Annual Statements Open main menu

CONSUMERS BANCORP INC /OH/ - Quarter Report: 2019 March (Form 10-Q)

cbkm20190331_10q.htm
 


 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

[X]

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

 

For the quarterly period ended March 31, 2019

 

Commission File No. 033-79130

 

CONSUMERS BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

OHIO 

34-1771400

(State or other jurisdiction

(I.R.S. Employer Identification No.)

of incorporation or organization)

 

 

614 East Lincoln Way, P.O. Box 256, Minerva, Ohio  

44657

(Address of principal executive offices)  

(Zip Code)

 

(330) 868-7701

(Registrant’s telephone number)

 

Not applicable

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

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).     Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐   

Accelerated filer ☐  

Non-accelerated filer ☐  

Smaller reporting company ☒

Emerging growth company ☐

 

         

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

 

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

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock

CBKM

OTCQX

     

 

There were 2,733,845 shares of Registrant’s common stock, no par value, outstanding as of May 13, 2019.

 



 

 

 

 

 

CONSUMERS BANCORP, INC.

FORM 10-Q

QUARTER ENDED March 31, 2019

 

Table of Contents

 

 

Page

Number (s)

Part I – Financial Information

 

 

Item 1 – Financial Statements (Unaudited)

 

Consolidated Balance Sheets at March 31, 2019 and June 30, 2018

1

 

 

Consolidated Statements of Income for the three and nine months ended March 31, 2019 and 2018

2

 

 

Consolidated Statements of Comprehensive Income for the three and nine months ended March 31, 2019 and 2018

3

 

 

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended March 31, 2019 and 2018

4

 

 

Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2019 and 2018

5

 

 

Notes to the Consolidated Financial Statements

6-23

 

 

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

24-31

 

 

Item 3 – Not Applicable for Smaller Reporting Companies

 

 

 

Item 4 – Controls and Procedures

32

Part II – Other Information

Item 1 – Legal Proceedings

33

 

 

Item 1A – Not Applicable for Smaller Reporting Companies

33

 

 

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

33

 

 

Item 3 – Defaults Upon Senior Securities

33

 

 

Item 4 – Mine Safety Disclosure

33

 

 

Item 5 – Other Information

33

 

 

Item 6 – Exhibits

33

 

 

Signatures

34

 

 

 

 

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements

 

 

CONSUMERS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

(Dollars in thousands, except per share data)

 

March 31,

2019

   

June 30,

2018

 

ASSETS

               

Cash on hand and noninterest-bearing deposits in financial institutions

  $ 8,147     $ 7,615  

Federal funds sold and interest-bearing deposits in financial institutions

    205       157  

Total cash and cash equivalents

    8,352       7,772  

Certificates of deposit in other financial institutions

    1,983       2,973  

Securities, available-for-sale

    141,652       144,028  

Securities, held-to-maturity (fair value of $3,861 at March 31, 2019 and $4,048 at June 30, 2018)

    3,824       4,024  

Federal bank and other restricted stocks, at cost

    1,459       1,459  

Loans held for sale

    844       1,448  

Total loans

    347,462       318,509  

Less allowance for loan losses

    (3,656

)

    (3,422

)

Net loans

    343,806       315,087  

Cash surrender value of life insurance

    9,538       9,335  

Premises and equipment, net

    14,260       13,315  

Accrued interest receivable and other assets

    2,715       3,178  

Total assets

  $ 528,433     $ 502,619  
                 

LIABILITIES

               

Deposits

               

Noninterest-bearing demand

  $ 116,673     $ 107,919  

Interest bearing demand

    79,773       81,299  

Savings

    160,713       162,204  

Time

    102,130       78,541  

Total deposits

    459,289       429,963  
                 

Short-term borrowings

    4,025       13,367  

Federal Home Loan Bank advances

    12,106       11,756  

Accrued interest and other liabilities

    3,902       3,772  

Total liabilities

    479,322       458,858  

Commitments and contingent liabilities

               
                 

SHAREHOLDERS’ EQUITY

               

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

           

Common stock (no par value, 3,500,000 shares authorized; 2,854,133 shares issued as of March 31, 2019 and June 30, 2018)

    14,628       14,630  

Retained earnings

    35,834       32,342  

Treasury stock, at cost (120,288 and 124,489 common shares as of March 31, 2019 and June 30, 2018, respectively)

    (1,515

)

    (1,576

)

Accumulated other comprehensive income (loss)

    164       (1,635

)

Total shareholders’ equity

    49,111       43,761  

Total liabilities and shareholders’ equity

  $ 528,433     $ 502,619  

 

See accompanying notes to consolidated financial statements

 

1

 

 

 

CONSUMERS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

   

Three Months ended

March 31,

   

Nine Months ended

March 31,

 

(Dollars in thousands, except per share amounts)

 

2019

   

2018

   

2019

   

2018

 
                                 

Interest and dividend income

                               

Loans, including fees

  $ 4,115     $ 3,526     $ 12,123     $ 10,191  

Securities, taxable

    566       455       1,641       1,385  

Securities, tax-exempt

    403       365       1,177       1,099  

Federal bank and other restricted stocks

    19       20       63       60  

Federal funds sold and other interest-bearing deposits

    16       28       73       93  

Total interest and dividend income

    5,119       4,394       15,077       12,828  

Interest expense

                               

Deposits

    749       300       1,881       801  

Short-term borrowings

    10       64       38       176  

Federal Home Loan Bank advances

    118       63       243       171  

Total interest expense

    877       427       2,162       1,148  

Net interest income

    4,242       3,967       12,915       11,680  

Provision for loan losses

    105       100       (555

)

    250  

Net interest income after provision for loan losses

    4,137       3,867       13,470       11,430  
                                 

Noninterest income

                               

Service charges on deposit accounts

    298       286       935       895  

Debit card interchange income

    338       327       1,065       975  

Bank owned life insurance income

    66       66       203       202  

Securities gains (losses), net

    1       (5

)

    561       33  

Other

    157       128       535       408  

Total noninterest income

    860       802       3,299       2,513  
                                 

Noninterest expenses

                               

Salaries and employee benefits

    2,129       1,950       6,203       5,726  

Occupancy and equipment

    543       481       1,546       1,401  

Data processing expenses

    154       153       461       448  

Debit card processing expenses

    182       186       565       554  

Professional and director fees

    140       131       481       370  

FDIC assessments

    38       42       114       134  

Franchise taxes

    89       84       266       252  

Marketing and advertising

    87       86       322       225  

Telephone and network communications

    65       76       201       233  

Other

    385       392       1,217       1,191  

Total noninterest expenses

    3,812       3,581       11,376       10,534  

Income before income taxes

    1,185       1,088       5,393       3,409  

Income tax expense

    150       175       836       910  

Net income

  $ 1,035     $ 913     $ 4,557     $ 2,499  
                                 

Basic and diluted earnings per share

  $ 0.38     $ 0.33     $ 1.67     $ 0.92  

 

See accompanying notes to consolidated financial statements

 

2

 

 

 

CONSUMERS BANCORP, INC.

