Back to GetFilings.com



 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

(Mark One)

ý Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of  1934

 

For the quarterly period ended June 30, 2002

 

or

 

o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of  1934

 

For the transition period from                                      to                                      

 

Commission File Number: 0-14745

 

SUN BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

Pennsylvania

 

23-2233584

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

PO Box 57, Selinsgrove, Pennsylvania

 

17870

(Address of principal executive offices)

 

(Zip code)

 

 

 

(570) 374-1131

(Registrant’s telephone number, including area code)

 

N/A

(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.             ý   Yes     o   No

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

 

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.   ý   Yes    o   No

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

Indicate the number of shares outstanding of each of the issuer’s classes of Common Stock, as of the latest practicable date.

 

Common Stock, No Par Value

 

7,170,199

Class

 

Outstanding Shares At July 26, 2002

 

 



 

SUN BANCORP, INC.

FORM 10-Q

FOR THE QUARTER ENDED JUNE 30, 2002

 

CONTENTS

 

 

 

PART I - FINANCIAL INFORMATION

 

 

Item 1 - Financial Statements:

 

 

 

Consolidated Balance Sheet as of June 30, 2002 (Unaudited) and December 31, 2001

 

Consolidated Statement of Income for the Three and Six Months Ended June 30, 2002 and June 30, 2001 (Unaudited)

 

Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2002 and June 30, 2001 (Unaudited)

 

 

 

Notes to the Consolidated Financial Statements (Unaudited)

 

 

Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

 

PART II - OTHER INFORMATION

 

 

Item 5 - Other Information

 

 

Item 6 - Exhibits and Reports on Form 8-K

 

 

SIGNATURES

 

 

2



 

SUN BANCORP, INC.

FORM 10-Q

PART I

 

Item 1.  Financial Statements

 

SUN BANCORP, INC.

CONSOLIDATED BALANCE SHEET

 

(In Thousands, Except Share Data)

 

June 30, 2002

 

December 31, 2001

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,841

 

$

24,125

 

Interest-bearing deposits in banks

 

1,491

 

20,858

 

Total cash and cash equivalents

 

23,332

 

44,983

 

 

 

 

 

 

 

Investment securities

 

247,071

 

305,612

 

Loans, net of allowance for loan and lease losses of $6,790 in 2002 and $6,204 in 2001

 

575,616

 

515,520

 

Bank premises and equipment, net

 

14,348

 

14,462

 

Goodwill and core deposit intangibles

 

22,305

 

22,773

 

Accrued interest

 

3,789

 

5,063

 

Bank owned life insurance

 

15,287

 

 

Other assets

 

21,574

 

12,442

 

Total assets

 

$

923,322

 

$

920,855

 

 

3



 

(In Thousands, Except Share Data)

 

June 30, 2002

 

December 31, 2001

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

Noninterest-bearing

 

$

58,981

 

$

57,990

 

Interest-bearing

 

512,390

 

515,887

 

Total deposits

 

571,371

 

573,877

 

 

 

 

 

 

 

Short-term borrowings

 

26,718

 

22,138

 

Other borrowed funds

 

220,000

 

222,000

 

Subordinated debentures

 

19,655

 

20,444

 

Accrued interest and other liabilities

 

5,479

 

4,885

 

Total liabilities

 

843,223

 

843,344

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common stock, no par value per share;

 

 

 

 

 

Authorized 20,000,000 shares: issued 7,265,943 shares in 2002 and 7,236,251 shares in 2001

 

83,996

 

83,565

 

Retained earnings (deficit)

 

(6,026

)

(6,961

)

Accumulated other comprehensive income

 

3,604

 

2,069

 

Less: Treasury stock, at cost, 111,217 shares in 2002 and 93,417 shares in 2001

 

(1,475

)

(1,162

)

Total shareholders’ equity

 

80,099

 

77,511

 

Total liabilities and shareholders’ equity

 

$

923,322

 

$

920,855

 

 

The accompanying notes are an integral part of these financial statements.

 

4



 

SUN BANCORP, INC.

CONSOLIDATED STATEMENT OF INCOME

(UNAUDITED)

 

(In Thousands, Except for Per Share Data)

 

For the Three Months
Ended June 30

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

2002

 

2001

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

10,204

 

$

9,233

 

$

19,898

 

$

17,902

 

Income from investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

3,499

 

4,370

 

7,048

 

8,524

 

Tax exempt

 

258

 

276

 

518

 

516

 

Dividends

 

112

 

401

 

246

 

800

 

Interest on deposits in banks

 

71

 

443

 

175

 

673

 

Total interest and dividend income

 

$

14,144

 

$

14,723

 

$

27,885

 

$

28,415

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Interest on deposits

 

3,684

 

5,401

 

7,684

 

10,460

 

Interest on short-term borrowings

 

71

 

94

 

143

 

232

 

Interest on other borrowed funds

 

3,180

 

3,188

 

6,333

 

6,341

 

Interest on subordinated debentures

 

476

 

459

 

956

 

627

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

7,411

 

9,142

 

15,116

 

17,660

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

6,733

 

5,581

 

12,769

 

10,755

 

 

 

 

 

 

 

 

 

 

 

Provision for loan and lease losses

 

405

 

300

 

810

 

600

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision For loan and lease losses

 

$

6,328

 

$

5,281

 

$

11,959

 

$

10,155

 

 

5



 

(In Thousands, Except for Per Share Data)

 

For the Three Months
Ended June 30

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

2002

 

2001

 

Other operating income:

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

708

 

$

437

 

$

1,228

 

$

766

 

Trust income

 

187

 

250

 

341

 

500

 

Net security gains

 

45

 

38

 

140

 

836

 

Income from investment product sales

 

155

 

23

 

260

 

23

 

Bank owned life insurance

 

161

 

 

206

 

 

Income from insurance subsidiary

 

19

 

20

 

49

 

91

 

Other income

 

301

 

163

 

472

 

323

 

Total other operating income

 

1,576

 

931

 

2,696

 

2,539

 

 

 

 

 

 

 

 

 

 

 

Other operating expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,829

 

2,288

 

5,633

 

4,286

 

Net occupancy expenses

 

251

 

220

 

525

 

436

 

Furniture and equipment expenses

 

418

 

452

 

815

 

773

 

Amortization of intangibles

 

234

 

345

 

468

 

538

 

Expenses of insurance subsidiary

 

18

 

45

 

61

 

100

 

Other expenses

 

1,912

 

1,483

 

3,294

 

2,796

 

Total other operating expenses

 

5,662

 

4,833

 

10,796

 

8,929

 

 

 

 

 

 

 

 

 

 

 

Income before income tax provision

 

2,242

 

1,379

 

3,859

 

3,765

 

Income tax provision

 

456

 

285

 

675

 

898

 

Net income

 

$

1,786

 

$

1,094

 

$

3,184

 

$

2,867

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – Basic

 

$

0.25

 

$

0.16

 

$

0.45

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding – Basic

 

7,141,139

 

6,827,588

 

7,141,897

 

6,734,656

 

 

 

 

 

 

 

 

 

 

 

Net income per share – Diluted

 

$

0.25

 

$

0.16

 

$

0.45

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding – Diluted

 

7,163,965

 

6,841,998

 

7,143,824

 

6,749,401

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

$

0.165

 

$

0.15

 

$

0.315

 

$

0.30

 

 

The accompanying notes are an integral part of these financial statements.

