
|
-
|
Earnings of $0.23 per basic and diluted share
|
|
-
|
Total assets of $956 million
|
|
-
|
Annualized loan growth of 8%
|
|
-
|
Maintained top tier credit metrics with NPAs to Assets at 0.08%
|
|
As of
June 30, 2017
|
As of
December 31, 2016
|
|||||||
|
Assets
|
(Unaudited)
|
|||||||
|
Cash and due from banks
|
$
|
32,311
|
$
|
16,562
|
||||
|
Interest-earning deposits in financial institutions
|
21,264
|
21,386
|
||||||
|
Federal funds sold
|
10,039
|
12,325
|
||||||
|
Cash and cash equivalents
|
63,614
|
50,273
|
||||||
|
Time deposits with banks
|
835
|
2,794
|
||||||
|
Securities available for sale
|
106,456
|
109,668
|
||||||
|
Loans held for sale
|
844
|
443
|
||||||
|
Loans, net of allowance for loan losses of $3,670 and $3,274
|
703,863
|
683,784
|
||||||
|
Premises and equipment, net
|
25,153
|
25,920
|
||||||
|
Federal Home Loan Bank stock, at cost
|
2,452
|
3,478
|
||||||
|
Cash surrender value of bank-owned life insurance
|
22,779
|
22,462
|
||||||
|
Deferred income tax asset
|
4,573
|
6,660
|
||||||
|
Goodwill and other intangibles
|
22,155
|
22,308
|
||||||
|
Accrued interest receivable
|
2,035
|
2,077
|
||||||
|
Other real estate owned
|
32
|
32
|
||||||
|
Other assets
|
1,094
|
1,536
|
||||||
|
Total assets
|
$
|
955,885
|
$
|
931,435
|
||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Liabilities:
|
||||||||
|
Noninterest-bearing demand accounts
|
$
|
238,762
|
$
|
217,418
|
||||
|
Interest-bearing demand and savings accounts
|
378,420
|
354,327
|
||||||
|
Time deposits
|
158,871
|
158,204
|
||||||
|
Total deposits
|
776,053
|
729,949
|
||||||
|
Other borrowings
|
45,887
|
71,867
|
||||||
|
Subordinated Notes
|
11,000
|
11,000
|
||||||
|
Other liabilities
|
6,437
|
6,518
|
||||||
|
Total liabilities
|
839,377
|
819,334
|
||||||
|
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 8,021,650 at June 30, 2017 and 7,986,074 shares at December 31, 2016
|
80
|
80
|
||||||
|
Additional paid in capital
|
94,902
|
94,302
|
||||||
|
Retained income
|
25,234
|
21,803
|
||||||
|
Unearned employee stock ownership plan ("ESOP") shares
|
(3,047
|
)
|
(3,047
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
(661
|
)
|
(1,037
|
)
|
||||
|
Total stockholders' equity
|
116,508
|
112,101
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
955,885
|
$
|
931,435
|
||||
|
Three months Ended
|
Six months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
Interest income:
|
||||||||||||||||
|
Loans
|
$
|
8,285
|
$
|
4,041
|
$
|
16,215
|
$
|
8,096
|
||||||||
|
Securities
|
447
|
241
|
874
|
462
|
||||||||||||
|
Other
|
99
|
43
|
230
|
121
|
||||||||||||
|
Total interest income
|
8,831
|
4,325
|
17,319
|
8,679
|
||||||||||||
|
Interest Expense:
|
||||||||||||||||
|
Deposits
|
543
|
304
|
1,140
|
619
|
||||||||||||
|
Borrowed funds
|
223
|
148
|
477
|
173
|
||||||||||||
|
Total interest expense
|
766
|
452
|
1,617
|
792
|
||||||||||||
|
Net interest income
|
8,065
|
3,873
|
15,702
|
7,887
|
||||||||||||
|
Provision for loan losses
|
—
|
350
|
—
|
350
|
||||||||||||
|
Net interest income after provision for loan losses
|
8,065
|
3,523
|
15,702
|
7,537
|
||||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Fees and service charges on deposit accounts
|
543
|
312
|
1,008
|
638
|
||||||||||||
|
Mortgage Broker Fees
|
121
|
22
|
180
|
69
|
||||||||||||
|
Gain on sale of securities
|
—
|
105
|
—
|
131
|
||||||||||||
|
Gain on sale of premise
|
—
|
563
|
—
|
563
|
||||||||||||
|
Income from bank-owned life insurance
|
188
|
97
|
370
|
192
|
||||||||||||
|
Other
|
296
|
50
|
665
|
223
|
||||||||||||
|
Total noninterest income
|
1,148
|
1,149
|
2,223
|
1,816
|
||||||||||||
|
Noninterest expenses:
|
||||||||||||||||
|
Salaries and employee benefits
|
3,676
|
2,442
|
7,325
|
5,018
|
||||||||||||
|
Occupancy and equipment
