Attached files

file filename
8-K - 8-K - SUN BANCORP INC /NJ/snbc-8k_20151026.htm

 

Exhibit 99

For Immediate Release

 

 

Contact:Mike Dinneen

Senior Vice President, Director of Marketing & Communications

(856) 552-5013

mdinneen@sunnb.com

 

Sun Bancorp, Inc. Announces Third Quarter 2015 Earnings:

Reports Net Income of $3.2 Million

 

 

 

 

 

 

Mount Laurel, N.J. – October 26, 2015 –

Third Quarter Highlights

 

 

·

Net income of $3.2 million, or $0.17 per diluted share, for the quarter ended September 30, 2015, and $8.8 million, or $0.47 per diluted share, for the first nine months of 2015.

 

·

Completion of comprehensive restructuring during the quarter with the sale of one branch and the consolidation of nine others.  Since the Company’s restructuring announcement in 2014, the bank has reduced its branch count by 20 locations, or 39%.

 

·

Capital ratios remain strong with total risk-based capital ratio of 21.8% and tangible equity to assets of 9.7% as of September 30, 2015.

 

·

Asset quality remains stable with continued low levels of problem loans.  Non-performing loans held-for-investment declined from $14.1 million at September 30, 2014 to $5.9 million at June 30, 2015 and $3.7 million at September 30, 2015.  Non-performing assets of $4.6 million represent 0.2% of total assets at September 30, 2015.

 

·

Liquidity remains elevated as average interest bearing cash was $274 million for the third quarter as compared to $329 million in the second quarter of 2015 as liquidity deployment efforts continue.

 

Sun Bancorp, Inc. (NASDAQ: SNBC), (the "Company"), the holding company for Sun National Bank (the “Bank”), today reported net income of $3.2 million, or $0.17 per diluted share, for the quarter ended September 30, 2015, compared to net income of $2.8 million, or $0.15 per diluted share, for the quarter ended

 


 

June 30, 2015 and a net loss of $0.8 million, or a loss of $0.05 per diluted share, for the quarter ended September 30, 2014.  

 

“Since last year, our goal has been to fundamentally rebuild the company by eliminating excessive operating complexity, outsized operating expenses and volatile credit risk.  Our stated ambition was to bring the Company to profitability in 2015,” said Thomas M. O’Brien, President & CEO. “As a result of the successful execution of our strategy, the Company has achieved profitability in each quarter of 2015 with year to date net income of $8.8 million.  The results of the third quarter demonstrate our continued momentum in achieving the successful turnaround of the Company.  The successful execution of our strategy could not have been achieved without the commitment and dedication of our employees, management and our board.  As a direct result of these combined efforts, I can report that our aggressive restructuring was completed on or ahead of schedule and budget.  With the comprehensive restructuring now fully implemented, we will focus our energy on further efficiency enhancements and growing revenue with the goal of building net income so that we achieve even stronger earnings from both a quality and quantity perspective.”  

 

Discussion of Results:

 

Balance Sheet

 

Total assets decreased to $2.29 billion at September 30, 2015, as compared to $2.38 billion at June 30, 2015 and $2.72 billion at December 31, 2014. The planned balance sheet reductions are now complete as the Company’s restructuring efforts reduced non-core, unprofitable segments of the balance sheet.  Key aspects of the restructuring plan included the sale of problem and high risk loans, the consolidation or sale of 20 branch offices, and the exit of unprofitable business lines including mortgage banking, asset based lending, healthcare lending and syndicated lending.  Cash and cash equivalents increased to $287.9 million at September 30, 2015 as compared to $278.9 million at June 30, 2015 and decreased from $548.4 million at December 31, 2014.  The increase in cash during the third quarter is primarily due to loan pay downs in excess of production, as well as investment sales, partially offset by deposit reductions.  The overall decrease in cash and cash equivalents in the nine month period was primarily due to increases in loan originations, purchases of several multifamily loan participations and the completion of the sale of eight total branch locations throughout 2015.

 

Gross loans held-for-investment totaled $1.53 billion at September 30, 2015, as compared to $1.51 billion at December 31, 2014 and $1.58 billion at June 30, 2015.  The decline in gross loans held-for-investment during the third quarter is due primarily to pay downs in excess of new production as well as the selected sale of approximately $1.9 million of consumer and commercial under-performing loans out of the

 


 

held-for-investment portfolio.  For the year, the Bank has experienced net loan growth both through organic originations as well as through multi-family loan participations, while strategically exiting residential and commercial loan transactions that did not contribute to the Bank’s long-term relationship strategies.

 

“We saw an elevated amount of payoffs in the third quarter and some seasonal summertime softness in originations.  While we experienced an overall reduction in end-of-period loan balances, our average loan balances increased during the quarter due to loan closings occurring very late in the second quarter,” stated O’Brien.  

