | $ | 364 | $ | 2,405 | ||||||||||
Provision for loan losses | 54 | 178 | 23 | (41 | ) | 214 | ||||||||||||||
Loans charged-off | — | (128 | ) | (33 | ) | (75 | ) | (236 | ) | |||||||||||
Recoveries | — | 1 | 2 | 39 | 42 | |||||||||||||||
Total ending allowance balance | $ | 361 | $ | 1,491 | $ | 286 | $ | 287 | $ | 2,425 |
11 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ending March 31, 2014:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 159 | $ | 1,501 | $ | 451 | $ | 376 | $ | 2,487 | ||||||||||
Provision for loan losses | 100 | (26 | ) | (85 | ) | 11 | — | |||||||||||||
Loans charged-off | — | (48 | ) | (118 | ) | (38 | ) | (204 | ) | |||||||||||
Recoveries | — | 3 | 31 | 20 | 54 | |||||||||||||||
Total ending allowance balance | $ | 259 | $ | 1,430 | $ | 279 | $ | 369 | $ | 2,337 |
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ending March 31, 2014:
1-4 Family | ||||||||||||||||||||
Commercial | Residential | |||||||||||||||||||
Real | Real | |||||||||||||||||||
Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Beginning balance | $ | 161 | $ | 1,471 | $ | 614 | $ | 250 | $ | 2,496 | ||||||||||
Provision for loan losses | 115 | 5 | (194 | ) | 242 | 168 | ||||||||||||||
Loans charged-off | (17 | ) | (49 | ) | (179 | ) | (191 | ) | (436 | ) | ||||||||||
Recoveries | — | 3 | 38 | 68 | 109 | |||||||||||||||
Total ending allowance balance | $ | 259 | $ | 1,430 | $ | 279 | $ | 369 | $ | 2,337 |
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 March 31, 2015. Included in the recorded investment in loans is $517 of accrued interest receivable net of deferred loan fees of $412.
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 | $ | — | $ | 77 | $ | 15 | $ | — | $ | 92 | ||||||||||
Collectively evaluated for impairment | 361 | 1,414 | 271 | 287 | 2,333 | |||||||||||||||
Total ending allowance balance | $ | 361 | $ | 1,491 | $ | 286 | $ | 287 | $ | 2,425 | ||||||||||
Recorded investment in loans: | ||||||||||||||||||||
Loans individually evaluated for impairment | $ | — | $ | 3,021 | $ | 985 | $ | — | $ | 4,006 | ||||||||||
Loans collectively evaluated for impairment | 33,644 | 142,264 | 44,380 | 7,430 | 227,718 | |||||||||||||||
Total ending loans balance | $ | 33,644 | $ | 145,285 | $ | 45,365 | $ | 7,430 | $ | 231,724 |
13 |
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, 2014. Included in the recorded investment in loans is $491 of accrued interest receivable net of deferred loan fees of $388.
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 | $ | — | $ | 110 | $ | 8 | $ | — | $ | 118 | ||||||||||
Collectively evaluated for impairment | 307 | 1,330 | 286 | 364 | 2,287 | |||||||||||||||
Total ending allowance balance | $ | 307 | $ | 1,440 | $ | 294 | $ | 364 | $ | 2,405 | ||||||||||
Recorded investment in loans: | ||||||||||||||||||||
Loans individually evaluated for impairment | $ | — | $ | 2,404 | $ | 798 | $ | — | $ | 3,202 | ||||||||||
Loans collectively evaluated for impairment | 33,855 | 132,760 | 47,019 | 8,621 | 222,255 | |||||||||||||||
Total ending loans balance | $ | 33,855 | $ | 135,164 | $ | 47,817 | $ | 8,621 | $ | 225,457 |
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 average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of March 31, 2015 and for the nine months ended March 31, 2015:
As of March 31, 2015 | Nine Months ended March 31, 2015 | |||||||||||||||||||||||
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 real estate: | ||||||||||||||||||||||||
Other | $ | 2,308 | $ | 2,313 | $ | — | $ | 1,735 | $ | 25 | $ | 25 | ||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 336 | 329 | — | 190 | — | — | ||||||||||||||||||
Non-owner occupied | 71 | 71 | — | 49 | 1 | 1 | ||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 708 | 708 | 77 | 763 | 27 | 27 | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 123 | 124 | 4 | 125 | 6 | 6 | ||||||||||||||||||
Non-owner occupied | 461 | 461 | 11 | 490 | 14 | 14 | ||||||||||||||||||
Total | $ | 4,007 | $ | 4,006 | $ | 92 | $ | 3,352 | $ | 73 | $ | 73 |
15 |
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 average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended March 31, 2015:
Average | Interest | Cash Basis | ||||||||||
Recorded | Income | Interest | ||||||||||
Investment | Recognized | Recognized | ||||||||||
With no related allowance recorded: | ||||||||||||
Commercial real estate: | ||||||||||||
Other | $ | 2,355 | $ | 25 | $ | 25 | ||||||
1-4 Family residential real estate: | ||||||||||||
Owner occupied | 330 | — | — | |||||||||
Non-owner occupied | 72 | 1 | 1 | |||||||||
With an allowance recorded: | ||||||||||||
Commercial real estate: | ||||||||||||
Other | 762 | 9 | 9 | |||||||||
1-4 Family residential real estate: | ||||||||||||
Owner occupied | 124 | 2 | 2 | |||||||||
Non-owner occupied | 462 | 4 | 4 | |||||||||
Total | $ | 4,105 | $ | 41 | $ | 41 |
16 |
