Consumers Bancorp Inc 10-Q for FY2022 Q3
Consumers Bancorp Inc (CBKM)
About this 10-Q
Consumers Bancorp Inc filed this 10-Q on May 13, 2022, covering the quarter ended March 31, 2022 (FY2022 Q3).
Headline figures
Quarter ended March 31, 2022, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Net income
- $2.59M
- up 22.2% from net income of $2.12M a year earlier
- Diluted EPS
- $0.85
- up 21.4% from $0.70 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
| | Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 |
For the quarterly period ended
OR
| | Transition Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 |
Commission File No.
CONSUMERS BANCORP, INC.
(Exact name of registrant as specified in its charter)
| | |
| (State or other jurisdiction | (I.R.S. Employer Identification No.) |
| of incorporation or organization) |
| | |
| (Address of principal executive offices) | (Zip Code) |
(
(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.
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).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer ☐ | Accelerated filer ☐ |
| | Smaller reporting company |
| Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| None |
There were
| CONSUMERS BANCORP, INC. FORM 10-Q QUARTER ENDED March 31, 2022 |
| Table of Contents |
| Page Number (s) |
| Part I – Financial Information |
|
| Item 1 – Financial Statements |
|
| Consolidated Balance Sheets at March 31, 2022 and June 30, 2021 |
1 |
| Consolidated Statements of Income for the three and nine months ended March 31, 2022 and 2021 (unaudited) |
2 |
| Consolidated Statements of Comprehensive Income for the three and nine months ended March 31, 2022 and 2021 (unaudited) |
3 |
| Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and nine months ended March 31, 2022 and 2021 (unaudited) |
4 |
| Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2022 and 2021 (unaudited) |
5 |
| Notes to the Consolidated Financial Statements (unaudited) |
6-22 |
| Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations |
23-32 |
| Item 3 – Not Applicable for Smaller Reporting Companies |
|
| Item 4 – Controls and Procedures |
33 |
| Part II – Other Information |
|
| Item 1 – Legal Proceedings |
34 |
| Item 1A – Not Applicable for Smaller Reporting Companies |
34 |
| Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds |
34 |
| Item 3 – Defaults Upon Senior Securities |
34 |
| Item 4 – Mine Safety Disclosure |
34 |
| Item 5 – Other Information |
34 |
| Item 6 – Exhibits |
34 |
| Signatures |
35 |
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements
CONSUMERS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
| (Dollars in thousands, except per share data) | March 31, 2022 (unaudited) | June 30, 2021 | ||||||
| ASSETS | ||||||||
| Cash on hand and noninterest-bearing deposits in financial institutions | $ | $ | ||||||
| Federal funds sold and interest-bearing deposits in financial institutions | ||||||||
| Total cash and cash equivalents | ||||||||
| Certificates of deposit in other financial institutions | ||||||||
| Securities, available-for-sale | ||||||||
| Securities, held-to-maturity (fair value of $ at March 31, 2022 and $ at June 30, 2021) | ||||||||
| Equity securities, at fair value | ||||||||
| Federal bank and other restricted stocks, at cost | ||||||||
| Loans held for sale | ||||||||
| Total loans | ||||||||
| Less allowance for loan losses | ( | ) | ( | ) | ||||
| Net loans | ||||||||
| Cash surrender value of life insurance | ||||||||
| Premises and equipment, net | ||||||||
| Goodwill | ||||||||
| Core deposit intangible, net | ||||||||
| Accrued interest receivable and other assets | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES | ||||||||
| Deposits | ||||||||
| Noninterest-bearing demand | $ | $ | ||||||
| Interest bearing demand | ||||||||
| Savings | ||||||||
| Time | ||||||||
| Total deposits | ||||||||
| Short-term borrowings | ||||||||
| Federal Home Loan Bank advances | ||||||||
| Accrued interest and other liabilities | ||||||||
| Total liabilities | ||||||||
| Commitments and contingent liabilities | ||||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Preferred stock ( par value, shares authorized, outstanding) | ||||||||
| Common stock ( par value, shares authorized; and shares issued as of March 31, 2022 and June 30, 2021, respectively) | ||||||||
| Retained earnings | ||||||||
| Treasury stock, at cost ( and common shares as of March 31, 2022 and June 30, 2021, respectively) | ( | ) | ( | ) | ||||
| Accumulated other comprehensive income (loss) | ( | ) | ||||||
| Total shareholders’ equity | ||||||||
| Total liabilities and shareholders’ equity | $ | $ | ||||||
See accompanying notes to consolidated financial statements.
CONSUMERS BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
| Three Months ended March 31, | Nine Months ended March 31, | |||||||||||||||
| (Dollars in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Interest and dividend income | ||||||||||||||||
| Loans, including fees | $ | $ | $ | $ | ||||||||||||
| Securities, taxable | ||||||||||||||||
| Securities, tax-exempt | ||||||||||||||||
| Equity securities | ||||||||||||||||
| Federal bank and other restricted stocks | ||||||||||||||||
| Federal funds sold and other interest-bearing deposits | ||||||||||||||||
| Total interest and dividend income | ||||||||||||||||
| Interest expense | ||||||||||||||||
| Deposits | ||||||||||||||||
| Short-term borrowings | ||||||||||||||||
| Federal Home Loan Bank advances | ||||||||||||||||
| Total interest expense | ||||||||||||||||
| Net interest income | ||||||||||||||||
| Provision for loan losses | ||||||||||||||||
| Net interest income after provision for loan losses | ||||||||||||||||
| Noninterest income | ||||||||||||||||
| Service charges on deposit accounts | ||||||||||||||||
| Debit card interchange income | ||||||||||||||||
| Mortgage banking activity | ||||||||||||||||
| Bank owned life insurance income | ||||||||||||||||
| Securities gains, net | ||||||||||||||||
| Loss on disposition or write-down of other real estate owned | ( | ) | ( | ) | ||||||||||||
| Other | ||||||||||||||||
| Total noninterest income | ||||||||||||||||
| Noninterest expenses | ||||||||||||||||
| Salaries and employee benefits | ||||||||||||||||
| Occupancy and equipment | ||||||||||||||||
| Data processing expenses | ||||||||||||||||
| Debit card processing expenses | ||||||||||||||||
| Professional and director fees | ||||||||||||||||
| FDIC assessments | ||||||||||||||||
| Franchise taxes | ||||||||||||||||
| Marketing and advertising | ||||||||||||||||
| Telephone and network communications | ||||||||||||||||
| Amortization of intangible | ||||||||||||||||
| Other | ||||||||||||||||
| Total noninterest expenses | ||||||||||||||||
| Income before income taxes | ||||||||||||||||
| Income tax expense | ||||||||||||||||
| Net income | $ | $ | $ | $ | ||||||||||||
| Basic and diluted earnings per share | $ | $ | $ | $ | ||||||||||||
See accompanying notes to consolidated financial statements.
CONSUMERS BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
| (Dollars in thousands) | Three Months ended March 31, | Nine Months ended March 31, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net income | $ | $ | $ | $ | ||||||||||||
| Other comprehensive income, net of tax: | ||||||||||||||||
| Net change in unrealized losses on securities available-for-sale: | ||||||||||||||||
| Unrealized losses arising during the period | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Reclassification adjustment for gains included in income | ( | ) | ( | ) | ( | ) | ||||||||||
| Net unrealized losses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax effect | ||||||||||||||||
| Other comprehensive loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total comprehensive income (loss) | $ | ( | ) | $ | $ | ( | ) | $ | ||||||||
See accompanying notes to consolidated financial statements.