 

Deposits were $1.82 billion at September 30, 2015, as compared to $2.09 billion at December 31, 2014 and $1.88 billion at June 30, 2015. The Bank continues to experience deposit reductions as a result of managed run-off of higher yielding municipal accounts and the re-pricing of certain non-relationship retail deposits.

 

“The Bank is enhancing its brand and redesigning its relationship deposit product. set in the fourth quarter,” stated O’Brien.  “As such, we expect deposit growth to resume next year as we deepen our commercial and consumer relationships.”  

 

During the third quarter, the Bank completed the sale of $4.8 million in loans, $32.0 million in deposits and $354 thousand of fixed assets, all connected to the sale of its Hammonton branch location to Cape Bank. The Bank recorded a net gain on the sale of this location of $1.3 million during the third quarter. Expenses of $231 thousand were recognized in the first quarter of 2015 when the transaction was initially announced.

 

Net Interest Income and Margin

 

The net interest margin increased to 2.81% for the three months ended September 30, 2015 as compared to 2.79% in the linked second quarter as average commercial loan balances increased by $35.1 million, or 2%, over the quarter. Liquidity levels continued to decline as average interest-bearing cash decreased by $54.5 million, or 17%, to $274.7 million from the second quarter.

 

“While our margin continued to improve slightly, we are being cautious and patient in excess liquidity deployment, given the very conflicting economic signals and highly competitive market,” said O’Brien. “Our continued diligent approach to organically growing commercial loans, and the overall net growth in our commercial loans held for investment from the beginning of 2015 are expected to continue to improve our margins, on our terms.”

 

Non-Interest Income

 


 

 

Non-interest income was $6.5 million for the quarter ended September 30, 2015, as compared to $4.9 million and $4.7 million for the quarters ended June 30, 2015 and September 30, 2014, respectively.  The increase from the linked quarter and the comparable prior year quarter was primarily attributable to a $1.5 million gain on the sale of investment securities and a $1.3 million gain on sale of the Hammonton branch location.  The increase from the linked quarter was partially offset by $1.2 million in loan sale gains recorded in the second quarter.

 

Non-Interest Expense

 

Non-interest expense for the third quarter of 2015 was $19.9 million, an increase of $1.5 million from the second quarter of 2015 and a decrease of $4.2 million from the third quarter of 2014. During the third quarter of 2015, the Company recorded write-downs of $471 thousand on four bank-owned branch properties which were transferred to real estate owned at fair value and recorded $537 thousand in accelerated depreciation for the fixed assets of the consolidated branches.  The Company also recorded $436 thousand in additional expenses related to lease vacancies during the third quarter of 2015. Compared to the third quarter of 2014, salaries and employee benefits declined by $2.3 million as a result of the Company’s restructuring strategy.  In addition, other expenses remained flat as compared to the second quarter of 2015. Expenses declined by $1.2 million from the comparable prior year quarter primarily due to $254 thousand of loan sale transaction fees and $238 thousand of intangible asset amortization recognized in the prior year quarter, $308 thousand of unfunded commitment reserves recorded in the third quarter of 2014, compared to $16 thousand recorded in the third quarter of 2015 and $68 thousand of problem loan costs recorded in the third quarter of 2015, compared to $295 thousand recorded in the same quarter of the prior year.

 

“In this quarter, we absorbed the final expenses related to our ongoing branch rationalization initiatives, as well as our efforts to right-size our overall operating expenses,” said O’Brien.  “We enter the fourth quarter with confidence that our operating platform is substantially less complex, with prudent levels of risk and greater efficiency.  We believe that the Company is now appropriately positioned to generate healthy operating profits as we enter 2016.  While there is additional work to be done to improve our operating efficiency, we have more than achieved our goal by reducing operating expense from a $32.5 million quarterly run rate in 2013 to $19.9 million in the third quarter of 2015, which includes $1.4 million of aforementioned one-time charges.”

 


 

 

Asset Quality

 

Asset quality was stable and problem loan levels remain very low.  Non-performing loans held-for-investment declined from $5.9 million at June 30, 2015 to $3.7 million at September 30, 2015 due to loan payoffs and sales during the third quarter of 2015.  Non-performing loans held-for-investment to total gross loans held-for-investment declined to 0.24% at September 30, 2015 as compared to 0.37% at June 30, 2015 and 0.73% at December 31, 2014.  

