Attached files
| file | filename |
|---|---|
| 8-K/A - FORM 8K AMENDMENT NO 2 - Sunshine Bancorp, Inc. | d37305d8ka.htm |
| EX-99.2 - AUDITED FINANCIAL STATEMENTS - Sunshine Bancorp, Inc. | d37305dex992.htm |
| EX-99.4 - UNAUDITED PRO FORMA FINANCIAL INFORMATION - Sunshine Bancorp, Inc. | d37305dex994.htm |
Exhibit 99.3
COMMUNITY SOUTHERN HOLDINGS, INC.
CONDENSED BALANCE SHEETS
($ In thousands, except for per share amounts)
| ASSETS | At March 31, |
At December 31, |
||||||
| (Unaudited) | ||||||||
| Cash and due from banks |
$ | 5,042 | $ | 3,177 | ||||
| Interest earning deposits with banks |
236 | 11,047 | ||||||
| Federal funds sold |
9,980 | 480 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents |
15,258 | 14,704 | ||||||
| Securities available-for-sale |
54,498 | 53,370 | ||||||
| Loans, net of allowance for loan losses of $1,793 and $1,729 |
168,434 | 163,374 | ||||||
| Premises and equipment, net |
6,009 | 6,046 | ||||||
| Foreclosed real estate |
50 | 120 | ||||||
| Prepaid and other assets |
6,515 | 8,069 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 250,764 | $ | 245,683 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
| LIABILITIES |
||||||||
| Deposits |
188,209 | 185,174 | ||||||
| Federal Home Loan Bank Advances |
32,131 | 26,330 | ||||||
| Accrued interest payable and other liabilities |
1,184 | 5,628 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
221,524 | 217,132 | ||||||
|
|
|
|
|
|||||
| STOCKHOLDERS’ EQUITY |
||||||||
| Preferred stock, Class A, $1.00 par value, $1,000 liquidation value, 5,700 shares issued and outstanding |
5,700 | 5,700 | ||||||
| Common stock, $5 par value; 5,000,000 shares authorized, 2,533,318 and 2,520,478 shares issued and outstanding at March 31, 2015 and December 31, 2014 |
12,845 | 12,603 | ||||||
| Additional paid-in capital |
10,106 | 9,948 | ||||||
| Retained Earnings |
828 | 569 | ||||||
| Accumulated other comprehensive (loss) |
(239 | ) | (269 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
29,240 | 28,551 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 250,764 | $ | 245,683 | ||||
|
|
|
|
|
|||||
1
COMMUNITY SOUTHERN HOLDINGS, INC.
CONDENSED STATEMENTS OF INCOME (Unaudited)
($ In thousands)
| Three Months Ended March 31, | ||||||||
| 2015 | 2014 | |||||||
| INTEREST INCOME |
||||||||
| Loans |
$ | 1,950 | $ | 1,782 | ||||
| Securities |
265 | 314 | ||||||
| Federal funds sold and other |
5 | 14 | ||||||
|
|
|
|
|
|||||
| Total interest income |
2,220 | 2,110 | ||||||
| Interest expense on deposits and borrowings |
412 | 422 | ||||||
|
|
|
|
|
|||||
| Net interest income |
1,808 | 1,688 | ||||||
| Provision for loan losses |
61 | 47 | ||||||
|
|
|
|
|
|||||
| Net interest income after provision for loan losses |
1,747 | 1,641 | ||||||
|
|
|
|
|
|||||
| NONINTEREST INCOME |
||||||||
| Service charges and other |
28 | 26 | ||||||
| Other income |
144 | 99 | ||||||
|
|
|
|
|
|||||
| Total noninterest income |
172 | 125 | ||||||
|
|
|
|
|
|||||
| NONINTEREST EXPENSES |
||||||||
| Salaries and employee benefits |
915 | 929 | ||||||
| Occupancy |
170 | 179 | ||||||
| Other |
452 | 449 | ||||||
|
|
|
|
|
|||||
| Total noninterest expenses |
1,537 | 1,557 | ||||||
|
|
|
|
|
|||||
| Net income before taxes |
382 | 209 | ||||||
| Income taxes |
92 | 19 | ||||||
|
|
|
|
|
|||||
| Net Income |
$ | 290 | $ | 190 | ||||
| Preferred stock dividend requirements |
(14 | ) | (14 | ) | ||||
|
|
|
|
|
|||||
| Net income available to common stockholders |
$ | 276 | $ | 176 | ||||
|
|
|
|
|
|||||
2
COMMUNITY SOUTHERN HOLDINGS, INC.
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)
($ In thousands)
| Three months ended March 31, | ||||||||
| 2015 | 2014 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
| Net income |
$ | 276 | $ | 176 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
| Provision for loan losses |
61 | 47 | ||||||
| Depreciation and amortization |
164 | 78 | ||||||
| Stock-based compensation |
7 | 7 | ||||||
| Changes in assets and liabilities |
(2,851 | ) | 1,530 | |||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
$ | (2,343 | ) | 1,838 | ||||
|
|
|
|
|
|||||
| CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
| Maturities, payment and calls of securities |
$ | 96 | $ | 8,000 | ||||
| Purchases of securities, net |
(1,388 | ) | (1,552 | ) | ||||
| Change in Loans, Net |
(5,098 | ) | (4,590 | ) | ||||
| Purchases of premises and equipment, net |
(25 | ) | (23 | ) | ||||
| Proceeds from sale of other real estate owned |
70 | 0 | ||||||
|
|
|
|
|
|||||
| Net cash provided by investing activities |
$ | (6,345 | ) | $ | 1,835 | |||
|
|
|
|
|
|||||
| CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
| Net increase in deposits |
3,035 | 4,818 | ||||||
| Net change in other borrowings |
5,801 | 439 | ||||||
| Preferred Stock dividend paid |
(14 | ) | (14 | ) | ||||
| Proceeds from the issuance of common stock |
420 | 0 | ||||||
|
|
|
|
|
|||||
| Net cash used in financing activities |
$ | 9,242 | $ | 5,243 | ||||
|
|
|
|
|
|||||
| INCREASE IN CASH AND CASH EQUIVALENTS |
554 | 8,916 | ||||||
| CASH AND CASH EQUIVALENTS, beginning of period |
14,704 | 17,320 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, end of period |
$ | 15,258 | $ | 26,236 | ||||
|
|
|
|
|
|||||
3