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, 2014 and for the nine months ended March 31, 2014:
As of June 30, 2014 | Nine Months ended March 31, 2014 | |||||||||||||||||||||||
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 | $ | — | $ | — | $ | — | $ | 3 | $ | — | $ | — | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 1,642 | 1,635 | — | 1,193 | — | — | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 121 | 121 | — | 142 | — | — | ||||||||||||||||||
Non-owner occupied | 472 | 472 | — | 94 | 2 | 2 | ||||||||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Commercial | — | — | — | 10 | 3 | 3 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Other | 768 | 769 | 110 | 785 | 19 | 19 | ||||||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||||||
Owner occupied | 127 | 127 | 4 | 246 | 2 | 2 | ||||||||||||||||||
Non-owner occupied | 78 | 78 | 4 | 652 | 12 | 12 | ||||||||||||||||||
Total | $ | 3,208 | $ | 3,202 | $ | 118 | $ | 3,125 | $ | 38 | $ | 38 |
17 |
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 average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended March 31, 2014:
Average | Interest | Cash Basis | ||||||||||
Recorded | Income | Interest | ||||||||||
Investment | Recognized | Recognized | ||||||||||
With no related allowance recorded: | ||||||||||||
Commercial | $ | 1 | $ | — | $ | — | ||||||
Commercial real estate: | ||||||||||||
Other | 1,562 | — | — | |||||||||
1-4 Family residential real estate: | ||||||||||||
Owner occupied | 180 | — | — | |||||||||
Non-owner occupied | 19 | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial | — | — | — | |||||||||
Commercial real estate: | ||||||||||||
Other | 780 | 9 | 9 | |||||||||
1-4 Family residential real estate: | ||||||||||||
Owner occupied | 178 | 2 | 2 | |||||||||
Non-owner occupied | 575 | 3 | 3 | |||||||||
Total | $ | 3,295 | $ | 14 | $ | 14 |
18 |
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 March 31, 2015 and June 30, 2014:
March 31, 2015 | June 30, 2014 | |||||||||||||||
Loans Past Due | Loans Past Due | |||||||||||||||
Over 90 Days | Over 90 Days | |||||||||||||||
Still | Still | |||||||||||||||
Non-accrual | Accruing | Non-accrual | Accruing | |||||||||||||
Commercial | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial real estate: | ||||||||||||||||
Other | 133 | — | 1,683 | — | ||||||||||||
1 – 4 Family residential: | ||||||||||||||||
Owner occupied | 495 | — | 276 | — | ||||||||||||
Non-owner occupied | — | — | — | — | ||||||||||||
Consumer | — | 20 | — | — | ||||||||||||
Total | $ | 628 | $ | 20 | $ | 1,959 | $ | — |
Non-accrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.
19 |
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 March 31, 2015 by class of loans:
Days Past Due | ||||||||||||||||||||||||
30 - 59 | 60 - 89 | 90 Days or | Total | Loans Not | ||||||||||||||||||||
Days | Days | Greater | Past Due | Past Due | Total | |||||||||||||||||||
Commercial | $ | 89 | $ | 7 | $ | 20 | $ | 116 | $ | 33,528 | $ | 33,644 | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | — | — | — | — | 7,469 | 7,469 | ||||||||||||||||||
Other | — | 65 | 79 | 144 | 137,672 | 137,816 | ||||||||||||||||||
1-4 Family residential: | ||||||||||||||||||||||||
Owner occupied | 238 | — | 432 | 670 | 28,605 | 29,275 | ||||||||||||||||||
Non-owner occupied | — | — | — | — | 14,865 | 14,865 | ||||||||||||||||||
Construction | — | — | — | — | 1,225 | 1,225 | ||||||||||||||||||
Consumer | — | — | — | — | 7,430 | 7,430 | ||||||||||||||||||
Total | $ | 327 | $ | 72 | $ | 531 | $ | 930 | $ | 230,794 | $ | 231,724 |
The above table of past due loans includes the recorded investment in non-accrual loans of $9 in the 30-59 days category, $511 in the 90 days or greater category and $108 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, 2014 by class of loans:
Days Past Due | ||||||||||||||||||||||||
30 - 59 | 60 – 89 | 90 Days or | Total | Loans Not | ||||||||||||||||||||
Days | Days | Greater | Past Due | Past Due | Total | |||||||||||||||||||
Commercial | $ | 66 | $ | — | $ | — | $ | 66 | $ | 33,789 | $ | 33,855 | ||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | — | — | — | — | 3,679 | 3,679 | ||||||||||||||||||
Other | — | — | 1,625 | 1,625 | 129,860 | 131,485 | ||||||||||||||||||
1-4 Family residential: | ||||||||||||||||||||||||
Owner occupied | 111 | 122 | 81 | 314 | 30,817 | 31,131 | ||||||||||||||||||
Non-owner occupied | — | 39 | — | 39 | 16,462 | 16,501 | ||||||||||||||||||
Construction | — | — | — | — | 185 | 185 | ||||||||||||||||||
Consumer | 106 | — | — | 106 | 8,515 | 8,621 | ||||||||||||||||||
Total | $ | 283 | $ | 161 | $ | 1,706 | $ | 2,150 | $ | 223,307 | $ | 225,457 |
The above table of past due loans includes the recorded investment in non-accrual loans of $40 in the 30-59 days past due category, $122 in the 60-90 days past due category, $1,706 in the 90 days or greater and $91 in the loans not past due category.