Consolidated statements of comprehensive income (loss)

(Unaudited)

 

(Dollars in thousands)

                               
   

Three Months ended

March 31,

   

Nine Months ended

December 31,

 
   

2019

   

2018

   

2019

   

2018

 
                                 

Net income

  $ 1,035     $ 913     $ 4,557     $ 2,499  
                                 

Other comprehensive income (loss), net of tax:

                               

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

                               

Unrealized gains (losses) arising during the period

    1,946       (1,821

)

    2,840       (2,348

)

Reclassification adjustment for (gains) losses included in income

    (1

)

    5       (561

)

    (33

)

Net unrealized gains (losses)

    1,945       (1,816

)

    2,279       (2,381

)

Income tax effect

    (410

)

    381       (480

)

    574  

Other comprehensive income (loss)

    1,535       (1,435

)

    1,799       (1,807

)

                                 

Total comprehensive income (loss)

  $ 2,570     $ (522

)

  $ 6,356     $ 692  

 

See accompanying notes to consolidated financial statements.

 

3

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

 

(Dollars in thousands, except per share data)

 
   

Three Months ended

March 31,

   

Nine Months ended

March 31,

 
   

2019

   

2018

   

2019

   

2018

 
                                 

Balance at beginning of period

  $ 46,896     $ 44,171     $ 43,761     $ 43,535  
                                 

Net income

    1,035       913       4,557       2,499  

Other comprehensive income (loss)

    1,535       (1,435

)

    1,799       (1,807

)

4,201 and 6,321 shares issued associated with stock awards during the nine months ended March 31, 2019 and 2018, respectively

                61       90  

204 Dividend reinvestment plan shares associated with forfeited and expired restricted stock awards retired to treasury stock during the nine months ended March 31, 2018

                (2

)

     

Common cash dividends

    (355

)

    (342

)

    (1,065

)

    (1,010

)

                                 

Balance at the end of the period

  $ 49,111     $ 43,307     $ 49,111     $ 43,307  
                                 

Common cash dividends per share

  $ 0.13     $ 0.125     $ 0.39     $ 0.37  

 

See accompanying notes to consolidated financial statements.

 

4

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

(Dollars in thousands)

 

Nine Months Ended

March 31,

 
   

2019

   

2018

 

Cash flows from operating activities

               

Net cash from operating activities

  $ 5,275     $ 4,970  
                 

Cash flow from investing activities

               

Securities available-for-sale

               

Purchases

    (16,778

)

    (12,356

)

Maturities, calls and principal pay downs

    13,721       12,588  

Proceeds from sales

    7,670       2,644  

Securities held-to-maturity

               

Principal pay downs

    200       198  

Net decrease in certificate of deposit in other financial institutions

    990       948  

Purchase of Federal Reserve Bank stock, at cost

          (34

)

Net increase in loans

    (28,239

)

    (30,759

)

Acquisition of premises and equipment

    (1,528

)

    (223

)

Disposal of premises and equipment

          6  

Sale of other real estate owned

          69  

Net cash from investing activities

    (23,964

)

    (26,919

)

                 

Cash flow from financing activities

               

Net increase in deposit accounts

    29,326       29,585  

Net change in short-term borrowings

    (9,342

)

    1,843  

Proceeds from Federal Home Loan Bank advances

    2,400       2,700  

Repayments of Federal Home Loan Bank advances

    (2,050

)

    (3,248

)

Dividends paid

    (1,065

)

    (1,010

)

Net cash from financing activities

    19,269       29,870  
                 

Increase in cash or cash equivalents

    580       7,921  
                 

Cash and cash equivalents, beginning of period

    7,772       9,912  

Cash and cash equivalents, end of period

  $ 8,352     $ 17,833  
                 

Supplemental disclosure of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 2,102     $ 1,123  

Federal income taxes

    645       505  

Non-cash items:

               

Transfer from loans held for sale to portfolio

    75       172  

Issuance of treasury stock for stock awards

    59       90  

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

          4  

 

See accompanying notes to consolidated financial statements.

 

5

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited)

 

(Dollars in thousands, except per share amounts)

 

 

Note 1 – Summary of Significant Accounting Policies:

 

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

 

Basis of Presentation: The consolidated financial statements for interim periods are unaudited and reflect all adjustments (consisting of only normal recurring adjustments), which, in the opinion of management, are necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include all disclosures normally required by accounting principles generally accepted in the United States of America. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Form 10-K for the year ended June 30, 2018. The results of operations for the interim period disclosed herein are not necessarily indicative of the results that may be expected for a full year.

 

The consolidated financial statements include the accounts of the Corporation and the Bank. All significant inter-company transactions and accounts have been eliminated in consolidation.

 

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

 

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

 

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

 

In February 2016, FASB issued ASU 2016-02, Leases (Topic 842). This ASU will require all organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. Additional qualitative and quantitative disclosures will be required so that users can understand more about the nature of an entity’s leasing activities. The new guidance is effective for annual reporting periods, and interim reporting periods within those annual periods, beginning after December 15, 2018. Early adoption is permitted. The Corporation has several lease agreements, such as branch locations, which are currently considered operating leases, and therefore, not recognized on the Corporation’s consolidated condensed statements of financial condition. The Corporation expects the new guidance to require

 

6

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

these lease agreements to now be recognized on the consolidated condensed statements of financial condition as a right-of-use asset and a corresponding lease liability. Therefore, the Corporation’s preliminary evaluation indicates the provisions of ASU No. 2016-02 are expected to impact the Corporation’s consolidated condensed statements of financial condition, along with our regulatory capital ratios. The definition of a lease and the cash flows required to be evaluated will change. The Corporation continues to evaluate the extent of the potential impact the new guidance will have on the Corporation’s consolidated financial statements. At March 31, 2019, the Corporation had contractual operating lease commitments of approximately $470, before considering renewal options that are generally present.

 

 

Note 2 – Securities

 

 

Available –for-Sale

 

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

March 31, 2019

                               

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

  $ 18,315     $ 124     $ (122

)

  $ 18,317  

Obligations of state and political subdivisions

    56,583       988       (183

)

    57,388  

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

    58,950       296       (867

)

    58,379  

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

    1,781             (50

)

    1,731  

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

    5,813       75       (51

)

    5,837  

Total available-for-sale securities

  $ 141,442     $ 1,483     $ (1,273

)

  $ 141,652  

 

Held-to-Maturity

 

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized Losses

   

Fair
Value

 

March 31, 2019

                               

Obligations of state and political subdivisions

  $ 3,824     $ 37     $     $ 3,861  

Total held-to-maturity securities

  $ 3,824     $ 37     $     $ 3,861  

 

Available–for-Sale

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

June 30, 2018

                               

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

  $ 16,488     $ 6     $ (372

)

  $ 16,122  

Obligations of state and political subdivisions

    56,964       339       (713

)

    56,590  

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

    65,062       6       (1,660

)

    63,408  

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

    1,432             (17

)

    1,415  

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

    5,973       9       (216

)

    5,766  

Pooled trust preferred security

    178       549             727  

Total available-for-sale securities

  $ 146,097     $ 909     $ (2,978

)

  $ 144,028  

 

Held-to-Maturity

 

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized
Losses

   

Fair
Value

 

June 30, 2018

                               

Obligations of state and political subdivisions

  $ 4,024     $ 24     $     $ 4,048  

Total held-to-maturity securities

  $ 4,024     $ 24     $     $ 4,048  

 

7

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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

 

   

Three Months Ended

March 31,

   

Nine Months Ended

March 31,

 
   

2019

   

2018

   

2019

   

2018

 

Proceeds from sales

  $ 2,772     $ 1,058     $ 7,670     $ 2,644  

Gross realized gains

    12       1       606       40  

Gross realized losses

    11       6       45       7  

 

The income tax provision related to the net realized gains amounted to $118 for the nine months ended March 31, 2019. The income tax benefit related to the net realized losses amounted to $1 for the three months ended March 31, 2018 and the income tax provision related to the net realized gains amounted to $9 for the nine months ended March 31, 2018.