 

6



 

SUN BANCORP, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)

 

(In Thousands)

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

3,184

 

$

2,867

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

Provision for loan and lease losses

 

810

 

600

 

Provision for depreciation

 

512

 

458

 

Amortization of intangibles

 

468

 

538

 

Amortization and accretion of securities, net

 

578

 

71

 

Net security gains

 

(140

)

(836

)

Increase in accrued interest and other assets

 

(23,594

)

(4,471

)

Gain on sale of bank premises and equipment

 

(6

)

(71

)

Increase in accrued interest and other liabilities

 

594

 

14,393

 

Net cash used in operating activities

 

(17,594

)

13,549

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Proceeds from sales of investment securities

 

1,044

 

39,845

 

Proceeds from maturities of investment securities

 

65,364

 

27,652

 

Cash acquired from branch acquisitions

 

 

64,863

 

Cash acquired from Guaranty Bank acquisition, net of $2,544 cash paid

 

 

27,988

 

Purchases of investment securities

 

(5,979

)

(106,420

)

Net increase in loans

 

(61,248

)

(28,765

)

Proceeds from sales of bank premises and equipment

 

6

 

222

 

Capital expenditures

 

(398

)

(766

)

Net cash provided by investing activities

 

(1,211

)

24,619

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net increase (decrease) in deposits

 

(2,506

)

10,501

 

Net increase (decrease)in short-term borrowings

 

4,580

 

(1,135

)

Repayment of other borrowed funds

 

(2,000

)

 

Proceeds from issuance of subordinated debentures

 

 

16,500

 

Repayment of subordinated debt

 

(789

)

 

Cash dividends paid

 

(2,249

)

(1,986

)

Proceeds from sale of stock for employee benefits program

 

431

 

94

 

Purchase of treasury stock

 

(313

)

(1,044

)

Net cash provided by financing activities

 

(2,846

)

22,930

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(21,651

)

61,098

 

Cash and cash equivalents at beginning of period

 

44,983

 

15,277

 

Cash and cash equivalents at end of period

 

$

23,332

 

$

76,375

 

 

7



 

(In Thousands)

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

14,983

 

$

16,568

 

 

 

 

 

 

 

Income taxes

 

$

1,409

 

$

1,150

 

 

Loans with an estimated value of $342,000 and $273,000 were reclassified to foreclosed assets held for sale during the six-month periods ended June 30, 2002 and 2001, respectively.

 

The accompanying notes are an integral part of these financial statements.

 

8



 

SUN BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Forward Looking Statements (FLSs)

 

This report contains FLSs that reflect Sun’s current views regarding future events and financial performance for Sun and its subsidiaries.  FLSs may generally, but not always, be identified by words such as “estimate,” “believe,” “forecast” and other indications of future events and trends.  FLSs are subject to considerable uncertainties and risks, including factors beyond Sun’s control that could cause actual results to differ materially from historical or anticipated results.  Such factors include, but are not limited to (1) customer and deposit attrition or revenue loss following announced mergers may be greater than expected; (2) financial industry competition may increase significantly; (3) changing economic, interest rate, and regulatory environments; (4) announced mergers do not consummate as anticipated; (5) other factors that may not be identifiable at this time.  Further, Sun’s historical performance does not guarantee and may not indicate future results.

 

The list of important factors is not complete or exclusive.   Additional information regarding factors that may cause actual results to differ materially from those considered by the FLSs is included in Sun’s current and subsequent filings with the Securities and Exchange Commission (SEC).  Sun does not update any FLS that may be made from time to time by or on behalf of Sun.

 

Note 1 – Basis of Interim Presentation

 

The consolidated financial statements include the accounts of Sun Bancorp, Inc., the parent company, and its wholly owned subsidiaries SunBank, SUBI Investment Company, Beacon Life Insurance Company, and Sun Bancorp Statutory Trust I.  Sun also holds thirty percent ownership in Sun Abstract and Settlement Services.  The transactions of Beacon Life Insurance Company and Sun Abstract and Settlement Services are not material to the consolidated financial statements.  All significant intercompany balances and transactions have been eliminated in consolidation.

 

The accompanying unaudited consolidated financial statements for the interim periods do not include all of the information and footnotes required by generally accepted accounting principles.  However, in the opinion of management, all adjustments necessary for a fair presentation of the results of the interim period have been included.  Operating results for the three and six months ended June 30, 2002 are not necessarily indicative of the results that may be expected for the year ended December 31, 2002.

 

The accounting policies followed in the presentation of interim financial results are the same as those followed on an annual basis.  These policies are presented on pages 18 and 19 of the 2001 Annual Report to Shareholders.

 

9



 

Note 2 – Net Income Per Share

 

Net income per share is computed based on the weighted average number of shares of stock outstanding for each period presented.  Statement of Financial Accounting Standards No. 128, “Earnings Per Share,” requires presentation of two amounts, basic and diluted net income per share.  Basic earnings per share calculates net income divided by the average number of shares outstanding for the period.  Diluted earnings per share calculates net income divided by the sum of the average number of shares outstanding and the effect, if all were exercised, the granted stock options would have on the number of shares outstanding for the period

 

The following data shows the amounts used in computing net income per share and the weighted average number of shares of dilutive stock options for the periods ended June 30, 2002 and 2001:

 

 

 

For the Three Months Ended June 30

 

 

 

Income
Numerator

 

Common
Shares
Denominator

 

Net
IncomePer
Share

 

2002

 

 

 

 

 

 

 

Net income per share – Basic

 

$

1,786,000

 

7,141,139

 

$

0.25

 

Dilutive effect of stock options

 

 

 

22,826

 

 

 

Net income per share – Diluted

 

$

1,786,000

 

7,163,965

 

$

0.25

 

 

 

 

 

 

 

 

 

2001

 

 

 

 

 

 

 

Net income per share – Basic

 

$

1,094,000

 

6,827,588

 

$

0.16

 

Dilutive effect of stock options

 

 

 

14,410

 

 

 

Net income per share – Diluted

 

$

1,094,000

 

6,841,998

 

$

0.16

 

 

 

 

 

For the Six Months Ended June 30

 

 

 

Income
Numerator

 

Common
Shares
Denominator

 

Net
IncomePer
Share

 

2002

 

 

 

 

 

 

 

Net income per share – Basic

 

$

3,184,000

 

7,141,897

 

$

0.45

 

Dilutive effect of stock options

 

 

 

1,927

 

 

 

Net income per share – Diluted

 

$

3,184,000

 

7,143,824

 

$

0.45

 

 

 

 

 

 

 

 

 

2001

 

 

 

 

 

 

 

Net income per share – Basic

 

$

2,867,000

 

6,734,656

 

$

0.43

 

Dilutive effect of stock options

 

 

 

14,745

 

 

 

Net income per share – Diluted

 

$

2,867,000

 

6,749,401

 

$

0.42

 

 

10



 

Note 3 – Consolidated Statement of Comprehensive Income

 

The purpose of reporting comprehensive income is to report a measure of all changes in Sun Bancorp, Inc.’s equity resulting from economic events other than transactions with shareholders in their capacity as shareholders.  For Sun Bancorp, Inc., “comprehensive income” includes traditional income statement amounts as well as unrealized gains and losses on certain investments in debt and equity securities (i.e. available-for-sale securities).  Unrealized gains and losses are part of comprehensive income, therefore comprehensive income may vary substantially between reporting periods due to fluctuations in the market prices of securities held.

