Attached files

file filename
EX-31.2 - CERTIFICATION OF THE CHIEF FINANCIAL OFFICER - Sunshine Bancorp, Inc.d173519dex312.htm
EX-31.1 - CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER - Sunshine Bancorp, Inc.d173519dex311.htm
EX-32.0 - CERTIFICATION - Sunshine Bancorp, Inc.d173519dex320.htm
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2016

 

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from                      to                     

Commission file number: 001-36539

 

 

SUNSHINE BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland   30-0831760

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

102 West Baker Street, Plant City, Florida 33563

(Address of principal executive offices; Zip Code)

(813) 752-6193

(Registrant’s telephone number, including area code)

None

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

 

 

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

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

 

Large accelerated filer   ¨    Accelerated filer   ¨
Non-accelerated filer   ¨  (Do not check if a smaller reporting company)    Smaller reporting company   x

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

APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each issuer’s classes of common equity, as of the latest practicable date:

As of May 5, 2016, there were issued and outstanding 5,265,950 shares of the Registrant’s Common Stock with a par value of $0.01 per share.

 

 

 


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

March 31, 2016 Form 10-Q

Index

 

         Page Number  
PART I   FINANCIAL INFORMATION   
Item 1.   Financial Statements   
  Condensed Consolidated Balance Sheets as of March 31, 2016 (Unaudited) and December 31, 2015      3   
  Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2016 and 2015 (Unaudited)      4   
  Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended March 31, 2016 and 2015 (Unaudited)      5   
  Condensed Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2016 and 2015 (Unaudited)   

 

6

  

  Condensed Consolidated Statements of Cash Flows For the Three Months Ended March 31, 2016 and 2015 (Unaudited)      7   
  Notes to Condensed Consolidated Financial Statements (Unaudited)      8-23   
Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations      24-31   
Item 3.   Quantitative and Qualitative Disclosure About Market Risk      32   
Item 4.   Controls and Procedures      32   
PART II   OTHER INFORMATION   
Item 1.   Legal Proceedings      33   
Item 1A.   Risk Factors      33   
Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds      33   
Item 3.   Defaults Upon Senior Securities      33   
Item 4.   Mine Safety Disclosures      33   
Item 5.   Other Information      33   
Item 6.   Exhibits      33   
SIGNATURES      34   

 

2


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Condensed Consolidated Balance Sheets

(In thousands)

 

     As of
March 31,
2016
    As of
December 31,
2015
 
     (unaudited)        

Assets

    

Cash and due from banks

   $ 12,490      $ 13,220   

Interest-earning deposits with banks

     30,686        16,523   

Federal funds sold

     18,443        29,601   
  

 

 

   

 

 

 

Cash and cash equivalents

     61,619        59,344   

Time deposits with banks

     3,920        4,410   

Securities available for sale

     70,005        65,944   

Loans held for sale

     453        790   

Loans, net of allowance for loan losses of $2,532 and $2,511

     337,784        326,266   

Premises and equipment, net

     17,613        17,612   

Federal Home Loan Bank stock, at cost

     1,306        1,597   

Cash surrender value of bank-owned life insurance

     12,203        12,122   

Deferred income tax asset

     6,272        6,426   

Goodwill and other intangibles

     10,071        10,101   

Accrued interest receivable

     1,050        1,048   

Other real estate owned

     32        32   

Other assets

     739        1,573   
  

 

 

   

 

 

 

Total assets

   $ 523,067      $ 507,265   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Liabilities:

    

Noninterest-bearing demand accounts

   $ 101,490      $ 89,114   

Interest-bearing demand and savings accounts

     207,410        198,977   

Time deposits

     106,300        111,020   
  

 

 

   

 

 

 

Total deposits

     415,200        399,111   

Other borrowings

     21,238        28,927   

Subordinated notes

     11,000        —     

Other liabilities

     3,693        7,833   
  

 

 

   

 

 

 

Total liabilities

     451,131        435,871   

Stockholders’ equity:

    

Preferred stock, $0.01 par value, 5,000,000 authorized; none outstanding

     —          —     

Common stock, $0.01 par value, 50,000,000 shares authorized; issued and outstanding of 5,265,950 and 5,259,321 shares

     53        53   

Additional paid in capital

     52,975        52,763   

Retained income

     22,000        21,846   

Unearned employee stock ownership plan (“ESOP”) shares

     (3,160     (3,160

Accumulated other comprehensive income (loss)

     68        (108
  

 

 

   

 

 

 

Total stockholders’ equity

     71,936        71,394   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 523,067      $ 507,265   
  

 

 

   

 

 

 

See Accompany Notes to Condensed Consolidated Financial Statements

 

3


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended  
     March 31,  
     2016      2015  

Interest income:

     

Loans

   $ 4,055       $ 1,529   

Securities

     221         223   

Other

     78         33   
  

 

 

    

 

 

 

Total interest income

     4,354         1,785   
  

 

 

    

 

 

 

Interest Expense:

     

Deposits

     315         67   

Borrowed funds

     25         —     
  

 

 

    

 

 

 

Total interest expense

     340         67   
  

 

 

    

 

 

 

Net interest income

     4,014         1,718   

Provision for loan losses

     —           —     
  

 

 

    

 

 

 

Net interest income after provision for loan losses

     4,014         1,718   
  

 

 

    

 

 

 

Noninterest income:

     

Fees and service charges on deposit accounts

     326         128   

Mortgage Broker Fees

     47         25   

Gain on sale of securities

     26         142   

Income from bank-owned life insurance

     95         69   

Other

     173         45   
  

 

 

    

 

 

 

Total noninterest income

     667         409   
  

 

 

    

 

 

 

Noninterest expenses:

     

Salaries and employee benefits

     2,576         1,564   

Occupancy and equipment

     576         299   

Data and item processing services

     341         120   

Professional fees

     171         124   

Advertising and promotion

     45         38   

Stationery and supplies

     46         25   

FDIC Deposit insurance

     102         56   

Merger related

     —           258   

Other

     621         262   
  

 

 

    

 

 

 

Total noninterest expenses

     4,478         2,746   
  

 

 

    

 

 

 

Income (Loss) before income taxes

     203         (619

Income tax expense (benefit)

     49         (266
  

 

 

    

 

 

 

Net income (loss)

   $ 154       $ (353
  

 

 

    

 

 

 

Basic and Diluted earnings (loss) per share

   $ 0.03       $ (0.09
  

 

 

    

 

 

 

See Accompany Notes to Condensed Consolidated Financial Statements

 

4


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

(In thousands)

 

     Three Months Ended  
     March 31,  
     2016     2015  

Net income (loss)

   $ 154      $ (353
  

 

 

   

 

 

 

Other comprehensive income:

    

Change in unrealized gain on securities:

    

Unrealized gain arising during the period

     308        394   

Reclassification adjustment for realized gains

     (26     (142
  

 

 

   

 

 

 

Net change in unrealized gain

     282        252   

Deferred income taxes on above change

     (106     (95
  

 

 

   

 

 

 

Total other comprehensive income

     176        157   
  

 

 

   

 

 

 

Comprehensive income (loss)

   $ 330      $ (196
  

 

 

   

 

 

 

See Accompany Notes to Condensed Consolidated Financial Statements

 

5


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Stockholders’ Equity

($ In thousands)

Three Months Ended March 31, 2016 and 2015

 

     Common Stock      Additional
Paid In
Capital
     Retained
Income
    Unearned
ESOP
Shares
    Accumulated
Other

Comprehensive
Income (Loss)
    Total
Stockholder’s
Equity
 
   Shares      Amount              

Balance, December 31, 2014

     4,232,000       $ 42       $ 40,766       $ 24,091      $ (3,273   $ —        $ 61,626   

Net loss(unaudited)

     —           —           —           (353     —          —          (353

Net change in unrealized loss on Securities available for sale, net of taxes(unaudited)

     —           —           —           —          —          157        157   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2015(unaudited)

     4,232,000       $ 42       $ 40,766       $ 23,738      $ (3,273   $ 157      $ 61,430   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2015

     5,259,321       $ 53       $ 52,763       $ 21,846      $ (3,160   $ (108   $ 71,394   

Net Income (unaudited)

     —           —           —           154        —          —          154   

Issuance of common stock under share-based awards plan, net(unaudited)

     6,629         —           —           —          —          —          —     

Stock based compensation (unaudited)

     —           —           212         —          —          —          212   

Net change in unrealized loss on Securities available for sale, net of taxes(unaudited)

     —           —           —           —          —          176        176   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2016(unaudited)

     5,265,950       $ 53       $ 52,975       $ 22,000      $ (3,160   $ 68      $ 71,936   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See Accompany Notes to Condensed Consolidated Financial Statements

 

6


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

 