CONSUMERS BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
| (Dollars in thousands, except per share data) | Common | Retained | Treasury | Accumulated | Total | |||||||||||||||
| Balance, December 31, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Net income | ||||||||||||||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||||||||||||||
| shares issued associated with dividend reinvestment plan and stock purchase plan | ||||||||||||||||||||
| Cash dividends declared ($ per share) | ( | ) | ( | ) | ||||||||||||||||
| Balance, March 31, 2022 | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||
| Balance, December 31, 2020 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Net income | ||||||||||||||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||||||||||||||
| Cash dividends declared ($ per share) | ( | ) | ( | ) | ||||||||||||||||
| Balance, March 31, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| (Dollars in thousands, except per share data) | Common | Retained | Treasury | Accumulated | Total | |||||||||||||||
| Balance, June 30, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Net income | ||||||||||||||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||||||||||||||
| shares issued associated with dividend reinvestment plan and stock purchase plan | ||||||||||||||||||||
| shares associated with vested stock awards | ||||||||||||||||||||
| Cash dividends declared ($ per share) | ( | ) | ( | ) | ||||||||||||||||
| Balance, March 31, 2022 | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||
| Balance, June 30, 2020 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Net income | ||||||||||||||||||||
| Other comprehensive loss | ( | ) | ( | ) | ||||||||||||||||
| shares associated with vested stock awards | ||||||||||||||||||||
| Cash dividends declared ($0. per share) | ( | ) | ( | ) | ||||||||||||||||
| Balance, March 31, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
See accompanying notes to consolidated financial statements.
CONSUMERS BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| (Dollars in thousands) | Nine Months Ended March 31, | |||||||
| 2022 | 2021 | |||||||
| Cash flows from operating activities | ||||||||
| Net cash from operating activities | $ | $ | ||||||
| Cash flow from investing activities | ||||||||
| Purchases of securities, available-for-sale | ( | ) | ( | ) | ||||
| Maturities, calls and principal pay downs of securities, available-for-sale | ||||||||
| Sale of securities, available-for-sale | ||||||||
| Purchase of securities, held-to-maturity | ( | ) | ||||||
| Principal pay downs of securities, held-to-maturity | ||||||||
| Purchase of equity securities | ( | ) | ||||||
| Net decrease in certificate of deposit in other financial institutions | ||||||||
| Purchase of Federal Reserve Bank stock, at cost | ( | ) | ||||||
| Net increase in loans | ( | ) | ( | ) | ||||
| Acquisition, net cash received | ||||||||
| Premises and equipment purchases | ( | ) | ( | ) | ||||
| Disposal of premises and equipment | ||||||||
| Sale of Other Real Estate Owned | ||||||||
| Sale of other repossessed assets | ||||||||
| Net cash from investing activities | ( | ) | ( | ) | ||||
| Cash flow from financing activities | ||||||||
| Net increase in deposit accounts | ||||||||
| Net change in short-term borrowings | ( | ) | ||||||
| Proceeds from Federal Home Loan Bank advances | ||||||||
| Repayments of Federal Home Loan Bank advances | ( | ) | ( | ) | ||||
| Proceeds from dividend reinvestment and stock purchase plan | ||||||||
| Dividends paid | ( | ) | ( | ) | ||||
| Net cash from financing activities | ||||||||
| Increase in cash or cash equivalents | ||||||||
| Cash and cash equivalents, beginning of period | ||||||||
| Cash and cash equivalents, end of period | $ | $ | ||||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid during the period: | ||||||||
| Interest | $ | $ | ||||||
| Federal income taxes | ||||||||
| Non-cash items: | ||||||||
| Transfer from loans to repossessed assets | ||||||||
| Issuance of treasury stock for stock awards | ||||||||
| Branch acquisition: | ||||||||
| Noncash assets acquired: | ||||||||
| Securities, available-for-sale | ||||||||
| Loans | ||||||||
| Premises and equipment | ||||||||
| Goodwill | ||||||||
| Core deposit intangible | ||||||||
| Accrued interest receivable and other assets | ||||||||
| Total noncash assets acquired | ||||||||
| Liabilities assumed: | ||||||||
| Deposits | ||||||||
| Other liabilities | ||||||||
| Total liabilities assumed | ||||||||
| Net noncash assets acquired | ( | ) | ||||||
See accompanying notes to consolidated financial statements.
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited)
(Dollars in thousands, except per share amounts)
Note 1 – Summary of Significant Accounting Policies:
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, 2021. 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.
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 2 – Acquisition
On July 16, 2021, the Corporation completed its acquisition of two branches located in Calcutta and Wellsville, Ohio from CFBank, National Association. In connection with the acquisition, the Corporation assumed $
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed by the Corporation at the date of acquisition. The core deposit intangible will be amortized over years on a straight-line basis. Goodwill will not be amortized, but instead will be evaluated for impairment.
| Assets acquired: | ||||
| Cash and cash equivalents | $ | |||
| Securities, available-for-sale | ||||
| Loans | ||||
| Premises and equipment | ||||
| Core deposit intangible | ||||
| Accrued interest receivable | ||||
| Total assets acquired | ||||
| Liabilities assumed: | ||||
| Noninterest-bearing deposits | ||||
| Interest-bearing deposits | ||||
| Other liabilities | ||||
| Total liabilities assumed | ||||
| Fair value of net liabilities assumed | ( | ) | ||
| Cash received | ||||
| Goodwill | $ |
The acquired assets and liabilities were measured at estimated fair values. Management made certain estimates and exercised judgement in accounting for the acquisition. The fair value of loans was estimated using discounted contractual cash flows. The book balance of the loans at the time of the acquisition was $
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 3 – Securities
Debt securities
The following tables summarize the Corporation’s debt securities as of March 31, 2022 and June 30, 2021:
| Available –for-Sale | Amortized | Gross | Gross | Fair | ||||||||||||
| March 31, 2022 | ||||||||||||||||
| Obligations of U.S. Treasury | $ | $ | $ | ( | ) | $ | ||||||||||
| Obligations of U.S. government-sponsored entities and agencies | ( | ) | ||||||||||||||
| Obligations of state and political subdivisions | ( | ) | ||||||||||||||
| U.S. Government-sponsored mortgage-backed securities–residential | ( | ) | ||||||||||||||
| U.S. Government-sponsored mortgage-backed securities– commercial | ( | ) | ||||||||||||||
| U.S. Government-sponsored collateralized mortgage obligations– residential | ( | ) | ||||||||||||||
| Other debt securities | ( | ) | ||||||||||||||
| Total securities available-for-sale | $ | $ | $ | ( | ) | $ | ||||||||||
| Held-to-Maturity | Amortized | Gross | Gross | Fair | ||||||||||||
| March 31, 2022 | ||||||||||||||||
| Obligations of state and political subdivisions | $ | $ | $ | ( | ) | $ | ||||||||||
| Available–for-Sale | Amortized | Gross | Gross | Fair | ||||||||||||
| June 30, 2021 | ||||||||||||||||
| Obligations of U.S. government-sponsored entities and agencies | $ | $ | $ | ( | ) | $ | ||||||||||
| Obligations of state and political subdivisions | ( | ) | ||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – residential | ( | ) | ||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – commercial | ||||||||||||||||
| U.S. Government-sponsored collateralized mortgage obligations – residential | ( | ) | ||||||||||||||
| Other debt securities | ( | ) | ||||||||||||||
| Total securities available-for-sale | $ | $ | $ | ( | ) | $ | ||||||||||
| Held-to-Maturity | Amortized | Gross | Gross | Fair | ||||||||||||
| June 30, 2021 | ||||||||||||||||
| Obligations of state and political subdivisions | $ | $ | $ | $ | ||||||||||||
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Proceeds from the sale and call of available-for-sale securities were as follows:
| Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Proceeds from sales and calls | $ | $ | ||||||||||||||
| Gross realized gains | ||||||||||||||||
| Gross realized losses | ||||||||||||||||
The income tax provision related to the net realized gain amounted to less than $
The amortized cost and fair values of debt securities at March 31, 2022, 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 | $ | $ | ||||||
| Due after one year through five years | ||||||||
| Due after five years through ten years | ||||||||
| Due after ten years | ||||||||
| Total | ||||||||
| U.S. Government-sponsored mortgage-backed and related securities | ||||||||
| Total securities available-for-sale | $ | $ | ||||||
| Held-to-Maturity | ||||||||
| Due after one year through five years | $ | $ | ||||||
| Due after five years through ten years | ||||||||
| Due after ten years | ||||||||
| Total securities held-to-maturity | $ | $ | ||||||
Securities with a carrying value of approximately $
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table summarizes the securities with unrealized losses at March 31, 2022 and June 30, 2021, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
| Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
| Available-for-sale | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| March 31, 2022 | ||||||||||||||||||||||||
| Obligation of U.S. Treasury | $ | $ | ( | ) | $ | $ | $ | $ | ( | ) | ||||||||||||||
| Obligations of U.S. government-sponsored entities and agencies | ( | ) | ( | ) | ||||||||||||||||||||
| Obligations of state and political subdivisions | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – residential | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – commercial | ( | ) | ( | ) | ||||||||||||||||||||
| Collateralized mortgage obligations - residential | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Other debt securities | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Total temporarily impaired | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | ( | ) | ||||||||||||
| Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
| Held to Maturity | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| March 31, 2022 | ||||||||||||||||||||||||
| Obligations of state and political subdivisions | ( | ) | ( | ) | ||||||||||||||||||||
| Total temporarily impaired | $ | $ | ( | ) | $ | $ | $ | $ | ( | ) | ||||||||||||||
| Less than 12 Months | 12 Months or more | Total | ||||||||||||||||||||||
| Available-for-sale | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||
| June 30, 2021 | ||||||||||||||||||||||||
| Obligations of U.S. government-sponsored entities and agencies | $ | $ | ( | ) | $ | $ | $ | $ | ( | ) | ||||||||||||||
| Obligations of state and political subdivisions | ( | ) | ( | ) | ||||||||||||||||||||
| Mortgage-backed securities – residential | ( | ) | ( | ) | ||||||||||||||||||||
| Collateralized mortgage obligations - residential | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Other debt securities | ( | ) | ( | ) | ||||||||||||||||||||
| Total temporarily impaired | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | ( | ) | ||||||||||||
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.