 

(In Thousands)

 

For the Three Months
Ended June 30

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

2002

 

2001

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,786

 

$

1,094

 

$

3,184

 

$

2,867

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) on available for sale securities:

 

 

 

 

 

 

 

 

 

Gains (losses) arising during the period

 

3,518

 

(1,148

)

2,466

 

3,116

 

Reclassification adjustment – realized gains included in net income

 

(45

)

(38

)

(140

)

(836

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) before income taxes

 

3,473

 

(1,186

)

2,326

 

2,280

 

Income tax (expense) benefit related to other comprehensive income (loss)

 

(1,181

)

403

 

(791

)

(775

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

2,292

 

(783

)

1,535

 

1,505

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

4,078

 

$

311

 

$

4,719

 

$

4,372

 

 

11



 

Note 4 – Investment Securities

 

The amortized cost and fair value of investment securities at June 30, 2002 and December 31, 2001 were as follows:

 

(In Thousands)

 

June 30, 2002

 

 

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair
Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

 

$

198,902

 

$

5,364

 

(238

)

$

204,028

 

Obligations of states and political subdivisions

 

20,634

 

608

 

(30

)

21,212

 

Other corporate

 

7,050

 

330

 

(140

)

7,240

 

Total debt securities

 

$

226,586

 

$

6,302

 

(408

)

$

232,480

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

Marketable equity securities

 

3,432

 

42

 

(476

)

2,998

 

Restricted equity securities

 

11,593

 

 

 

11,593

 

Total equity securities

 

15,025

 

42

 

(476

)

14,591

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

241,611

 

$

6,344

 

(884

)

$

247,071

 

 

 

 

 

December 31, 2001

 

 

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair
Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

 

$

258,234

 

$

3,982

 

$

(557

)

$

261,659

 

Obligations of states and political subdivisions

 

22,054

 

312

 

(161

)

22,205

 

Other corporate

 

7,239

 

253

 

(40

)

7,452

 

Total debt securities

 

287,527

 

4,547

 

(758

)

291,316

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

Marketable equity securities

 

3,836

 

13

 

(667

)

3,182

 

Restricted equity securities

 

11,114

 

 

 

11,114

 

Total equity securities

 

14,950

 

13

 

(667

)

14,296

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

302,477

 

$

4,560

 

$

(1,425

)

$

305,612

 

 

12



 

Note 5 – Loans

 

The balances for principal loan categories are as follows:

 

 

 

June 2002

 

December 2001

 

Real estate – Mortgage

 

$

283,262

 

$

261,310

 

Real estate – Construction

 

11,868

 

6,912

 

Agricultural

 

508

 

503

 

Commercial and industrial

 

173,263

 

151,181

 

Lease – Auto

 

23,817

 

8,489

 

Lease – Equipment

 

3,448

 

2,287

 

Individual

 

92,527

 

92,649

 

Other

 

578

 

1,619

 

Total

 

$

589,271

 

$

524,950

 

 

 

 

 

 

 

Less:

 

 

 

 

 

Unearned income & deferred loan fees

 

(6,763

)

(3,089

)

Unamortized net discount on purchased loans

 

(102

)

(137

)

ALLL

 

(6,790

)

(6,204

)

Net Loans

 

$

575,616

 

$

515,520

 

 

13



 

Note 6 – Change in Accounting

 

Effective January 1, 2002, Sun Bancorp, Inc. adopted the provisions of Financial Accounting Standards Board Statement No. 142, “Goodwill and Other Intangible Assets” (SFAS 142).  As of January 1, 2002, Sun Bancorp, Inc. had $14,035 in unamortized goodwill from previous acquisitions.  SFAS 142 requires a transitional impairment test be performed within six months of adoption.  The initial valuation of Sun Bancorp, Inc.’s goodwill pursuant to this pronouncement resulted in no write-downs for impairment.  Additionally, SFAS 142 requires a reconciliation of previously reported net income and earnings per share, adjusted for changes pursuant to this statement.  Following is the pro forma effect of adoption of SFAS 142 on the three and six month periods ended June 30, 2002 and 2001:

 

(In Thousands, Except for Per Share Data)

 

For the Three Months
Ended June 30

 

For the Six Months
Ended June 30

 

 

 

2002

 

2001

 

2002

 

2001

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

Reported net income

 

$

1,786

 

$

1,094

 

$

3,184

 

$

2,867

 

Add back: goodwill amortization

 

 

189

 

 

404

 

Adjusted net income

 

$

1,786

 

$

1,283

 

$

3,184

 

$

3,271

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

Reported net income

 

$

0.25

 

$

0.16

 

$

0.45

 

$

0.43

 

Add back: goodwill amortization, net of tax

 

 

0.03

 

 

0.06

 

Adjusted net income

 

$

0.25

 

$

0.19

 

$

0.45

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

Reported net income

 

$

0.25

 

$

0.16

 

$

0.45

 

$

0.42

 

Add back: goodwill amortization, net of tax

 

 

0.03

 

 

0.06

 

Adjusted net income

 

$

0.25

 

$

0.19

 

$

0.45

 

$

0.48

 

 

Refer to page 29 for Selected Financial Data for cash earnings and cash earnings per share.

 

14



 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations (in thousands, except per share amounts)

 

The following is management’s discussion and analysis of the significant changes in the results of operations, capital resources, and liquidity presented in its accompanying consolidated financial statements for Sun Bancorp, Inc., a bank holding company, and its wholly-owned subsidiaries, SunBank, Beacon Life Insurance Company, and Sun Bancorp Statutory Trust I.  Sun Bancorp, Inc. also holds thirty percent ownership in Sun Abstract and Settlement Services.  Sun Bancorp, Inc.’s consolidated financial condition and results of operations consist almost entirely of SunBank’s financial condition and results of operations.  This discussion should be read in conjunction with the 2001 Annual Report, which is incorporated herein by reference.  Current performance does not guarantee or assure similar performance in the future, and may not be indicative of future results.

 

Results of Operations – Three Months Ended June 30, 2002 and 2001

 

Sun Bancorp, Inc.’s earnings of $1,786,000 ($0.25 per share basic and diluted) for the three months ended June 30, 2002  were $692,000 ($0.10 per share basic and diluted) higher than the three months ended 2001.

