x
|
Quarterly
Report Pursuant to Section 13 or 15 (d) or the Securities Exchange Act of
1934
|
¨
|
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
OHIO
|
34-1771400
|
(State
or other jurisdiction
|
(I.R.S.
Employer Identification No.)
|
of
incorporation or organization)
|
|
614
East Lincoln Way, P.O. Box 256, Minerva, Ohio
|
44657
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer
¨
|
Accelerated
filer
¨
|
Non-accelerated
filer
¨
(Do not check if smaller
reporting company)
|
Smaller
reporting company
x
|
Common
Stock, no par value
|
Outstanding
at February 11, 2011
|
2,043,556
Common Shares
|
Page
Number (s)
|
|
Part
I – Financial Information
|
|
Item
1 – Financial Statements (Unaudited)
|
|
Consolidated
Balance Sheets at December 31, 2010 and June 30, 2010
|
1
|
Consolidated
Statements of Income for the three and six months ended December 31, 2010
and 2009
|
2
|
Consolidated
Statements of Comprehensive Income for the three and six months ended
December 31, 2010 and 2009
|
3
|
Condensed
Consolidated Statements of Changes in Shareholders’ Equity for the three
and six months ended December 31, 2010 and 2009
|
4
|
Condensed
Consolidated Statements of Cash Flows for the six months ended December
31, 2010 and 2009
|
5
|
Notes
to the Consolidated Financial Statements
|
6-19
|
Item
2 – Management’s Discussion and Analysis of Financial Condition and
Results of Operations
|
20-31
|
Item
3 – Not Applicable for Smaller Reporting Companies
|
|
Item
4 – Controls and Procedures
|
32
|
Part
II – Other Information
|
|
Item
1 – Legal Proceedings
|
33
|
Item
1A – Not Applicable for Smaller Reporting Companies
|
|
Item
2 – Unregistered Sales of Equity Securities and Use of
Proceeds
|
33
|
Item
3 – Defaults Upon Senior Securities
|
33
|
Item
4 – Removed and Reserved
|
|
Item
5 – Other Information
|
33
|
Item
6 – Exhibits
|
34
|
Signatures
|
35
|
December 31,
2010
|
June 30,
2010
|
|||||||
ASSETS
|
||||||||
Cash
on hand and noninterest-bearing deposits in other banks
|
$ | 5,736 | $ | 5,973 | ||||
Interest-bearing
deposits in other banks
|
6,146 | 7,833 | ||||||
Total
cash and cash equivalents
|
11,882 | 13,806 | ||||||
Certificates
of deposit in other financial institutions
|
3,185 | 980 | ||||||
Securities,
available-for-sale
|
74,599 | 64,262 | ||||||
Federal
bank and other restricted stocks, at cost
|
1,186 | 1,186 | ||||||
Total
loans
|
176,678 | 174,283 | ||||||
Less
allowance for loan losses
|
(2,266 | ) | (2,276 | ) | ||||
Net
Loans
|
174,412 | 172,007 | ||||||
Cash
surrender value of life insurance
|
4,887 | 4,798 | ||||||
Premises
and equipment, net
|
4,099 | 3,581 | ||||||
Intangible
assets
|
169 | 250 | ||||||
Other
real estate owned
|
- | 25 | ||||||
Accrued
interest receivable and other assets
|
2,661 | 2,498 | ||||||
Total
assets
|
$ | 277,080 | $ | 263,393 | ||||
LIABILITIES
|
||||||||
Deposits
|
||||||||
Non-interest
bearing demand
|
$ | 52,261 | $ | 47,659 | ||||
Interest
bearing demand
|
14,017 | 13,687 | ||||||
Savings
|
71,527 | 63,704 | ||||||
Time
|
91,694 | 91,264 | ||||||
Total
deposits
|
229,499 | 216,314 | ||||||
Short-term
borrowings
|
13,626 | 13,086 | ||||||
Federal
Home Loan Bank advances
|
8,223 | 8,297 | ||||||
Accrued
interest and other liabilities
|
1,954 | 1,980 | ||||||
Total
liabilities
|
253,302 | 239,677 | ||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Preferred
stock (no par value, 350,000 shares authorized)
|
— | — | ||||||
Common
stock (no par value, 3,500,000 shares authorized; 2,173,998 and 2,168,329
shares issued as of December 31, 2010 and June 30, 2010,
respectively)
|
5,036 | 4,968 | ||||||
Retained
earnings
|
20,270 | 19,470 | ||||||
Treasury
stock, at cost (130,442 common shares)
|
(1,659 | ) | (1,659 | ) | ||||