 

There was a negative provision for loan losses of $1.8 million during the third quarter of 2015 compared to a negative provision for loan losses of $1.2 million in the second quarter of 2015 and no provision for loan losses in the third quarter of 2014. In the third quarter of 2015, the Bank recorded net recoveries of $344 thousand as compared to net recoveries of $615 thousand in the second quarter of 2015, and net charge offs of $1.9 million in the third quarter of 2014, reflecting the Bank’s substantially-improved asset quality metrics. During the third quarter of 2015, the Bank sold $3.8 million of both consumer and commercial loans resulting in net charge-offs of $700 thousand.  The negative provision in the third quarter of 2015 was driven by loan pay downs, recoveries and risk rating upgrades.  The allowance for loan losses was $18.9 million, or 1.24% of gross loans held-for-investment, at September 30, 2015, as compared to $23.2 million, or 1.54% of gross loans held-for-investment, at December 31, 2014 and $26.5 million, or 1.58% of gross loans held-for-investment, at September 30, 2014. The allowance for loan losses was 517% of non-performing loans held-for-investment at September 30, 2015 as compared to 210% at December 31, 2014 and 188% at September 30, 2014.

 

“In this quarter, we continued to see cash recoveries on prior period charge-offs, as well as several risk rating upgrades in our commercial portfolio,” said O’Brien.  “The Company’s very strong credit quality metrics are a direct consequence of the aggressive approach to managing credit quality and mitigating potential losses at early stages.    Specifically, our non-performing loans held-for-investment fell another 38%, from the previous quarter’s already low levels, and are now at a minimal $3.7 million. As a point of reference, our non-performing loans were more than $40 million prior to our restructuring announcement in July 2014.  Additionally, classified loans, which include non-accrual loans, were $5.8 million at September 30, 2015 compared to approximately $100 million immediately prior to the restructuring announcement in 2014.”  

 

Capital

 

Capital ratios improved further due to balance sheet reductions and internal capital generation through retained earnings. At September 30, 2015, the Bank’s Tier 1 common equity risk-based capital ratio, total

 


 

risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 18.5%, 19.7%, 18.5% and 11.9%, respectively. At September 30, 2015, the Company’s Tier 1 common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 14.6%, 21.8%, 18.2%, and 11.7%, respectively. The Company’s tangible equity to tangible assets ratio was 9.7% at September 30, 2015, as compared to 7.7% at December 31, 2014 and 7.5% at September 30, 2014.  

 

“Capital ratios continued to increase to even stronger levels as a result of continued profitability and balance sheet management,” said O’Brien.  “Both our strong credit quality metrics as well as our capital ratios are among the top as compared to regional and national averages.  The Company is now on track for 2015 to be its first profitable year since 2008.  Notwithstanding these positive outcomes, we continue to approach our business with a strong sense of urgency to continue to deliver the level of financial performance that our shareholders justly deserve.”

 

Conference Call

 

The Company will hold a conference call on Monday, October 26, 2015 at 3:00 PM (EDT) to discuss results and answer questions from analysts and investors.  Participants may listen to or participate in the Company’s earnings conference call via the following:

 

 

·

Participants toll-free number: 866-409-1555

 

·

Conference ID: 108678

 

About Sun Bancorp, Inc.

 

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.29 billion asset bank holding company headquartered in Mount Laurel, New Jersey. Its primary subsidiary is Sun National Bank, a community bank serving customers throughout New Jersey, and the metro New York region. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the Federal Deposit Insurance Corporation (FDIC). For more information about Sun National Bank and Sun Bancorp, Inc., visit www.sunnationalbank.com.

 

 

Cautionary Note Regarding Forward-Looking Statements

 

The foregoing material contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, which may be identified by the use of such words as “allow,” “anticipate,” “believe,” “continues,” “could,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “outlook,” “plan,” “potential,” “predict,” “project,” “reflects,” “should,” “typically,” “usually,” “view,” “will,” “would,” and similar terms and phrases, including references to assumptions.  Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of

 


 

operations and business of the Company and the Bank, the banking industry, the economy in general, expectations of the business environment in which the Company operates, projections of future performance and other statements contained herein that are not historical facts.  These remarks are based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond the Company’s control and are subject to a variety of uncertainties that could cause future results to vary materially from the Company’s historical performance, or from current expectations. Factors that could cause actual results to differ from those expressed or implied by such forward-looking statements include, but are not limited to: (i) the ability of the Bank to comply with its written agreement with the Office of the Comptroller of the Currency (the “OCC”) or the individual minimum capital ratios for the Bank established by the OCC; (ii) the Company’s ability to attract and retain key management and staff; (iii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iv) the ability to attract deposits and other sources of liquidity; (v) changes in the financial performance and/or condition of the Bank’s borrowers; (vi) changes in consumer spending, borrowing and saving habits; (vii) the ability to increase market share and control expenses; (viii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (ix) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (x) volatility in the credit and equity markets and its effect on the general economy; (xi) the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs; (xii) the overall quality of the composition of the Company’s loan and securities portfolios; (xiii) inflation, interest rate, securities market and monetary fluctuations;(xiv) legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations, changes in banking, securities and tax laws and regulations and their application by regulators and changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; (xv) the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; (xvi) competition among providers of financial services; (xvii) other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks detailed under the headings Risk Factors and “Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Form 10-K for the fiscal year ended December 31, 2014, the Company’s Form 10-Q for the quarters ended March 31, 2015 and June 30, 2015 and in other filings made pursuant to the Securities Exchange Act of 1934, as amended. No undue reliance should be placed on any forward-looking statements. The Company does not undertake, and specifically disclaims, any obligation to publicly release the results of any revisions that may be made to any such forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