 

Net interest income increased 20.6% to $6,733 for the three months ended June 30, 2002 as compared to $5,581 for the same period of 2001.  Total interest and dividend income decreased $579 to $14,144 for the three months ended June 30, 2002.  Interest and fees on loans increased to $10,204 for the three months ended June 30, 2002 as compared to $9,233 for the three months ended June 30, 2001.  The increase of $971 in interest and fees on loans was partially offset by a decrease of $1,178 in income on investment securities.  The net decrease is the result of management shifting funds from the investment portfolio to the higher-yielding loan portfolio and also a direct result of management’s actions to reduce overall risk in the investment portfolio.  Interest on deposits in banks has decreased 84.0% or $372 to $71 for the three months ended June 30, 2002 as management funds loan growth by using cash on deposit in banks and cash flow from the investment portfolio.  Total interest expense decreased 18.9% or $1,731 to $7,411 for the three months ended June 30, 2002, as compared to 2001.  The decrease is the result of management’s focus on growing low-cost core deposits (non-time deposits) and the rate reductions by the Federal Reserve during the past year.  Interest on deposits decreased 31.8%, or $1,717 as a result of the interest rate decreases when comparing the three months ended June 30, 2002 to 2001.

 

The provision for loan and lease losses increased 35% to $405 for the three months ended June 30, 2002.  The increase is the result of continued growth in the loan portfolio of $68,913 since June 30, 2001 and $60,682 since December 31, 2001 and the inherent risks associated with any loan.

 

15



 

Total other operating income increased for the three months ending June 30, 2002 by $645, or 69.3%, when compared to the same period of 2001.  Service charges on deposit accounts increased 62.0% to $708 for the three months ended June 30, 2002.  Of the increase, $294,000 is the direct result of the implementation of a new overdraft honor program.  The remaining increase is the result of an updated fee structure and the effect of the acquisition of three Mellon branches and Guaranty Bank, N.A. during 2001.  These purchases resulted in a 37.5% increase in our branch network.  Income from the sale of investment products increased by $132, or 573.9% for the three months ended June 30, 2002 as compared to the same period in 2001.  In March of 2002, management made an investment in Bank Owned Life Insurance to offset future increases in employee benefit costs.  The income generated from this investment was $161 for the three months ended June 30, 2002.  Other income increased by $138, or 84.7%, for the three months ended June 30, 2002 as compared to $163 for the three months ended June 30, 2001.  Increased gains from the sale of loans represented $51 of the increase in other income.

 

Other operating expenses increased 17.2% to $5,662 for the three months ended June 30, 2002, as compared to $4,833 for the same period of 2001.  The principal reason for the $829 increase in other operating expenses when comparing the quarters ended June 30, 2002 and 2001 is expansion of the branch network.  During the first six months of 2001, Sun Bancorp, Inc.,  acquired three Mellon branches and Guaranty bank, N.A., which consisted of six branches.  The addition of these nine branches increased the branch network by 37.5%.  Salaries and employee benefits increased 23.6% to $2,829 for the three months ended June 30, 2002, as management continues to attract new employees to expand SunBank’s market area coverage.  This increase can also be attributed to the increase in SunBank’s branch network.  Net occupancy and furniture, fixture and equipment expenses remained stable at $669 and $672 for the three months ended June 30, 2002 and 2001, respectively.  Other expenses increased $429 to $1,912 for the three months ended June 30, 2002.  The increase is the result of normal business activities (including the Pennsylvania Shares Tax and FDIC assessment) associated with the increased number of branches and customers.

 

Results of Operations – Six Months Ended June 30, 2002 and 2001

 

Sun Bancorp, Inc.’s earnings of $3,184,000 ($0.45 per share basic and diluted) for the six months ended June 30, 2002  were $317,000 ($0.02 per share basic and diluted) higher than the six months ended 2001.

 

The earnings resulted in annualized return on average assets for the six months ended June 30, 2002 of  0.69% as compared to 0.69% for the six months ended June 30, 2001.  Annualized return on average equity for the six months ended June 30, 2002 was 8.07% as compared to 8.99% for the six months ended June 30, 2001.

 

16



 

Net interest income increased to $11,959 for the six months ended June 30, 2002, as compared to $10,155 for the same period of 2001.  Total interest and dividend income decreased $470,000 to $27,885 for the six months ended June 30, 2002, as compared to 2001.  A majority of the decrease, $2,776, is the result of the lower cost of deposit accounts.  Total interest expense decreased $2,544, or 14.4%, for the six months ended June 30, 2002, as compared to 2001.  The provision  for loan and lease losses increased 35.0% to $810 for the six months ended June 30, 2002.  The increase is the result of Sun’s continued growth of the loan portfolio.

 

Total other operating income increased $853, excluding security gains, for the six months ended June 30, 2002, compared to the same period of 2001.  Service charges on deposit accounts increased 60.3% to $1,228 for the six months ended June 30, 2002.  The increase is the result of SunBank updating its fee structure along with the acquisition of three Mellon branches and Guaranty Bank, N.A. during 2001.

 

Other operating expenses increased to $10,796 for the six months ended June 30, 2002, compared to $8,929 in the same period of 2001.  The main reason for Sun’s $1,867 increase in other operating expenses for the six months ended June 30, 2002, as compared to June 30, 2001, is expansion.  Salaries and employee benefits increased 31.4% to $5,633 for the six months ended June 30, 2002, as SunBank continues to attract new employees to expand SunBank’s market area coverage and as a result of recent acquistions.  Net occupancy and furniture and equipment expenses increased 20.4% to $525,000.  The increase is primarily due to internal growth and acquisitions.

 

Balance Sheet – June 30, 2002 and December 31, 2001

 

Total assets were $923,322 at June 30, 2002, an increase of $2,467 from $920,855 at December 31, 2001.  Cash and cash equivalents decreased $21,651 or 48.1% from $44,983 at December 31, 2001.  The decrease is the result of our use of cash to fund increased loan growth and the purchase of a $15,000 investment in Bank-Owned Life Insurance to fund future employee benefit expenses.  Management’s efforts to shift funds from the investment portfolio into the higher-yielding loan portfolio is evidenced in a decrease in the investment portfolio of $58,541 or 19.2%, when comparing June 30, 2002 to December 31, 2001.

 

Total liabilities decreased $121 to $843,223 at June 30, 2002.  Total deposits decreased $2,506 to $571,371 as time deposits have decreased $14,252 or 5.1% from December 31, 2001.  The decrease in time deposits was offset by an increase of $11,746 or 4.0% in core deposits (non-time).  Of the increase, $8,952 and $4,998 were from savings and money market growth, respectively.  Since December 31, 2001, non-interest-bearing deposits have increased $991 or 1.7%.  Total borrowings increased $2,580, as decreases in Federal Home Loan Bank term borrowings and subordinated debentures were offset by increased overnight borrowings.

 

17



 

Sun Bancorp, Inc.’s total shareholders’ equity increased $2,588 from December 31, 2001 to June 30, 2002.  The increase is the result of several factors.  First, Sun Bancorp, Inc.’s accumulated other comprehensive income (34% of the change in the market value of Sun Bancorp, Inc.’s investment portfolio) increased 74.2%, or $1,535, to $3,604 from $2,069 at December 31, 2001 because of changes in the market value of Sun Bancorp, Inc.’s investment securities.  Second, net income of $3,184 augmented shareholders’ equity.  These increases were offset by an increase in Treasury stock of $313 as Sun Bancorp, Inc. purchased 17,800 shares of treasury stock at an average cost of $17.61 per share over the first six months of 2002.  Sun Bancorp, Inc. also paid $2,249 in dividends to shareholders during the six months ended June 30, 2002.