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
At March 31, 2022, there were a total of
Equity Securities
The Corporation owned equity securities with an amortized cost of $
Note 4 – Loans
Major classifications of loans were as follows:
| March 31, 2022 | June 30, 2021 | |||||||
| Commercial | $ | $ | ||||||
| Commercial real estate: | ||||||||
| Construction | ||||||||
| Other | ||||||||
| 1 – 4 Family residential real estate: | ||||||||
| Owner occupied | ||||||||
| Non-owner occupied | ||||||||
| Construction | ||||||||
| Consumer | ||||||||
| Subtotal | ||||||||
| Net deferred loan fees and costs | ( | ) | ( | ) | ||||
| Allowance for loan losses | ( | ) | ( | ) | ||||
| Net Loans | $ | $ | ||||||
The commercial loan category in the above table includes PPP loans of $
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2022:
| 1-4 Family | ||||||||||||||||||||
| Commercial | Residential | |||||||||||||||||||
| Real | Real | |||||||||||||||||||
| Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||
| Beginning balance | $ | $ | $ | $ | $ | |||||||||||||||
| Provision for loan losses | ( | ) | ( | ) | ||||||||||||||||
| Loans charged-off | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Recoveries | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
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 nine months ended March 31, 2022:
| 1-4 Family | ||||||||||||||||||||
| Commercial | Residential | |||||||||||||||||||
| Real | Real | |||||||||||||||||||
| Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||
| Beginning balance | $ | $ | $ | $ | $ | |||||||||||||||
| Provision for loan losses | ||||||||||||||||||||
| Loans charged-off | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Recoveries | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended March 31, 2021:
| 1-4 Family | ||||||||||||||||||||
| Commercial | Residential | |||||||||||||||||||
| Real | Real | |||||||||||||||||||
| Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||
| Beginning balance | $ | $ | $ | $ | $ | |||||||||||||||
| Provision for loan losses | ( | ) | ||||||||||||||||||
| Loans charged-off | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Recoveries | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended March 31, 2021:
| 1-4 Family | ||||||||||||||||||||
| Commercial | Residential | |||||||||||||||||||
| Real | Real | |||||||||||||||||||
| Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||
| Beginning balance | $ | $ | $ | $ | $ | |||||||||||||||
| Provision for loan losses | ||||||||||||||||||||
| Loans charged-off | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Recoveries | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2022. Included in the recorded investment in loans is $
| 1-4 Family | ||||||||||||||||||||
| Commercial | Residential | |||||||||||||||||||
| Real | Real | |||||||||||||||||||
| Commercial | Estate | Estate | Consumer | Total | ||||||||||||||||
| Ending allowance for loan losses balance attributable to loans: | ||||||||||||||||||||
| Individually evaluated for impairment | $ | $ | $ | $ | $ | |||||||||||||||
| Acquired loans collectively evaluated for impairment | ||||||||||||||||||||
| Originated loans collectively evaluated for impairment | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
| Recorded investment in loans: | ||||||||||||||||||||
| Loans individually evaluated for impairment | $ | $ | $ | $ | $ | |||||||||||||||
| Acquired loans collectively evaluated for impairment | ||||||||||||||||||||
| Originated loans collectively evaluated for impairment | ||||||||||||||||||||
| Total ending loans balance | $ | $ | $ | $ | $ | |||||||||||||||
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, 2021. Included in the recorded investment in loans is $
| 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 | $ | $ | $ | $ | $ | |||||||||||||||
| Acquired loans collectively evaluated for impairment | ||||||||||||||||||||
| Originated loans collectively evaluated for impairment | ||||||||||||||||||||
| Total ending allowance balance | $ | $ | $ | $ | $ | |||||||||||||||
| Recorded investment in loans: | ||||||||||||||||||||
| Loans individually evaluated for impairment | $ | $ | $ | $ | $ | |||||||||||||||
| Acquired loans collectively evaluated for impairment | ||||||||||||||||||||
| Originated loans collectively evaluated for impairment | ||||||||||||||||||||
| Total ending loans balance | $ | $ | $ | $ | $ | |||||||||||||||
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 unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of March 31, 2022 and for the nine months ended March 31, 2022:
| As of March 31, 2022 | Nine Months ended March 31, 2022 | |||||||||||||||||||||||
| 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 | $ | $ | $ | — | $ | $ | $ | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Other | — | |||||||||||||||||||||||
| 1-4 Family residential real estate: | ||||||||||||||||||||||||
| Owner occupied | — | |||||||||||||||||||||||
| Non-owner occupied | — | |||||||||||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
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, 2022:
| Average | Interest | Cash Basis | ||||||||||
| Recorded | Income | Interest | ||||||||||
| Investment | Recognized | Recognized | ||||||||||
| With no related allowance recorded: | ||||||||||||
| Commercial | $ | $ | $ | |||||||||
| Commercial real estate: | ||||||||||||
| Other | ||||||||||||
| 1-4 Family residential real estate: | ||||||||||||
| Owner occupied | ||||||||||||
| Non-owner occupied | ||||||||||||
| With an allowance recorded: | ||||||||||||
| Commercial | ||||||||||||
| Total | $ | $ | $ | |||||||||
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 unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of June 30, 2021 and for the nine months ended March 31, 2021:
| As of June 30, 2021 | Nine Months ended March 31, 2021 | |||||||||||||||||||||||
| 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 | $ | $ | $ | — | $ | $ | $ | |||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Other | — | |||||||||||||||||||||||
| 1-4 Family residential real estate: | ||||||||||||||||||||||||
| Owner occupied | — | |||||||||||||||||||||||
| Non-owner occupied | — | |||||||||||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||||||
| Commercial | ||||||||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||
| 1-4 Family residential real estate: | ||||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
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, 2021:
| Average | Interest | Cash Basis | ||||||||||
| Recorded | Income | Interest | ||||||||||
| Investment | Recognized | Recognized | ||||||||||
| With no related allowance recorded: | ||||||||||||
| Commercial | $ | $ | $ | |||||||||
| Commercial real estate: | ||||||||||||
| Other | ||||||||||||
| 1-4 Family residential real estate: | ||||||||||||
| Owner occupied | ||||||||||||
| Non-owner occupied | ||||||||||||
| With an allowance recorded: | ||||||||||||
| Commercial | ||||||||||||
| Commercial real estate: | ||||||||||||
| Other | ||||||||||||
| 1-4 Family residential real estate: | ||||||||||||
| Owner occupied | ||||||||||||
| Total | $ | $ | $ | |||||||||
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
The following table presents the recorded investment in non-accrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2022 and June 30, 2021:
| March 31, 2022 | June 30, 2021 | |||||||||||||||
| Loans Past Due | Loans Past Due | |||||||||||||||
| Over 90 Days | Over 90 Days | |||||||||||||||
| Still | Still | |||||||||||||||
| Non-accrual | Accruing | Non-accrual | Accruing | |||||||||||||
| Commercial | $ | $ | $ | $ | ||||||||||||
| Commercial real estate: | ||||||||||||||||
| Other | ||||||||||||||||
| 1 – 4 Family residential: | ||||||||||||||||
| Owner occupied | ||||||||||||||||
| Non-owner occupied | ||||||||||||||||
| Consumer | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
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, 2022 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 | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||
| 1-4 Family residential: | ||||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
The above table of past due loans includes the recorded investment in non-accrual loans of $
The following table presents the aging of the recorded investment in past due loans as of June 30, 2021 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 | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Commercial real estate: | ||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||
| 1-4 Family residential: | ||||||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||||||
| Construction | ||||||||||||||||||||||||
| Consumer | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
The above table of past due loans includes the recorded investment in non-accrual loans of $
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Troubled Debt Restructurings (TDR):
The Corporation has certain loans that have been modified in order to maximize collection of loan balances that are classified as TDRs. A modified loan is usually 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. In response to COVID-19, on March 22, 2020 the Corporation adopted a loan modification program to assist borrowers impacted by the virus. The program was available to most borrowers whose loan was not past due on March 22, 2020, the date this loan modification program was adopted. The program offered principal and interest payment deferrals for up to 90 days or interest only payments for up to 90 days. Borrowers were eligible for an additional 90 days of payment deferrals if situations warranted a need for an extension. Interest was deferred but continued to accrue during the deferment period and the maturity date on amortizing loans was extended by the number of months the payment was deferred. Consistent with issued regulatory guidance, modifications made under this program in response to COVID-19 were not classified as TDRs. As of March 31, 2022,
As of March 31, 2022 and June 30, 2021, the Corporation had $
During the three- and nine-month periods ended March 31, 2022 and 2021, there were
There were
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 $
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.