 

The amortized cost and fair values of debt securities at March 31, 2019, by expected maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities are shown separately.

 

 

Available-for-Sale

 

Amortized

Cost

   

Estimated Fair

Value

 

Due in one year or less

  $ 3,591     $ 3,597  

Due after one year through five years

    18,177       18,290  

Due after five years through ten years

    25,489       25,708  

Due after ten years

    27,641       28,110  

Total

    74,898       75,705  
                 

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

    66,544       65,947  

Total available-for-sale securities

  $ 141,442     $ 141,652  
                 

Held-to-Maturity

               
                 

Due after five years through ten years

    489       501  

Due after ten years

    3,335       3,360  

Total held-to-maturity securities

  $ 3,824     $ 3,861  

 

The following table summarizes the securities with unrealized losses at March 31, 2019 and June 30, 2018, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

 

   

Less than 12 Months

   

12 Months or more

   

Total

 

Available-for-sale

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

March 31, 2019

                                               

Obligations of US government-sponsored entities and agencies

  $     $     $ 11,897     $ (122

)

  $ 11,897     $ (122

)

Obligations of states and political subdivisions

                12,850       (183

)

    12,850       (183

)

Mortgage-backed securities – residential

    859       (3

)

    40,422       (864

)

    41,281       (867

)

Mortgage-backed securities – commercial

                1,731       (50

)

    1,731       (50

)

Collateralized mortgage obligations – residential

                2,542       (51

)

    2,542       (51

)

Total temporarily impaired

  $ 859     $ (3

)

  $ 69,442     $ (1,270

)

  $ 70,301     $ (1,273

)

 

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

 

June 30, 2018

                                               

Obligations of US government-sponsored entities and agencies

  $ 12,400     $ (224

)

  $ 2,747     $ (148

)

  $ 15,147     $ (372

)

Obligations of states and political subdivisions

    26,775       (369

)

    7,975       (344

)

    34,750       (713

)

Mortgage-backed securities – residential

    31,038       (581

)

    29,716       (1,079

)

    60,754       (1,660

)

Mortgage-backed securities – commercial

    1,415       (17

)

                1,415       (17

)

Collateralized mortgage obligation – residential

                4,821       (216

)

    4,821       (216

)

Total temporarily impaired

  $ 71,628     $ (1,191

)

  $ 45,259     $ (1,787

)

  $ 116,887     $ (2,978

)

 

Management evaluates securities for other-than-temporary impairment (OTTI) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. The securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities are generally evaluated for OTTI under FASB ASC Topic 320, Accounting for Certain Investments in Debt and Equity Securities.

 

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

 

The unrealized losses within the securities portfolio as of March 31, 2019 have not been recognized into income because the decline in fair value is not attributed to credit quality and management does not intend to sell, and it is not likely that management will be required to sell, the securities prior to their anticipated recovery. The decline in fair value within the securities portfolio is largely due to changes in interest rates and the fair value is expected to recover as the securities approach maturity. The mortgage-backed securities and collateralized mortgage obligations were primarily issued by Fannie Mae, Freddie Mac and Ginnie Mae, institutions which the government has affirmed its commitment to support. The Corporation does not own any private label mortgage-backed securities.

 

9

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 3 – Loans

 

Major classifications of loans were as follows:

 

   

March 31,

2019

   

June 30,

2018

 

Commercial

  $ 69,706     $ 60,995  

Commercial real estate:

               

Construction

    11,250       5,394  

Other

    192,899       183,383  

1 – 4 Family residential real estate:

               

Owner occupied

    52,844       47,433  

Non-owner occupied

    15,044       15,516  

Construction

    1,950       1,171  

Consumer

    3,995       4,873  

Subtotal

    347,688       318,765  

Net Deferred loan fees and costs

    (226

)

    (256

)

Allowance for loan losses

    (3,656

)

    (3,422

)

Net Loans

  $ 343,806     $ 315,087  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2019:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

  $ 622     $ 2,397     $ 496     $ 54     $ 3,569  

Provision for loan losses

          102       5       (2

)

    105  

Loans charged-off

          (25

)

          (9

)

    (34

)

Recoveries

          7       2       7       16  

Total ending allowance balance

  $ 622     $ 2,481     $ 503     $ 50     $ 3,656  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended March 31, 2019:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

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

Provision for loan losses

    36       (591

)

    (2

)

    2       (555

)

Loans charged-off

          (80

)

          (30

)

    (110

)

Recoveries

          875       6       18       899  

Total ending allowance balance

  $ 622     $ 2,481     $ 503     $ 50     $ 3,656  

 

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 ended March 31, 2018:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

  $ 555     $ 2,144     $ 461     $ 65     $ 3,225  

Provision for loan losses

    4       96       15       (15

)

    100  

Loans charged-off

          (4

)

          (11

)

    (15

)

Recoveries

          1       2       10       13  

Total ending allowance balance

  $ 559     $ 2,237     $ 478     $ 49     $ 3,323  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended March 31, 2018:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

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

Provision for loan losses

    39       178       35       (2

)

    250  

Loans charged-off

          (4

)

    (33

)

    (19

)

    (56

)

Recoveries

    2       25       3       13       43  

Total ending allowance balance

  $ 559     $ 2,237     $ 478     $ 49     $ 3,323  

 

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, 2019. Included in the recorded investment in loans is $872 of accrued interest receivable.

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 7     $     $     $ 7  

Collectively evaluated for impairment

    622       2,474       503       50       3,649  

Total ending allowance balance

  $ 622     $ 2,481     $ 503     $ 50     $ 3,656  
                                         

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

  $ 112     $ 1,320     $ 367     $     $ 1,799  

Loans collectively evaluated for impairment

    69,694       202,868       69,977       3,996       346,535  

Total ending loans balance

  $ 69,806     $ 204,188     $ 70,344     $ 3,996     $ 348,334  

 

11

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2018. Included in the recorded investment in loans is $732 of accrued interest receivable.