|
705
|
586
|
1,429
|
1,162
|
||||||||||||
|
Data and item processing services
|
561
|
396
|
1,101
|
737
|
||||||||||||
|
Professional fees
|
254
|
248
|
467
|
419
|
||||||||||||
|
Advertising and promotion
|
8
|
22
|
14
|
67
|
||||||||||||
|
Stationery and supplies
|
58
|
55
|
105
|
101
|
||||||||||||
|
FDIC Deposit insurance
|
102
|
100
|
177
|
202
|
||||||||||||
|
Merger Related
|
—
|
95
|
—
|
95
|
||||||||||||
|
Other
|
1,074
|
619
|
1,933
|
1,240
|
||||||||||||
|
Total noninterest expenses
|
6,438
|
4,563
|
12,551
|
9,041
|
||||||||||||
|
Income before income taxes
|
2,775
|
109
|
5,374
|
312
|
||||||||||||
|
Income taxes
|
974
|
36
|
1,943
|
85
|
||||||||||||
|
Net income
|
$
|
1,801
|
$
|
73
|
$
|
3,431
|
$
|
227
|
||||||||
|
Basic earnings per share
|
$
|
0.23
|
$
|
0.01
|
$
|
0.44
|
$
|
0.05
|
||||||||
|
Diluted earnings per share
|
$
|
0.23
|
$
|
0.01
|
$
|
0.43
|
$
|
0.05
|
||||||||
|
Three Month Periods Ended *
|
||||||||||||||||||||
|
6/30/2017
|
3/31/2017
|
12/31/2016
|
9/30/2016
|
6/30/2016
|
||||||||||||||||
|
Operating Highlights
|
(Unaudited)
|
|||||||||||||||||||
|
Net Income
|
$
|
1,801
|
$
|
1,630
|
$
|
(514
|
)
|
$
|
244
|
$
|
73
|
|||||||||
|
Net interest income
|
$
|
8,065
|
$
|
7,637
|
$
|
6,720
|
$
|
4,306
|
$
|
3,873
|
||||||||||
|
Provision for loan losses
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
350
|
||||||||||
|
Non-Interest Income
|
$
|
1,148
|
$
|
1,075
|
$
|
701
|
$
|
669
|
$
|
1,149
|
||||||||||
|
Non-Interest Expense
|
$
|
6,438
|
$
|
6,113
|
$
|
7,972
|
$
|
4,602
|
$
|
4,563
|
||||||||||
|
Financial Condition Data:
|
||||||||||||||||||||
|
Total Assets
|
$
|
955,885
|
$
|
956,378
|
$
|
931,435
|
$
|
563,992
|
$
|
514,729
|
||||||||||
|
Loans, Net
|
$
|
703,863
|
$
|
689,656
|
$
|
683,784
|
$
|
395,994
|
$
|
371,538
|
||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Noninterest-bearing demand accounts
|
$
|
238,762
|
$
|
243,313
|
$
|
217,418
|
$
|
85,304
|
$
|
92,342
|
||||||||||
|
Interest-bearing demand and savings accounts
|
378,420
|
377,045
|
354,327
|
234,697
|
199,121
|
|||||||||||||||
|
Time deposits
|
158,871
|
150,810
|
158,204
|
118,766
|
103,852
|
|||||||||||||||
|
Total Deposits
|
$
|
776,053
|
$
|
771,168
|
$
|
729,949
|
$
|
438,767
|
$
|
395,315
|
||||||||||
|
Selected Ratios
|
||||||||||||||||||||
|
Net interest margin
|
3.86
|
%
|
3.65
|
%
|
3.78
|
%
|
3.53
|
%
|
3.53
|
%
|
||||||||||
|
Annualized return on average assets
|
0.8
|
%
|
0.8
|
%
|
(0.3
|
%)
|
0.2
|
%
|
0.1
|
%
|
||||||||||
|
Annualized return on average equity
|
6.3
|
%
|
5.8
|
%
|
(2.1
|
%)
|
1.4
|
%
|
0.4
|
%
|
||||||||||
|
Capital Ratios **
|
||||||||||||||||||||
|
Total Capital Ratio
|
13.4
|
%
|
12.9
|
%
|
12.7
|
%
|
15.8
|
%
|
15.4
|
%
|
||||||||||
|
Tier 1 capital ratio
|
12.9
|
%
|
12.4
|
%
|
12.2
|
%
|
15.2
|
%
|
14.7
|
%
|
||||||||||
|
Common equity tier 1 capital ratio
|
12.9
|
%
|
12.4
|
%
|
12.2
|
%
|
15.2
|
%
|
14.7
|
%
|
||||||||||
|
Leverage ratio
|
10.6
|
%
|
10.1
|
%
|
10.0
|
%
|
13.6
|
%
|
12.1
|
%
|
||||||||||
|
Asset Quality Ratios
|
||||||||||||||||||||
|
Non-performing assets
|
$
|
739
|
$
|
619
|
$
|
323
|
$
|
988
|
$
|
1,324
|
||||||||||
|
Non-performing assets to total assets
|
0.08
|
%
|
0.06
|
%
|
0.03
|
%
|
0.18
|
%
|
0.26
|
%
|
||||||||||
|
Non-performing loans to total loans
|
0.10
|
%
|
0.08
|
%
|
0.04
|
%
|
0.24
|
%
|
0.35
|
%
|
||||||||||
|
Allowance for loan losses(AFLL)
|
$
|
3,670
|
$
|
3,643
|
$
|
3,274
|
$
|
2,846
|
$
|
2,895
|
||||||||||
|
AFLL to total loans
|
0.52
|
%
|
0.53
|
%
|
0.47
|
%
|
0.71
|
%
|
0.77
|
%
|
||||||||||
|
AFLL to non-performing loans
|
519.1
|
%
|
620.6
|
%
|
1125.1
|
%
|
297.7
|
%
|
224.1
|
%
|
||||||||||
|
* Dollars in thousands
|
||||||||||||||||||||
|
** Capital Ratios for Sunshine Bank only
|
||||||||||||||||||||