Accumulated
other comprehensive income
|
131 | 937 | ||||||
Total
shareholders’ equity
|
23,778 | 23,716 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 277,080 | $ | 263,393 |
Three Months ended
December 31,
|
Six Months ended
December 31,
|
|||||||||||||||
(Dollars
in thousands, except per share amounts)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Interest
income
|
||||||||||||||||
Loans,
including fees
|
$ | 2,578 | $ | 2,481 | $ | 5,173 | $ | 4,941 | ||||||||
Securities
|
||||||||||||||||
Taxable
|
373 | 472 | 798 | 970 | ||||||||||||
Tax-exempt
|
221 | 192 | 431 | 380 | ||||||||||||
Federal
funds sold and other interest bearing deposits
|
13 | 21 | 23 | 45 | ||||||||||||
Total
interest income
|
3,185 | 3,166 | 6,425 | 6,336 | ||||||||||||
Interest
expense
|
||||||||||||||||
Deposits
|
432 | 582 | 897 | 1,233 | ||||||||||||
Short-term
borrowings
|
11 | 12 | 24 | 26 | ||||||||||||
Federal
Home Loan Bank advances
|
66 | 77 | 135 | 155 | ||||||||||||
Total
interest expense
|
509 | 671 | 1,056 | 1,414 | ||||||||||||
Net
interest income
|
2,676 | 2,495 | 5,369 | 4,922 | ||||||||||||
Provision
for loan losses
|
142 | 141 | 244 | 343 | ||||||||||||
Net
interest income after provision for loan losses
|
2,534 | 2,354 | 5,125 | 4,579 | ||||||||||||
Non-interest
income
|
||||||||||||||||
Service
charges on deposit accounts
|
327 | 414 | 662 | 851 | ||||||||||||
Debit
card interchange income
|
157 | 126 | 307 | 244 | ||||||||||||
Bank
owned life insurance income
|
44 | 44 | 89 | 88 | ||||||||||||
Securities
gains, net
|
53 | 102 | 70 | 213 | ||||||||||||
Other-than-temporary
loss
|
||||||||||||||||
Total
impairment loss
|
(50 | ) | (203 | ) | (81 | ) | (180 | ) | ||||||||
Loss
recognized in other comprehensive income
|
- | 23 | 31 | - | ||||||||||||
Net
impairment loss recognized in earnings
|
(50 | ) | (180 | ) | (50 | ) | (180 | ) | ||||||||
Gain
on sale of OREO
|
- | 1 | 2 | 5 | ||||||||||||
Other
|
51 | 33 | 108 | 69 | ||||||||||||
Total
non-interest income
|
582 | 540 | 1,188 | 1,290 | ||||||||||||
Non-interest
expenses
|
||||||||||||||||
Salaries
and employee benefits
|
1,187 | 1,134 | 2,364 | 2,206 | ||||||||||||
Occupancy
and equipment
|
247 | 259 | 511 | 534 | ||||||||||||
Data
processing expenses
|
140 | 132 | 276 | 264 | ||||||||||||
Professional
and director fees
|
82 | 80 | 185 | 191 | ||||||||||||
FDIC
Assessments
|
78 | 78 | 156 | 159 | ||||||||||||
Franchise
taxes
|
59 | 52 | 117 | 107 | ||||||||||||
Telephone
and network communications
|
58 | 61 | 110 | 122 | ||||||||||||
Debit
card processing expenses
|
84 | 71 | 168 | 142 | ||||||||||||
Amortization
of intangible
|
40 | 40 | 81 | 81 | ||||||||||||
Other
|
403 | 348 | 774 | 686 | ||||||||||||
Total
non-interest expenses
|
2,378 | 2,255 | 4,742 | 4,492 | ||||||||||||
Income
before income taxes
|
738 | 639 | 1,571 | 1,377 | ||||||||||||
Income
tax expense
|
164 | 138 | 364 | 311 | ||||||||||||
Net
Income
|
$ | 574 | $ | 501 | $ | 1,207 | $ | 1,066 | ||||||||
Basic
earnings per share
|
$ | 0.28 | $ | 0.25 | $ | 0.59 | $ | 0.52 |
Three Months ended
December 31,
|
Six Months ended
December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net
Income
|
$ | 574 | $ | 501 | $ | 1,207 | $ | 1,066 | ||||||||
Other
comprehensive income (loss), net of tax:
|
||||||||||||||||
Net
change in unrealized gains (losses):
|
||||||||||||||||
Other-than-temporarily
impaired securities:
|
||||||||||||||||
Unrealized
gains (losses) on other-than-temporarily impaired
securities
|
(50 | ) | (23 | ) | (31 | ) | 137 | |||||||||
Reclassification
adjustment for losses included in income
|
50 | 180 | 50 | 180 | ||||||||||||
Net
unrealized gain
|
— | 157 | 19 | 317 | ||||||||||||
Income