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 29     $     $     $ 29  

Collectively evaluated for impairment

    586       2,248       499       60       3,393  

Total ending allowance balance

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

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

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

Loans collectively evaluated for impairment

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

Total ending loans balance

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

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of March 31, 2019 and for the nine months ended March 31, 2019:

 

   

As of March 31, 2019

   

Nine Months ended March 31, 2019

 
   

Unpaid

           

Allowance for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 112     $ 112     $     $ 100     $ 5     $ 5  

Commercial real estate:

                                               

Other

    1,315       1,097             1,176       28       28  

1-4 Family residential real estate:

                                               

Owner occupied

    126       95             98              

Non-owner occupied

    302       272             283              

With an allowance recorded:

                                               

Commercial real estate:

                                               

Other

    222       223       7       227       10       10  

Total

  $ 2,077     $ 1,799     $ 7     $ 1,884     $ 43     $ 43  

 

12

 

 

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, 2019:

 

   

Average

   

Interest

   

Cash Basis

 
   

Recorded

   

Income

   

Interest

 
   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                       

Commercial

  $ 116     $ 2     $ 2  

Commercial real estate:

                       

Other

    1,019       9       9  

1-4 Family residential real estate:

                       

Owner occupied

    96              

Non-owner occupied

    275              

With an allowance recorded:

                       

Commercial real estate:

                       

Other

    224       3       3  

Total

  $ 1,730     $ 14     $ 14  

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of June 30, 2018 and for the nine months ended March 31, 2018:

 

   

As of June 30, 2018

   

Nine Months ended March 31, 2018

 
   

Unpaid

           

Allowance for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 100     $ 100     $     $ 119     $ 5     $ 5  

Commercial real estate:

                                               

Other

    1,330       1,330             1,082       24       24  

1-4 Family residential real estate:

                                               

Owner occupied

    101       101             61              

Non-owner occupied

    297       297             318              

With an allowance recorded:

                                               

Commercial real estate:

                                               

Other

    231       232       29       302       8       8  

Total

  $ 2,059     $ 2,060     $ 29     $ 1,882     $ 37     $ 37  

 

13

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents information related to average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended March 31, 2018:

 

   

Average

   

Interest

   

Cash Basis

 
   

Recorded

   

Income

   

Interest

 
   

Investment

   

Recognized

   

Recognized

 
With no related allowance recorded:                        

Commercial

  $ 122     $ 2     $ 2  

Commercial real estate:

                       

Other

    1,131       8       8  

1-4 Family residential real estate:

                       

Owner occupied

    23              

Non-owner occupied

    309              

With an allowance recorded:

                       

Commercial real estate:

                       

Other

    234       3       3  

Total

  $ 1,819     $ 13     $ 13  

 

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, 2019 and June 30, 2018:

 

   

March 31, 2019

   

June 30, 2018

 
           

Loans Past Due

           

Loans Past Due

 
           

Over 90 Days

           

Over 90 Days

 
           

Still

           

Still

 
   

Non-accrual

   

Accruing

   

Non-accrual

   

Accruing

 

Commercial real estate:

                               

Other

  $ 458     $     $ 702     $  

1 – 4 Family residential:

                               

Owner occupied

    87             90        

Non-owner occupied

    272             298        

Total

  $ 817     $     $ 1,090     $  

 

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

 

The following table presents the aging of the recorded investment in past due loans as of March 31, 2019 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

  $ 27     $     $     $ 27     $ 69,779     $ 69,806  

Commercial real estate:

                                               

Construction

                            11,236       11,236  

Other

    654       22             676       192,276       192,952  

1-4 Family residential:

                                               

Owner occupied

    15             80       95       53,228       53,323  

Non-owner occupied

                            15,047       15,047  

Construction

                            1,974       1,974  

Consumer

    1                   1       3,995       3,996  

Total

  $ 697     $ 22     $ 80     $ 799     $ 347,535     $ 348,334  

 

The above table of past due loans includes the recorded investment in non-accrual loans of $18 in the 30-59 days category, $80 in the 90 days or greater category and $719 in the loans not past due category.

 

14

 

 

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 June 30, 2018 by class of loans:

 

   

Days Past Due

                         
    30 - 59     60 - 89    

90 Days or

   

Total

   

Loans Not

         
   

Days

   

Days

   

Greater

   

Past Due

   

Past Due

   

Total

 

Commercial

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

Commercial real estate:

                                               

Construction

                            5,386       5,386  

Other

    238                   238       183,129       183,367  

1-4 Family residential:

                                               

Owner occupied

    11             80       91       47,738       47,829  

Non-owner occupied

                            15,514       15,514  

Construction

                            1,190       1,190  

Consumer

    7                   7       4,869       4,876  

Total

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

 

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

 

Troubled Debt Restructurings (TDR):

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

 

At March 31, 2019 and June 30, 2018, the Corporation had $1,314 and $1,269, respectively, of loans classified as TDRs which are included in impaired loans above. As of March 31, 2019 and June 30, 2018, the Corporation had committed to lend an additional $73 and $174, respectively, to customers with outstanding loans that were classified as troubled debt restructurings. At March 31, 2019 and June 30, 2018, the Corporation had $7 and $29, respectively, of specific reserves allocated to these loans.

 

During the three-month period ended March 31, 2019, the terms of a loan to one borrower were modified as a troubled debt restructuring. The modification of the terms of the loan included a combination of forgiveness of a portion of the principal amount owed, which resulted in a reduction in the monthly payment amount. The following table presents loans by class modified as troubled debt restructurings that occurred during the period ended March 31, 2019:

 

   

Number of

Loans

    Pre-Modification Outstanding Recorded Investment     Post-Modification Outstanding Recorded Investment  
Commercial real estate:                        
Other     1     $ 161     $ 59  
Total     1     $ 161     $ 59  

 

The troubled debt restructuring described above increased the allowance for loan losses and resulted in a charge-off of $80 during the period ended March 31, 2019. During the three and nine-month periods ended March 31, 2018, there were no loan modifications completed that were classified as troubled debt restructurings. There were no charge offs from troubled debt restructurings that were completed during the three and nine-month periods ended March 31, 2018.

 

There were no loans classified as troubled debt restructurings for which there was a payment default within 12 months following the modification during the three and nine-month periods ended March 31, 2019 and 2018. A loan is considered in payment default once it is 90 days contractually past due under the modified terms.

 

15

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Credit Quality Indicators:

The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, current economic trends and other relevant information. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with a total outstanding loan relationship greater than $100 and non-homogeneous loans, such as commercial and commercial real estate loans. Management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt and affirms the risk ratings for the loans and leases in their respective portfolio on an annual basis. The Corporation uses the following definitions for risk ratings:

 

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

 

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

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

 

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, 2019

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

  $ 63,208     $ 5,215     $ 1,037     $     $ 346  

Commercial real estate:

                                       

Construction

    11,171       65                    

Other

    177,340       7,132       6,232       458       1,790  

1-4 Family residential real estate:

                                       

Owner occupied

    2,248       89       25       7       50,954  

Non-owner occupied

    13,834       184       325       272       432  

Construction

                            1,974  

Consumer

    27                         3,969  

Total

  $ 267,828     $ 12,685     $ 7,619     $ 737     $ 59,465  

 

   

As of June 30, 2018

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

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

Commercial real estate:

                                       

Construction

    5,386                          

Other

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

1-4 Family residential real estate:

                                       

Owner occupied

    2,577             27       11       45,214  

Non-owner occupied

    14,025       195       417       298       579  

Construction

    8                         1,182  

Consumer

    93                         4,783  

Total

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

 

16

 

 

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 unobservable inputs (Level 3 inputs).

 

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

 

           

Fair Value Measurements at

March 31, 2019 Using

 
   

Balance at

March 31,

2019

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

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

  $ 18,317     $     $ 18,317     $  

Obligations of states and political subdivisions

    57,388             57,388        

Mortgage-backed securities – residential

    58,379             58,379        

Mortgage-backed securities – commercial

    1,731             1,731        

Collateralized mortgage obligations - residential

    5,837             5,837        

 

           

Fair Value Measurements at

June 30, 2018 Using

 
   

Balance at

June 30,

2018

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

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

  $ 16,122     $     $ 16,122     $  

Obligations of states and political subdivisions

    56,590             56,590        

Mortgage-backed securities - residential

    63,408             63,408        

Mortgage-backed securities - commercial

    1,415             1,415        

Collateralized mortgage obligations - residential

    5,766             5,766        

Pooled trust preferred security

    727             727        

 

17

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

There were no transfers between Level 1 and Level 2 during the three- or nine-month periods ended March 31, 2019 or 2018.