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered pass rated loans. Loans listed as not rated are either less than $100 or are included in groups of homogeneous loans. Generally, 1-4 Family Residential and Consumer loans are not risk rated, except when collateral is used for a business purpose. 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, 2022 | ||||||||||||||||||||
| Special | Not | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
| Commercial | $ | $ | $ | $ | $ | |||||||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| 1-4 Family residential real estate: | ||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
As of June 30, 2021, and based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans is as follows:
| As of June 30, 2021 | ||||||||||||||||||||
| Special | Not | |||||||||||||||||||
| Pass | Mention | Substandard | Doubtful | Rated | ||||||||||||||||
| Commercial | $ | $ | $ | $ | $ | |||||||||||||||
| Commercial real estate: | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Other | ||||||||||||||||||||
| 1-4 Family residential real estate: | ||||||||||||||||||||
| Owner occupied | ||||||||||||||||||||
| Non-owner occupied | ||||||||||||||||||||
| Construction | ||||||||||||||||||||
| Consumer | ||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | |||||||||||||||
Note 5 - 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).
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Assets and liabilities measured at fair value on a recurring basis are summarized below, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
| Balance at | Fair Value Measurements at March 31, 2022 | |||||||||||||||
| March 31, 2022 | Level 1 | Level 2 | Level 3 | |||||||||||||
| Assets: | ||||||||||||||||
| Obligations of U.S. Treasury | $ | $ | $ | $ | ||||||||||||
| Obligations of U.S. government-sponsored entities and agencies | ||||||||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – residential | ||||||||||||||||
| U.S. Government-sponsored mortgage-backed securities – commercial | ||||||||||||||||
| U.S. Government-sponsored collateralized mortgage obligations - residential | ||||||||||||||||
| Other debt securities | ||||||||||||||||
| Equity securities | ||||||||||||||||
| Balance at | Fair Value Measurements at June 30, 2021 | |||||||||||||||
| June 30, 2021 | Level 1 | Level 2 | Level 3 | |||||||||||||
| Assets: | ||||||||||||||||
| Obligations of U.S. government-sponsored entities and agencies | $ | $ | $ | $ | ||||||||||||
| Obligations of state and political subdivisions | ||||||||||||||||
| U.S. government-sponsored mortgage-backed securities - residential | ||||||||||||||||
| U.S. government-sponsored mortgage-backed securities - commercial | ||||||||||||||||
| U.S. government-sponsored collateralized mortgage obligations - residential | ||||||||||||||||
| Other debt securities | ||||||||||||||||
| Equity securities | ||||||||||||||||
There were no transfers between Level 1 and Level 2 during the three-month and nine-month periods ended March 31, 2022.
Certain assets and 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. Assets and 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. There were
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Other Real Estate and Repossessed Assets 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 and other repossessed assets, which are primarily vehicles, are evaluated on a quarterly basis for additional impairment and adjusted accordingly. There was
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, 2022 | June 30, 2021 | |||||||||||||||
| Carrying | Estimated | Carrying | Estimated | |||||||||||||
| Financial Assets: | ||||||||||||||||
| Level 1 inputs: | ||||||||||||||||
| Cash and cash equivalents | $ | $ | $ | $ | ||||||||||||
| Level 2 inputs: | ||||||||||||||||
| Certificates of deposit in other financial institutions | ||||||||||||||||
| Loans held for sale | ||||||||||||||||
| Accrued interest receivable | ||||||||||||||||
| Level 3 inputs: | ||||||||||||||||
| Securities held-to-maturity | ||||||||||||||||
| Loans, net | ||||||||||||||||
| Financial Liabilities: | ||||||||||||||||
| Level 2 inputs: | ||||||||||||||||
| Demand and savings deposits | ||||||||||||||||
| Time deposits | ||||||||||||||||
| Short-term borrowings | ||||||||||||||||
| Federal Home Loan Bank advances | ||||||||||||||||
| Accrued interest payable | ||||||||||||||||
Note 6 – 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
| For the Three Months Ended March 31, | For the Nine Months Ended March 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Basic: | ||||||||||||||||
| Net income available to common shareholders | $ | $ | $ | $ | ||||||||||||
| Weighted average common shares outstanding | ||||||||||||||||
| Basic income per share | $ | $ | $ | $ | ||||||||||||
| Diluted: | ||||||||||||||||
| Net income available to common shareholders | $ | $ | $ | $ | ||||||||||||
| Weighted average common shares outstanding | ||||||||||||||||
| Dilutive effect of restricted stock | ||||||||||||||||
| Total common shares and dilutive potential common shares | ||||||||||||||||
| Dilutive income per share | $ | $ | $ | $ | ||||||||||||
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
Note 7 –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, 2022 and 2021, were as follows:
| Pretax | Tax Effect | After-tax | Affected Line | ||||||||||
| Balance as of December 31, 2021 | $ | $ | ( | ) | $ | ||||||||
| Net current period other comprehensive loss | ( | ) | ( | ) | |||||||||
| Balance as of March 31, 2022 | $ | ( | ) | $ | $ | ( | ) | ||||||
| Balance as of December 31, 2020 | $ | $ | ( | ) | $ | ||||||||
| Unrealized holding losses on available-for-sale securities arising during the period | ( | ) | ( | ) | |||||||||
| Amounts reclassified from accumulated other comprehensive income | ( | ) | ( | ) | (a)(b) | ||||||||
| Net current period other comprehensive loss | ( | ) | ( | ) | |||||||||
| Balance as of March 31, 2021 | $ | $ | ( | ) | $ | ||||||||
| Pretax | Tax Effect | After-tax | Affected Line | ||||||||||
| Balance as of June 30, 2021 | $ | $ | ( | ) | $ | ||||||||
| Unrealized holding losses on available-for-sale securities arising during the period | ( | ) | ( | ) | |||||||||
| Amounts reclassified from accumulated other comprehensive income | ( | ) | ( | ) | (a)(b) | ||||||||
| Net current period other comprehensive loss | ( | ) | ( | ) | |||||||||
| Balance as of March 31, 2022 | $ | ( | ) | $ | $ | ( | ) | ||||||
CONSUMERS BANCORP, INC.