     Three Months Ended March 31,  
     2016     2015  

Cash flows from operating activities:

    

Net income (loss)

   $ 154      $ (353

Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:

  

Depreciation

     268        160   

Provisions for loan losses

     —          —     

Amortization of premiums and discounts on securities, net

     143        85   

Gain on sale of loans held for sale

     (47     (16

Proceeds from the sale of loans held for sale

     1,199        1,864   

Loans originated as held for sale

     (815     (183

Amortization of deferred loan fees and costs, net

     (12     (9

Income from bank—owned life insurance, net

     (81     (58

Gain on sale of securities available for sale

     (26     (142

(Increase) decrease in accrued interest receivable

     (2     70   

Amortization of other intangible assets

     30        —     

Increase (decrease) in deferred tax assets

     48        (95

Decrease (increase) in other assets

     834        (350

Stock options and restricted stock compensation expense

     212        —     

Decrease in other liabilities

     (4,140     (314
  

 

 

   

 

 

 

Net cash (used in) provided by operating activities

     (2,235     659   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Maturities of time deposits with banks

     490        490   

Maturities of securities held to maturity

     —          5,000   

Principle repayment of securities held to maturity

     —          800   

Proceeds from sale of securities available for sale

     4,048        9,943   

Purchases of securities available for sale

     (15,630     —     

Calls and maturities of securities available for sale

     6,000        —     

Principle repayment of securities available for sale

     1,686        —     

Net increase in loans

     (11,506     (10,000

Purchases of premises and equipment, net

     (269     (837

Redemption (purchase) of Federal Home Loan Bank stock

     291        (31
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (14,890     5,365   
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net increase in deposits

     16,089        18,362   

Net decrease in other borrowings

     (7,689     —     

Net increase in subordinated notes

     11,000        —     
  

 

 

   

 

 

 

Net cash provided by financing activities

     19,400        18,362   
  

 

 

   

 

 

 

Increase in cash and cash equivalents

     2,275        24,386   
  

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

     59,344        20,479   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 61,619      $ 44,865   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Cash paid during the period for-Interest

   $ 339      $ 67   

Noncash transactions:

    

Accumulated other comprehensive income (loss), net change in unrealized gain (loss) on securities available for sale, net of taxes

   $ 176      $ 157   

Securities held to maturity transferred to available for sale

   $ —        $ 69,665   

See Accompany Notes to Condensed Consolidated Financial Statements

 

7


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(1) Organization and Significant Accounting Policies

Organization. Sunshine Bancorp, Inc., a Maryland corporation (the “Holding Company”), was formed on March 7, 2014 to serve as the savings and loan holding company for Sunshine Bank, a federal savings bank (the “Bank”). The Holding Company was formed as part of the Bank’s mutual-to-stock conversion (the “Conversion”). Collectively, the Bank and Holding Company are referred to as the “Company.” On July 14, 2014, the Conversion was completed and the Holding Company became the parent holding company for the Bank.

Sunshine Bank is a federal stock savings bank. It was first organized in 1954 as a federal mutual savings and loan association under the name First Federal Savings and Loan Association of Plant City. In 1975, the Bank changed its name to Sunshine State Federal Savings and Loan Association. In 2014, the Bank changed its name to Sunshine Bank. The Bank through its twelve full service banking offices provides a variety of retail community banking services to individuals and businesses primarily in Hillsborough, Polk, Manatee, Sarasota, Pasco, and Orange Counties, Florida.

Our accounting and reporting policies conform to Accounting Principles Generally Accepted in the United States of America (“GAAP”) and general practices within the banking industry and are described in note 1 to the audited consolidated financial statements in our 2015 Annual Report on Form 10-K, as updated by information in this Form 10-Q. These consolidated financial statements and notes are presented in accordance with the instructions for Form 10-Q, certain information and disclosures normally included in consolidated financial statements prepared in accordance with GAAP have been condensed or omitted.

In the opinion of management, the accompanying condensed consolidated financial statements of the Company contain all adjustments (consisting principally of normal recurring accruals) necessary to present fairly the financial position at March 31, 2016, and the results of operations for the three month periods ended March 31, 2016 and 2015. The results of operations for the three months ended March 31, 2016, are not necessarily indicative of the results to be expected for the full year or any other period.

The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that affect the reported amounts in the consolidated financial statements and notes. While management believes the sources utilized to arrive at the fair value estimates are reliable, different sources or methods could have yielded different fair value estimates. Such different value estimates could affect future earnings through different values being utilized for the disposition or amortization of the underlying assets and liabilities acquired. Material estimates that are particularly susceptible to significant changes include that allowance for loan loss, the valuation of goodwill and other intangibles, deferred income taxes, and purchase accounting related adjustments.

Principles of Consolidation. The condensed consolidated financial statements include the accounts of the Holding Company and the Bank. All significant intercompany accounts and transactions have been eliminated in consolidation. The condensed consolidated financial statements in this report have not been audited except for information derived from our audited 2015 financial statements.

Share-based Compensation. The Company expenses the fair value of any stock options or restricted stock granted. The Company recognizes share-based compensation in operations as the awards vest.

Comprehensive Income (Loss). GAAP generally require that recognized revenue, expenses, gains and losses be included in operations. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the consolidated balance sheet, such items along with net income (loss), are components of comprehensive income (loss).

 

8


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

Reclassifications. Certain amounts reported in the prior periods, consolidated financial statements have been reclassified to conform to the current presentation. These reclassifications had no effect on previously reported net income or stockholders’ equity.

 

(2) Business Combinations

Acquisition of Certain Assets and Liabilities of First Federal Bank of Florida. On November 13, 2015, the Bank, pursuant to a purchase and assumption agreement, assumed the deposits and certain loans from two branch offices of First Federal Bank of Florida. The branch offices are located in Bradenton and Sarasota, Florida. The purchase and assumption added $47.0 million in deposits and $7.9 million in loans. Sunshine Bank also purchased the real estate and selected fixed assets associated with the branches. The Company acquired these assets and liabilities to expand its market presence to Sarasota and Manatee Counties, Florida and to capitalize on the demographically attractive I-75 corridor between Tampa and Sarasota, Fl. The Company incurred approximately $171,000 in acquisition related expenses.

Acquisition of Community Southern Holdings, Inc. On June 30, 2015, the Company acquired 100% of the outstanding common shares of Community Southern Holdings, Inc. for cash of $30.3 million, through an Agreement and Plan of Merger (the “Merger”). Community Southern Holdings, Inc. was merged into the Company and Community Southern Bank was merged into the Bank. The Company acquired $250.4 million in assets and assumed $214.4 million in liabilities and stockholders’ equity and exchanged $5.7 million in preferred stock to the U.S. Treasury as part of its Small Business Lending Fund. The exchanged shares were subsequently redeemed on September 30, 2015 at their par value of $5.7 million. The Company acquired these assets and liabilities to expand its market presence to Polk and Orange Counties, Florida and to strengthen its position along the demographically attractive I-4 corridor. The Company incurred approximately $1.3 million in merger and acquisition related expenses. Management used market quotations to measure the fair value of investment securities and FHLB advances.

Community Southern Bank’s loans were measured at fair value by discounting both expected principal and interest cash flows using an observable discount rate for similar instruments that a market participant would consider in determining fair value. Additionally, consideration was given to management’s best estimates of default rates and payment speeds. At acquisition, Community Southern Bank’s loan portfolio totaled $170.0 million and was recorded at a fair value of $171.5 million. The following table summarizes the fair value of assets acquired, liabilities assumed and stockholders’ equity exchanged on the date of acquisition (in thousands):

 

     Community Southern
Holdings, Inc.
     First Federal
Branch Acquisition
     Total  

Cash and cash equivalents

   $ 10,183       $ 38,165       $ 48,348   

Securities available for sale

     44,372         —          44,372   

Loans

     171,476         7,932         179,408   

Premises and equipment

     6,097         2,630         8,727   

Federal Home Loan Bank stock

     1,540         —          1,540   

Bank owned life insurance

     4,585         —          4,585   

Deferred tax asset

     2,095         —          2,095   

Goodwill

     8,662         838         9,500   

Core deposit intangible

     588         67         655   

Accrued interest receivable

     685         —          685   

Other real estate owned

     32         —          32   

Other assets

     82         16         98   
  

 

 

    

 

 

    

 

 

 

Total assets acquired

   $ 250,397       $ 49,648       $ 300,045   
  

 

 

    

 

 

    

 

 

 

Deposits

     178,912         47,015         225,927   

Federal Home Loan Bank advances

     31,480         —          31,480   

Other borrowings

     3,285         —          3,285   

Other liabilities

     726         3         729   

Preferred Stock

     5,700         —          5,700   
  

 

 

    

 

 

    

 

 

 

Total liabilities assumed

     220,103         47,018         267,121   
  

 