Troubled Debt Restructurings:
As of March 31, 2015, the recorded investment of loans classified as troubled debt restructurings was $1,497 with $92 of specific reserves allocated to these loans. As of June 30, 2014, the recorded investment of loans classified as troubled debt restructurings was $1,528 with $118 of specific reserves allocated to these loans. As of March 31, 2015 and June 30, 2014, the Corporation had not committed to lend any additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.
20 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
During the three and nine months ended March 31, 2015 and 2014 there were no loan modifications completed that were classified as troubled debt restructurings. There were no charge offs from troubled debt restructurings during the three and nine month periods ended March 31, 2015 and 2014.
There were no loans classified as troubled debt restructurings for which there was a payment default during the three or nine month periods ending March 31, 2015 or 2014. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
Credit Quality Indicators:
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, current economic trends and other relevant information. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with a total outstanding loan relationship greater than $100 and non-homogeneous loans, such as commercial and commercial real estate loans. Management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt and 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.
21 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are either less than $100 or are included in groups of homogeneous loans. These loans are evaluated based on delinquency status, which are disclosed in the previous table within this footnote. Based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans was as follows:
As of March 31, 2015 | ||||||||||||||||||||
Special | Not | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
Commercial | $ | 27,549 | $ | 5,158 | $ | 105 | $ | — | $ | 832 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Construction | 7,419 | — | 50 | — | — | |||||||||||||||
Other | 128,300 | 3,274 | 5,087 | 85 | 1,070 | |||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||
Owner occupied | 3,988 | 223 | — | 329 | 24,735 | |||||||||||||||
Non-owner occupied | 13,044 | 491 | 1,104 | — | 226 | |||||||||||||||
Construction | — | — | — | — | 1,225 | |||||||||||||||
Consumer | — | — | — | — | 7,430 | |||||||||||||||
Total | $ | 180,300 | $ | 9,146 | $ | 6,346 | $ | 414 | $ | 35,518 |
As of June 30, 2014 | ||||||||||||||||||||
Special | Not | |||||||||||||||||||
Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
Commercial | $ | 29,337 | $ | 3,503 | $ | 62 | $ | — | $ | 953 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Construction | 3,619 | — | 60 | — | — | |||||||||||||||
Other | 121,659 | 3,040 | 3,526 | 2,404 | 856 | |||||||||||||||
1-4 Family residential real estate: | ||||||||||||||||||||
Owner occupied | 3,959 | — | — | 248 | 26,924 | |||||||||||||||
Non-owner occupied | 14,632 | 565 | 599 | 550 | 155 | |||||||||||||||
Construction | — | — | — | — | 185 | |||||||||||||||
Consumer | — | — | — | — | 8,621 | |||||||||||||||
Total | $ | 173,206 | $ | 7,108 | $ | 4,247 | $ | 3,202 | $ | 37,694 |
22 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 4 - Fair Value
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
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).
Assets and liabilities measured at fair value on a recurring basis are summarized below, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Fair Value Measurements at March 31, 2015 Using | ||||||||||||||||
Balance at March 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 17,212 | $ | — | $ | 17,212 | $ | — | ||||||||
Obligations of states and political subdivisions | 46,269 | — | 46,269 | — | ||||||||||||
Mortgage-backed securities – residential | 58,585 | — | 58,585 | — | ||||||||||||
Mortgage-backed securities – commercial | 1,485 | — | 1,485 | — | ||||||||||||
Collateralized mortgage obligations | 4,140 | — | 4,140 | — | ||||||||||||
Trust preferred security | 529 | — | 529 | — |
23 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Fair Value Measurements at June 30, 2014 Using | ||||||||||||||||
Balance at June 30, 2014 | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | ||||||||||||||||
Obligations of U.S. government-sponsored entities and agencies | $ | 18,436 | $ | — | $ | 18,436 | $ | — | ||||||||
Obligations of states and political subdivisions | 45,512 | — | 45,512 | — | ||||||||||||
Mortgage-backed securities - residential | 58,104 | — | 58,104 | — | ||||||||||||
Collateralized mortgage obligations | 3,929 | — | 3,929 | — | ||||||||||||
Trust preferred security | 412 | — | 412 | — |
There were no transfers between Level 1 and Level 2 during the nine month periods ended March 31, 2015 or 2014.
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.
Financial assets and financial liabilities measured at fair value on a non-recurring basis are summarized below:
Fair Value Measurements at March 31, 2015 Using | ||||||||||||||||
Balance at March 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||
Impaired loans: | ||||||||||||||||
Commercial Real Estate - Other | $ | 30 | $ | — | $ | — | $ | 30 |
24 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Fair Value Measurements at June 30, 2014 Using | ||||||||||||||||
Balance at June 30, 2014 | Level 1 | Level 2 | Level 3 | |||||||||||||
Impaired loans: | ||||||||||||||||
Commercial Real Estate - Other | $ | 101 | $ | — | $ | — | $ | 101 |
Impaired loans included in the tables above are measured for impairment using the fair value of the collateral and had a carrying amount of $30 and $101, with no valuation allowance at March 31, 2015 and June 30, 2014, respectively. The resulting impact to the provision for loan losses was an increase of $128 being recorded for the three and nine month periods ended March 31, 2014. The resulting impact to the provision for loan losses was a reduction of $52 being recorded for the three month period ended March 31, 2014 and a reduction of $115 being recorded for the nine month period ended March 31, 2014.