tax effect
|
— | 53 | 6 | 108 | ||||||||||||
— | 104 | 13 | 209 | |||||||||||||
Available-for-sale
securities:
|
||||||||||||||||
Unrealized
gains (losses) arising during the period
|
(1,423 | ) | (1,133 | ) | (1,170 | ) | 538 | |||||||||
Reclassification
adjustment for gains included in income
|
(53 | ) | (102 | ) | (70 | ) | (213 | ) | ||||||||
Net
unrealized gain (losses)
|
(1,476 | ) | (1,235 | ) | (1,240 | ) | 325 | |||||||||
Income
tax effect
|
(502 | ) | (421 | ) | (421 | ) | 110 | |||||||||
(974 | ) | (814 | ) | (819 | ) | 215 | ||||||||||
Other
comprehensive income (loss)
|
(974 | ) | (710 | ) | (806 | ) | 424 | |||||||||
Total
comprehensive income (loss)
|
$ | (400 | ) | $ | (209 | ) | $ | 401 | $ | 1,490 |
Three Months ended
December 31,
|
Six Months ended
December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Balance
at beginning of period
|
$ | 24,349 | $ | 22,974 | $ | 23,716 | $ | 21,461 | ||||||||
Comprehensive
income
|
||||||||||||||||
Net
Income
|
574 | 501 | 1,207 | 1,066 | ||||||||||||
Other
comprehensive income (loss)
|
(974 | ) | (710 | ) | (806 | ) | 424 | |||||||||
Total
comprehensive income (loss)
|
(400 | ) | (209 | ) | 401 | 1,490 | ||||||||||
Common
stock issued for dividend reinvestment and stock purchase plan (2,680
shares and 5,669 shares for the three and six months in 2010 and 1,733
shares and 3,156 shares for the three and six months in 2009,
respectively)
|
32 | 21 | 68 | 38 | ||||||||||||
Common
cash dividends
|
(203 | ) | (204 | ) | (407 | ) | (407 | ) | ||||||||
Balance
at the end of the period
|
$ | 23,778 | $ | 22,582 | $ | 23,778 | $ | 22,582 | ||||||||
Common
cash dividends per share
|
$ | 0.10 | $ | 0.10 | $ | 0.20 | $ | 0.20 |
(Dollars in thousands)
|
Six Months Ended
December 31,
|
|||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
cash from operating activities
|
$ | 2,208 | $ | 790 | ||||
Cash
flow from investing activities
|
||||||||
Securities
available-for-sale
|
||||||||
Purchases
|
(24,247 | ) | (15,835 | ) | ||||
Maturities,
calls and principal pay downs
|
7,225 | 7,984 | ||||||
Proceeds
from sales of available-for-sale securities
|
5,123 | 6,009 | ||||||
Net
(increase) decrease in certificates of deposits in other financial
Institutions
|
(2,205 | ) | 589 | |||||
Net
increase in loans
|
(2,649 | ) | (6,945 | ) | ||||
Acquisition
of premises and equipment
|
(718 | ) | (154 | ) | ||||
Sale
of other real estate owned
|
27 | 136 | ||||||
Net
cash from investing activities
|
(17,444 | ) | (8,216 | ) | ||||
Cash
flow from financing activities
|
||||||||
Net
increase in deposit accounts
|
13,185 | 4,870 | ||||||
Net
change in short-term borrowings
|
540 | (3,553 | ) | |||||
Proceeds
of Federal Home Loan Bank advances
|
1,000 | - | ||||||
Repayments
of Federal Home Loan Bank advances
|
(1,074 | ) | (84 | ) | ||||
Proceeds
from dividend reinvestment and stock purchase plan
|
68 | 38 | ||||||
Dividends
paid
|
(407 | ) | (407 | ) | ||||
Net
cash from financing activities
|
13,312 | 864 | ||||||
Decrease
in cash or cash equivalents
|
(1,924 | ) | (6,562 | ) | ||||
Cash
and cash equivalents, beginning of period
|
13,806 | 18,891 | ||||||
Cash
and cash equivalents, end of period
|
$ | 11,882 | $ | 12,329 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the period:
|
||||||||
Interest
|
$ | 1,071 | $ | 1,443 | ||||
Federal
income taxes
|
505 | 370 | ||||||
Non-cash
items:
|
||||||||
Transfer
from loans to repossessed assets
|
$ | - | $ | 137 |
Description of Securities
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
December
31, 2010
|
||||||||||||||||
Obligations
of government sponsored entities
|
$ | 8,889 | $ | 61 | $ | (5 | ) | $ | 8,945 | |||||||
Obligations
of state and political subdivisions