 

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

 

Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses or are charged down to their fair value. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

 

Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly. There was no other real estate owned being carried at fair value as of March 31, 2019 or June 30, 2018.

 

There were no financial assets measured at fair value on a non-recurring basis at June 30, 2018. Financial assets measured at fair value on a non-recurring basis at March 31, 2019 are summarized below: 

 

           

Fair Value Measurements at

March 31, 2019 Using

 
   

Balance at

March 31, 2019

   

Level 1

   

Level 2

   

Level 3

 

Impaired loans:

                               

Commercial Real Estate - Other

  $ 59     $     $     $ 59  

 

The resulting impact to the provision for loan losses was an increase of $25 being recorded for the three months ended March 31, 2019 and $80 for the nine months ended March 31, 2019. There was no impact to the provision for loan losses for the three months ended March 31, 2018. The resulting impact to the provision for loan losses was a decrease of $17 being recorded for the nine months ended March 31, 2018.

 

18

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

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

 

   

March 31, 2019

   

June 30, 2018

 
   

Carrying
Amount

   

Estimated
Fair
Value

   

Carrying
Amount

   

Estimated
Fair
Value

 

Financial Assets:

                               

Level 1 inputs:

                               

Cash and cash equivalents

  $ 8,352     $ 8,352     $ 7,772     $ 7,772  

Level 2 inputs:

                               

Certificates of deposits in other financial institutions

    1,983       1,981       2,973       2,976  

Loans held for sale

    844       862       1,448       1,474  

Accrued interest receivable

    1,707       1,707       1,404       1,404  

Level 3 inputs:

                               

Securities held-to-maturity

    3,824       3,861       4,024       4,048  

Loans, net

    343,806       342,195       315,087       311,642  

Financial Liabilities:

                               

Level 2 inputs:

                               

Demand and savings deposits

    357,159       357,159       351,422       351,422  

Time deposits

    102,130       102,458       78,541       78,332  

Short-term borrowings

    4,025       4,025       13,367       13,367  

Federal Home Loan Bank advances

    12,106       11,860       11,756       11,146  

Accrued interest payable

    128       128       68       68  

 

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 current rates for deposits of similar remaining maturities resulting in a Level 2 classification.

 

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: Effective for the period ended September 30, 2018, the fair value of loans were determined using an exit price methodology as prescribed by ASU 2016-01. The exit price estimation of fair value is based on the future value of expected cash flows. The projected cash flows are based on the contractual terms of the loans, adjusted for prepayments and use of a current market rate based on the relative credit risk of the loan. In addition, an incremental liquidity discount is applied resulting in a Level 3 classification. In comparison, loan fair values as of June 30, 2018 were estimated based on an entrance price methodology. As a result, the fair value adjustments as of March 31, 2019 and June 30, 2018 are not comparable.

 

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 estimated using a spread to the applicable municipal fair market curve resulting in a Level 3 classification.

 

19

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Time deposits: Fair value of fixed-maturity certificates of deposit was estimated using the rates offered at March 31, 2019 and June 30, 2018, for deposits of similar remaining maturities, resulting in a Level 2 classification. Estimated fair value does not include the benefit that results from low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

 

Federal Home Loan Bank advances: Fair value of Federal Home Loan Bank advances was estimated using current rates at March 31, 2019 and June 30, 2018 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.

 

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. There were 7,121 and 999 shares of restricted stock that were anti-dilutive for the three-and nine-month periods ended March 31, 2019, respectively. There were 1,805 and 1,976 shares of restricted stock that were anti-dilutive for the three-and nine-month periods ended March 31, 2018, respectively. 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,

 
   

2019

   

2018

   

2019

   

2018

 

Basic:

                               

Net income available to common shareholders

  $ 1,035     $ 913     $ 4,557     $ 2,499  

Weighted average common shares outstanding

    2,730,376       2,727,837       2,730,887       2,726,538  

Basic income per share

  $ 0.38     $ 0.33     $ 1.67     $ 0.92  
                                 

Diluted:

                               

Net income available to common shareholders

  $ 1,035     $ 913     $ 4,557     $ 2,499  

Weighted average common shares outstanding

    2,730,429       2,727,837       2,730,850       2,726,538  

Dilutive effect of restricted stock

                       

Total common shares and dilutive potential common shares

    2,730,429       2,727,837       2,730,850       2,726,538  

Dilutive income per share

  $ 0.38     $ 0.33     $ 1.67     $ 0.92  

 

20

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 6 –Accumulated Other Comprehensive Income (Loss)

 

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, 2019 and 2018, were as follows:

 

   

Pretax

   

Tax Effect

   

After-tax

 

Affected Line Item in Consolidated Statements of Income

Balance as of December 31, 2018

  $ (1,735

)

  $ 364     $ (1,371

)

 

Unrealized holding gain on available-for-sale securities arising during the period

    1,946       (410

)

    1,536    

Amounts reclassified from accumulated other comprehensive income

    (1

)

          (1

)

(a)(b)

Net current period other comprehensive income

    1,945       (410

)

    1,535    

Balance as of March 31,2019

  $ 210     $ (46

)

  $ 164    
                           

Balance as of December 31, 2017

  $ 110     $ (37

)

  $ 73    

Reclassification of disproportional tax effect

          14       14    

Sub-total

    110     $ (23

)

  $ 87    

Unrealized holding loss on available-for-sale securities arising during the period

    (1,821

)

    382       (1,439

)

 

Amount reclassified from accumulated other comprehensive income

    5       (1

)

    4    

Net current period other comprehensive income

    (1,816

)

    381       (1,435

)

 

Balance as of March 31, 2018

  $ (1,706

)

  $ 358     $ (1,348

)

 

 

(a) Securities (gains) losses, net

(b) Income tax expense

 

21

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

   

Pretax

   

Tax Effect

   

After-tax

 

Affected Line Item in Consolidated Statements of Income

Balance as of June 30, 2018

  $ (2,069

)

  $ 434     $ (1,635

)

 

Unrealized holding gain on available-for-sale securities arising during the period

    2,840       (598

)

    2,242    

Amounts reclassified from accumulated other comprehensive income

    (561

)

    118       (443

)

(a)(b)

Net current period other comprehensive income

    2,279       (480

)

    1,799    

Balance as of March 31, 2019

  $ 210     $ (46

)

  $ 164    
                           

Balance as of June 30, 2017

  $ 675     $ (230

)

  $ 445    

Unrealized holding loss on available-for-sale securities arising during the period

    (2,348

)

  $ 562     $ (1,786

)

 

Amount reclassified from accumulated other comprehensive income

    (33

)

    12       (21

)

 

Net current period other comprehensive income

    (2,381

)

    574       (1,807

)

 

Balance as of March 31, 2018

  $ (1,706

)

    344       (1,362

)

 

Reclassification of disproportional tax effect

        $ 14     $ 14    

Balance as of March 31, 2018

  $ (1,706

)

  $ 358     $ (1,348

)

 

 

(a) Securities (gains) losses, net

(b) Income tax expense

 

 

Note 7 – Revenue Recognition

 

On July 1, 2018, the Corporation adopted ASU 2014-09 "Revenue from Contracts with Customers" (Topic 606) and all subsequent ASUs that modified Topic 606. Interest income, net securities gains (losses), gains from the sale of mortgage loans and bank-owned life insurance are not included within the scope of Topic 606. For the revenue streams in the scope of Topic 606, service charges on deposits and electronic banking fees, there are no significant judgments related to the amount and timing of revenue recognition. All of the Corporation's revenue from contracts with customers is recognized within noninterest income.