 

Allowance for Loan and Lease Losses

 

SunBank’s allowance for loan and lease losses is increased through periodic provisions for loan and lease losses, and that provision is reported as an expense in current income.  Loan losses are charged against the allowance for loan and lease losses in the period in which they are determined to be uncollectible.  Recoveries of previously charged off loans are credited to the allowance as they are received.  Management maintains the allowance for loan and lease losses at a level it believes will be adequate to absorb probable credit losses in the existing loan portfolio.  Management believes the allowance for loan and lease losses is adequate at June 30, 2002.

 

Management’s analysis incorporates many factors, including current and anticipated economic conditions, loss experience, loan portfolio composition, anticipated losses, and unfunded commitments.  For significant real estate properties, management obtains independent value appraisals.  SunBank also retains consultants to conduct independent, periodic loan quality reviews, which management incorporates into its allowance for loan and lease losses analysis.

 

Management determines its allowance for loan and lease losses based on criteria and analysis developed to evaluate credit risk within each loan category.  Each loan category’s unique risk characteristics guides management’s analysis and determination of an adequate specific reserve for that category.  For real estate loans, management considers factors that include historical loss rates, past due levels, collateral values, and anticipated economic conditions.  For commercial and industrial loans, management evaluates several factors including historical loss experience, current loan grades, expected future cash flows, individual loan reviews, internal and external analysis, and anticipated economic conditions.  For individual (consumer) loans, management evaluates factors such as historical and projected loss rates, past due levels, collateral values, and anticipated economic conditions.

 

18



 

SunBank’s allowance for loan and lease losses components are based on loss rates by loan grade, economic trends, and other risk factor.  Management determines estimated loss rates by loan grade based on current loan grade, remaining term, loan type, periodic quantification of actual losses over a period of time, and other factors.  Management believes its methodology reasonably measures the credit risk not captured in specific allocations and provides for an adequate aggregate allowance for loan and lease losses.

 

As management continues to closely monitor the allowance for loan and lease losses, the provision for these losses was increased to $810 for the first six months of 2002, as compared to $600 for the same period of 2001.  This increase was due to loan growth of $68,913, since June 30, 2001 and the inherent risks associated with any loan.  The 35.0% increase, coupled with increased recoveries, resulted in an allowance for loan and lease losses of 1.17% of total loans at June 30, 2002.

 

Management continues to enhance its methodology for analyzing the allowance for loan and leases losses and for assigning reserves.  However, the allowance for loan and lease losses still only represents management’s estimate of an amount adequate to absorb probable loan losses due to credit quality.  Management cannot precisely quantify that amount due to many uncertainties, including future global, national, and local economic conditions and other factors.  As a result, unforeseen developments may require management to increase the allowance for loan and lease losses.  Such developments could include changing economic conditions or negative developments with borrowers.  In addition, bank regulators periodically assess Sun Bancorp, Inc.’s allowance for loan and lease losses and may, consistent with examination guidelines and current information, require an increased allowance for loan and lease losses.  As a result, any number of factors may materially change management’s analysis in the future.

 

19



 

Deposits

 

Sun Bancorp, Inc.’s total deposits decreased $2,506 or 0.4%, to $571,371 at June 2002, as compared to $573,877 at December 2001.  This decrease is the result of Sun focusing on growing low cost core deposits (all deposits excluding time deposits).  This focus has resulted in core deposits increasing 4.0% or $11,746, to $304,556 at June 2002, as compared to $292,810 at December 2001.  A majority of the growth is the result of savings deposits increasing $8,952 or 12.7% since December 2001.  Over the same time frame, demand deposit accounts have grown $991 or $1.7%, to $58,981, at June 2002 Sun continues focusing on attracting non-interest bearing deposit accounts.

 

 

 

June 2002

 

December 2001

 

Change

 

 

 

Amount

 

% Total

 

Amount

 

% Total

 

Amount

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

58,981

 

10.3

%

$

57,990

 

10.1

%

$

991

 

1.7

%

NOW accounts

 

143,144

 

25.1

%

146,339

 

25.5

%

(3,195

)

(2.2

)%

Insured MMA

 

23,056

 

4.0

%

18,058

 

3.1

%

4,998

 

27.7

%

Savings deposits

 

79,375

 

13.9

%

70,423

 

12.3

%

8,952

 

12.7

%

Time deposits

 

266,815

 

46.7

%

281,067

 

49.0

%

(14,252

)

(5.1

)%

Total deposits

 

$

571,371

 

100.0

%

$

573,877

 

100.0

%

$

(2,506

)

(0.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposits*

 

$

304,556

 

53.3

%

$

292,810

 

45.2

%

$

11,746

 

4.0

%

 


* Core deposits are defined as total deposits less time deposits

 

Other Funding:

 

Sun continued using borrowed funds to supplement deposits during 2001 and 2002,  At June 2002,  Sun had $220,000 in variable Federal Home Loan Bank (FHLB) borrowings, which represented a decrease of $2,000 in total FHLB borrowings from December 2001.  These variable rate advances have maturities between 2008 and 2010.

 

Other funding sources of short-term monies include deposit customers’ cash management accounts (classified as securities sold under agreements to repurchase) and the Treasury Tax and Loan Note Option.  Sun continually monitors its borrowed funds positions and market conditions in order to maintain an effective funding structure.  When appropriate, Sun may take future action to modify its borrowed funds structure.

 

20



 

Net Interest Income and Net Interest Margin

 

Net interest income, the difference between interest income and interest expense, is the largest component of Sun’s earnings.  Net interest margin (NIM) measures the difference between the interest earning assets yield and the aggregate funding cost.  The NIM is calculated as taxable equivalent net interest income divided by average interest earning assets.

 

NIM increased by 5 basis points to 3.18% for the six months ending June 30, 2002, as compared to 3.13% for the same period of 2001.  This increase resulted principally due to acquiring low-costing deposits through the acquisition of Guaranty Bank, N.A. and several Mellon Bank branches during 2001.  These deposits, coupled with management’s decision to shift funds from the investment portfolio to the higher-yielding loan portfolio and the decline in interest rates during the last 12 months, resulted in the higher NIM during 2002.