|
22,877 | 120 | (877 | ) | 22,120 | |||||||||||
Mortgage-backed
securities – residential
|
28,539 | 1,088 | (31 | ) | 29,596 | |||||||||||
Collateralized
mortgage obligations
|
13,574 | 46 | (73 | ) | 13,547 | |||||||||||
Trust
preferred security
|
522 | — | (131 | ) | 391 | |||||||||||
Total
securities
|
$ | 74,401 | $ | 1,315 | $ | (1,117 | ) | $ | 74,599 |
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
June 30,
2010
|
||||||||||||||||
Obligations
of government sponsored entities
|
$ | 10,771 | $ | 236 | $ | (3 | ) | $ | 11,004 | |||||||
Obligations
of state and political subdivisions
|
20,073 | 392 | (218 | ) | 20,247 | |||||||||||
Mortgage-backed
securities - residential
|
24,333 | 1,279 | — | 25,612 | ||||||||||||
Collateralized
mortgage obligations
|
7,094 | 34 | (151 | ) | 6,977 | |||||||||||
Trust
preferred security
|
572 | — | (150 | ) | 422 | |||||||||||
Total
securities
|
$ | 62,843 | $ | 1,941 | $ | (522 | ) | $ | 64,262 |
Three Months Ended
December 31,
|
Six Months Ended
December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Proceeds
from sales
|
$ | 2,570 | $ | 2,845 | $ | 5,123 | $ | 6,009 | ||||||||
Gross
realized gains
|
53 | 102 | 97 | 213 | ||||||||||||
Gross
realized losses
|
— | — | 27 | — |
Amortized
Cost
|
Estimated Fair
Value
|
|||||||
Due
in one year or less
|
$ | 2,679 | $ | 2,706 | ||||
Due
after one year through five years
|
6,259 | 6,322 | ||||||
Due
after five years through ten years
|
6,216 | 6,170 | ||||||
Due
after ten years
|
16,612 | 15,867 | ||||||
Total
|
31,766 | 31,065 | ||||||
Mortgage-backed
securities - residential
|
28,539 | 29,596 | ||||||
Collateralized
mortgage obligations
|
13,574 | 13,547 | ||||||
Trust
preferred security
|
522 | 391 | ||||||
Total
|
$ | 74,401 | $ | 74,599 |
Less than 12 Months
|
12 Months or more
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
December
31, 2010
|
||||||||||||||||||||||||
Obligations
of government sponsored entities
|
$ | 1,010 | $ | (5 | ) | $ | — | $ | — | $ | 1,010 | $ | (5 | ) | ||||||||||
Obligations
of states and political subdivisions
|
14,754 | (659 | ) | 1,133 | (218 | ) | 15,887 | (877 | ) | |||||||||||||||
Mortgage-backed
securities - residential
|
6,514 | (31 | ) | — | — | 6,514 | (31 | ) | ||||||||||||||||
Collateralized
mortgage obligations
|
9,578 | (73 | ) | — | — | 9,578 | (73 | ) | ||||||||||||||||
Trust
preferred security
|
— | — | 391 | (131 | ) | 391 | (131 | ) | ||||||||||||||||
Total
temporarily impaired
|
$ | 31,856 | $ | (768 | ) | $ | 1,524 | $ | (349 | ) | $ | 33,380 | $ | (1,117 | ) |
Less than 12 Months
|
12 Months or more
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
June 30,
2010
|
||||||||||||||||||||||||
Obligations
of government sponsored entities
|
$ | 764 | $ | (3 | ) | $ | — | $ | — | $ | 764 | $ | (3 | ) | ||||||||||
Obligations
of states and political subdivisions
|
5,331 | (179 | ) | 649 | (39 | ) | 5,980 | (218 | ) | |||||||||||||||
Collateralized
mortgage obligations
|
4,763 | (151 | ) | — | — | 4,763 | (151 | ) | ||||||||||||||||
Trust
preferred security
|
— | — | 422 | (150 | ) | 422 | (150 | ) | ||||||||||||||||
Total
temporarily impaired
|
$ | 10,858 | $ | (333 | ) | $ | 1,071 | $ | (189 | ) | $ | 11,929 | $ | (522 | ) |
Deal Name
|
Par
Value
|
Book
Value
|
Fair Value
|
Unrealized
Loss
|
# of Issuers
Currently
Performing/
Remaining
|
Actual
Deferrals and
Defaults as a
%
of Original
Collateral
|
Expected
Defaults as a
%
of
Remaining
Collateral
|
Excess
Subordination
(2)
|
||||||||||||||||||||||||
Pre Tsl XXII
(1)
|
$ | 982 | $ | 522 | $ | 391 | $ | 131 | 64/98 | 29.3 | % | 13.3 | % | — |
December 31,
2010
|
June 30,
2010
|
|||||||
Commercial
|
$ | 14,559 | $ | 14,559 | ||||
Commercial