 

    

 

 

    

 

 

 

Net assets acquired

   $ 30,294       $ 2,630       $ 32,924   
  

 

 

    

 

 

    

 

 

 

 

9


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Securities

Securities have been classified according to management intent. On March 19, 2015 management transferred all securities classified as held to maturity to available for sale at an estimated fair market value of $69.7 million. The transfer was performed to enhance the interest rate risk position of the Bank and provide liquidity for future loan growth. As a result of the transfer, the Bank is precluded from classifying securities as held to maturity until March 2017. The amortized cost and fair values of securities are as follows (in thousands):

 

Securities Available for Sale:    Amortized
Cost
     Gross Unrealized
Gains
     Gross Unrealized
Loss
     Fair
Value
 

March 31, 2016:

           

Federal Home Loan Bank obligations

   $ 7,027         10         —         $ 7,037   

U.S. Government enterprise and agency obligations

     12,026         7         (7      12,026   

Agency Mortgage-backed securities

     50,844         157         (59      50,942   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 69,897         174         (66    $ 70,005   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015:

           

Federal Home Loan Bank obligations

   $ 15,074         6         (6    $ 15,074   

U.S. Government enterprise and agency obligations

     14,037         7         (37      14,007   

Agency Mortgage-backed securities

     37,007         —          (144      36,863   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 66,118         13         (187    $ 65,944   
  

 

 

    

 

 

    

 

 

    

 

 

 

The amortized cost and fair value of securities at March 31, 2016, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities due to call or prepayment rights. Securities not due at a single maturity date, primarily mortgage backed securities, are shown separately. (in thousands)

 

     Securities Available for sale  
     Amortized Cost      Fair Value  

Due in one year or less

   $ 8,038       $ 8,047   

Due from one year to five years

     11,015         11,016   

Agency Mortgage-backed securities

     50,844         50,942   
  

 

 

    

 

 

 
   $ 69,897       $ 70,005   
  

 

 

    

 

 

 

 

(continued)

 

10


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(3) Securities, continued

 

Securities with unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows (in thousands):

 

     Less Than Twelve Months      More than Twelve Months  
     Gross Unrealized
Loss
    Fair Value      Gross Unrealized
Loss
     Fair Value  

Securities Available for sale:

  

At March 31, 2016

  

U.S Government enterprise and agency obligations

   $ (7   $ 6,008       $  —        $ —    

Agency Mortgage-backed securities

     (59     10,736         —          —    
  

 

 

   

 

 

    

 

 

    

 

 

 

Totals

   $ (66   $ 16,744       $  —        $ —    
  

 

 

   

 

 

    

 

 

    

 

 

 

At December 31, 2015:

       

Federal Home Loan Bank obligations

   $ (6   $ 6,018       $  —        $ —    

U.S Government enterprise and agency obligations

     (37     12,000         —          —    

Agency Mortgage-backed securities

     (144     36,863         —          —    
  

 

 

   

 

 

    

 

 

    

 

 

 

Totals

   $ (187   $ 54,881       $  —        $ —    
  

 

 

   

 

 

    

 

 

    

 

 

 

At March 31, 2016 there were seven securities in a loss position. In considering the credit quality of the issuers, the nature and cause of the unrealized loss, the severity and length of time in an unrealized loss position, and other factors, it is expected that the securities would not be settled at a price less than the par value of the investments. Management determined that the decline in fair value is attributable to fluctuations in interest rates and other market conditions and not a deterioration of the credit quality of the issuers. Because the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

The Company pledged securities with a fair market value of approximately $20.5 million at March 31, 2016 and $22.1 million at December 31, 2015 to secure public funds and other borrowings.

Securities available for sale sold are summarized as follows (in thousands):

 

     2016      2015  

Proceeds received from sale

   $ 4,048       $ 9,943   
  

 

 

    

 

 

 

Gross Gains on sale

   $ 26       $ 142   
  

 

 

    

 

 

 

 

11


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans

The loan portfolio segments and classes are as follows (in thousands):

 

     At
March 31,
2016
     At
December 31,
2015
 

Real estate loans:

     

One-to-four-family residential

   $ 66,715       $ 68,169   

Commercial and multi-family

     199,172         192,568   

Construction and land

     17,710         17,570   

Home equity

     7,399         6,623   
  

 

 

    

 

 

 

Total real estate loans

     290,996         284,930   
  

 

 

    

 

 

 

Commercial loans

     47,311         41,417   

Consumer loans

     2,412         2,726   
  

 

 

    

 

 

 

Total loans

     340,719         329,073   
  

 

 

    

 

 

 

Deduct:

     

Deferred loan fees, net

     (403      (296

Allowance for loan losses

     (2,532      (2,511
  

 

 

    

 

 

 

Loans, net

   $ 337,784       $ 326,266   
  

 

 

    

 

 

 

The Company has divided the loan portfolio into three portfolio segments, each with different risk characteristics and methodologies for assessing risk. All loans are underwritten in accordance with policies set forth and approved by the Company’s Board of Directors. The portfolio segments identified by the Company are as follows:

Real Estate Loans. Real estate loans are typically segmented into four classes: one-to-four-family residential, commercial and multi-family, construction and land, and home equity.

One-to-four-family residential real estate loans are underwritten based on the borrower’s repayment capacity and source, value of the underlying property, credit history and stability.

Commercial and multifamily real estate loans are secured by the subject property and are underwritten based on loan to value limits, cash flow coverage and general creditworthiness of the obligors. These loans are generally considered to have more credit risk than traditional one-to-four-family residential loans because these loans tend to involve larger loan balances and their repayment is typically dependent upon the successful operation and management of the underlying real estate.

Construction and Land loans are to finance the construction of owner-occupied and lease properties. These loans are categorized as construction loans during the construction period, later converting to commercial or one-to- four-family residential loans after the construction is complete and amortization of the loan begins. Real estate development and construction loans are approved based on an analysis of the borrower and guarantor, the viability of the project and on an acceptable percentage of the appraised value of the property securing the loan. Construction loan funds are disbursed periodically based on the percentage of construction or development completed. The Company carefully monitors these loans with on-site inspections and requires the receipt of lien waivers on funds advanced. Construction and land loans are typically secured by the properties under development or construction, and personal guarantees are typically obtained. Further, to assure that reliance is not placed solely on the value of the underlying property, the Company considers the market conditions and feasibility of proposed projects, the financial condition and reputation of the borrower and guarantors, the amount of the borrower’s equity in the project, independent appraisals, cost estimates and pre-construction sale information. The Company also makes loans on occasion for the purchase of land for future development by the borrower. Land loans are extended for the future development for either commercial or residential use by the borrower. The Company carefully analyzes the intended use of the property and the viability thereof.

 

12


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

Home equity loans consists of either revolving line of credit, term, or second mortgage loans secured by one-to-four residential real estate. These loans have similar risk characteristics to one-to-four family loans and are secured by a first or second mortgage on the borrower’s principal residence or their second/vacation home (excluding investment/rental property). There are minimum credit score standards, maximum debt to income ratios and credit requirements on each Home equity product. Home equity lines of credit are variable rate based on an index of Wall Street Journal prime rate with a margin.

Commercial Loans. Commercial loans are primarily underwritten on the basis of the borrowers’ ability to service such debt from income. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. As a general practice, the Company takes as collateral a security interest in any equipment, or other chattel, although loans may also be made on an unsecured basis. Collateralized working capital loans typically are secured by short-term assets whereas long-term loans are primarily secured by long-term assets.

Consumer Loans. Consumer loans are extended for various purposes, including purchases of automobiles, recreational vehicles, and boats. The Company also offers lines of credit, personal loans, and deposit account collateralized loans. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Loans to consumers are extended after a credit evaluation, including the creditworthiness of the borrower(s), the purpose of the credit, and the secondary source of repayment. Consumer loans are made at fixed and variable interest rates and may be made on terms of up to ten years. Risk is mitigated by the fact that the loans are of smaller individual amounts.