 

21



 

The following table sets forth comparative yields and rates paid for interest bearing assets and liabilities:

 

Six Months Ended

 

June 30, 2002

 

June 30, 2001

 

(Dollars in thousands)

 

AVERAGE
BALANCE

 

INTEREST

 

RATE

 

AVERAGE
BALANCE

 

INTEREST

 

RATE

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

14,514

 

$

175

 

2.43

%

$

29,700

 

$

673

 

4.57

%

Loans (net of unearned income)

 

552,003

 

20,165

 

7.37

 

438,545

 

18,828

 

8.66

 

Investments:  Taxable

 

254,789

 

7,294

 

5.73

 

281,937

 

9,325

 

6.61

 

Tax-exempt

 

21,194

 

785

 

7.41

 

20,841

 

789

 

7.52

 

Total interest-earning assets

 

$

842,500

 

$

28,419

 

6.79

%

$

771,023

 

$

29,615

 

7.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

19,869

 

 

 

 

 

12,678

 

 

 

 

 

Bank premises & equipment

 

14,432

 

 

 

 

 

11,830

 

 

 

 

 

Accrued interest and other assets

 

53,325

 

 

 

 

 

44,758

 

 

 

 

 

Less:  Allowance for loan losses

 

(6,563

)

 

 

 

 

(5,422

)

 

 

 

 

Unamortized loan fees

 

58

 

 

 

 

 

209

 

 

 

 

 

Total assets

 

$

923,621

 

 

 

 

 

$

835,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW Accounts

 

$

149,588

 

1,009

 

1.36

%

$

134,509

 

1,672

 

2.51

%

Insured Money Market Accounts

 

21,197

 

201

 

1.91

 

21,984

 

326

 

2.99

 

Savings deposits

 

75,583

 

633

 

1.69

 

64,705

 

570

 

1.78

 

Time deposits

 

275,356

 

5,841

 

4.28

 

230,803

 

7,892

 

6.90

 

Short-term borrowings

 

20,815

 

143

 

1.39

 

13,502

 

232

 

3.47

 

Subordinated debentures

 

20,345

 

956

 

9.40

 

12,233

 

627

 

10.25

 

Other borrowed funds

 

221,713

 

6,333

 

5.76

 

222,000

 

6,341

 

5.76

 

Total interest-bearing liabilities

 

784,597

 

15,116

 

3.89

%

699,736

 

17,660

 

5.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities and shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

56,863

 

 

 

 

 

47,914

 

 

 

 

 

Accrued interest and other liabilities

 

3,264

 

 

 

 

 

23,661

 

 

 

 

 

Shareholders’ equity

 

78,899

 

 

 

 

 

63,765

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

923,623

 

 

 

 

 

$

835,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

2.90

%

 

 

 

 

2.63

%

Net interest income/margin

 

 

 

$

13,303

 

3.18

%

 

 

$

11,955

 

3.13

%

 


* Average loan balances include non-accrual loans and interest income includes fees on loans

* Yields on tax exempt loans and investments have been adjusted to a fully taxable equivalent basis using a 34% federal income tax rate

 

22



 

Other Operating Income

 

Other operating income, excluding security gains, increased $853 or 50.1% to $2,556 for the six months ended June 2002 as compared to 2001.  Increased service charge on deposits accounted for $462 of the increase.  The increase in service charges was primarily the result of a newly implemented program involving overdraft protection.  In addition, the first six months of 2002 included the full impact of Sun purchasing three former Mellon branches and Guaranty Bank, N.A. (6 branches) during the first six months of 2001.  The sale of investment products contributed an additional $237 of the $853 increase.  This program was initiated during the second quarter of 2001.  An investment in bank owned life insurance was made during 2002 to fund future increases in employee benefit expenses, which accounted for $206 of the increase from the six months ended June 2001.  Offsetting the increases was a decrease of $159 in trust fees from $500 for the six months ended June 2001.

 

Excluding security gains, other operating income increased $638 or 71.4% to $1,531 for the three months ended June 2002 as compared to 2001.  The significant increase is a result of the new programs and acquisitions described above in the six month analysis.

 

Three Months Ended

 

June 2002

 

June 2001

 

Change

 

 

 

Amount

 

% Total

 

Amount

 

% Total

 

Amount

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charge on deposit accounts

 

$

708

 

44.9

%

$

437

 

46.9

%

$

271

 

62.0

%

Trust income

 

187

 

11.9

 

250

 

26.9

 

(63

)

(25.2

)

Net security gains

 

45

 

2.9

 

38

 

4.1

 

7

 

18.4

 

Income from investment product sales

 

155

 

9.8

 

23

 

2.5

 

132

 

573.9

 

Bank owned life insurance

 

161

 

10.2

 

 

0.0

 

161

 

N/A

 

Income from insurance subsidiary

 

19

 

1.2

 

20

 

2.2

 

(1

)

(5.0

)

Other income

 

301

 

19.1

 

163

 

17.5

 

138

 

84.7

 

Total other income

 

$

1,576

 

100.0

%

$

931

 

100.0

%

$

645

 

69.3

%

 

 

Six Months Ended

 

June 2002

 

June 2001

 

Change

 

 

 

Amount

 

% Total

 

Amount

 

% Total

 

Amount

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charge on depsosit accounts

 

$

1,228

 

45.6

%

$

766

 

30.2

%

$

462

 

60.3

%

Trust income

 

341

 

12.7

 

500

 

19.7

 

(159

)

(31.8

)

Net security gains

 

140

 

5.2

 

836

 

32.9

 

(696

)

(83.3

)

Income from investment product sales

 

260

 

9.6

 

23

 

0.9

 

237

 

1030.4

 

Bank owned life insurance

 

206

 

7.6

 

 

0.0

 

206

 

N/A

 

Income from insurance subsidiary

 

49

 

1.8

 

91

 

3.6

 

(42

)

(46.2

)

Other income

 

472

 

17.5

 

323

 

12.7

 

149

 

46.1

 

Total other income

 

$

2,696

 

100.0

%

$

2,539

 

100.0

%

$

157

 

6.2

%

 

23



 

Other Operating Expenses

 

Other operating expenses increased $1,867 or 20.9% to $10,796 for the six months ended June 2002 as compared to 2001.  A majority of the increase, $1,347, is due to a 31.4% increase in salaries and employee benefits expenses.  This increase is the result of programs and acquisitions that took place during the first six months of 2001 (three former Mellon branches, Guaranty Bank N.A., and Sun Investment Services).  Net occupancy expense and furniture and equipment expenses remained stable from period to period as Sun continues its focus on cost control.  Other expenses increased 17.8% or $498 due to increases in normal business expenses associated with the growth in branches.  These expenses include: FDIC insurance, PA shares tax, advertising, and telephone.

 

Other operating expenses increased $829 or 17.2% to $5,662 for the three months ended June 2002 as compared to 2001.  The increase is a result of the new programs and acquisitions mentioned above in the six month analysis.