 

Service charges on deposit accounts: The Corporation earns fees from its deposit customers for transaction-based, account maintenance and overdraft services. Transaction-based fees, which include services such as stop payment charges, statement rendering and other fees, are recognized at the time the transaction is executed as that is the point in time the Corporation fulfills the customer's request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Corporation satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer's account balance.

 

Interchange income: The Corporation earns interchange income from cardholder transactions conducted through the various payment networks. Interchange income from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. The gross amount of these fees is processed through noninterest income.

 

22

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the Corporation's sources of noninterest income for the three and nine months ended March 31, 2019 and 2018.

 

   

For the three months ended

March 31,

   

For the nine months ended

March 31,

 
   

2019

   

2018

   

2019

   

2018

 

Noninterest income

                               

In scope of Topic 606:

                               

Service charges on deposit accounts

  $ 298     $ 286     $ 935     $ 895  

Debit card interchange income

    338       327       1,065       975  

Other income

    66       46       196       139  
                                 

Noninterest income (in scope of Topic 606)

    702       659       2,196       2,009  

Noninterest income (out-of-scope of Topic 606)

    158       143       1,103       504  
                                 

Total noninterest income

  $ 860     $ 802     $ 3,299     $ 2,513  

 

23

 

 

 

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, 2019, compared to the same periods in 2018, and the consolidated balance sheet at March 31, 2019, compared to June 30, 2018. 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 Carroll, Columbiana, Jefferson, Stark, Summit, Wayne 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-Month Periods Ended March 31, 2019 and 2018

 

For the third quarter of fiscal year 2019, net income increased by $122, or 13.4% from the same period last year. Net income for the third quarter of fiscal year 2019 was $1,035, or $0.38 per common share, compared to $913, or $0.33 per common share for the three months ended March 31, 2018. The following are key highlights of our results of operations for the three months ended March 31, 2019:

 

net interest income increased by $275 to $4,242, or by 6.9%, in the third quarter of fiscal year 2019 from the same prior year period;

 

noninterest income increased by $58, or 7.2%, in the third quarter of fiscal year 2019 from the same prior year period; and

 

noninterest expenses increased by $231, or 6.5%, in the third quarter of fiscal year 2019 from the same prior year period.

 

For the nine months of fiscal year 2019, net income increased by $2,058, or 82.4% from the same period last year. Net income for the nine months ended March 31, 2019 was $4,557, or $1.67 per common share, compared to $2,499, or $0.92 per common share for the nine months ended March 31, 2018. The following are key highlights of our results of operations for the nine months ended March 31, 2019:

 

net interest income increased by $1,235 to $12,915, or by 10.6%, in the nine months of fiscal year 2019 from the same prior year period;

 

a negative provision for loan loss expense of $555 was recorded during the nine months of fiscal year 2019 compared with a $250 provision for loan loss expense during the same prior year period;

 

noninterest income increased by $786, or 31.3%, during the nine months of fiscal year 2019 from the same prior year period, which includes net securities gains of $561 in fiscal year 2019 compared to $33 in the same prior year period; and

 

noninterest expenses increased by $842, or 8.0%, during the nine months of fiscal year 2019 from the same prior year period.

 

Return on average equity and return on average assets were 13.34% and 1.19%, respectively, for the nine months of fiscal year 2019 compared to 7.54% and 0.70%, respectively, for the same prior year period.

 

24

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

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. The federal income tax rate in effect for the 2019 fiscal year was 21.0% compared with 27.55% for the same prior year period. A 21.0% federal tax rate went into effect on January 1, 2018 with the enactment of the Tax Cuts and Jobs Act. All average balances are daily average balances. Non-accruing loans are included in average loan balances.

 

The Corporation’s net interest margin was 3.57% for the three months ended March 31, 2019, compared with 3.72% for the same period in 2018. FTE net interest income for the three months ended March 31, 2019 increased by $210, or 5.10%, to $4,312 from $4,102 for the same year ago period.

 

Tax-equivalent interest income for the three months ended March 31, 2019 increased by $660, or 14.6%, from the same year ago period. Interest income was positively impacted by a $41,554, or 9.3%, increase in average interest-earning assets from the same prior year period. Additionally, the Corporation’s yield on average interest-earning assets increased to 4.30% for the three months ended March 31, 2019 from 4.11% for the same period last year. The increase in the yield on average interest-earning assets was primarily the result of an increase in the yield on loans and taxable securities as a result of higher interest rates. Additionally, the yield on average interest-earning assets was positively impacted by a change in the earning asset mix with higher yielding loans increasing faster than lower yielding securities.

 

Interest expense for the three months ended March 31, 2019 increased by $450 from the same year ago period. The Corporation’s cost of funds was 1.00% for the three months ended March 31, 2019 compared with 0.54% for the same year ago period. The increase in short term market interest rates has impacted the rates paid on all interest-bearing deposit products and borrowings.

 

The Corporation’s net interest margin was 3.63% for the nine months ended March 31, 2019, compared with 3.65% for the same period in 2018. FTE net interest income for the nine months ended March 31, 2019 increased by $1.094, or 9.1%, to $13,181 from $12,087 for the same year ago period.

 

Tax-equivalent interest income for the nine months ended March 31, 2019 increased by $2,108, or 15.9%, from the same year ago period. Interest income was positively impacted by a $39,774, or 9.0%, increase in average interest-earning assets from the same prior year period. Additionally, the Corporation’s yield on average interest-earning assets increased to 4.23% for the nine months ended March 31, 2018 from 4.00% for the same period last year. The yield on average interest-earning assets increased despite a decline in the tax-equivalent yield on nontaxable securities which occurred as a result of the decline in the statutory federal tax rate. The increase in the yield on average interest-earning assets was primarily a result of an increase in interest rates as well as a positive change in the earning asset mix with higher yielding loans increasing faster than lower yielding securities.

 

Interest expense for the nine months ended March 31, 2019 increased by $1,014 from the same year ago period. The Corporation’s cost of funds was 0.83% for the nine months ended March 31, 2019 compared with 0.49% for the same year ago period.