 

(continued)

 

13


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

An analysis of the change in the allowance for loan losses follows (in thousands):

 

     Real Estate
Loans
    Commercial
Loans
    Consumer
Loans
    Unallocated      Total  

Three Months Ended March 31, 2016:

           

Beginning balance

   $ 1,354      $ 583      $ 23      $ 551       $ 2,511   

Provision for loan losses

     —          —          —          —           —     

Charge—offs

     —          (11     (2     —           (13

Recoveries

     14        19        1        —           34   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,368      $ 591      $ 22      $ 551       $ 2,532   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Individually evaluated for impairment:

           

Recorded investment

   $ 1,493        529        —          —         $ 2,022   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ 37        9        —          —         $ 46   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Collectively evaluated for impairment:

           

Recorded investment

   $ 288,861        46,782        2,412        —         $ 338,055   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ 1,331        582        22        551       $ 2,486   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Acquired with deteriorated credit quality

           

Recorded Investment

   $ 642        —          —          —         $ 642   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ —          —          —          —         $ —     
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Year Ended December 31, 2015:

           

Beginning balance

   $ 1,409      $ 308      $ 9      $ —         $ 1,726   

Provision (credit) for loan losses

     (185     (382     16        551         —     

Charge-offs

     (1     (9     (4     —           (14

Recoveries

     131        666        2        —           799   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 1,354      $ 583      $ 23      $ 551       $ 2,511   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Individually evaluated for impairment:

           

Recorded investment

   $ 1,527        539        —          —         $ 2,066   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ 39        9        —          —         $ 48   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Collectively evaluated for impairment:

           

Recorded investment

   $ 282,760        40,820        2,726        —         $ 326,306   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ 1,315        574        23        551       $ 2,463   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Acquired with deteriorated credit quality

           

Recorded Investment

   $ 643        58        —          —         $ 701   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance in allowance for loan losses

   $ —          —          —          —         $ —     
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(continued)

 

14


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

The Company 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, and current economic trends, among other factors.

The Company analyzes loans individually by classifying the loans as to credit risk. Loans classified as substandard or special mention are reviewed quarterly by the Company for further deterioration or improvement to determine if they are appropriately classified and whether there is any impairment. All loans are graded upon initial issuance. Further, commercial, multi-family and commercial real estate loans are generally reviewed periodically to determine the appropriate loan grading. In addition, during the renewal process of any loan, as well as if a loan becomes past due, the Company will determine the appropriate loan grade.

Loans excluded from the review process above are generally classified as pass credits until: (a) they become past due; (b) management becomes aware of a deterioration in the credit worthiness of the borrower; or (c) the borrower contacts the Company for a modification. In these circumstances, the loan is specifically evaluated for potential classification as to special mention, substandard or even charged-off. The Company uses the following definitions for risk ratings:

Pass – A Pass loan’s primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary.

Special Mention – A Special Mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

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

Doubtful – A loan classified Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss – A loan classified Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

 

15


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

The following summarizes the loan credit quality (in thousands):

 

     Real Estate Loans                       
     One-to      Commercial      Construction                              
     Four-Family      and      and      Home                       
     Residential      Multi Family      Land      Equity      Commercial      Consumer      Total  

Credit Risk Profile by Internally Assigned Grade:

  

At March 31, 2016:

                    

Grade:

                    

Pass

   $ 65,025         196,938         16,876         7,030         44,510         2,412         332,791   

Special mention

     941         748         677         —           70         —           2,436   

Substandard

     749         1,486         157         369        2,731         —           5,492   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 66,715         199,172         17,710         7,399         47,311         2,412         340,719   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015:

                    

Grade:

                    

Pass

   $ 66,271         189,979         16,705         6,241         38,375         2,726         320,297   

Special mention

     972         1,066         707         382         70         —           3,197   

Substandard

     926         1,523         158         —           2,972         —           5,579   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 68,169         192,568         17,570         6,623         41,417         2,726         329,073   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Age analysis of past-due loans is as follows (in thousands):

 

     Accruing Loans                
     30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days Or
Greater
Past Due
     Total
Past
Due
     Current      Nonaccrual
Loans
     Total
Loans
 

At March 31, 2016:

                    

Real estate mortgage loans:

                    

One-to-four family residential

   $ 952         248         —           1,200         65,475         40       $ 66,715   

Commercial Real Estate and Multifamily

     498         —           —           498         197,928         746         199,172   

Construction and Land

     55         202        —           257         17,297         156         17,710   

Home Equity

     —           —           —           —           7,399         —           7,399   

Commercial loans

     65         96        —           161         47,150         11         47,311   

Consumer loans

     —           —           —           —           2,401         —         $ 2,412   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,570       $ 546       $ —         $ 2,116       $ 337,650       $ 953       $ 340,719   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015:

                    

Real estate mortgage loans:

                    

One-to-four family residential

   $ 255         13         —           268         67,861         40       $ 68,169   

Commercial Real Estate and Multifamily

     355         —           —           355         191,660         553         192,568   

Construction and Land

     192         —           —           192         17,220         158         17,570   

Home Equity

     11         —           —           11         6,612         —           6,623   

Commercial loans

     193         —           —           193         41,224         —           41,417   

Consumer loans

     —           —           —           —           2,726         —         $ 2,726   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,006       $ 13       $ —         $ 1,019       $ 327,303       $ 751       $ 329,073   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)

 

16


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

The following summarizes the amount of impaired loans (in thousands):

 

     With No Related
Allowance Recorded
     With an Allowance Recorded      Total  
     Recorded
Investment
     Unpaid
Principal
Balance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
 

March 31, 2016

                       

Real estate mortgage loans:

                       

One-to- four-family residential

   $ —         $ —         $ 456       $ 456       $ 37       $ 456       $ 456       $ 37   

Commercial and Multifamily

     880         1,831         —           —           —           880         1,831         —     

Construction and Land

     157         164         —           —           —           157         164         —     

Commercial loans

     445         476         84         89         9         529         565         9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,482       $ 2,471       $ 540       $ 545       $ 46       $ 2,022       $ 3,016       $ 46   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31,2015:

                       

Real estate mortgage loans:

                       

One-to- four-family residential

   $ —         $ —         $ 460       $ 460       $ 39       $ 460       $ 460       $ 39   

Commercial and Multifamily

     909         1,849         —           —           —           909         1,849         —     

Construction and Land

     158         164         —           —           —           158         164         —     

Commercial loans

     452         482         87         92         9         539         574         9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,519       $ 2,495       $ 547       $ 552       $ 48       $ 2,066       $ 3,047       $ 48   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)

 

17


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows (in thousands):

 

     Average      Interest      Interest  
     Recorded      Income      Income  
     Investment      Recognized      Received  

For the three months ended March 31, 2016:

        

Real estate mortgage loans:

        

One-to- four-family residential

   $ 458       $ 9       $ 7   

Commercial and Multifamily

     891         19         26   

Construction and Land

     157         —           2   

Commercial loans

     533         12         12   
  

 

 

    

 

 

    

 

 

 
   $ 2,039       $ 40       $ 47   
  

 

 

    

 

 

    

 

 

 

For the year ended December 31, 2015:

        

Real estate mortgage loans:

        

One-to- four-family residential

   $ 289       $ 18       $ 16   

Commercial and Multifamily

     1,317         115         135   

Construction and Land

     119         —           12   

Commercial loans

     578         28         39   
  

 

 

    

 

 

    

 

 

 
   $ 2,303       $ 161       $ 202   
  

 

 

    

 

 

    

 

 

 

Loans are classified as troubled debt restructurings when certain modifications are made to the loan terms and concessions are granted to the borrowers due to financial difficulty experienced by those borrowers. During the three months ended March 31, 2016 and 2015, the Company had no loans restructured as troubled debt restructurings and the Company had no loans restructured as troubled debt restructurings that subsequently defaulted that had been modified in the previous twelve month period.

 

(continued)

 

18


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(4) Loans, Continued

 

At March 31, 2016, the contractually required principle of Purchased Credit Impaired (“PCI”) loans acquired was $896,000. The recorded investment of PCI loans was $642,000. There were no additional losses generated during the three month period ended March 31, 2016 from these loans.

 

(5) Other Borrowings

The Company is a member of the Federal Home Loan Bank of Atlanta (“FHLB”). The FHLB requires members to purchase stock in the FHLB based upon their level of borrowings. FHLB stock is non-marketable and is carried at cost. At March 31, 2016 the Company held $1.3 million in FHLB stock.

At March 31, 2016, the Company had a maximum borrowing capacity of approximately $101.4 million with the FHLB. Advances are secured by a blanket lien on loans and the Company’s FHLB stock. Pursuant to the collateral agreement, borrowing availability is determined by the amount of qualifying collateral pledged. As of March 31, 2016 the Company had $86.0 million in loans pledged and total availability of approximately $66.0 million.

As of at March 31, 2016, the Company had the following FHLB advances ($ in thousands).

 

Maturing in the Year Ending December 31,

   Advance Type      Interest Rate     Amount  

2016

     Fixed Rate         0.42   $  10,000   

2016

     Fixed Rate         0.44   $ 10,000   
       

 

 

 
        $ 20,000   
       

 

 

 

The Company enters into sweep agreements with customers that sweep funds from deposit accounts into investment accounts. These investment accounts are not federally insured and are treated as borrowings. At March 31, 2016, the outstanding balance of such borrowings totaled $1.2 million. The Company pledged securities with a market value of $4.0 million as collateral for these agreements. There were $1.5 million in sweep agreements at December 31, 2015.