 

Three Months Ended

 

June 2002

 

June 2001

 

Change

 

 

 

Amount

 

% Total

 

Amount

 

% Total

 

Amount

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

2,829

 

50.0

%

$

2,288

 

47.4

%

$

541

 

23.7

%

Net occupancy expense

 

251

 

4.4

 

220

 

4.6

 

31

 

14.1

 

Furniture and equipment expenses

 

418

 

7.4

 

452

 

9.4

 

(34

)

(7.5

)

Amortization of intangibles

 

234

 

4.1

 

345

 

7.1

 

(111

)

(32.2

)

Expenses of insurance subsidiary

 

18

 

0.3

 

45

 

0.9

 

(27

)

(60.0

)

Other expenses

 

1,912

 

33.8

 

1,483

 

30.7

 

429

 

28.9

 

Total other expenses

 

$

5,662

 

100.0

%

$

4,833

 

100.0

%

$

829

 

17.2

%

 

 

Six Months Ended

 

June 2002

 

June 2001

 

Change

 

 

 

Amount

 

% Total

 

Amount

 

% Total

 

Amount

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

5,633

 

52.2

%

$

4,286

 

48.0

%

$

1,347

 

31.4

%

Net occupancy expense

 

525

 

4.9

 

436

 

4.9

 

89

 

20.4

 

Furniture and equipment expenses

 

815

 

7.6

 

773

 

8.7

 

42

 

5.4

 

Amortization of intangibles

 

468

 

4.3

 

538

 

6.0

 

(70

)

(13.0

)

Expenses of insurance subsidiary

 

61

 

0.6

 

100

 

1.1

 

(39

)

(39.0

)

Other expenses

 

3,294

 

30.5

 

2,796

 

31.3

 

498

 

17.8

 

Total other expenses

 

$

10,796

 

100.0

%

$

8,929

 

100.0

%

$

1,867

 

20.9

%

 

24



 

Equity Securities Risk

 

Sun Bancorp, Inc.’s equity securities consist of marketable equities and restricted stock.  Marketable equities consist entirely of common stock, primarily of bank and bank holding companies.  Restricted stock consists almost entirely of FHLB stock.  Since FHLB stock is redeemable at par, SunBank carries it at cost and periodically evaluates the stock for impairment.  Possible impairment factors include potential dramatic changes to the housing and residential mortgage industry or the related regulatory environment.  Management currently does not believe any factors exist to suggest potential impairment.

 

Bank and bank holding company stocks are subject to general industry risks, including competition from non-bank entities, credit risk, interest rate risk, and other factors.  Individual stocks could suffer price decreases due to circumstances at specific banks.  In addition, Sun Bancorp, Inc.’s bank stock investments are concentrated in Pennsylvania entities, so these investments could decline in value if there were a downturn in the state’s economy.  Other marketable stocks are comprised of non-bank, exchange-traded stocks that are subject to typical equity risks.

 

Sun Bancorp, Inc. continually monitors its risk associated with equity securities.   Sun Bancorp, Inc.’s other marketable equities and equities of banks outside Pennsylvania were acquired as part of a prior investment strategy.  In 2000, management began a long-term program to gradually reduce the equity investments and risk exposure to a nominal amount.  Management has successfully reduced Sun Bancorp, Inc.’s marketable equity price risk exposure, as shown below.

 

 

 

June 30, 2002

 

 

 

Cost

 

Fair
Value

 

Unrealized
Losses

 

Banks and bank holding companies

 

$

2,845

 

$

2,429

 

$

(416

)

FHLB stock

 

11,593

 

11,593

 

 

Non-bank companies

 

87

 

69

 

(18

)

Total

 

$

14,525

 

$

14,091

 

$

(434

)

 

 

 

December 31, 2001

 

 

 

Cost

 

Fair
Value

 

Unrealized
Losses

 

Banks and bank holding companies

 

$

3,749

 

$

3,102

 

$

(647

)

FHLB stock

 

11,114

 

11,114

 

 

Non-bank companies

 

87

 

80

 

(7

)

Total

 

$

14,950

 

$

14,296

 

$

(654

)

 

 

25



 

Capital Adequacy

 

Sun Bancorp, Inc. and SunBank are subject to various regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements could prompt regulatory action that, if undertaken, might materially affect Sun Bancorp, Inc.’s financial statements.  Under regulatory capital adequacy guidelines, Sun Bancorp, Inc. and SunBank must meet specific capital requirements involving quantitative measures of assets, liabilities, and certain off-balance sheet items (calculated using regulatory accounting practices).  All related factors are subject to qualitative judgments by the regulators.

 

Sun Bancorp, Inc. is currently, and has been in the past, designated a well-capitalized institution.  Shareholders’ equity increased $2,588 to $80,099 at June 30, 2002, from $77,511 at December 31, 2001.  Unrealized gains or losses, net of taxes on investment securities, are reported as accumulated other comprehensive income within shareholders’ equity.

 

Management is not aware of any events or regulatory restrictions that would have a material effect on Sun Bancorp, Inc.’s capital adequacy.

 

Sun Bancorp, Inc.’s strong capital position is evidenced by the following capital ratios, which are well above the regulatory minimum levels.

 

(Dollars in thousands)

 

 

 

 

 

For Capital

 

 

 

Actual

 

Adequacy Purposes

 

 

 

Amount

 

Ratio

 

Ratio

 

As of June 30, 2002:

 

 

 

 

 

 

 

Total Capital

 

$

80,346

 

13.6

%

8.0

%

(to Risk Weighted Assets)

 

 

 

 

 

 

 

Tier I Capital

 

$

70,401

 

12.0

%

4.0

%

(to Risk Weighted Assets)

 

 

 

 

 

 

 

Tier I Capital

 

$

70,401

 

7.8

%

4.0

%

(to Average Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2001:

 

 

 

 

 

 

 

Total Capital

 

$

78,730

 

14.9

%

8.0

%

(to Risk Weighted Assets)

 

 

 

 

 

 

 

Tier I Capital

 

$

68,582

 

13.0

%

4.0

%

(to Risk Weighted Assets)

 

 

 

 

 

 

 

Tier I Capital

 

$

68,582

 

7.1

%

4.0

%

(to Average Assets)

 

 

 

 

 

 

 

 

26



 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Regulatory and Industry Merger Activity

 

From time to time, various types of federal and state legislation have been proposed that could result in additional regulation of, and restrictions on, the business of Sun Bancorp, Inc. and SunBank.  It cannot be predicted whether such legislation will be adopted or, if adopted, how such legislation would affect the business of Sun Bancorp, Inc. and SunBank.  As a consequence of the extensive regulation of commercial banking activities in the United States, Sun Bancorp, Inc.’s and SunBank’s business is particularly susceptible to being affected by federal legislation and regulations that may increase the costs of doing business.  Except as specifically described above, management believes the effect of the provisions of legislation on the liquidity, capital resources, and results of operations of Sun Bancorp, Inc. will be immaterial. Future recommendations by regulatory authorities or proposed legislation, which if they were implemented, would have a material adverse effect upon the liquidity, capital resources, or results of operations, although the general cost of compliance with numerous and multiple federal and state laws and regulations does have, and in the future may have, a negative impact on Sun Bancorp, Inc.’s results of operations.

 

Further, the business of Sun Bancorp, Inc. is also affected by the state of the financial services industry in general.  As a result of legal and industry changes, management predicts the industry will continue to experience an increase in consolidations and mergers as the financial services industry strives for greater cost efficiencies and market share.  Management also expects increased diversification of financial products and services offered by SunBank and its competitors.  Management believes such consolidations and mergers, and diversification of products and services may enhance its competitive position as a community bank.