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at March 31, 2015:
Fair Value | Valuation Technique | Unobservable Inputs | Range | Weighted Average | ||||||||||
Impaired loans: | ||||||||||||||
Commercial Real Estate - Other | $ | 26 | Sales comparison approach | Adjustment for differences between comparable sales | -35.50% to -71.60% | -37.50 | % | |||||||
Commercial Real Estate - Other | $ | 4 | Settlement Contract | Adjustment for difference between loan balance and settlement value | -91.80% | -91.80 | % |
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at June 30, 2014:
Fair Value | Valuation Technique | Unobservable Inputs | Range | Weighted Average | ||||||||||
Impaired loans: | ||||||||||||||
Commercial Real Estate - Other | $ | 101 | Sales comparison approach | Adjustment for differences between comparable sales | -14.00% to -31.90% | -22.52 | % |
25 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
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 consisted of the sales comparison approach. The significant unobservable inputs used in the fair value measurement relate to any adjustment made to the value set forth in the appraisal due to a distressed sale situation.
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:
March 31, 2015 | June 30, 2014 | |||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||
Financial Assets: | ||||||||||||||||
Level 1 inputs: | ||||||||||||||||
Cash and cash equivalents | $ | 15,911 | $ | 15,911 | $ | 11,125 | $ | 11,125 | ||||||||
Level 2 inputs: | ||||||||||||||||
Certificates of deposits in other financial institutions | 4,217 | 4,199 | 2,703 | 2,703 | ||||||||||||
Loans held for sale | 583 | 605 | 559 | 570 | ||||||||||||
Accrued interest receivable | 1,260 | 1,260 | 1,048 | 1,048 | ||||||||||||
Level 3 inputs: | ||||||||||||||||
Securities held-to-maturity | 3,690 | 3,725 | 3,000 | 3,040 | ||||||||||||
Loans, net | 228,782 | 230,204 | 222,561 | 223,128 | ||||||||||||
Financial Liabilities: | ||||||||||||||||
Level 2 inputs: | ||||||||||||||||
Demand and savings deposits | 262,900 | 262,900 | 243,222 | 243,222 | ||||||||||||
Time deposits | 67,919 | 68,109 | 70,675 | 70,583 | ||||||||||||
Short-term borrowings | 19,189 | 19,189 | 19,489 | 19,489 | ||||||||||||
Federal Home Loan Bank advances | 6,254 | 6,558 | 6,296 | 6,655 | ||||||||||||
Accrued interest payable | 45 | 45 | 44 | 44 |
The assumptions used to estimate fair value are described as follows:
Cash and cash equivalents: The carrying value of cash, deposits in other financial institutions and federal funds sold were considered to approximate fair value resulting in a Level 1 classification.
Certificates of deposits in other financial institutions: Fair value of certificates of deposits in other financial institutions was estimated using the rates offered at March 31, 2015 and June 30, 2014, for deposits of similar remaining maturities resulting in a Level 2 classification.
26 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Accrued interest receivable and payable, demand and savings deposits and short-term borrowings: The carrying value of accrued interest receivable and payable, demand and savings deposits and short-term borrowings were considered to approximate fair value due to their short-term duration resulting in a Level 2 classification.
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.
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.
Securities held-to-maturity: The held-to-maturity securities are general obligation and revenue bonds made to local municipalities. The fair values of these securities are calculated using a spread to the applicable municipal fair market curve resulting in a Level 3 classification.
Time deposits: Fair value of fixed-maturity certificates of deposit was estimated using the rates offered at March 31, 2015 and June 30, 2014, 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 March 31, 2015 and June 30, 2014 for similar financing resulting in a Level 2 classification.
Federal bank and other restricted stocks, at cost: 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.
27 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Off-balance sheet commitments: 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 above table.
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 March 31, | For the Nine Months Ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Basic: | ||||||||||||||||
Net income available to common shareholders | $ | 632 | $ | 678 | $ | 2,196 | $ | 2,054 | ||||||||
Weighted average common shares outstanding | 2,728,083 | 2,724,930 | 2,728,545 | 2,692,662 | ||||||||||||
Basic income per share | $ | 0.23 | $ | 0.25 | $ | 0.80 | $ | 0.76 | ||||||||
Diluted: | ||||||||||||||||
Net income available to common shareholders | $ | 632 | $ | 678 | $ | 2,196 | $ | 2,054 | ||||||||
Weighted average common shares outstanding | 2,728,083 | 2,724,930 | 2,728,545 | 2,692,662 | ||||||||||||
Dilutive effect of restricted stock | 217 | 492 | 302 | 356 | ||||||||||||
Total common shares and dilutive potential common shares | 2,728,300 | 2,725,422 | 2,728,847 | 2,693,018 | ||||||||||||
Dilutive income per share | $ | 0.23 | $ | 0.25 | $ | 0.80 | $ | 0.76 |
28 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 6 –Accumulated Other Comprehensive Income
The components of other comprehensive income related to unrealized gains and losses on available-for-sale securities for the three and nine month periods ended March 31, 2015 and 2014, were as follows:
Pretax | Tax Affect | After-tax | Affected Line Item in Consolidated Statements of Income | |||||||||||
Balance as of December 31, 2014 | $ | 2,262 | $ | (769 | ) | $ | 1,493 | |||||||
Unrealized holding gain on available-for-sale securities arising during the period | 526 | (180 | ) | 346 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | 4 | (1 | ) | 3 | (a)(b) | |||||||||
Net current period other comprehensive income | 530 | (181 | ) | 349 | ||||||||||