 

25

 

 

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)
   

2019

   

2018

 
   

Average

Balance

   

 

Interest

   

Yield/

Rate

   

Average

Balance

   

 

Interest

   

Yield/

Rate

 

Interest-earning assets:

                                               

Taxable securities

  $ 85,932     $ 566       2.63

%

  $ 78,900     $ 454       2.30

%

Nontaxable securities (1)

    60,207       470       3.17       59,492       495       3.38  

Loans receivable (1)

    337,350       4,118       4.95       300,286       3,531       4.77  

Federal bank and other restricted stocks

    1,459       19       5.28       1,429       21       5.96  

Interest bearing deposits and federal funds sold

    3,085       16       2.10       6,372       28       1.78  

Total interest-earning assets

    488,033       5,189       4.30

%

    446,479       4,529       4.11

%

                                                 

Noninterest-earning assets

    30,751                       30,807                  
                                                 

Total Assets

  $ 518,784                     $ 477,286                  
                                                 

Interest-bearing liabilities:

                                               

NOW

  $ 77,328     $ 124       0.65

%

  $ 55,126     $ 21       0.15

%

Savings

    158,476       188       0.48       154,234       85       0.22  

Time deposits

    97,123       437       1.82       73,514       194       1.07  

Short-term borrowings

    2,731       10       1.49       23,436       64       1.11  

FHLB advances

    19,588       118       2.44       15,753       63       1.62  

Total interest-bearing liabilities

    355,246       877       1.00

%

    322,063       427       0.54

%

                                                 

Noninterest-bearing liabilities:

                                               

Noninterest-bearing checking accounts

    111,616                       107,642                  

Other liabilities

    4,331                       3,802                  

Total liabilities

    471,193                       433,507                  

Shareholders’ equity

    47,591                       43,779                  
                                                 

Total liabilities and shareholders’ equity

  $ 518,784                     $ 477,286                  
                                                 

Net interest income, interest rate spread (1)

          $ 4,312       3.30

%

          $ 4,102       3.57

%

                                                 

Net interest margin (net interest as a percent of average interest-earning assets) (1)

                    3.57

%

                    3.72

%

                                                 

Federal tax exemption on non-taxable securities and loans included in interest income

          $ 70                     $ 135          
                                                 

Average interest-earning assets to interest-bearing liabilities

    137.38

%

                    138.63

%

               

 

(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 21.0% in the 2019 fiscal year and 27.55% in the 2018 fiscal year

 

26

 

 

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)
   

2019

   

2018

 
   

Average

Balance

   

 

Interest

   

Yield/

Rate

   

Average

Balance

   

 

Interest

   

Yield/

Rate

 

Interest-earning assets:

                                               

Taxable securities

  $ 85,679     $ 1,641       2.49

%

  $ 81,085     $ 1,385       2.27

%

Nontaxable securities (1)

    59,891       1,434       3.17       60,260       1,492       3.33  

Loans receivable (1)

    329,008       12,132       4.91       290,876       10,205       4.67  

Federal bank and other restricted stocks

    1,459       63       5.75       1,426       60       5.60  

Interest bearing deposits and federal funds sold

    4,544       73       2.14       7,160       93       1.73  

Total interest-earning assets

    480,581       15,343       4.23

%

    440,807       13,235       4.00

%

                                                 

Noninterest-earning assets

    30,905                       31,406                  
                                                 

Total Assets

  $ 511,486                     $ 472,213                  
                                                 

Interest-bearing liabilities:

                                               

NOW

  $ 81,242     $ 387       0.63

%

  $ 54,071     $ 61       0.15

%

Savings

    161,406       501       0.41       152,788       243       0.21  

Time deposits

    85,771       993       1.54       68,868       497       0.96  

Short-term borrowings

    3,463       38       1.46       25,290       176       0.93  

FHLB advances

    16,883       243       1.92       13,847       171       1.65  

Total interest-bearing liabilities

    348,765       2,162       0.83

%

    314,864       1,148       0.49

%

                                                 

Noninterest-bearing liabilities:

                                               

Noninterest-bearing checking accounts

    112,918                       109,300                  

Other liabilities

    4,310                       3,881                  

Total liabilities

    465,993                       428,045                  

Shareholders’ equity

    45,493                       44,168                  
                                                 

Total liabilities and shareholders’ equity

  $ 511,486                     $ 472,213                  
                                                 

Net interest income, interest rate spread (1)

          $ 13,181       3.40

%

          $ 12,087       3.51

%

                                                 

Net interest margin (net interest as a percent of average interest-earning assets) (1)

                    3.63

%

                    3.65

%

                                                 

Federal tax exemption on non-taxable securities and loans included in interest income

          $ 266                     $ 407          
                                                 

Average interest-earning assets to interest-bearing liabilities

    137.80

%

                    140.00

%

               

 

(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 21.0% in the 2019 fiscal year and 27.55% in the 2018 fiscal year

 

27

 

 

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 nine-month period ended March 31, 2019, a negative provision for loan loss expense of $555 was recognized compared to a provision for loan loss expense of $250 for the same prior year period.

 

Non-performing loans were $817 as of March 31, 2019 compared with $1,090 as of June 30, 2018 and $825 as of March 31, 2018. For the nine months ended March 31, 2019, net recoveries totaled $789 compared with net charge-offs of $13 for the same prior year period. A full principal recovery of a prior period commercial real estate loan charge-off was collected during the three-month period ended December 31, 2018. The allowance for loan losses as a percentage of loans was 1.05% at March 31, 2019 and 1.07% at June 30, 2018. The provision for loan losses for the period ended March 31, 2019 was considered sufficient by management for maintaining an appropriate allowance for probable incurred credit losses.

 

Noninterest Income

Noninterest income increased by $58, or 7.2%, for the third quarter of fiscal year 2019 from the same period last year and $786, or 31.3%, for the first nine months of fiscal year 2019 from the same period last year. Net securities gains in the first nine months of fiscal year 2019 totaled $561 compared to $33 in the same prior year period. During the 2019 fiscal year, the pooled trust preferred security was sold because of the significant increase in the value of this security resulting in a gain of $593. In addition, noninterest income was positively impacted by increases in debit card interchange income, gains from the sale of mortgage loans and service charges on deposit accounts.

 

Noninterest Expenses

Total noninterest expenses increased to $3,812, or by 6.5%, during the third quarter of fiscal year 2019, compared with $3,581 during the same year ago period. Total non-interest expenses increased to $11,376, or by 8.0%, during the nine months of fiscal year 2019, compared with $10,534 during the same year ago period. Total noninterest expenses were impacted by increases in salary, incentive, legal and consulting expenses.

 

Income Taxes

Income tax expense was $150 and $836 for the three- and nine-month periods ended March 31, 2019, respectively, compared to $175 and $910 for the three- and nine-month periods ended March 31, 2018, respectively. The effective tax rate was 12.7% and 15.5% for the three- and nine-month periods ended March 31, 2019 compared to 16.1% and 26.7% for the three- and nine-month periods ended March 31, 2018. Income tax expense and the effective tax rate were higher in the 2018 fiscal year periods primarily due to the enactment of the Tax Cuts and Jobs Act. As a result of the enactment of the Tax Cuts and Jobs Act, a one-time income tax expense of $348 was recorded in conjunction with writing down its net deferred tax assets. The effective tax rate was lower in the 2019 fiscal year as a result of the enactment of the Tax Cuts and Jobs Act, which lowered the federal corporate tax rate beginning on January 1, 2018. The federal corporate tax rate was 21.0% in the 2019 fiscal year compared to 27.55% in the 2018 fiscal year.

 

Financial Condition

Total assets at March 31, 2019 were $528,433 compared to $502,619 at June 30, 2018, an increase of $25,814, or an annualized 6.8%.

 

Total loans increased by $28,953, or an annualized 12.1%, from $318,509 at June 30, 2018 to $347,462 at March 31, 2019. The growth in the loan portfolio was primarily related to growth within the commercial real estate and 1-4 family residential real estate segments to borrowers within the Bank’s primary market area. The loan growth was primarily funded by an increase of $29,326, or an annualized 9.1%, in total deposits.

 

28

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Non-Performing Assets

The following table presents the aggregate amounts of non-performing assets and respective ratios as of the dates indicated.