 

(6) Subordinated notes

On March 30, 2016, the Company accepted subscriptions for and sold, at 100% of their principal amount, an aggregate of $11.0 million of subordinated notes (the “Notes”), on a private placement basis, to two accredited investors. The investors included a corporation owned and controlled by George Parmer, who is a director of the Company, which purchased $7.0 million in principal amount of the Notes. The Notes bear interest at a fixed interest rate of 5.0% per year. The Notes have a term of five years, and have a maturity date of April 1, 2021. The Notes are redeemable at the option of the Company, in whole or in part, at any time, without penalty or premium, subject to any required regulatory approvals. The Company contributed the proceeds from the Notes to the Bank as equity capital to support the Bank’s continued growth, including ongoing lending activities.

 

19


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(7) Fair Value of Financial Instruments

The estimated fair values of the Company’s financial instruments are as follows (in thousands):

 

     At March 31, 2016      At December 31, 2015  
     Carrying
Amount
     Fair
Value
     Carrying
Amount
     Fair
Value
 

Financial assets:

           

Cash and cash equivalents (Level 1)

   $ 61,619       $ 61,619       $ 59,344         59,344   

Time deposits with banks (Level 1)

     3,920         3,920         4,410         4,410   

Securities available for sale (Level 2)

     70,005         70,005         65,944         65,944   

Loans held for sale (Level 3)

     453         462         790         806   

Loans (Level 3)

     337,784         342,476         326,266         330,801   

Federal Home Loan Bank stock (Level 3)

     1,306         1,306         1,597         1,597   

Accrued interest receivable (Level 3)

     1,050         1,050         1,048         1,048   

Financial liabilities:

           

Deposits (Level 3)

     415,200         415,084         399,111         399,000   

FHLB Advances (Level 3)

     20,000         19,996         27,500         27,487   

Subordinated Notes

     11,000         10,997         —           —     

Off-balance-sheet financial instruments (Level 3)

     —          —          —          —    

Discussion regarding the assumptions used to compute the estimated fair values of instruments can be found in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 filed with the U.S. Securities and Exchange Commission (“SEC”) on March 18, 2016 (“2015 Form 10-K”).

 

(8) Fair Value Measurements

Securities available for sale measured at fair value on a recurring basis are summarized below (in thousands):

 

March 31, 2016    Fair
Value
     Level 1      Level 2      Level 3  

Federal Home Loan Bank obligations

   $ 7,037         —           7,037         —     

U.S. Government enterprise and agency obligations

     12,026         —           12,026         —     

Mortgage-backed securities

     50,942         —           50,942         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 70,005         —           70,005         —     
  

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2015    Fair
Value
     Level 1      Level 2      Level 3  

Federal Home Loan Bank obligations

   $ 15,074         —           15,074         —     

U.S. Government enterprise and agency obligations

     14,007         —           14,007         —     

Mortgage-backed securities

     36,863         —           36,863         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 65,944         —           65,944         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

During the three months ended March 31, 2016, no securities were transferred in or out of Levels 1, 2, or 3.

 

(continued)

 

20


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(8) Fair Value Measurements, Continued

 

Impaired collateral-dependent loans are carried at fair value when the current collateral value is lower than the carrying value of the loan. Those impaired collateral-dependent loans which are measured at fair value on a nonrecurring basis, excluding purchased credit impaired loans are as follows (in thousands):

 

     At Period End      Total
Losses
     Losses
Recorded
During the
Period
 
     Fair
Value
     Level 1      Level 2      Level 3        

At March 31, 2016:

                 

Commercial and Multifamily

   $ 433         —          —          433         645         —    

Commercial

     446         —          —          446         72         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 879         —          —          879         717         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015:

                 

Commercial and Multifamily

   $ 450         —          —          450         645         —    

Commercial

     452         —          —          452         72         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 902         —          —          902         717         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other real estate owned which is measured at fair value on a nonrecurring basis is summarized below (in thousands):

 

     At Period End      Total
Losses
     Losses
Recorded
During the
Period
 
     Fair
Value
     Level 1      Level 2      Level 3        

At March 31, 2016:

                 

Other real estate owned

   $ 32         —          —          32         —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015:

                 

Other real estate owned

   $ 32         —          —          32         —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)

 

21


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(9) Employee Stock Ownership Plan (“ESOP”)

The Holding Company has established an ESOP which acquired 8% of the total number of shares of common stock sold during the Company’s initial public offering. A total of 338,560 shares were acquired in exchange for a $3,385,600 indirect note payable from the Employee Stock Ownership Plan Trust to the Holding Company. The note bears interest at a variable rate based on Prime and is payable in thirty annual installments. As of March 31, 2016, 22,571 shares held by the Employee Stock Ownership Plan Trust have been released and allocated to employees.

ESOP shares were as follows ($ in thousands, except per share amounts):

 

     At March 31,
2016
     At December 31,
2015
 

Allocated shares

     22,571         22,571   

Unallocated shares

     315,989         315,989   
  

 

 

    

 

 

 

Total ESOP shares

     338,560         338,560   
  

 

 

    

 

 

 

Fair value of unallocated shares

   $ 4,594       $ 4,803   
  

 

 

    

 

 

 

 

(10) Stock-Based Compensation

On August 26, 2015, stockholders approved the Company’s 2015 Equity Incentive Plan (the “Plan”), which provides for the grant of stock-based awards to officers, employees and directors of the Company. The Plan authorizes the issuance or delivery to participants of up to 592,480 shares of the Company’s common stock pursuant to grants of incentive and non-statutory stock options, restricted stock awards and restricted stock units. Of this number, the maximum number of shares that may be issued pursuant to the exercise of stock options is 423,200 shares, and the maximum number of shares that may be issued as restricted stock awards or restricted stock units is 169,280 shares. The fair value of options is measured on the grant date using the Black-Scholes option-pricing model. The Company’s used the following assumptions to determine the fair value of stock options granted which included the one year Treasury-bill rate to establish a risk free interest rate of 0.32%, expected volatility of 16.7%, and an expected life of seven years.

There were no outstanding stock options or restricted stock grants as of March 31, 2015.

The following tables summarize the outstanding stock options and restricted stock under the 2015 Equity Plan at March 31, 2016:

 

     Stock Options      Weighted Average
Exercise Price
 

Outstanding at December 31, 2015

     373,760         13.96   

Granted

     10,000         15.15   

Vested

     2,000         15.15   

Outstanding at March 31, 2016

     383,760         13.99   

Exercisable at March 31, 2016

     76,752         13.99   
     Restricted
Stock Awards
     Weighted Average
Grant Date Fair Value
 

Outstanding at December 31, 2015

     158,724         13.96   

Granted

     7,000         15.15   

Vested

     1,050         15.15   

Shares withheld for income tax purposes

     (371      15.15   

Outstanding at March 31, 2016

     165,353         13.99   

 

22


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

(11) Regulatory Matters

Effective January 1, 2015, the Bank became subject to new capital requirements set forth by federal banking regulations. These changes were designed to ensure capital positions remain strong during the events of economic downturns or unforeseen losses. The Company is exempt from consolidated capital requirements as the Federal Reserve Board amended its “small bank holding company” policy statement to generally exempt savings and loan holding companies with less than $1.0 billion in assets from capital requirements.

These new requirements create a new capital ratio for common equity Tier 1 capital and increase the Tier 1 capital ratio requirements. Under the new capital regulation for the Bank, the minimum capital ratios consist of a common equity tier 1 ratio of 4.5% of risk-weighted assets, a tier 1 capital ratio of 6.0% of risk-weighted assets, a total capital ratio of 8.0% of risk weighted assets, and a leverage ratio of 4.0%.Common equity tier 1 generally comprises of common stock, additional paid in capital, and retained income.

There were changes in the risk weighting of certain assets to better reflect the risk associated with those assets, such as the risk weighting for nonperforming loans and certain high volatility commercial real estate acquisitions, development and construction loans. The changes also include additional limitations on the inclusion of deferred tax asset in capital. The Bank made a one-time election to exclude accumulated other comprehensive income from regulatory capital in order to reduce the impact of market volatility on regulatory capital. In order to avoid limitations on distributions, including dividend payments, and certain discretionary bonus payments to executive officers, an institution must hold a capital conservation buffer above its minimum risk-based capital requirements. As of March 31, 2016, the Banks’ capital conservation buffer was 7.56% exceeding the minimum of 0.625% for 2016.

The following table shows the Bank’s capital amounts and ratios and regulatory thresholds at March 31, 2016 and December 31, 2015. As of March 31, 2016, the Bank was well capitalized under all capital ratios.