Balance as of March 31, 2015 | $ | 2,792 | $ | (950 | ) | $ | 1,842 | |||||||
Balance as of December 31, 2013 | $ | (349 | ) | $ | 119 | $ | (230 | ) | ||||||
Unrealized holding gain on available-for-sale securities arising during the period | 1,000 | (340 | ) | 660 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | (4 | ) | 1 | (3 | ) | (a)(b) | ||||||||
Net current period other comprehensive gain | 996 | (339 | ) | 657 | ||||||||||
Balance as of March 31, 2014 | $ | 647 | $ | (220 | ) | $ | 427 |
(a) Securities (gains) losses, net
(b) Income tax expense (benefit)
29 |
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Pretax | Tax Affect | After-tax | Affected Line Item in Consolidated Statements of Income | |||||||||||
Balance as of June 30, 2014 | $ | 1,944 | $ | (661 | ) | $ | 1,283 | |||||||
Unrealized holding gain on available-for-sale securities arising during the period | 966 | (328 | ) | 638 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | (118 | ) | 39 | (79 | ) | (a)(b) | ||||||||
Net current period other comprehensive income | 848 | (289 | ) | 559 | ||||||||||
Balance as of March 31, 2015 | $ | 2,792 | $ | (950 | ) | $ | 1,842 | |||||||
Balance as of June 30, 2013 | $ | (24 | ) | $ | 8 | $ | (16 | ) | ||||||
Unrealized holding gain on available-for-sale securities arising during the period | 707 | (240 | ) | 467 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | (36 | ) | 12 | (24 | ) | (a)(b) | ||||||||
Net current period other comprehensive gain | 671 | (228 | ) | 443 | ||||||||||
Balance as of March 31, 2014 | $ | 647 | $ | (220 | ) | $ | 427 |
(a) Securities (gains) losses, net
(b) Income tax expense (benefit)
30 |
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 and nine month periods ended March 31, 2015, compared to the same periods in 2014, and the consolidated balance sheet at March 31, 2015, compared to June 30, 2014. 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, Summit 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 and Nine Months Ended March 31, 2015 and March 31, 2014
In the third quarter of fiscal year 2015, net income was $632, or $0.23 per common share, compared with $678, or $0.25 per common share, in the prior year period. The following are key highlights of our results of operations for the three months ending March 31, 2015:
· | net interest income increased by $123, or by 3.9%, in the third quarter of fiscal year 2015 from the same prior year period; |
· | loan loss provision expense totaled $90 in the third quarter of fiscal year 2015 and there was no loan loss provision expense recorded during the same prior year period; |
· | noninterest income increased by $9 primarily as a result of an increases in debit card interchange income and gains from the sale of mortgage loans which was partially offset by a decrease in overdraft fee income; and |
· | noninterest expenses increased by $106, or 3.5%, in the third quarter of fiscal year 2015 principally as a result of higher salary and employee benefits and occupancy expenses. |
31 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
In the first nine months of fiscal year 2015, net income was $2,196, or $0.80 per common share, compared with $2,054, or $0.76 per common share, in the prior year period. The following are key highlights of our results of operations for the nine months ending March 31, 2015:
· | net interest income increased by $561, or 6.0%, in fiscal year 2015 from the same prior year period; |
· | loan loss provision expense in fiscal year 2015 totaled $214 compared to $168 in the same prior year period; |
· | noninterest income increased by $161, or 7.8%, in fiscal year 2015 from the same prior year period primarily as a result of increases in gains from the sale of mortgage loans and gains from the sale of securities; and |
· | noninterest expenses increased by $466, or 5.3%, in fiscal year 2015 principally as a result of higher salary and employee benefits due to staff hired in the lending area and an increase in occupancy expenses. |
Return on average equity and return on average assets were 7.11% and 0.75%, respectively, for the first nine months of fiscal year 2015 compared to 7.27% and 0.75%, respectively, for the same prior year period.
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 was 3.79% for the three month period ended March 31, 2015 compared with 3.89% for the same prior year period. Net interest income for the three months ended March 31, 2015 increased by $123, or 3.9%, to $3,301 from $3,178 for the same year ago period. The increase in net interest income was primarily the result of an increase in average interest-earning assets.
Interest income for the three months ended March 31, 2015 increased by $112, or 3.3%, from the same year ago period. An increase of $23,622, or 6.7%, in average interest-earning assets from the same prior year period partially 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 March 31, 2015 decreased by $11, or 4.5%, from the same year ago period. The Corporation’s cost of funds decreased to 0.35% for the three month period ended March 31, 2015 from 0.38% for the same year ago period.
32 |
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’s net interest margin for the nine months ended March 31, 2015 was 3.79%, compared to 3.85% for the same year ago period. Net interest income for the nine months ended March 31, 2015 increased by $561, or 6.0%, to $9,937 from $9,376 for the same year ago period. The increase in net interest income was primarily the result of an increase in average interest-earning assets.
Interest income for the nine months ended March 31, 2015 increased by $531, or 5.2%, from the same year ago period. An increase of $26,900, or 7.8%, 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 nine months ended March 31, 2015 decreased by $30, or 4.0%, from the same year ago period. The Corporation’s cost of funds decreased to 0.36% for the nine month period ended March 31, 2015 from 0.39% for the same year ago period.