Notes to the Consolidated Financial Statements
(Unaudited) (continued)
(Dollars in thousands, except per share amounts)
| Balance as of June 30, 2020 | $ | $ | ( | ) | $ | ||||||||
| Unrealized holding losses on available-for-sale securities arising during the period | ( | ) | ( | ) | |||||||||
| Amounts reclassified from accumulated other comprehensive income | ( | ) | ( | ) | (a)(b) | ||||||||
| Net current period other comprehensive loss | ( | ) | ( | ) | |||||||||
| Balance after reclassification as of March 31, 2021 | $ | $ | ( | ) | $ |
(a) Securities (gains) losses, net
(b) Income tax expense
Note 8 – COVID-19
In December 2019, a novel strain of coronavirus surfaced in Wuhan, China, and has spread around the world, resulting in business and social disruption. The coronavirus was declared a Pandemic by the World Health Organization on March 11, 2020. The operations and business results of the Corporation could be materially adversely affected. The extent to which the coronavirus may impact business activity or investment results will depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the coronavirus and the actions required to contain the coronavirus or treat its impact, among others. As a result of the economic shutdown engineered to slow down the spread of COVID-19, the ability of our customers to make payments on loans could be adversely impacted, resulting in elevated loan losses and an increase in the Corporation’s allowance for loan losses. Additional information regarding COVID-19 procedures and policies are contained in the COVID-19 Pandemic section of Management’s Discussion and Analysis of Financial Condition and Results of Operations.
CONSUMERS BANCORP, INC.
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Dollars in thousands, except per share data)
General
The following is management’s analysis of the Corporation’s results of operations for the three- and nine-month periods ended March 31, 2022, compared to the same periods in 2021, and the consolidated balance sheet at March 31, 2022, compared to June 30, 2021. 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 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, Pennsylvania, and West Virginia. 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.
On July 16, 2021, the Corporation completed its acquisition of two branches located in Calcutta and Wellsville, Ohio from CFBank, National Association (CFBank). As part of the acquisition, the Corporation assumed $104,538 of branch deposits for a 1.75% deposit premium and purchased $15,602 in subordinated debt securities issued by unrelated financial institutions and $19,943 in loans. In relation to the acquisition, the Corporation recorded goodwill of $1,616.
COVID-19 Pandemic
In response to COVID-19, management actively pursued multiple avenues to assist customers during these uncertain times. For commercial borrowers, the Coronavirus Aid, Relief and Economic Security Act (the CARES Act) includes key SBA initiatives to assist small businesses. The Paycheck Protection Program (PPP) was designed to provide a direct incentive for small businesses to keep their workers on the payroll. The SBA will forgive loans obtained under this program if the borrower meets payroll and other requirements. The Bank originated a total of $113,367 of PPP loans during the first and second rounds of assistance. As of March 31, 2022, there were $5,238 of PPP loans outstanding.
Additionally, on March 22, 2020 the Corporation adopted a loan modification program to assist borrowers impacted by COVID-19. The program was available to most borrowers whose loan was not past due on March 22, 2020, the date this loan modification program was adopted. The program offered principal and interest payment deferrals for up to 90 days or interest only payments for up to 90 days. Borrowers were eligible for an additional 90 days of payment deferrals if situations warranted a need for an extension. Interest was deferred but continued to accrue during the deferment period and the maturity date on amortizing loans was extended by the number of months the payment was deferred. Consistent with issued regulatory guidance, modifications made under this program in response to COVID-19 were not classified as troubled debt restructurings. As of March 31, 2022, two borrowers with an outstanding balance of $38 in the aggregate were in payment deferral status under this loan modification program. This modification program was ended effective April 26, 2022.
We have assisted, and may continue to assist, customers who are experiencing financial hardship due to COVID-19 by waiving late charges, refunding NSF and overdraft fees, and waiving CD prepayment penalties. In addition, the consumer reserve personal line of credit, an unsecured line of credit that is linked to a personal checking account, was redesigned to provide easier access to credit and a lower initial rate.
Given the dynamic nature of the circumstances surrounding the pandemic, it is difficult to ascertain the full impact that the ongoing economic disruption will have on the Corporation. The Corporation has modified its business practices with a portion of employees working remotely from their homes to limit interruptions to operations as much as possible and to help reduce the risk of COVID-19 infecting entire departments. The branch lobbies were closed at various times throughout the pandemic but are now open for normal business. The Corporation is encouraging virtual meetings and conference calls in place of in-person meetings. The Corporation is promoting social distancing, frequent hand washing and thorough disinfection of all surfaces. The Corporation will continue to closely monitor situations arising from the pandemic and adjust operations accordingly.
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Results of Operations
Three-and Nine-Month Periods Ended March 31, 2022 and 2021
Net income for the third quarter of fiscal year 2022 was $2,585, or $0.85 per common share, compared to $2,116, or $0.70 per common share for the three months ended March 31, 2021. The following are key highlights of our results of operations for the three months ended March 31, 2022, compared to the prior fiscal year comparable period:
| ● |
net interest income increased by $1,579 to $7,915, or 24.9%, in the third quarter of fiscal year 2022 from the same prior year period primarily as a result of the growth in average interest-earning assets along with a reduction in the cost of funds; |
|
| ● |
an $85 provision for loans loss expense was recorded for the third quarter of fiscal year 2022 compared with $185 for the same prior year period; |
|
| ● |
noninterest income increased by $66, or 6.3%, in the third quarter of fiscal year 2022 from the same prior year period primarily due to a $72, or 24.8%, increase in service charges on deposit accounts and a $25, or 5.4%, increase in debit card interchange income which were partially offset by a $27, or 18.1%, decline in mortgage banking activity; and |
|
| ● |
noninterest expenses increased by $1,172, or 25.1%, in the third quarter of fiscal year 2022 from the same prior year period primarily due to increases in salaries and employee benefits; occupancy and equipment expenses; and Federal Deposit Insurance Corporation (FDIC) assessments that was primarily driven by the growth in the organization from the branch acquisition. |
In the first nine months of fiscal year 2022, net income was $8,412, or $2.77 per common share, compared to $7,024, or $2.33 per common share, for the nine months ended March 31, 2021. The following are key highlights of our results of operations for the nine months ended March 31, 2022, compared to the prior fiscal year-to-date comparable period:
| ● |
net interest income increased by $4,545 to $24,433, or by 22.9%, in the first nine months of fiscal year 2022 from the same prior year period; |
|
| ● |
a $545 provision for loan loss expense was recorded in the first nine months of fiscal year 2022 compared with $445 during the same prior year period; |
|
| ● |
noninterest income increased by $266, or 7.9%, in the first nine months of fiscal year 2022 primarily due to a $175, or 19.2%, increase in service charges on deposit accounts and a $155, or 11.3%, increase in debit card interchange income which were partially offset by an $80, or 12.7%, decline in income from mortgage banking activity; and |
|
| ● |
noninterest expenses increased by $3,023, or 21.1%, in the first nine months of fiscal year 2022 from the same prior year period primarily due to an increase in salaries and employee benefit expenses. |
The annualized return on average equity and return on average assets were 15.63% and 1.18%, respectively, for the nine months ended March 31, 2022 compared to 14.05% and 1.24%, respectively, for the same prior year period.
Net Interest Income
Net interest income, the difference between interest income earned on interest-earning assets and interest expense incurred on interest-bearing liabilities, is the largest component of the Corporation’s earnings. Net interest income is affected by changes in the volumes, rates and composition of interest-earning assets and interest-bearing liabilities. In addition, prevailing economic conditions, fiscal and monetary policies and the policies of various regulatory agencies all affect market rates of interest and the availability and cost of credit, which, in turn, can significantly affect net interest income. 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 2022 and 2021 fiscal years was 21.0%. All average balances are daily average balances. Non-accruing loans are included in average loan balances and average securities include unrealized gains and losses on securities available for sale, while yields are based on average amortized cost.
The Corporation’s net interest margin was 3.50% for the three months ended March 31, 2022, compared with 3.56% for the same period in 2021. FTE net interest income for the three months ended March 31, 2022 increased by $1,608, or 25.0%, to $8,043 from $6,435 for the same prior year period.