real estate:
|
||||||||
Construction
|
531 | 2,916 | ||||||
Other
|
102,321 | 99,761 | ||||||
1 –
4 Family residential real estate:
|
||||||||
Owner
occupied
|
35,128 | 34,428 | ||||||
Non-owner
occupied
|
18,484 | 16,738 | ||||||
Construction
|
396 | 328 | ||||||
Consumer
|
5,512 | 5,824 | ||||||
Subtotal
|
176,931 | 174,554 | ||||||
Less: Net
deferred loan fees
|
(253 | ) | (271 | ) | ||||
Allowance
for loan losses
|
(2,266 | ) | (2,276 | ) | ||||
Net
Loans
|
$ | 174,412 | $ | 172,007 |
2010
|
2009
|
|||||||
Beginning
of period
|
$ | 2,276 | $ | 1,992 | ||||
Provision
|
244 | 343 | ||||||
Charge-offs
|
(285 | ) | (222 | ) | ||||
Recoveries
|
31 | 56 | ||||||
Balance
at December 31,
|
$ | 2,266 | $ | 2,169 |
Commercial
|
Residential
|
|||||||||||||||||||
Real
|
Real
|
|||||||||||||||||||
Commercial
|
Estate
|
Estate
|
Consumer
|
Total
|
||||||||||||||||
Allowance
for loan losses:
|
||||||||||||||||||||
Ending
allowance balance attributable to loans:
|
||||||||||||||||||||
Individually
evaluated for impairment
|
$ | 18 | $ | 237 | $ | 341 | $ | — | $ | 596 | ||||||||||
Collectively
evaluated for impairment
|
62 | 873 | 666 | 69 | 1,670 | |||||||||||||||
Total
ending allowance balance
|
$ | 80 | $ | 1,110 | $ | 1,007 | $ | 69 | $ | 2,266 | ||||||||||
Recorded
Investment in Loans:
|
||||||||||||||||||||
Loans
individually evaluated for impairment
|
$ | 93 | $ | 1,787 | $ | 1,057 | $ | — | $ | 2,937 | ||||||||||
Loans
collectively evaluated for impairment
|
14,511 | 101,097 | 53,095 | 5,531 | 174,234 | |||||||||||||||
Total
ending loans balance
|
$ | 14,604 | $ | 102,884 | $ | 54,152 | $ | 5,531 | $ | 177,171 |
December 31,
2010
|
June 30,
2010
|
|||||||
Period-end
loans with no allocated allowance for loan losses
|
$ | 570 | $ | 717 | ||||
Period-end
loans with allocated allowance for loan losses
|
2,367 | 1,918 | ||||||
Total
|
$ | 2,937 | $ | 2,635 | ||||
Amount
of allowance allocated to impaired loans
|
$ | 596 | $ | 543 |
Unpaid
|
Allowance for
|
|||||||||||
Principal
|
Recorded
|
Loan Losses
|
||||||||||
Balance
|
Investment
|
Allocated
|
||||||||||
With
no related allowance recorded:
|
||||||||||||
Commercial
|
$ | 20 | $ | 20 | $ | — | ||||||
Commercial
real estate:
|
||||||||||||
Other
|
550 | 550 | — | |||||||||
With
an allowance recorded:
|
||||||||||||
Commercial
|
73 | 73 | 18 | |||||||||
Commercial
real estate:
|
||||||||||||
Other
|
1,238 | 1,239 | 237 | |||||||||
1-4
Family residential real estate:
|
||||||||||||
Owner
occupied
|
330 | 330 | 45 | |||||||||
Non-owner
occupied
|
726 | 727 | 296 | |||||||||
Total
|
$ | 2,937 | $ | 2,939 | $ | 596 |
December 31,
2010
|
June 30,
2010
|
December 31,
2009
|
||||||||||
Loans
past due over 90 days and still accruing
|
$ | 11 | $ | — | $ | — | ||||||
Nonaccrual
loans
|
2,157 | 2,342 | 2,648 |
Loans Past Due
|
||||||||
Over 90 Days
|
||||||||
Still
|
||||||||
Nonaccrual
|
Accruing
|
|||||||
Commercial
|
$ | 102 | $ | — | ||||
Commercial
real estate:
|
||||||||
Other
|
1,099 | — | ||||||
1 –
4 Family residential:
|
||||||||
Owner
occupied
|
230 | — | ||||||
Non-owner
occupied
|
726 | — | ||||||
Consumer
|
— | 11 | ||||||
Total
|
$ | 2,157 | $ | 11 |
30 - 59
|
60 - 89
|
Greater than
|
||||||||||||||||||||||
Days
|
Days
|
90 Days
|
Total
|
Loans Not
|
||||||||||||||||||||
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Total
|
|||||||||||||||||||
Commercial
|
$ | 30 | $ | — | $ | 29 | $ | 59 | $ | 14,545 | $ | 14,604 | ||||||||||||
Commercial
real estate:
|
||||||||||||||||||||||||
Construction
|
— | — | — | — | 533 | 533 | ||||||||||||||||||
Other
|
255 | 584 | 762 | 1,601 | 100,750 | 102,351 | ||||||||||||||||||
1-4
Family residential:
|
||||||||||||||||||||||||
Owner
occupied
|