33 |
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 March 31,
(In thousands, except percentages)
2015 | 2014 | |||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Taxable securities | $ | 85,195 | $ | 470 | 2.28 | % | $ | 79,777 | $ | 459 | 2.34 | % | ||||||||||||
Nontaxable securities (1) | 48,915 | 496 | 4.21 | 45,280 | 509 | 4.57 | ||||||||||||||||||
Loans receivable (1) | 230,873 | 2,725 | 4.79 | 216,490 | 2,621 | 4.91 | ||||||||||||||||||
Interest bearing deposits and federal funds sold | 9,525 | 19 | 0.81 | 9,339 | 13 | 0.56 | ||||||||||||||||||
Total interest-earning assets | 374,508 | 3,710 | 4.05 | % | 350,886 | 3,602 | 4.17 | % | ||||||||||||||||
Noninterest-earning assets | 22,450 | 20,239 | ||||||||||||||||||||||
Total Assets | $ | 396,958 | $ | 371,125 | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
NOW | $ | 45,127 | $ | 16 | 0.14 | % | $ | 39,911 | $ | 19 | 0.19 | % | ||||||||||||
Savings | 131,775 | 28 | 0.09 | 123,567 | 25 | 0.08 | ||||||||||||||||||
Time deposits | 67,963 | 137 | 0.82 | 72,908 | 146 | 0.81 | ||||||||||||||||||
Short-term borrowings | 16,152 | 7 | 0.18 | 15,208 | 6 | 0.16 | ||||||||||||||||||
Federal Home Loan Bank advances | 8,742 | 45 | 2.09 | 6,485 | 48 | 3.00 | ||||||||||||||||||
Total interest-bearing liabilities | 269,759 | 233 | 0.35 | % | 258,079 | 244 | 0.38 | % | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Noninterest-bearing checking accounts | 82,173 | 71,795 | ||||||||||||||||||||||
Other liabilities | 3,249 | 2,602 | ||||||||||||||||||||||
Total liabilities | 355,181 | 332,476 | ||||||||||||||||||||||
Shareholders’ equity | 41,777 | 38,649 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 396,958 | $ | 371,125 | ||||||||||||||||||||
Net interest income, interest rate spread (1) | $ | 3,477 | 3.70 | % | $ | 3,358 | 3.79 | % | ||||||||||||||||
Net interest margin (net interest as a percent of average interest-earning assets) (1) | 3.79 | % | 3.89 | % | ||||||||||||||||||||
Federal tax exemption on non-taxable securities and loans included in interest income | $ | 176 | $ | 180 | ||||||||||||||||||||
Average interest-earning assets to interest-bearing liabilities | 138.83 | % | 135.96 | % |
(1) calculated on a fully taxable equivalent basis
34 |
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 Nine Months Ended March 31,
(In thousands, except percentages)
2015 | 2014 | |||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Taxable securities | $ | 85,034 | $ | 1,429 | 2.27 | % | $ | 73,683 | $ | 1,153 | 2.09 | % | ||||||||||||
Nontaxable securities (1) | 48,555 | 1,534 | 4.30 | 44,064 | 1,512 | 4.56 | ||||||||||||||||||
Loans receivable (1) | 226,965 | 8,178 | 4.80 | 216,333 | 7,955 | 4.90 | ||||||||||||||||||
Interest bearing deposits and federal funds sold | 9,697 | 52 | 0.71 | 9,271 | 34 | 0.49 | ||||||||||||||||||
Total interest-earning assets | 370,251 | 11,193 | 4.05 | % | 343,351 | 10,654 | 4.13 | % | ||||||||||||||||
Noninterest-earning assets | 21,379 | 19,777 | ||||||||||||||||||||||
Total Assets | $ | 391,630 | $ | 363,128 | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
NOW | $ | 46,015 | $ | 54 | 0.16 | % | $ | 38,765 | $ | 59 | 0.20 | % | ||||||||||||
Savings | 127,874 | 79 | 0.08 | 115,886 | 68 | 0.08 | ||||||||||||||||||
Time deposits | 68,960 | 420 | 0.81 | 75,263 | 461 | 0.82 | ||||||||||||||||||
Short-term borrowings | 17,466 | 22 | 0.17 | 14,888 | 18 | 0.16 | ||||||||||||||||||
Federal Home Loan Bank advances | 7,401 | 140 | 2.52 | 6,477 | 139 | 2.86 | ||||||||||||||||||
Total interest-bearing liabilities | 267,716 | 715 | 0.36 | % | 251,279 | 745 | 0.39 | % | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Noninterest-bearing checking accounts | 79,653 | 71,738 | ||||||||||||||||||||||
Other liabilities | 3,098 | 2,501 | ||||||||||||||||||||||
Total liabilities | 350,467 | 325,518 | ||||||||||||||||||||||
Shareholders’ equity | 41,163 | 37,610 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 391,630 | $ | 363,128 | ||||||||||||||||||||
Net interest income, interest rate spread (1) | $ | 10,478 | 3.69 | % | $ | 9,909 | 3.74 | % | ||||||||||||||||
Net interest margin (net interest as a percent of average interest-earning assets) (1) | 3.79 | % | 3.85 | % | ||||||||||||||||||||
Federal tax exemption on non-taxable securities and loans included in interest income | $ | 541 | $ | 533 | ||||||||||||||||||||
Average interest-earning assets to interest-bearing liabilities | 138.30 | % | 136.64 | % |
(1) calculated on a fully taxable equivalent basis
35 |
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 incurred credit losses in the Bank’s loan portfolio that have been incurred at each balance sheet date. For the three month period ended March 31, 2015, the provision for loan losses was $90 and there was no loan loss provision expense recorded during the same prior year period. For the nine month period ended March 31, 2015, the provision for loan losses was $214 compared to $168 for the same prior year period. For the nine month period ended March 31, 2015, net charge-offs totaled $194, or an annualized net charge-offs to total loan ratio of 0.11%, compared with $327, or 0.20% of total loans, for the same period last year. The allowance for loan losses as a percentage of loans was 1.05% at March 31, 2015 and 1.07% at June 30, 2014.