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Tax-equivalent interest income for the three months ended March 31, 2022 increased by $1,577, or 23.2%, from the same prior year period. Interest income was positively impacted by a $190,390, or 25.8%, increase in average interest-earning assets from the same prior year period due to the additional assets acquired as part of the acquisition of the two branches from CFBank and as well as organic growth. The yield on average interest-earning assets declined to 3.65% for the three months ended March 31, 2022 compared with 3.76% for the same period last year.
Interest expense for the three months ended March 31, 2022 decreased by $31, or 8.4%, from the same prior year period primarily due to a reduction in deposit and borrowing costs as a result of lower market interest rates. The Corporation’s cost of funds was 0.21% for the three months ended March 31, 2022 compared with 0.30% for the same prior year period.
The Corporation’s net interest margin was 3.63% for the nine months ended March 31, 2022, compared with 3.76% for the same period in 2021. FTE net interest income for the nine months ended March 31, 2022 increased by $4,616, or 22.9%, to $24,807 from $20,191 for the same prior year period.
Tax-equivalent interest income for the nine months ended March 31, 2022 increased by $4,074, or 18.7%, from the same prior year period. Interest income was positively impacted by a $190,421, or 26.4%, increase in average interest-earning assets from the same prior year period primarily due to the assets acquired from the CFBank branch acquisition as well as organic growth. Additionally, interest income was positively impacted by the accretion of origination fees from the PPP loans. The PPP loans had an average balance of $22,968 for the nine-month period ended March 31, 2022 and, during this same period, $2,419 of interest and fee income was recognized on the PPP loans. This compares with an average balance of $64,761 for the nine-month period ended March 31, 2021 and the recognition of $2,205 of interest and fee income on the PPP loans during the nine-month period ended March 31, 2021. A reduction in the accretion of origination fees from PPP loans as these loans are forgiven could ultimately result in a decline in interest income. The Corporation’s yield on average interest-earning assets was 3.78% for the nine months ended March 31, 2022 compared with 4.05% for the same period last year.
Interest expense for the nine months ended March 31, 2022 decreased by $542 from the same prior year period. The Corporation’s cost of funds was 0.22% for the nine months ended March 31, 2022 compared with 0.43% for the same prior year period. The lower short-term market interest rates in fiscal year 2022 as compared with the fiscal year 2021 had an impact on the rates paid on all interest-bearing deposit products and short-term borrowings. Recent increases in short-term market rates are not expected to have a rapid increase in funding costs due to our current liquidity levels that have been impacted by significant deposit growth.
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) |
| 2022 |
2021 |
|||||||||||||||||||||||
| Average Balance |
Interest |
Yield/ Rate |
Average Balance |
Interest |
Yield/ Rate |
|||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Taxable securities |
$ | 195,650 | $ | 903 | 1.83 | % |
$ | 87,488 | $ | 368 | 1.74 | % |
||||||||||||
| Nontaxable securities (1) |
88,734 | 642 | 3.00 | 70,195 | 523 | 3.18 | ||||||||||||||||||
| Loans receivable (1) |
606,363 | 6,777 | 4.53 | 544,669 | 5,844 | 4.35 | ||||||||||||||||||
| Federal bank and other restricted stocks |
2,489 | 19 | 3.10 | 2,472 | 19 | 3.12 | ||||||||||||||||||
| Equity securities |
432 | 8 | 7.51 | 400 | 8 | 8.11 | ||||||||||||||||||
| Interest bearing deposits and federal funds sold |
36,037 | 31 | 0.35 | 34,091 | 41 | 0.49 | ||||||||||||||||||
| Total interest-earning assets |
929,705 | 8,380 | 3.65 | % |
739,315 | 6,803 | 3.76 | % |
||||||||||||||||
| Noninterest-earning assets |
39,501 | 31,129 | ||||||||||||||||||||||
| Total Assets |
$ | 969,206 | $ | 770,444 | ||||||||||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| NOW |
$ | 146,651 | $ | 33 | 0.09 | % |
$ | 109,758 | $ | 33 | 0.12 | % |
||||||||||||
| Savings |
361,569 | 94 | 0.11 | 260,416 | 73 | 0.11 | ||||||||||||||||||
| Time deposits |
109,876 | 130 | 0.48 | 94,338 | 193 | 0.83 | ||||||||||||||||||
| Short-term borrowings |
10,521 | 18 | 0.69 | 8,426 | 2 | 0.10 | ||||||||||||||||||
| FHLB advances |
16,276 | 62 | 1.54 | 18,072 | 67 | 1.50 | ||||||||||||||||||
| Total interest-bearing liabilities |
644,893 | 337 | 0.21 | % |
491,010 | 368 | 0.30 | % |
||||||||||||||||
| Noninterest-bearing liabilities: |
||||||||||||||||||||||||
| Noninterest-bearing checking accounts |
246,005 | 204,716 | ||||||||||||||||||||||
| Other liabilities |
7,390 | 6,136 | ||||||||||||||||||||||
| Total liabilities |
898,288 | 701,862 | ||||||||||||||||||||||
| Shareholders’ equity |
70,918 | 68,582 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity |
$ | 969,206 | $ | 770,444 | ||||||||||||||||||||
| Net interest income, interest rate spread (1) |
$ | 8,043 | 3.44 | % |
$ | 6,435 | 3.46 | % |
||||||||||||||||
| Net interest margin (net interest as a percent of average interest-earning assets) (1) |
3.50 | % |
3.56 | % |
||||||||||||||||||||
| Federal tax exemption on non-taxable securities and loans included in interest income |
$ | 128 | $ | 99 | ||||||||||||||||||||
| Average interest-earning assets to interest-bearing liabilities |
144.16 | % |
150.57 | % |
||||||||||||||||||||
(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 21.0%
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) |
||||||||||||||||||||||||
| 2022 |
2021 |
|||||||||||||||||||||||
| Average Balance |
Interest |
Yield/ Rate |
Average Balance |
Interest |
Yield/ Rate |
|||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Taxable securities |
$ | 177,284 | $ | 2,420 | 1.81 | % |
$ | 79,934 | $ | 1,084 | 1.86 | % |
||||||||||||
| Nontaxable securities (1) |
85,677 | 1,870 | 3.01 | 68,173 | 1,566 | 3.22 | ||||||||||||||||||
| Loans receivable (1) |
592,351 | 21,346 | 4.80 | 547,262 | 18,924 | 4.61 | ||||||||||||||||||
| Federal bank and other restricted stocks |
2,478 | 59 | 3.17 | 2,472 | 58 | 3.13 | ||||||||||||||||||
| Equity securities |
427 | 25 | 7.80 | 136 | 8 | 7.84 | ||||||||||||||||||
| Interest bearing deposits and federal funds sold |
53,736 | 124 | 0.31 | 23,555 | 130 | 0.74 | ||||||||||||||||||
| Total interest-earning assets |
911,953 | 25,844 | 3.78 | % |
721,532 | 21,770 | 4.05 | % |
||||||||||||||||
| Noninterest-earning assets |
37,393 | 30,774 | ||||||||||||||||||||||
| Total Assets |
$ | 949,346 | $ | 752,306 | ||||||||||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| NOW |
$ | 142,593 | $ | 101 | 0.09 | % |
$ | 106,365 | $ | 116 | 0.15 | % |
||||||||||||
| Savings |
343,204 | 275 | 0.11 | 241,302 | 262 | 0.14 | ||||||||||||||||||
| Time deposits |
115,928 | 451 | 0.52 | 107,326 | 985 | 1.22 | ||||||||||||||||||
| Short-term borrowings |
10,332 | 21 | 0.27 | 8,301 | 8 | 0.13 | ||||||||||||||||||
| FHLB advances |
16,389 | 189 | 1.54 | 20,750 | 208 | 1.34 | ||||||||||||||||||
| Total interest-bearing liabilities |
628,446 | 1,037 | 0.22 | % |
484,044 | 1,579 | 0.43 | % |
||||||||||||||||
| Noninterest-bearing liabilities: |
||||||||||||||||||||||||
| Noninterest-bearing checking accounts |
242,012 | 195,707 | ||||||||||||||||||||||
| Other liabilities |
7,183 | 5,945 | ||||||||||||||||||||||
| Total liabilities |
877,641 | 685,696 | ||||||||||||||||||||||
| Shareholders’ equity |
71,705 | 66,610 | ||||||||||||||||||||||
| Total liabilities and shareholders’ equity |
$ | 949,346 | $ | 752,306 | ||||||||||||||||||||
| Net interest income, interest rate spread (1) |
$ | 24,807 | 3.56 | % |
$ | 20,191 | 3.62 | % |
||||||||||||||||
| Net interest margin (net interest as a percent of average interest-earning assets) (1) |
3.63 | % |
3.76 | % |
||||||||||||||||||||
| Federal tax exemption on non-taxable securities and loans included in interest income |
$ | 374 | $ | 303 | ||||||||||||||||||||
| Average interest-earning assets to interest-bearing liabilities |
145.11 | % |
149.06 | % |
||||||||||||||||||||
(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 21.0%
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, 2022, the provision for loan losses was $545 compared with $445 for the same prior year period. Net charge-offs of $19 and $47 were recorded during the nine-month periods ended March 31, 2022 and 2021, respectively. The loan loss provision expense recorded in fiscal year 2022 was primarily due to the organic growth within the loan portfolio.