318 | 23 | — | 341 | 34,910 | 35,251 | ||||||||||||||||||
Non-owner
occupied
|
— | — | 726 | 726 | 17,779 | 18,505 | ||||||||||||||||||
Construction
|
— | — | — | — | 396 | 396 | ||||||||||||||||||
Consumer
|
8 | — | 11 | 19 | 5,512 | 5,531 | ||||||||||||||||||
Total
|
$ | 611 | $ | 607 | $ | 1,528 | $ | 2,746 | $ | 174,425 | $ | 177,171 |
Special
|
Not
|
|||||||||||||||||||
Pass
|
Mention
|
Substandard
|
Doubtful
|
Rated
|
||||||||||||||||
Commercial
|
$ | 13,728 | $ | 541 | $ | 112 | $ | 93 | $ | 85 | ||||||||||
Commercial
real estate:
|
||||||||||||||||||||
Construction
|
312 | 106 | 113 | — | — | |||||||||||||||
Other
|
92,220 | 5,281 | 3,032 | 1,788 | — | |||||||||||||||
1-4
Family residential real estate:
|
||||||||||||||||||||
Owner
occupied
|
3,405 | 312 | 34 | 330 | 31,047 | |||||||||||||||
Non-owner
occupied
|
12,929 | 1,943 | 1,951 | 726 | 935 | |||||||||||||||
Construction
|
— | — | — | — | 396 | |||||||||||||||
Consumer
|
— | — | — | — | 5,512 | |||||||||||||||
Total
|
$ | 122,594 | $ | 8,183 | $ | 5,242 | $ | 2,937 | $ | 37,975 |
Balance at
December 31,
|
Fair Value Measurements at
December 31, 2010 Using
|
|||||||||||||||
2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Obligations
of government-sponsored entities
|
$ | 8,945 | $ | — | $ | 8,945 | $ | — | ||||||||
Obligations
of states and political subdivisions
|
22,120 | — | 22,120 | — | ||||||||||||
Mortgage-backed
securities - residential
|
29,596 | — | 29,596 | — | ||||||||||||
Collateralized
mortgage obligations
|
13,547 | — | 13,547 | — | ||||||||||||
Trust
preferred security
|
391 | — | — | 391 |
Balance at
|
Fair Value Measurements at
June 30, 2010 Using
|
|||||||||||||||
June 30, 2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Obligations
of government sponsored entities
|
$ | 11,004 | $ | — | $ | 11,004 | $ | — | ||||||||
Obligations
of states and political subdivisions
|
20,247 | — | 20,247 | — | ||||||||||||
Mortgage-backed
securities - residential
|
25,612 | — | 25,612 | — | ||||||||||||
Collateralized
mortgage obligations
|
6,977 | — | 6,977 | — | ||||||||||||
Trust
preferred security
|
422 | — | — | 422 |
2010
|
2009
|
|||||||
Beginning
balance
|
$ | 422 | $ | 356 | ||||
Realized
losses included in non-interest income
|
(50 | ) | (180 | ) | ||||
Change
in fair value included in other comprehensive income
|
19 | 317 | ||||||
Ending
balance, December 31
|
$ | 391 | $ | 493 |
Balance at
December 31,
|
Fair Value Measurements at
December 31, 2010 Using
|
|||||||||||||||
2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
loans
|
$ | 1,771 | $ | — | $ | — | $ | 1,771 |
Balance at
|
Fair Value Measurements at
June 30, 2010 Using
|
|||||||||||||||
June 30, 2010
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
loans
|
$ | 1,375 | $ | — | $ | — | $ | 1,375 | ||||||||
Other
real estate owned, net
|
5 | — | — | 5 |
December 31, 2010
|
June 30, 2010
|
|||||||||||||||
Carrying
Amount
|
Estimated
Fair
Value
|
Carrying
Amount
|
Estimated
Fair
Value
|
|||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 11,882 | $ | 11,882 | $ | 13,806 | $ | 13,806 | ||||||||
Certificates
of deposits in other financial institutions
|
3,185 | 3,183 | 980 | 980 | ||||||||||||
Securities
available-for-sale
|
74,599 | 74,599 | 64,262 | 64,262 | ||||||||||||
Loans,
net
|
174,412 | 174,464 | 172,007 | 167,577 | ||||||||||||
Accrued
interest receivable
|
926 | 926 | 943 | 943 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Demand
and savings deposits
|
(137,805 | ) | (137,805 | ) | (125,050 | ) | (125,050 | ) | ||||||||
Time
deposits
|
(91,694 | ) | (92,545 | ) | (91,264 | ) | (91,926 | ) | ||||||||
Short-term
borrowings
|
(13,626 | ) | (13,626 | ) | (13,086 | ) | (13,086 | ) | ||||||||