 

     Actual     Minimum for Capital
Adequacy Purposes
    Minimum to be Well
Capitalized
 
     Amount      %     Amount      %     Amount      %  

March 31, 2016

               

Common Equity Tier 1 to Risk-Weighted Assets

   $ 55,568         14.88   $ 16,807         4.50   $ 24,276         6.50

Tier I Capital to Risk-Weighted Assets

     55,568         14.88     22,409         6.00     29,878         8.00

Total Capital to Risk-Weighted Assets

     58,100         15.56     29,878         8.00     37,348         10.00

Tier I Capital to Total Assets

     55,568         11.32     19,642         4.00     24,553         5.00

December 31, 2015

               

Common Equity Tier 1 to Risk-Weighted Assets

   $ 45,056         12.44   $ 16,297         4.50   $ 23,540         6.50

Tier I Capital to Risk-Weighted Assets

     45,056         12.44     21,729         6.00     28,972         8.00

Total Capital to Risk-Weighted Assets

     47,567         13.13     28,972         8.00     36,215         10.00

Tier I Capital to Total Assets

     45,056         9.76     18,466         4.00     23,082         5.00

 

(12) Earnings (Loss) Per Share

Basic earnings (loss) per share has been computed on the basis of the weighted-average number of shares of common stock outstanding. For the three months ended March 31, 2016 outstanding stock options are considered dilutive securities for the purposes of calculating diluted earnings per share which was computed using the treasury method. The shares purchased by the Employee Stock Ownership Plan are included in the weighted-average shares when they are committed to be released. ($ in thousands, except per share amounts):

 

     Three months ended
March 31, 2016
     Three months ended
March 31, 2015
 

Income (Loss)

   $ 154       $ (353
  

 

 

    

 

 

 

Weighted-Average Shares

     4,949,835         3,904,725   

Effect of stock options

     16,235         —     
  

 

 

    

 

 

 

Weighted-Average Diluted Shares

     4,966,070         3,904,725   

Basic income per share

   $ 0.03       $ (0.09
  

 

 

    

 

 

 

Diluted income per share

   $ 0.03       $ (0.09
  

 

 

    

 

 

 

 

23


Table of Contents

Item 2. Management’s Discussion and Analysis of

Financial Condition and Results of Operations

The following discussion should be read in conjunction with the unaudited condensed consolidated financial statements and notes thereto presented elsewhere in this report. For additional information, refer to the audited consolidated financial statements and footnotes for the year ended December 31, 2015 in the Annual Report on Form 10-K.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “contemplate,” “continue,” “target” and words of similar meaning. Certain factors that could cause actual results to differ materially from expected results include, general economic conditions, including our local, state and national real estate markets and employment trends; changes in legislation or regulation; competition from other financial institutions; the accuracy of our estimates of future loan losses; inflation, interest rate, market and monetary fluctuations; acquisitions and integration of acquired businesses; the possible impairment of goodwill associated with our acquisition; expansion of our operations, including branch openings and branch acquisitions, new product offerings and expansion into new markets; the impact of new capital requirements; restrictions or conditions imposed by our regulators on our operations; cybersecurity breaches, including potential business disruptions or financial losses. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may vary materially from those described herein. We caution readers not to place undue reliance on forward-looking statements. The Company disclaims any obligation to revise or update any forward-looking statements contained in this Form 10-Q to reflect future events or developments.

Overview

The Bank is a financial services institution focused on positively impacting the consumers, businesses, and non-profits throughout central Florida by creating financial success for our customers. Our competitive advantage is our ability to attract and retain employees, who are passionate about providing uncompromising service with a sense of warmth, integrity, friendliness, and company spirit. Operations are conducted from the main banking office in Plant City, Florida and eleven additional full service Florida banking offices located in Brandon, Riverview, Lakeland, Zephyrhills, Bartow, Plant City, Bradenton, Sarasota, Winter Haven, and two new offices opened in the first quarter 2016, located in downtown Tampa and downtown Orlando. Our common stock is traded on the NASDAQ Capital Market under the symbol “SBCP.”

Our principal business has consisted of attracting retail and commercial deposits from the general public in our primary market area of Hillsborough, Polk, Manatee, Orange, and Pasco counties, Florida, and investing those deposits, together with funds generated from operations, in commercial real estate loans, commercial business loans and, to a lesser extent, multi-family real estate, land and construction, one-to- four-family and consumer loans. We also invest in securities, which consist primarily of U.S. Treasury securities, U.S government sponsored enterprise (“GSE”) mortgage-backed securities, GSE securities and obligations, U.S. government agency securities, securities issued by the Federal Home Loan Bank, municipal securities, and corporate obligations. We offer a variety of deposit accounts to consumers and small businesses, including savings accounts, NOW accounts, money market accounts, certificate of deposit accounts, other borrowings, and cash management programs.

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets and the interest we pay on our interest-bearing liabilities. Our results of operations also are affected by our provision for loan losses, non-interest income and non-interest expense. Non-interest income currently consists of fees and service charges on deposit accounts, mortgage broker fees, gain on sales of securities, income from bank-owned life insurance and other income. Non-interest expense currently consists of expenses related to salaries and employee benefits, occupancy and equipment, data and item processing, professional fees, advertising and promotion, stationery and supplies, FDIC insurance, merger related expenses, and other expenses.

 

24


Table of Contents

Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.

Recent Developments

On March 30, 2016, the Company accepted subscriptions for and sold, at 100% of their principal amount, an aggregate of $11 million of subordinated notes (the “Notes”), on a private placement basis, to two accredited investors. The investors included a corporation owned and controlled by George Parmer, who is a director of the Company, which purchased $7 million in principal amount of the Notes. The Notes bear interest at a fixed interest rate of 5.0% per year. The Notes have a term of five years, and have a maturity date of April 1, 2021. The Notes are redeemable at the option of the Company, in whole or in part, at any time, without penalty or premium, subject to any required regulatory approvals. The Company contributed the proceeds from the Notes to the Bank as equity capital to support the Bank’s continued growth, including ongoing lending activities.

Critical Accounting Policies

There have been no material changes in our critical accounting policies since the Company filed its Annual Report on Form 10-K for 2015.

Comparison of Financial Condition at March 31, 2016 and December 31, 2015

Total Assets. Total assets increased $15.8 million, or 3.1%, to $523.1 million at March 31, 2016 from $507.3 million at December 31, 2015. The increase was primarily the result of an increase of $11.5 million in loans outstanding and an increase of $4.1 million in securities.

Cash and Cash Equivalents. Total cash and cash equivalents increased by $2.3 million, or 3.8%, to $61.6 million at March 31, 2016 from $59.3 million at December 31, 2015. Cash provided by financing activities totaled $19.4 million, primarily from increases in deposits and borrowings. This was offset by cash used in investing and operations of $14.9 million and $2.2 million, respectively, primarily from increases in loans and securities.

Investment Securities. Investment securities increased $4.1 million, or 6.2%, to $70.0 million at March 31, 2016 from $65.9 million at December 31, 2015. The increase was primarily due to $15.6 million in purchases of agency mortgage backed securities, offset by $7.6 million in maturities, repayments, and calls, and the sale of approximately $4.0 million in agency securities, resulting in a $26,000 gain. All of our investment securities were classified as available for sale at both March 31, 2015 and December 31, 2015.

Net Loans. Our primary interest earning asset and source of income is our loan portfolio. Net loans increased $11.5 million, or 3.5%, to $337.8 million at March 31, 2016 from $326.3 million at December 31, 2015. The growth was comprised of increases of $6.6 million in commercial real estate loans and $5.9 million in commercial loans, partially offset by an $852,000 decrease in all other loans. During the first quarter, the Bank began a strategic emphasis to focus more of its lending activities on the origination of commercial loans. This emphasis stresses the Bank’s effort on relationship banking and targeted asset class diversification within the loan portfolio.

Deposits. Deposits increased $16.1 million, or 4.0%, to $415.2 million at March 31, 2016 from $399.1 million at December 31, 2015. The increase was primarily due to strong seasonal growth in core deposits, consisting of demand, money market and savings accounts of $20.8 million, offset by a $4.7 million decrease in noncore deposits, which consist of time deposits. The decrease in noncore deposits resulted mainly from the Bank allowing large municipal deposits requiring collateralization to run off. The Bank continued its efforts to attract new customers and offer more banking options to existing relationships by opening two new full service offices in Tampa and Orlando during the first quarter of 2016.

Borrowings. Other borrowings, consisting of Federal Home Loan Bank (“FHLB”) advances and customer repurchase sweep agreements, decreased $7.7 million to $21.2 million at March 31, 2016, compared to $28.9 million at December 31, 2015. The Bank’s strong liquidity allowed for the repayment of a $7.5 million FHLB advance during the first quarter of 2016. The remaining $20.0 million in FHLB advances are secured by a blanket

 

25


Table of Contents

asset lien on loans with maximum borrowing capacity of approximately $101.4 million at March 31, 2016, collateralized by residential and commercial real estate loans. The customer repurchase sweep agreements are secured by securities with a market value of $4.0 million at March 31, 2016.