Non-performing loans were $544 as of March 31, 2022, compared with $1,771 as of June 30, 2021 and $1,883 as of March 31, 2021. Non-performing loans to total loans were 0.09% at March 31, 2022 and 0.31% at June 30, 2021. Non-performing loans declined primarily due to the full payoff of two loans that had a balance of $831 as of June 30, 2021 that were on non-accrual for an extended period. The allowance for loan losses as a percentage of loans was 1.16% at March 31, 2022 and 1.14% at June 30, 2021. Uncertainty remains regarding future levels of criticized and classified loans, non-performing loans and charge-offs. Management will continue to closely monitor changes in the loan portfolio and adjust the provision accordingly.
Noninterest Income
Noninterest income increased by $66, or 6.3%, for the third quarter of fiscal year 2022 from the same period last year. For the nine-month period ended March 31, 2022, noninterest income increased by $266, or 7.9%, from the same period last year primarily due to a $175, or 19.2% increase in service charges on deposit accounts and a $155, or 11.3%, increase in debit card interchange income. Service charges on deposit accounts may be negatively impacted by an industry wide trend of reducing overdraft fees as large banks have announced a reduction in these types of fees in response to regulatory pressure. These increases were partially offset by income from mortgage banking activity decreasing by $80, or 12.7%, from the same prior year period. Gains from the sale of mortgage loans to the secondary market declined as refinancing of mortgages slowed as a result of the increase in mortgage rates from the record lows in the previous year.
Noninterest Expenses
Total noninterest expenses increased by $1,172, or 25.1%, for the third quarter of fiscal year 2022 compared with the same period last year. Increases in salaries and employee benefits; FDIC assessments; and occupancy and equipment expenses contributed to the increase in noninterest expenses for the three-month period ended March 31, 2022.
Total noninterest expenses increased by $3,023, or 21.1%, for the nine-month period ended March 31, 2022 compared with the same period last year. Salaries and employee benefit expenses increased by $1,938, or 24.3%, due to the addition of staff at three new office locations, the addition of lending staff, and increases in health care costs. FDIC assessments increased by $205, or 91.5%, for the current fiscal year-to-date period ended March 31, 2022 primarily due to the growth within the organization.
Income Taxes
Income tax expense was $528 and $1,772 for the three- and nine-month periods ended March 31, 2022, respectively, compared to $424 and $1,472 for the three- and nine-month periods ended March 31, 2021, respectively. The effective tax rates were 17.4% and 17.3% for the nine-month periods ended March 31, 2022 and 2021, respectively. The effective tax rates differed from the federal statutory rate because of tax-exempt income from obligations of state and political subdivisions, loans, and bank owned life insurance income.
Financial Condition
Total assets as of March 31, 2022 were $987,549 compared to $833,804 at June 30, 2021, an increase of $153,745, or an annualized 24.6%. Since June 30, 2021, total deposits increased by $163,785, or an annualized 30.0% and includes $104,538 of deposits acquired as part of the acquisition of the branches from CFBank. The Corporation has maintained a favorable deposit mix, with 28.7% in noninterest-bearing deposits, 17.2% in interest bearing demand deposits, 42.1% in savings and money market deposits, and 12.0% in time deposits as of March 31, 2022.
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Available-for-sale securities increased from $207,760 as of June 30, 2021, to $288,375 as of March 31, 2022 as excess liquidity was deployed from lower yielding interest-bearing deposits into the securities portfolio. The portfolio had an unrealized loss of $14,886 as of March 31, 2022 due to recent increases in market interest rates compared with the yields within the portfolio that were available at the time the underlying securities were purchased. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such securities decline. As of March 31, 2022, the projected cash flow from the portfolio over the next 12 months was approximately $25,700 that will be available to reinvest into loans or securities at the then current market rates.
Total loans increased by $37,168, or an annualized 8.7%, from June 30, 2021. The increase in loans included organic loan growth of $67,741 and loans acquired as part of the acquisition of the branches from CFBank with an outstanding balance of $14,875 as of March 31, 2022. These increases were partially offset by a $45,448 decline in PPP loans from June 30, 2021, to $5,238 as of March 31, 2022, as the pace of PPP loan forgiveness remained high.
Non-Performing Assets
The following table presents the aggregate amounts of non-performing assets and select ratios as of the dates indicated.
| March 31, |
June 30, 2021 |
March 31, |
||||||||||
| Non-accrual loans |
$ | 544 | $ | 1,771 | $ | 1,883 | ||||||
| Loans past due over 90 days and still accruing |
— | — | — | |||||||||
| Total non-performing loans |
544 | 1,771 | 1,883 | |||||||||
| Other real estate and repossessed assets |
— | — | — | |||||||||
| Total non-performing assets |
$ | 544 | $ | 1,771 | $ | 1,883 | ||||||
| Non-performing loans to total loans |
0.09 | % |
0.31 | % |
0.34 | % |
||||||
| Allowance for loan losses to total non-performing loans |
1,286.21 | % |
365.39 | % |
322.68 | % |
||||||
As of March 31, 2022, impaired loans totaled $705, of which $544 are included in non-accrual loans. As of June 30, 2021, impaired loans totaled $1,954, of which $1,771 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 ensure the soundness of the portfolio, as well as to provide funding for loan demand as needed.
For the nine months ended March 31, 2022, net cash inflow from operating activities was $11,723, net cash outflows from investing activities was $34,679 and net cash inflows from financing activities was $55,755. A major source of cash was $66,552 from the acquisition of the branches from CFBank, a $59,247 increase in organic deposits and $25,473 from maturity, calls, principal pay downs and sales of available-for-sale securities. A major use of cash included $111,050 purchases of available-for-sale securities and a $17,327 increase in loans. Total cash and cash equivalents were $51,328 as of March 31, 2022, compared to $18,529 at June 30, 2021 and $41,032 at March 31, 2021.
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
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 $890,634 at March 31, 2022 compared with $726,849 at June 30, 2021.
To provide an additional source of liquidity, the Corporation has entered into an agreement with the Federal Home Loan Bank (FHLB) of Cincinnati. At March 31, 2022, advances from the FHLB of Cincinnati totaled $16,271 compared with $18,050 at June 30, 2021. As of March 31, 2022, the Bank had the ability to borrow an additional $86,892 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 a line of credit for the Corporation. The Bank pledges securities as collateral for the repurchase agreements. Short-term borrowings totaled $11,834 at March 31, 2022 and $12,203 at June 30, 2021.
Jumbo time deposits (those with balances of $250 and over) totaled $19,827 as of March 31, 2022 and $18,488 as of June 30, 2021. These deposits are monitored closely by the Corporation and are mainly priced on an individual basis. 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.