 

27



 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following tables set forth Selected Financial Data for each of the past five quarters:

 

 

 

For the Three Months Ended

 

(dollars in thousands, except per share data)

 

6/30/2002

 

3/31/2002

 

12/31/2001

 

9/30/2001

 

6/30/2001

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Condition Data:

 

 

 

 

 

 

 

 

 

 

 

General

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

923,322

 

$

922,473

 

$

920,855

 

$

992,475

 

$

998,437

 

Loans, net

 

575,616

 

547,080

 

515,520

 

527,925

 

507,506

 

Goodwill & Core Deposit Intangible

 

22,305

 

22,539

 

22,773

 

23,439

 

23,993

 

Total deposits

 

571,371

 

576,754

 

573,877

 

648,153

 

647,442

 

Non interest bearing

 

58,981

 

57,866

 

57,990

 

71,118

 

61,417

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings

 

79,375

 

75,726

 

70,423

 

79,703

 

78,782

 

NOW

 

143,144

 

145,694

 

146,339

 

157,945

 

146,538

 

Money Market

 

23,056

 

21,735

 

18,058

 

21,634

 

24,859

 

Time Deposits

 

266,815

 

275,733

 

281,067

 

317,753

 

335,846

 

Total interest bearing deposits

 

512,390

 

518,888

 

515,887

 

577,035

 

586,025

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposits*

 

304,556

 

301,021

 

292,810

 

330,400

 

311,596

 

Trust preferred securities & subordinated debt

 

19,655

 

20,444

 

20,444

 

20,444

 

20,444

 

Stockholders’ equity

 

80,099

 

76,992

 

77,511

 

76,589

 

72,161

 

Trust assets under management

 

147,682

 

136,899

 

136,859

 

147,924

 

147,051

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets

 

$

4,461

 

$

5,017

 

$

4,853

 

$

4,755

 

$

5,638

 

Non-performing assets to total assets

 

0.48

%

0.54

%

0.53

%

0.48

%

0.56

%

Allowance for loan losses

 

6,790

 

6,537

 

6,204

 

6,098

 

5,987

 

Allowance for loan losses to total loans

 

1.17

%

1.18

%

1.20

%

1.14

%

1.17

%

Allowance for loan losses to non-performing loans

 

184.81

%

172.80

%

180.14

%

179.88

%

137.63

%

Non-performing loans to total loans

 

0.63

%

0.68

%

0.66

%

0.63

%

0.85

%

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization – Bancorp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity to total assets

 

8.68

%

8.35

%

8.42

%

7.72

%

7.23

%

 


*  Core deposits are defined as total deposits less time deposits

 

28



 

 

 

For the Three Months Ended

 

Operating Data

 

6/30/2002

 

3/31/2002

 

12/31/2001

 

9/30/2001

 

6/30/2001

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Cash earnings

 

$

2,109

 

$

1,722

 

$

4,360

 

$

1,983

 

$

1,508

 

Net income

 

1,786

 

1,398

 

3,932

 

1,551

 

1,094

 

Net interest income

 

6,733

 

6,036

 

6,375

 

6,605

 

5,581

 

Provision for loan losses

 

405

 

405

 

575

 

325

 

300

 

Other operating income

 

1,576

 

1,120

 

5,672

 

1,297

 

931

 

Other operating expense

 

5,662

 

5,134

 

5,707

 

5,413

 

4,833

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.35

%

3.01

%

3.09

%

3.13

%

3.06

%

Return on average assets

 

0.77

%

0.61

%

1.72

%

0.61

%

0.47

%

Return on average equity

 

8.97

%

7.17

%

22.80

%

8.20

%

6.70

%

Cash return on average assets

 

0.90

%

0.75

%

1.86

%

0.76

%

0.65

%

Cash return on average equity

 

10.59

%

8.83

%

25.25

%

10.49

%

9.29

%

Annualized net loan charge-offs to average loans

 

0.11

%

0.05

%

0.35

%

0.16

%

0.18

%

Net charge-offs

 

152

 

72

 

469

 

214

 

201

 

Efficiency ratio

 

65.7

 

69.4

 

72.0

 

62.5

 

69.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash earnings per share

 

$

0.30

 

$

0.24

 

$

0.61

 

$

0.28

 

$

0.22

 

Basic earnings per share

 

0.25

 

0.20

 

0.55

 

0.22

 

0.16

 

Diluted earnings per share

 

0.25

 

0.20

 

0.55

 

0.22

 

0.16

 

Dividend declared per share

 

0.165

 

0.150

 

0.150

 

0.150

 

0.150

 

Book value

 

11.20

 

10.79

 

10.85

 

10.71

 

10.09

 

Common stock price:

 

 

 

 

 

 

 

 

 

 

 

High

 

24.49

 

18.05

 

17.50

 

17.50

 

16.50

 

Low

 

17.65

 

16.28

 

15.50

 

14.65

 

14.85

 

Close

 

24.49

 

17.70

 

17.11

 

17.50

 

15.30

 

Weighted average common shares:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

7,141

 

7,143

 

7,148

 

7,151

 

6,828

 

Fully Diluted

 

7,164

 

7,164

 

7,162

 

7,162

 

6,842

 

End-of-period common shares:

 

 

 

 

 

 

 

 

 

 

 

Issued

 

7,266

 

7,237

 

7,236

 

7,235

 

7,234

 

Treasury

 

111

 

99

 

93

 

84

 

83

 

 


*  The cash earnings calculations is net income reduced for depreciation and amortization net of taxes (34%).

 

29



 

PART II

 

Items 1, 2, 3, and 4 – Omitted pursuant to instructions to Part II

 

Item 5 – Other information

 

On July 25, 2002, the Board of Directors approved a quarterly dividend payment of $0.165 per share for shareholders of record August 30, 2001, payable on September 13, 2002.

 

Item 6 – Exhibits and Reports on Form 8-K

 

a.  No reports on Form 8-K were filed for the quarter ended June 30, 2002.

 

b.  Exhibits

 

3(i)

 

The Articles of Incorporation of the Corporation are incorporated herein by reference to Exhibit 3 to the Corporation’s Registration Statement on Form S-8 filed with the Securities and Exchange Commission on August 12, 1998 (Commission File Number 0-14745).

 

 

 

3(ii)

 

The By-Laws, as amended and restated, dated July 10, 1990.

 

 

 

10

 

Employment agreement between Robert J. McCormack and SUN BANCORP, INC. and SunBank dated March 1, 2002 incorporated herein by reference to Exhibit 3 to the Corporation’s 10-K filed with the Securities and Exchange Commission on March 22, 2002 (Commission File Number 0-14745).

 

 

 

99.1

 

Certification of principal executive officer or principal financial officer pursuant to 18U.S.C. Section 1350.

 

 

 

99.2

 

Certification of principal executive officer or principal financial officer pursuant to 18U.S.C. Section 1350.

 

30



 

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.

 

 

 

Sun Bancorp, Inc.

 

 

 

Date

08/14/2002

 

/s/  Robert J. McCormack.

 

 

Robert J. McCormack

 

 

President and Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

 

 

 

 

/s/  Wilmer D. Leinbach

 

 

Wilmer D. Leinbach

 

 

Chief Financial Officer

 

 

(Principal Financial Officer)

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

PO Box 57

 

 

Selinsgrove, PA  17870

 

 

(570) 374-1131

 

 

 

31