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 |
||
(Registrants 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 issuers 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 |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheet as of June 30, 2002 (Unaudited) and December 31, 2001 |
|
|
||
|
||
|
|
|
|
||
|
|
|
Item 2 - Managements Discussion and Analysis of Financial Condition and Results of Operations |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2
SUN BANCORP, INC.
FORM 10-Q
SUN BANCORP, INC.
(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 |
|
For the
Six Months |
|
||||||||
|
|
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 |
|
For the
Six Months |
|
||||||||
|
|
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 |
|
||||
|
|
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 |
|
||||
|
|
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 Suns 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 Suns 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, Suns 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 Suns 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 |
|
Common |
|
Net |
|
||
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 |
|
Common |
|
Net |
|
||
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 |
|
For the
Six Months |
|
||||||||
|
|
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 |
|
Gross |
|
Gross |
|
Fair |
|
|||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
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 |
|
Gross |
|
Gross |
|
Fair |
|
||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
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 |
|
For the Six Months |
|
||||||||
|
|
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
The following is managements 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 SunBanks 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 managements 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 managements 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 SunBanks market area coverage. This increase can also be attributed to the increase in SunBanks 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 Suns 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 Suns $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 SunBanks 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. Managements 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
SunBanks 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.
Managements 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 categorys unique risk characteristics guides managements 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
SunBanks 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 managements 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 managements 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 Suns 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 managements 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 |
|
INTEREST |
|
RATE |
|
AVERAGE |
|
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 states 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 |
|
Unrealized |
|
|||
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 |
|
Unrealized |
|
|||
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. Managements 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 SunBanks 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. Managements 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
Items 1, 2, 3, and 4 Omitted pursuant to instructions to Part II
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 Corporations 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 Corporations 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
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