Non-performing loans were $648 as of March 31, 2015 and represented 0.28% of total loans. This compared with $1,959, or 0.87%, at June 30, 2014 and $1,896, or 0.87%, at March 31, 2014. Non-performing loans and loans past due 90 days or greater declined from June 30, 2014 as a result of receiving proceeds from the private sale of a portion of the collateral securing a commercial real estate credit that was placed on non-accrual during the first quarter of fiscal year 2014. This commercial real estate credit had no specific reserve allocation since it was well secured. The allowance for loan losses to total non-performing loans at March 31, 2015 was 374.23% compared with 122.77% at June 30, 2014 and 123.26% at March 31, 2014. Impaired loans increased from $3,202 at June 30, 2014 to $4,006 as of March 31, 2015 as a result of the downgrade of a commercial real estate credit with an unpaid principal balance of $2,177 that is secured by two commercial real estate properties and a residential real estate property. As of March 31, 2015 the loan was not past due and full payments have been received in April and May 2015. However, management is aware of legal difficulties the borrower is experiencing that could potentially result in foreclosure proceedings. In the event management pursues foreclosure, this credit will be placed on non-accrual which will result in the increase of non-performing loans. This commercial real estate credit has no specific reserve allocation since it appears to be well secured by underlying collateral comprised of residential real estate and two commercial business properties that remain operational.
The provision for loan losses for the period ending March 31, 2015 was considered sufficient by management for maintaining an appropriate allowance for loan losses for probable incurred credit losses.
Non-Interest Income
Non-interest income increased by $9 for the third quarter of fiscal year 2015 from the same period last year.
36 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Debit card interchange income increased by $16, or 7.7%, from the same period last year primarily as a result of an increase in the number of debit cards issued along with an increase in debit card usage by our customers.
Service charges on deposit accounts decreased by $16, or 5.3%, for the three month period ended March 31, 2015 compared to the same period last year primarily as a result of a decline in overdraft fee income.
Non-interest income increased by $161, or 7.8%, to $2,232 for the first nine months of fiscal year 2015, compared to $2,071 for the same period last year. Non-interest income for the first nine months of fiscal year 2015 included a net gain from the sale of securities of $118 compared with a net gain of $36 recognized during the same prior year period.
Service charges on deposit accounts decreased by $75, or 7.5%, for the nine month period ended March 31, 2015 compared to the same period last year primarily as a result of a decline in overdraft fee income.
Debit card interchange income increased by $36, or 5.6%, from the same period last year primarily as a result of an increase in the number of debit cards issued along with an increase in debit card usage by our customers.
Other income increased by $86, or 32.7%, from the same period last year primarily as a result of an $84 increase in gains from the sale of mortgage loans mainly from the addition of a mortgage loan originator in the Bank’s eastern markets.
Non-Interest Expenses
Total non-interest expenses increased to $3,100, or by 3.5%, during the third quarter of fiscal year 2015, compared with $2,994 during the same year ago period.
Occupancy and equipment expenses increased by $53, or 15.9%, during the third quarter of fiscal year 2015 from the same period last year primarily as a result of investments in new computer and communication equipment and additional lease expense associated with the new Stow, Ohio loan production office.
Total non-interest expenses increased to $9,233, or by 5.3%, during the first nine months of fiscal year 2015, compared with $8,767 during the same year ago period.
Salaries and employee benefits increased by $333, or 7.0%, during the first nine months of fiscal year 2015 due to additional staff hired in the lending area, due to annual merit increases that went into effect on August 1, 2014 and increased expenses associated with employee insurance due to a higher level of employee enrollment.
37 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Occupancy and equipment expenses increased by $144, or 14.7%, during the first nine months of fiscal year 2015 from the same period last year primarily as a result of depreciation from new computer and communication equipment and additional lease expense associated with the new loan production office that was opened in Stow, Ohio during the third quarter of fiscal year 2015. Also, a new facility is being constructed at the Minerva, Ohio location to replace the existing branch and corporate headquarters. The remaining book value of the Minerva facility is being expensed over the estimated remaining useful life. The new facility is anticipated to be completed during the 2016 fiscal year and upon being placed into service, it is expected that occupancy expenses will increase.
Professional and director fees decreased by $24 or 7.2%, during the first nine months of fiscal year 2015 from the same period last year primarily as a result of lower consulting fees.
Other expenses declined by $38, or 3.3%, to $1,097 for the nine months ended March 31, 2015. Included in other expenses was $103 of loan and collection expenses for the 2015 fiscal year compared with $164 for the previous fiscal year. The loan and collection expenses for the 2015 fiscal year included approximately $30 of legal expenses as a result of monitoring efforts for the $2,177 commercial real estate credit previously mentioned, but was still $61 below the previous fiscal year.
Income Taxes
Income tax expense for the three month period ended March 31, 2015 decreased by $18, to $127 from $145, compared to a year ago. The effective tax rate was 16.7% for the current quarter as compared to 17.6% for the same period last year.