To meet the financial needs of our customers, commitments to originate mortgage, commercial, construction, and consumer loans and commitments for commercial, home equity, and consumer lines of credit have been issued. 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. Financial standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. The same credit policies are used in making commitments and financial standby letters of credit as are used for on-balance sheet instruments. Total unused commitments were $182,286 as of March 31, 2022 and $119,299 as of June 30, 2021.
Capital Resources
Total shareholders’ equity declined to $61,966 as of March 31, 2022, from $69,900 as of June 30, 2021. The primary reason for the decline in shareholders’ equity was a net reduction of $15,311 in accumulated other comprehensive income due to a shift in unrealized gains on the mark-to-market of available-for-sale securities to a net unrealized loss and by cash dividends paid of $1,460. These declines were partially offset by net income of $8,412 for the first nine months of fiscal year 2022. During the second quarter of fiscal year 2022, the Corporation acquired an unsecured $5,000 line of credit to provide capital support to the Bank and for other general corporate purposes. As of March 31, 2022, the outstanding balance on the line of credit was $1,720.
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, 2022, the Bank’s common equity tier 1 capital and tier 1 capital ratios were 11.27% and the leverage and total risk-based capital ratios were 7.45% and 12.36%, respectively. This compares with common equity tier 1 capital and tier 1 capital ratios of 11.87% and leverage and total risk-based capital ratios of 7.83% and 13.06%, respectively, as of June 30, 2021. The Bank exceeded minimum regulatory capital requirements to be considered well-capitalized for both periods. Management is not aware of any matters occurring subsequent to March 31, 2022 that would cause the Bank’s capital category to change.
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 Corporation’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and follow general practices within the industry in which it operates. Application of these principles requires management to make estimates or judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates or judgments. Certain policies inherently have a greater reliance on the use of estimates, and as such have a greater possibility of producing results that could be materially different than originally reported.
Critical accounting policies are those policies that are highly dependent on subjective or complex judgments, estimates and assumptions and where changes in those estimates and assumptions could have a significant impact on the financial statements. The Corporation has identified the appropriateness of the allowance for loan losses and the evaluation of goodwill for impairment as critical accounting policies and an understanding of these policies is necessary to understand the financial statements. Note one (Summary of Significant Accounting Policies - Allowance for Loan Losses and Goodwill and Other Intangible Assets), Note four (Loans), Note six (Goodwill and Intangible Assets) and Management’s Discussion and Analysis of Financial Condition and Results of Operation (Critical Accounting Policies and Use of Significant Estimates) of the 2021 Form 10-K provide detail regarding the Corporation’s accounting for the critical accounting policies. There have been no significant changes in the application of accounting policies since June 30, 2021.
Allowance for Loan Losses. The determination of the allowance for loan losses involves considerable subjective judgment and estimation by management. The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The balance in the allowance for loan losses is determined based on management’s review and evaluation of the loan portfolio in relation to past loss experience, the size and composition of the portfolio, current economic events and conditions and other pertinent factors, including management’s assumptions as to future delinquencies, recoveries, and losses. All these factors may be susceptible to significant change. Among the many factors affecting the allowance for loan losses, some are quantitative while others require qualitative judgment. Although management believes its process for determining the allowance adequately considers all the potential factors that could potentially result in credit losses, the process includes subjective elements and may be susceptible to significant change. To the extent actual outcomes differ from management’s estimates, additional provisions for loan losses may be required that would adversely impact the Corporation’s financial condition or earnings in future periods.
Goodwill. The Company accounts for business combinations using the acquisition method of accounting. Accordingly, the identifiable assets acquired and the liabilities assumed are recorded at their estimated fair values as of the date of acquisition with any excess of the cost of the acquisition over the fair value recorded as goodwill. The Company performs an evaluation of goodwill for impairment on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired. The evaluation for impairment involves comparing the current estimated fair value of the Company to its carrying value. If the current estimated fair value exceeds the carrying value, no additional testing is required, and an impairment loss is not recorded. If the estimated fair value is less than the carrying value, further valuation procedures are performed that could result in impairment of goodwill being recorded. As of April 30, 2021, the measurement date, a qualitative assessment was performed to determine whether there is a more likely than not (greater than 50% likelihood) that the fair value of the Corporation was less than its carrying amount. The impairment test of goodwill indicated no impairment existed as of the measurement date. However, it is impossible to know the future impact of the evolving economic conditions. If for any future period it is determined that there has been impairment in the carrying value of our goodwill balances, the Corporation will record a charge to earnings, which could have a material adverse effect on net income, but not risk-based capital ratios.
CONSUMERS BANCORP, INC.
Management's Discussion and Analysis of Financial Condition
and Results of Operations (continued)
(Dollars in thousands, except per share data)
Forward-Looking Statements
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. The words “may,” “continue,” “estimate,” “intend,” “plan,” “seek,” “will,” “believe,” “project,” “expect,” “anticipate” and similar expressions are intended to identify forward-looking statements. 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. The COVID-19 pandemic is affecting us, our customers, employees, and third-party service providers, and the ultimate extent of the impact on our business, financial position, results of operations, liquidity, and prospects is uncertain. Other risks and uncertainties that could cause actual results for future periods to differ materially from those anticipated or projected include, but are not limited to:
| ● |
changes in local, regional and national economic conditions becoming less favorable than we expect, resulting in, among other things, high unemployment rates, a deterioration in credit quality of our assets or debtors being unable to meet their obligations; |
|
| ● |
rapid fluctuations in market interest rates could result in changes in fair market valuations and a decline in net interest income; |
|
| ● |
changes in the level of non-performing assets and charge-offs; |
|
| ● |
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; |
|
| ● |
the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) with which we must comply; |
|
| ● |
the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; |
|
| ● |
changes in consumer spending, borrowing and savings habits; |
|
| ● |
declining asset values impacting the underlying value of collateral; |
|
| ● |
changes in accounting policies, rules and interpretations that may come as a result of COVID-19 or otherwise; |
|
| ● |
our ability to attract and retain qualified employees; |
|
| ● |
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; and |
|
| ● |
changes in the reliability of our vendors, internal control systems or information systems. |
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, 2022.
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.
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 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 |
| 101.INS |
Inline XBRL Instance Document (The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document) (1) |
| 101.SCH |
Inline XBRL Taxonomy Extension Schema Document (1) |
| 101.CAL |
Inline XBRL Taxonomy Extension Calculation Linkbase Document (1) |
| 101.DEF |
Inline XBRL Taxonomy Extension Definitions Linkbase Document (1) |
| 101.LAB |
Inline XBRL Taxonomy Extension Label Linkbase Document (1) |
| 101.PRE |
Inline XBRL Taxonomy Extension Presentation Linkbase Document (1) |
| 104 |
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101.1) |
| (1) |
These interactive date files shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections. |
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 13, 2022 |
/s/ Ralph J. Lober, II |
|
|
|
Ralph J. Lober, II President & Chief Executive Officer (principal executive officer) |
|
|
|
|
|
| Date: May 13, 2022 |
/s/ Renee K. Wood |
|
|
|
Renee K. Wood Chief Financial Officer & Treasurer (principal financial officer) |
|
EXHIBIT 31.1
I, Ralph J. Lober, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of Consumers Bancorp, Inc.; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
|
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
May 13, 2022 |
By: |
/s/ Ralph J. Lober |
|
|
Date |
|
Ralph J. Lober, II |
|
|
|
|
|
|
EXHIBIT 31.2
I, Renee K. Wood, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of Consumers Bancorp, Inc.; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
|
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
May 13, 2022 |
By: |
/s/ Renee K. Wood |
|
|
Date |
|
Renee K. Wood Chief Financial Officer & Treasurer |
|
|
|
|
|
|
Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Consumers Bancorp, Inc. (the “Corporation”) on Form 10-Q for the period ended March 31, 2022 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each undersigned officer of the Corporation does hereby certify that:
|
a) |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
|
b) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation. |
| Date: May 13, 2022 | ||
|
|
|
|
|
|
|
|
|
|
/s/ Ralph J. Lober |
|
|
|
Ralph J. Lober, II |
|
|
|
|
|
| /s/ Renee K. Wood | ||
|
Renee K. Wood Chief Financial Officer & Treasurer |