 

   

March 31,

2019

   

June 30,

2018

   

March 31,

2018

 

Non-accrual loans

  $ 817     $ 1,090     $ 825  

Loans past due over 90 days and still accruing

                 

Total non-performing loans

    817       1,090       825  

Other real estate owned

                 

Total non-performing assets

  $ 817     $ 1,090     $ 825  
                         

Non-performing loans to total loans

    0.24

%

    0.34

%

    0.27

%

Allowance for loan losses to total non-performing loans

    447.49

%

    313.94

%

    402.79

%

 

As of March 31, 2019, impaired loans totaled $1,799, of which $817 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.

 

For the nine months ended March 31, 2019, net cash inflow from operating activities was $5,275, net cash outflows from investing activities was $23,964 and net cash inflows from financing activities was $19,269. A major source of cash was a $29,326 increase in deposits and $21,391 from sales, maturities, calls or principal pay downs on available-for-sale securities. A major use of cash was a $28,239 increase in loans. Total cash and cash equivalents were $8,352 as of March 31, 2019, compared to $7,772 at June 30, 2018 and $17,833 at March 31, 2018.

 

The Bank offers several types of deposit products to its customers. We believe the rates offered by the Bank and the fees charged for them are competitive with the rates and fees charged by other banks for similar deposit products currently available in the market area. Deposits totaled $459,289 at March 31, 2019 compared with $429,963 at June 30, 2018.

 

To provide an additional source of liquidity, the Corporation has entered into an agreement with the FHLB of Cincinnati. At March 31, 2019, advances from the FHLB of Cincinnati totaled $12,106 compared with $11,756 at June 30, 2018. As of March 31, 2019, the Bank had the ability to borrow an additional $32,169 from the FHLB of Cincinnati based on a blanket pledge of qualifying first mortgage and multi-family loans. The Corporation considers the FHLB of Cincinnati to be a reliable source of liquidity funding, secondary to its deposit base.

 

Short-term borrowings consisted of repurchase agreements, which are financing arrangements that mature daily, and federal funds purchased from correspondent banks. The Bank pledges securities as collateral for the repurchase agreements. Short-term borrowings totaled $4,025 at March 31, 2019 and $13,367 at June 30, 2018.

 

29

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Jumbo time deposits (those with balances of $250 and over) totaled $35,137 at March 31, 2019 and $23,018 at June 30, 2018. These deposits are monitored closely by the Corporation and are mainly priced on an individual basis. When these deposits are from a municipality, certain bank-owned securities are pledged to guarantee the safety of these public fund deposits as required by Ohio law. The Corporation has the option to use a fee-paid broker to obtain deposits from outside its normal service area as an additional source of funding. The Corporation, however, does not rely upon these deposits as a primary source of funding. Although management monitors interest rates on an ongoing basis, a quarterly rate sensitivity report is used to determine the effect of interest rate changes on the financial statements. In the opinion of management, enough assets or liabilities could be repriced over the near term (up to three years) to compensate for such changes. The spread on interest rates, or the difference between the average earning assets and the average interest-bearing liabilities, is monitored quarterly.

 

Off-Balance Sheet Arrangements

In the normal course of business, to meet the financial needs of our customers, we are a party to financial instruments with off-balance sheet risk. These financial instruments generally include commitments to originate mortgage, commercial and consumer loans, and involve to varying degrees, elements of credit and interest rate risk in excess of amounts recognized in the Consolidated Balance Sheets. The maximum exposure to credit loss in the event of nonperformance by the borrower is represented by the contractual amount of those instruments. Since commitments to extend credit have a fixed expiration date or other termination clause, some commitments will expire without being drawn upon and the total commitment amounts do not necessarily represent future cash requirements. The same credit policies are used in making commitments as are used for on-balance sheet instruments and collateral is required in instances where deemed necessary. Undisbursed balances of loans closed include funds not disbursed but committed for construction projects. Unused lines of credit include funds not disbursed, but committed for home equity, commercial and consumer lines of credit. Financial standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Total unused commitments were $87,597 at March 31, 2019 and $63,854 at June 30, 2018.

 

Capital Resources

Total shareholders’ equity increased to $49,111 as of March 31, 2019 from $43,761 as of June 30, 2018. The increase was primarily the result of $4,557 of net income for the first nine months of fiscal year 2019 and was partially offset by cash dividends paid of $1,065.

 

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.

 

As of March 31, 2019, the Bank’s common equity tier 1 capital and tier 1 capital ratios were 12.14% and the leverage and total capital ratios were 9.11% and 13.08%, respectively. This compares with common equity tier 1 capital and tier 1 capital ratios of 12.20% and leverage and total risk-based capital ratios of 8.74% and 13.15%, respectively, as of June 30, 2018. 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 December 31, 2018 that would cause the Bank’s capital category to change.

 

30

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

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 as a critical accounting policy and an understanding of this policy is 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 - Allowance for Loan Losses), 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 2018 Form 10-K provide detail with regard to the Corporation’s accounting for the allowance for loan losses. There have been no significant changes in the application of accounting policies since June 30, 2018.

 

Forward-Looking Statements

Certain statements contained in this Quarterly Report on Form 10-Q, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In addition, all statements set forth in future filings by the Corporation with the SEC, or other public or shareholder communications, or in oral statements made with the approval of an authorized executive officer, that are not historical in nature, including words or phrases such as “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 our 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, we undertake 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:

 

local, regional and national economic conditions becoming less favorable than we expect, resulting in a deterioration in credit quality of our loan assets, among other things;

 

the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board;

 

inflation, interest rate, securities market and monetary fluctuations;

 

changes in the level of non-performing assets and charge-offs;

 

declining asset values impacting the underlying value of collateral;

 

the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which we must comply;

 

competitive pressures on product pricing and services;

 

breaches of security or failures of our technology systems due to technological or other factors and cybersecurity threats;

 

changes in the reliability of our vendors, internal control systems or information systems;

 

our ability to attract and retain qualified employees;

 

changes in accounting policies, rules and interpretations;

 

unanticipated changes in our liquidity position, including, but not limited to, changes in the cost of liquidity and our ability to find alternative funding sources; and

 

changes in consumer spending, borrowing and savings habits.

 

The risks and uncertainties identified above are not the only risks we face. Additional risks and uncertainties not presently known to us or that we currently believe to be immaterial also may adversely affect us. Should any known or unknown risks and uncertainties develop into actual events, those developments could have material adverse effects on our business, financial condition and results of operations. 

 

31

 

 

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, 2019.

 

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.

 

32

 

 

CONSUMERS BANCORP, INC.

 

PART II – OTHER INFORMATION

 

Item 1 – Legal Proceedings

None

 

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

None

 

Item 3 – Defaults Upon Senior Securities

None

 

Item 4 – Mine Safety Disclosures

Not Applicable

 

Item 5 – Other Information

None 

 

Item 6 – Exhibits

 

Exhibit

Number 

Description

Exhibit 11

Statement regarding Computation of Per Share Earnings (included in Note 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, 2019, 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.

 

33

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

CONSUMERS BANCORP, INC.

                  (Registrant)

 

 

Date: May 15, 2019

/s/ Ralph J. Lober                      

Ralph J. Lober, II

President & Chief Executive Officer

(principal executive officer)

 

 

Date: May 15, 2019

/s/ Renee K. Wood                    

Renee K. Wood

Chief Financial Officer & Treasurer

(principal financial officer)

 

34