Income tax expense for the nine month period ended March 31, 2015 increased by $68, to $526 from $458, compared to a year ago. The effective tax rate was 19.3% for the current period as compared to 18.2% for the same period last year.
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 March 31, 2015 were $401,641 compared to $382,477 at June 30, 2014, an increase of $19,164, or an annualized 6.7%. Net premises and equipment increased by $3,760 from $6,713 at June 30, 2014 to $10,473 at March 31, 2015 as a result of progress related to the new facility that is being constructed at the Minerva, Ohio location to replace the existing branch and corporate headquarters.
38 |
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 $1,827 from $126,393 at June 30, 2014 to $128,220 at March 31, 2015. Total deposits increased by $16,922, or an annualized 7.2%, and loans increased by $6,241, or an annualized 3.7%, from June 30, 2014. The increase in deposits is primarily from new business and public fund customer relationships stemming from increases in successful calling efforts.
Non-Performing Assets
The following table presents the aggregate amounts of non-performing assets and respective ratios as of the dates indicated.
March 31, 2015 | June 30, 2014 | March 31, 2014 | ||||||||||
Non-accrual loans | $ | 628 | $ | 1,959 | $ | 1,896 | ||||||
Loans past due over 90 days and still accruing | 20 | — | — | |||||||||
Total non-performing loans | 648 | 1,959 | 1,896 | |||||||||
Other real estate owned | 54 | 204 | — | |||||||||
Total non-performing assets | $ | 702 | $ | 2,163 | $ | 1,896 | ||||||
Non-performing loans to total loans | 0.28 | % | 0.87 | % | 0.87 | % | ||||||
Allowance for loan losses to total non-performing loans | 374.23 | % | 122.77 | % | 123.26 | % |
As of March 31, 2015, impaired loans totaled $4,006, of which $415 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.
39 |
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 nine month period ended March 31, 2015 was $3,962, net cash outflows from investing activities was $14,772 and net cash inflows from financing activities was $15,596. A major source of cash was $34,697 from sales, maturities, calls or principal pay downs on available-for-sale securities and a $16,922 increase in deposits. A major use of cash included the $36,281 purchase of securities, $6,435 increase in loans and $4,202 acquisition of premises and equipment. Total cash and cash equivalents was $15,911 as of March 31, 2015 compared to $11,125 at June 30, 2014 and $12,988 at March 31, 2014.
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 $330,819 at March 31, 2015 compared with $313,897 at June 30, 2014.
To provide an additional source of liquidity, the Corporation has entered into an agreement with the Federal Home Loan Bank of Cincinnati (FHLB). At March 31, 2015, FHLB advances totaled $6,254 as compared with $6,296 at June 30, 2014. As of March 31, 2015, the Bank had the ability to borrow an additional $18,192 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 decreased to $19,189 at March 31, 2015 from $19,489 at June 30, 2014.
Jumbo time deposits (those with balances of $100 and over) totaled $27,312 at March 31, 2015 and $28,224 at June 30, 2014. 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 and can foresee no dependence on these types of deposits in the near term. The Corporation had no brokered deposits at March 31, 2015 or June 30, 2014. 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.
40 |
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 $1,771 to $41,974 as of March 31, 2015 from $40,203 as of June 30, 2014. The increase was primarily the result of $2,196 in net income for the current fiscal year which was partially offset by cash dividends paid of $984.
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.
On January 1, 2015, rules to implement Basel III capital requirements became effective for community banks. The March 31, 2015 regulatory capital ratios were prepared under the Basel III capital requirements. Prior year ratios were prepared under Basel I requirements. The Bank’s leverage and total capital ratios as of March 31, 2015 were 9.7% and 15.2%, respectively. This compares to leverage and risk-based capital ratios of 9.8% and 15.3%, respectively, as of June 30, 2014. 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 March 31, 2015 that would cause the Bank’s capital category to change.
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.
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. Note one (Summary of Significant Accounting Policies - Securities and Allowance for Loan Losses), note two (Securities), note three (Loans) and Management’s Discussion and Analysis of Financial Condition and Results of Operation (Critical Accounting Policies and Use of Significant Estimates) of the 2014 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, 2014.
41 |
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
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 or debtors being unable to meet their obligations; |
· | an extended period in which market levels of interest rates remain at historical low levels which could reduce, or put pressure on our ability to maintain, anticipated or actual margins; |
· | material unforeseen changes in the financial condition or results of Consumers National Bank’s customers; |
· | 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; |
· | competitive pressures on product pricing and services; |
· | pricing and liquidity pressures that may result in a rising market rate environment; and |
· | the nature, extent, and timing of government and regulatory actions. |
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.
42 |
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 Corporation’s disclosure controls and procedures were effective as of March 31, 2015.
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 have materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
43 |
CONSUMERS BANCORP, INC.
PART II – OTHER INFORMATION
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
None
Exhibit | ||
Number | Description | |
Exhibit 11 | Statement regarding Computation of Per Share Earnings (included in Note 5 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 materials from Consumers Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended March 31, 2015, formatted in XBRL (Extensible Business Reporting Language) include: (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. |
44 |
CONSUMERS BANCORP, INC.
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: May 15, 2015 | /s/ Ralph J. Lober |
Ralph J. Lober, II | |
President & Chief Executive Officer | |
(principal executive officer) | |
Date: May 15, 2015 | /s/ Renee K. Wood |
Renee K. Wood | |
Chief Financial Officer & Treasurer | |
(principal financial officer) |
45 |