Federal
Home Loan Bank advances
|
(8,223 | ) | (8,583 | ) | (8,297 | ) | (8,681 | ) | ||||||||
Accrued
interest payable
|
(107 | ) | (107 | ) | (122 | ) | (122 | ) |
2010
|
2009
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Taxable
securities
|
$ | 51,160 | $ | 373 | 2.96 | % | $ | 46,271 | $ | 472 | 4.13 | % | ||||||||||||
Nontaxable
securities (1)
|
22,285 | 324 | 5.80 | 18,989 | 280 | 5.95 | ||||||||||||||||||
Loans
receivable (1)
|
175,111 | 2,585 | 5.86 | 165,040 | 2,489 | 5.98 | ||||||||||||||||||
Interest
bearing deposits and federal funds sold
|
15,686 | 13 | 0.33 | 12,989 | 21 | 0.64 | ||||||||||||||||||
Total
interest-earning assets
|
264,242 | 3,295 | 4.97 | % | 243,289 | 3,262 | 5.32 | % | ||||||||||||||||
Noninterest-earning
assets
|
12,283 | 11,291 | ||||||||||||||||||||||
Total
Assets
|
$ | 276,525 | $ | 254,580 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
NOW
|
$ | 14,010 | $ | 4 | 0.11 | % | $ | 13,306 | $ | 6 | 0.18 | % | ||||||||||||
Savings
|
67,163 | 33 | 0.19 | 57,646 | 43 | 0.30 | ||||||||||||||||||
Time
deposits
|
93,277 | 395 | 1.68 | 90,989 | 533 | 2.32 | ||||||||||||||||||
Short-term
borrowings
|
15,129 | 11 | 0.29 | 12,728 | 12 | 0.37 | ||||||||||||||||||
FHLB
advances
|
8,237 | 66 | 3.18 | 9,303 | 77 | 3.28 | ||||||||||||||||||
Total
interest-bearing liabilities
|
197,816 | 509 | 1.02 | % | 183,972 | 671 | 1.45 | % | ||||||||||||||||
Noninterest-bearing
liabilities:
|
||||||||||||||||||||||||
Noninterest-bearing
checking accounts
|
52,287 | 45,746 | ||||||||||||||||||||||
Other
liabilities
|
1,999 | 1,920 | ||||||||||||||||||||||
Total
liabilities
|
252,102 | 231,638 | ||||||||||||||||||||||
Shareholders’
equity
|
24,423 | 22,942 | ||||||||||||||||||||||
Total
liabilities and shareholders’ equity
|
$ | 276,525 | $ | 254,580 | ||||||||||||||||||||
Net
interest income, interest rate spread (1)
|
$ | 2,786 | 3.95 | % | $ | 2,591 | 3.87 | % | ||||||||||||||||
Net
interest margin (net interest as a percent of average interest-earning
assets) (1)
|
4.20 | % | 4.23 | % | ||||||||||||||||||||
Federal
tax exemption on non-taxable securities and loans included in interest
income
|
$ | 110 | $ | 96 | ||||||||||||||||||||
Average
interest-earning assets to interest-bearing liabilities
|
133.58 | % | 132.24 | % |
2010
|
2009
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Taxable
securities
|
$ | 49,793 | $ | 798 | 3.26 | % | $ | 46,011 | $ | 970 | 4.25 | % | ||||||||||||
Nontaxable
securities (1)
|
21,790 | 631 | 5.82 | 18,442 | 556 | 5.99 | ||||||||||||||||||
Loans
receivable (1)
|
174,951 | 5,186 | 5.88 | 163,486 | 4,956 | 6.01 | ||||||||||||||||||
Interest
bearing deposits and federal funds sold
|
14,174 | 23 | 0.32 | 13,311 | 45 | 0.67 | ||||||||||||||||||
Total
interest-earning assets
|
260,708 | 6,638 | 5.08 | % | 241,250 | 6,527 | 5.37 | % | ||||||||||||||||
Noninterest-earning
assets
|
12,151 | 11,684 | ||||||||||||||||||||||
Total
Assets
|
$ | 272,859 | $ | 252,934 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
NOW
|
$ | 13,900 | $ | 10 | 0.14 | % | $ | 13,286 | $ | 13 | 0.19 | % | ||||||||||||
Savings
|
67,241 | 75 | 0.22 | 57,381 | 100 | 0.35 | ||||||||||||||||||
Time
deposits
|
92,571 | 812 | 1.74 | 91,332 | 1,120 | 2.43 | ||||||||||||||||||
Short-term
borrowings
|
14,151 | 24 | 0.34 | 12,601 | 26 | 0.41 | ||||||||||||||||||
FHLB
advances
|
8,256 | 135 | 3.24 | 9,327 | 155 | 3.30 | ||||||||||||||||||
Total
interest-bearing liabilities
|
196,119 | 1,056 | 1.07 | % | 183,927 | 1,414 | 1.53 | % | ||||||||||||||||
Noninterest-bearing
liabilities:
|
||||||||||||||||||||||||
Noninterest-bearing
checking accounts
|
50,383 | 44,628 | ||||||||||||||||||||||
Other
liabilities
|
2,040 | 1,936 | ||||||||||||||||||||||