Subordinated notes (the “Notes”) were $11.0 million at March 31, 2016. There were no subordinated notes outstanding at December 31, 2015. The Notes were issued on March 30, 2016, to two accredited investors. The investors included a corporation owned and controlled by George Parmer, who is a director of the Company, which purchased $7.0 million in principal amount of the Notes. The Notes bear interest at a fixed interest rate of 5.0% per year. The Notes have a maturity date of April 1, 2021. The Notes are redeemable at the option of the Company, in whole or in part, at any time, without penalty or premium, subject to any required regulatory approvals. The Company contributed the proceeds from the Notes to the Bank as equity capital to support the Bank’s continued growth, including ongoing lending activities.

Stockholders’ Equity. Stockholders’ equity increased $542,000, or 0.8%, to $71.9 million at March 31, 2016, as a result of net income of $154,000 for the three months ended March 31, 2016, $212,000 in additional paid in capital from stock-based compensations and $176,000 in other comprehensive income mainly from increases in unrealized gains on securities.

Average Balances and Yields. The following table sets forth average balance sheets, average yields and costs, and certain other information for the three months ended March 31, 2016 and 2015. All average balances are daily average balances based upon amortized costs. Nonaccrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.

 

     For the Three Months Ended March 31,  
     2016     2015  
     Average
Outstanding
Balance
    Interest      Average
Yield/Rate(1)
    Average
Outstanding
Balance
    Interest      Average
Yield/Rate(1)
 

Interest-earning assets:

              

Loans

   $ 331,144      $ 4,055         4.90   $ 111,268      $ 1,529         5.50

Securities

     65,312        221         1.35        71,274        223         1.25   

Other(2)

     44,602        78         0.70        29,752        33         0.44   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     441,058        4,354         3.95        212,294        1,785         3.36   
    

 

 

        

 

 

    

Non-interest-earning assets

     62,094             22,325        
  

 

 

        

 

 

      

Total assets

   $ 503,152           $ 234,619        
  

 

 

        

 

 

      

Interest-bearing liabilities:

              

Interest-bearing demand and savings accounts

   $ 205,339      $ 159         0.31   $ 96,845      $ 28         0.12

Time deposits

     106,321        156         0.59        36,009        39         0.43   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

     311,660        315         0.40        132,854        67         0.20   

Other borrowings & Subordinated notes

     23,291        25         0.43        —          —           —     
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     334,951        340         0.41        132,854        67         0.20   
    

 

 

        

 

 

    

Non-interest-bearing liabilities

     96,490             40,227        
  

 

 

        

 

 

      

Total liabilities

     431,441             173,081        

Stockholders’ equity

     71,711             61,538        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 503,152           $ 234,619        
  

 

 

        

 

 

      

Net interest income

     $ 4,014           $ 1,718      
    

 

 

        

 

 

    

Net interest-rate spread(3)

          3.54          3.16

Net interest-earning assets(4)

   $ 106,107           $ 79,440        
  

 

 

        

 

 

      

Net interest margin(5)

          3.64          3.24

Average interest-earning assets to average interest-bearing liabilities

     131.7          159.8     

 

(1) Annualized.
(2) Includes interest-earning deposits, federal funds, FHLB stock and time deposits with other banks.
(3) Net interest rate spread represents the difference between the weighted-average yield on interest earning assets and the weighted-average cost of interest-bearing liabilities.
(4) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(5) Net interest margin represents net interest income divided by average total interest-earning assets.

 

26


Table of Contents

Comparison of Operating Results for the Three Months Ended March 31, 2016 and March 31, 2015

General. Net income for the three months ended March 31, 2016 was $154,000 compared to a net loss of $353,000 for the three months ended March 31, 2015. The increase in net income was primarily due to increases in net interest income of $2.6 million and $258,000 in noninterest income, partially offset by an increase in noninterest expense of $1.7 million. The increase in net interest income was due to the increase in interest earning assets as a result of new organic growth and the acquisitions that occurred in 2015. The increase in noninterest expense also reflects expenses related to the new organic growth and expansion of the Company through acquisitions and included increases in compensation expense, lending, risk management and compliance functions of the Bank, and other expense increases related to the larger infrastructure.

Interest Income. Interest income increased $2.6 million, or 149.3%, to $4.4 million for the three months ended March 31, 2016, as compared to the prior year period, primarily as a result of a $2.5 million increase in interest income on loans. The increase in interest income resulted primarily from a $228.8 million increase in the average balance of our interest-earnings assets to $441.1 million and a 59 basis points increase in the average yield on our interest-earning assets to 3.95% for the three months ended March 31, 2016 compared to the prior year period mostly as a result of the acquisition in 2015 and the Banks effort in redeploying assets into higher yielding commercial loans during 2015.

Interest income on loans increased $2.5 million, or 163.5%, to $4.1 million for the three months ended March 31, 2016, as compared to the prior year period. The average balance of loans increased to $331.1 million for the three months ended March 31, 2016 from $111.3 million for the three months ended March 31, 2015, primarily as a result of the acquisition in 2015 and new organic loan growth. The average yield on loans decreased 60 basis points to 4.90% for the three months ended March 31, 2016 compared to the prior year period. The prior year period included past due interest recognized upon payoff of a restructured loan which accounts for 43 basis points of the decline in the average yield. The remaining 17 basis points decline resulted from the sustained low rate environment.

Interest income on securities and other interest-earning assets increased $41,000, or 15.9%, to $299,000 for the three months ended March 31, 2016, as compared to the prior year period. The increase was primarily a result of the increase in the average balance of other interest-earning assets, which consists of fed funds and interest earning cash and the increase in average rate in these funds resulting from the Federal Reserve’s recent increase in the targeted Fed Funds rate.

Interest Expense. Interest expense increased $273,000 to $340,000 for the three months ended March 31, 2016 from $67,000 for the three months ended March 31, 2015 as a result of the increase in deposits from the 2015 acquisitions and the $25,000 increase in borrowing costs. The average cost of interest-bearing deposits increased by 20 basis points to 0.40% for the three months ended March 31, 2016 from 0.20% for the three months ended March 31, 2015 reflecting the slightly higher deposit rates assumed in the Merger. The average balance of interest-bearing deposits increased by $198.8 million during the three months ended March 31, 2016 to $311.6 million compared to the prior year period due primarily to the 2015 acquisitions.

Net Interest Income. Net interest income increased $2.3 million, or 132.0%, to $4.0 million for the three months ended March 31, 2016 compared to the prior year period. The effect of a higher average balance of loans and higher yielding asset mix compared to the prior year period has increased the Company’s net interest income for the three months ended March 31, 2016. The net interest rate spread increased to 3.54% for the three months ended March 31, 2016 from 3.16% for the three months ended March 31, 2015. Our net interest margin also increased to 3.64% for the three months ended March 31, 2016 from 3.24% for the three months ended March 31, 2015.

Provision for Loan Losses. We recorded no provision for loan losses for the three months ended March 31, 2016 and 2015. Net recoveries for the three months ended March 31, 2016 were $21,000 compared to net recoveries of $17,000 for the three months ended March 31, 2015.

Management considers the allowance for loan losses at March 31, 2016 to be adequate to cover losses inherent in the loan portfolio based on an assessment of the qualitative and quantitative factors affecting the loan portfolio. While management believes the estimates and assumptions used in its determination of the adequacy of the

 

27


Table of Contents

allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future losses will not exceed the amount of the established allowance for loan losses or that any increased allowance for loan losses that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of our allowance for loan losses is subject to review by bank regulators, as part of the routine examination process, which may result in additions to our provision for loan losses based upon their judgment of information available to them at the time of their examination.

Noninterest Income. Noninterest income increased $258,000, or 63.0%, to $667,000 for the three months ended March 31, 2016 from $409,000 for the three months ended March 31, 2015. The increase was primarily related to a $198,000 increase in fees and service charges on deposit accounts, a $26,000 increase in income from bank-owned life insurance, an increase of $22,000 in revenue from mortgages originated for sale, and increases in other service related revenues such as wealth management advisory.

Noninterest Expenses. Non-interest expenses increased $1.7 million to $4.5 million for the three months ended March 31, 2016 compared to the same period in 2015. The increase primarily reflected an increase of $1.0 million in salaries and employee benefits expense. The salaries and employee benefits expense increase was attributable to the addition of key Bank employees and the increased number of employees resulting from the Merger and branch acquisitions. Occupancy, data processing, and other expenses have all increased proportionally with the increased size of the Company. Professional fees increased due to expenses associated with the compliance requirements of the Company. The Company also had a decrease of $258,000 in merger related expenses that were incurred in during the first quarter of 2015.