Total
liabilities
|
248,542 | 230,491 | ||||||||||||||||||||||
Shareholders’
equity
|
24,317 | 22,443 | ||||||||||||||||||||||
Total
liabilities and shareholders’ equity
|
$ | 272,859 | $ | 252,934 | ||||||||||||||||||||
Net
interest income, interest rate spread (1)
|
$ | 5,582 | 4.01 | % | $ | 5,113 | 3.84 | % | ||||||||||||||||
Net
interest margin (net interest as a percent of average interest-earning
assets) (1)
|
4.27 | % | 4.20 | % | ||||||||||||||||||||
Federal
tax exemption on non-taxable securities and loans included in interest
income
|
$ | 213 | $ | 191 | ||||||||||||||||||||
Average
interest-earning assets to interest-bearing liabilities
|
132.93 | % | 131.17 | % |
December 31,
2010
|
June 30,
2010
|
December 31,
2009
|
||||||||||
Nonaccrual
loans
|
$ | 2,157 | $ | 2,342 | $ | 2,648 | ||||||
Loans
past due over 90 days and still accruing
|
11 | — | — | |||||||||
Total
non-performing loans
|
2,168 | 2,342 | 2,648 | |||||||||
Other
real estate owned
|
- | 25 | 187 | |||||||||
Total
non-performing assets
|
$ | 2,168 | $ | 2,367 | $ | 2,835 | ||||||
Non-performing
loans to total loans
|
1.23 | % | 1.34 | % | 1.59 | % | ||||||
Allowance
for loan losses to total non-performing loans
|
104.52 | % | 97.18 | % | 81.94 | % |
|
·
|
regional
and national economic conditions becoming less favorable than expected,
resulting in, among other things, a deterioration in credit quality of
assets and the underlying value of collateral could prove to be less
valuable than otherwise assumed;
|
|
·
|
the
nature, extent, and timing of government and regulatory
actions;
|
|
·
|
material
unforeseen changes in the financial condition or results of Consumers
National Bank’s customers;
|
|
·
|
changes
in levels of market interest rates which could reduce anticipated or
actual margins;
|
|
·
|
competitive
pressures on product pricing and services;
and
|
|
·
|
a
continued deterioration in market conditions causing debtors to be unable
to meet their obligations.
|
Exhibit
|
||
Number
|
Description
|
|
Exhibit
10.6
|
2011
Amendment and Restatement of Salary Continuation agreement entered into
with Mr. Lober on February 11, 2011.
|
|
Exhibit
10.7
|
Form
Noncompetition agreement entered into with Ms. Wood on February 11,
2011.
|
|
Exhibit
11
|
Statement
regarding Computation of Per Share Earnings (included in Note 1 to the
Consolidated Financial Statements).
|
|
Exhibit
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Executive
Officer
|
|
Exhibit
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Financial
Officer
|
|
Exhibit
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant to 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes
Oxley Act of 2002.
|
CONSUMERS BANCORP, INC.
|
||||
(Registrant)
|
||||
Date:
|
February 11, 2011
|
/s/ Ralph J. Lober
|
||
Ralph
J. Lober, II
|
||||
Chief
Executive Officer
|
||||
Date:
|
February 11, 2011
|
/s/ Renee K. Wood
|
||
Renee
K. Wood
|
||||
Chief
Financial Officer & Treasurer
|
COMPANY
AND BANK:
|
|||
Consumers
Bancorp, Inc.
|
|||
By:
|
|||
Title:
|
|||
Date:
|
|||
Consumers
National Bank
|
|||
By:
|
|||
Title:
|
|||
Date:
|
|||
EXECUTIVE
|
|||
Date:
|
|
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.
|
February 11, 2011
|
By:
/s/ Ralph J.
Lober
|
|
Date
|
Ralph J. Lober, II
Chief Executive
Officer
|
|
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.
|
February 11, 2011
|
By:
/s/ Renee K.
Wood
|
|
Date
|
Renee K. Wood
Chief Financial Officer &
Treasurer
|
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:
|
February 11, 2011
|
||
/s/ Ralph J. Lober
|
|||
Ralph
J. Lober, II
|
|||
Chief
Executive Officer
|
|||
/s/ Renee K. Wood
|
|||
Renee
K. Wood
|
|||
Chief
Financial Officer &
Treasurer
|