Income Tax Expense. Income taxes were $49,000 for the three months ended March 31, 2016 due to pretax income of $203,000 as compared to the tax benefit of $266,000 for the three months ended March 31, 2015 due to the pre-tax loss of $619,000.

 

28


Table of Contents

Asset Quality

Non-Performing Assets. We define non-performing loans as loans that are either non-accruing or accruing whose payments are 90 days or more past due and non-accruing troubled debt restructurings. Non-performing assets, including non-performing loans and other real estate owned, totaled $985,000, or 0.19% of total assets, at March 31, 2016 as compared to $783,000, or 0.15% of total assets, at December 31, 2015. The following table sets forth the amounts and categories of our non-performing assets at the dates indicated. We had no accruing loans past due 90 days or more at March 31, 2016 and December 31, 2015.

 

     At March 31,
2016
    At December 31,
2015
 
     (dollars in thousands)  

Nonaccrual loans:

  

Real estate loans:

    

One-to-four-family residential

   $ 40      $ 40   

Commercial real estate and multi-family

     577        373   

Construction and land

     156        158   

Home equity

     —          —     

Non-Real estate loans:

    

Commercial business

     11       —     

Consumer

     —          —     
  

 

 

   

 

 

 

Total nonaccrual loans

     784        571   
  

 

 

   

 

 

 

Nonaccruing troubled debt restructured loans:

    

Real estate loans:

    

One-to-four-family residential

     —          —     

Commercial real estate and multi-family

     169        180   

Construction and land

     —          —     

Home equity

     —          —     

Non-Real estate loans:

    

Commercial business

     —          —     

Consumer

     —          —     
  

 

 

   

 

 

 

Total nonaccruing troubled debt restructured loans

     169        180   
  

 

 

   

 

 

 

Total nonperforming loans

     953        751   
  

 

 

   

 

 

 

Loans Held for Sale

     —          —     

Other real estate owned:

    

Real estate :

    

Residential

     —          —     

Commercial

     —          —     

Land and construction

     32        32   

Home equity

     —          —     
  

 

 

   

 

 

 

Total other real estate owned

     32        32   
  

 

 

   

 

 

 

Total nonperforming assets

   $ 985      $ 783   
  

 

 

   

 

 

 

Total accruing troubled debt restructured loans

   $ 1,336      $ 1,355   
  

 

 

   

 

 

 

Total nonperforming loans to total loans

     0.28     0.23

Total nonperforming assets to total assets

     0.19     0.15

 

29


Table of Contents

The following table sets forth activity in our allowance for loan losses for the periods indicated.

 

     For the Three Months Ended
March 31,
 
     2016     2015  
     (Dollars in thousands)  

Allowance at beginning of period

   $ 2,511      $ 1,726   
  

 

 

   

 

 

 

Provision for loan losses

     —          —     

Charge offs:

    

Real estate mortgage loans:

    

One-to-four-family residential

     —          (1

Commercial real estate and multi-family

     —          —     

Land and construction

     —          —     

Commercial business loans

     (11     (9

Consumer loans

     (2     —     
  

 

 

   

 

 

 

Total charge-offs

     (13     (10
  

 

 

   

 

 

 

Recoveries:

    

Real estate mortgage loans:

    

One-to-four-family residential

     —          1   

Commercial

     2        1   

Multi-family

     —          —     

Construction and land

     —          —     

Home Equity

     12        —     

Commercial business loans

     19        24   

Consumer loans

     1        1   
  

 

 

   

 

 

 

Total recoveries

     34        27   
  

 

 

   

 

 

 

Net recoveries

     21        17   
  

 

 

   

 

 

 

Allowance at end of period

   $ 2,532      $ 1,743   
  

 

 

   

 

 

 

Allowance to nonperforming loans

     265.69     468.55

Allowance to total loans outstanding at the end of the period

     0.74     1.45

Net recoveries to average loans outstanding during the period (annualized)

     0.03     0.06

Liquidity and Capital Resources

Liquidity describes our continuing ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. The Bank’s primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from maturities and calls of securities. The Bank also has the ability to borrow from the Federal Home Loan Bank of Atlanta. At March 31, 2016, the Bank had the capacity to borrow approximately $101.4 million from the Federal Home Loan Bank of Atlanta. At March 31, 2016, we had outstanding advances of approximately $20.0 million and at December 31, 2015 we had $27.5 million in outstanding advances from the Federal Home Loan Bank of Atlanta. We also have lines of credit at three financial institutions that would allow us to borrow up to $25.5 million at March 31, 2016. None of the credit lines were drawn upon during the three month period ended March 31, 2016.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments including interest-earning demand deposits. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period.

The principle sources of the Holding Company’s liquidity are its existing cash resources. The Holding Company serves as a source of capital strength for the Bank. The Holding Company has undertaken recent actions that

 

30


Table of Contents

demonstrate its ability to access capital and provide for the funding needs of the Bank. Cash on hand at the Holding Company represent mainly the proceeds of our December 2015 private placement of common stock, which raised proceeds of approximately $11.4 million. On March 30, 2016, the Holding Company also issued $11.0 million in subordinated notes, the proceeds of which were contributed to the Bank to support the growing loan demand.

The Company has established an Asset/Liability Management (ALCO) policy and committee in order to maximize earnings performance while maintaining acceptable levels of risks, adequate liquidity, and a “well capitalized” balance sheet. ALCO reviews and approves products, pricing, and strategies that affect balance sheet, cash flows, and liquidity positions. ALCO has also established a contingency funding plan to address risks associated with periods of liquidity stress. The Company is committed to maintaining a strong liquidity position. The Company monitors its liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments.

At March 31, 2016, we exceeded all of our regulatory capital requirements with a Tier 1 leverage capital level of 11.04% of adjusted total assets, which is above the required level of 5.00% to be considered “well capitalized”, common equity tier 1 capital to risk-weighted assets of 14.88%, which is above the required level of 6.50% to be considered “well capitalized”, tier 1 capital to risk-weighted assets of 14.88%, which is above the required level of 8.00% to be considered “well capitalized”, and total risk-based capital of 15.56% of risk-weighted assets, which is above the required level of 10.00% to be considered “well capitalized”. Management is not aware of any conditions or events since the most recent notification that would change our category.

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

Commitments. As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make. At March 31, 2016, we had unfunded loan commitments of $61.3 million and stand-by letters of credit of $739,000. We anticipate that we will have sufficient funds available to meet our current lending commitments. Time deposits that are scheduled to mature in less than one year from March 31, 2016 totaled $86.8 million. Management expects that a substantial portion of the maturing time deposits will be renewed. However, if a substantial portion of these deposits are not retained, we may utilize Federal Home Loan Bank advances or raise interest rates on deposits to attract new accounts, which may result in higher levels of interest expense.

Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include data processing services, operating leases for equipment, agreements with respect to borrowed funds and deposit liabilities.

 

31


Table of Contents
Item 3. Quantitative and Qualitative Disclosure About Market Risk

Not required for smaller reporting companies

 

Item 4. Controls and Procedures

An evaluation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Act”)) as of March 31, 2016, was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and several other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures in effect as of March 31, 2016, were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is: (i) accumulated and communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

In addition, there have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Act) that occurred during the quarter ended March 31, 2016, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

32


Table of Contents

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

In the normal course of business, the Company occasionally becomes involved in various legal proceedings. In the opinion of management, any liability from such proceedings would not have a material adverse effect on the business or financial condition of the Company as of March 31, 2016.

 

Item 1A. Risk Factors

There have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.

 

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

Nothing to report.

 

Item 3. Defaults Upon Senior Securities

Nothing to report.

 

Item 4. Mine Safety Disclosures

Not applicable.

 

Item 5. Other Information

Nothing to report.

 

Item 6. Exhibits

 

Exhibits:

    
  31.1    Rule 13a-14(a) Certification of the Chief Executive Officer
  31.2    Rule 13a-14(a) Certification of the Chief Financial Officer
  32.0    Section 1350 Certification
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema Document
101.CAL    XBRL Taxonomy Calculation Linkbase Document
101 DEF    XBRL Taxonomy Extension Definition Linkbase Document
101 LAB    XBRL Taxonomy Label Linkbase Document
101.PRE    XBRL Taxonomy Presentation Linkbase Document

 

33


Table of Contents

SUNSHINE BANCORP, INC. AND SUBSIDIARY

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.

 

    SUNSHINE BANCORP, INC.
Date: May 6, 2016     By:  

/s/ Andrew S. Samuel

      Andrew S. Samuel
      President and Chief Executive Officer
      (Duly Authorized Officer)
Date: May 6, 2016     By:  

/s/ John Finley

      John Finley
      Executive Vice President and
      Chief Financial Officer
      (Principal Financial Officer)

 

34