 

Non-GAAP Financial Measures (Unaudited)

 

This news release references tangible book value per common share and return on average tangible equity, which are non-GAAP financial measures. Management believes that tangible book value per common share and return on average tangible equity are meaningful financial measures because they are two of the measures we use to assess capital adequacy.

 


 

 

Tangible book value per common share (dollars in thousands)

The following reconciles shareholders’ equity to tangible equity by reducing shareholders’ equity by the intangible asset balance at September 30, 2015, June 30, 2015, March, 31, 2015, December 31, 2014, and September 30, 2014.

 

 

 

September

30, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

 

December

31, 2014

 

 

September

30, 2014

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

255,483

 

 

$

252,926

 

 

$

249,235

 

 

$

245,323

 

 

$

247,047

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

217,295

 

 

$

214,738

 

 

$

211,047

 

 

$

207,135

 

 

$

208,859

 

Common stock

 

 

18,901

 

 

 

18,901

 

 

 

18,901

 

 

 

18,901

 

 

 

18,885

 

Less: Treasury stock

 

 

231

 

 

 

237

 

 

 

282

 

 

 

285

 

 

 

300

 

Total outstanding shares

 

 

18,670

 

 

 

18,664

 

 

 

18,619

 

 

 

18,616

 

 

 

18,585

 

Tangible book value per common share:

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

$

11.13

 

 

$

11.24

 

 

 

Return on Average Tangible Equity (dollars in thousands)

The following provides the calculation of return on tangible equity for the three months ended September 30, 2015, June 30, 2015, March, 31, 2015, December 31, 2014, and September 30, 2014.

 

 

 

Three Months Ended

 

 

 

September

30, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

 

December

31, 2014

 

 

September

30, 2014

 

Net income(loss)

 

$

3,168

 

 

$

2,828

 

 

$

2,776

 

 

$

(2,829

)

 

$

(489

)

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

255,685

 

 

$

252,391

 

 

$

249,970

 

 

$

249,313

 

 

$

243,020

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,281

 

Average tangible equity

 

$

217,497

 

 

$

214,203

 

 

$

211,782

 

 

$

211,125

 

 

$

204,739

 

Return on average tangible equity(1):

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

 

(5.4

)%

 

 

(1.6

)%

 

(1)

Annualized

 

 

 

 


SUNBANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

(Dollars in thousands, except share and per share amounts)

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

15,217

 

 

$

18,921

 

 

$

45,783

 

 

$

60,925

 

Provision for loan losses

 

 

(1,762

)

 

 

-

 

 

 

(2,980

)

 

 

14,803

 

Non-interest income

 

 

6,457

 

 

 

4,695

 

 

 

24,421

 

 

 

13,621

 

Non-interest expense

 

 

19,885

 

 

 

24,132

 

 

 

63,465

 

 

 

85,697

 

Income (loss) before income taxes

 

 

3,551

 

 

 

(516

)

 

 

9,719

 

 

 

(25,954

)

Income tax expense

 

 

383

 

 

 

309

 

 

 

951

 

 

 

1,025

 

Net income (loss) available to common shareholders

 

$

3,168

 

 

$

(825

)

 

$

8,768

 

 

$

(26,979

)

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.5

%

 

 

(0.1

)%

 

 

0.5

%

 

 

(1.2

)%

Return on average equity (1)

 

 

5.0

%

 

 

(1.4

)%

 

 

4.6

%

 

 

(14.4

)%

Return on average tangible equity (1), (2)

 

 

5.8

%

 

 

(1.6

)%

 

 

5.4

%

 

 

(17.1

)%

Net interest margin (1)

 

 

2.81

%

 

 

2.87

%

 

 

2.71

%

 

 

2.98

%

Efficiency ratio

 

 

91

%

 

 

102

%

 

 

90

%

 

 

115

%

Income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.17

 

 

$

(0.05

)

 

$

0.47

 

 

$

(1.54

)

Diluted

 

$

0.17

 

 

$

(0.05

)

 

$

0.47

 

 

$

(1.54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

10.8

%

 

 

8.5

%

 

 

10.3

%

 

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

 

 

2015

 

 

2014

 

 

 

2014

 

 

 

 

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,289,023

 

 

$

2,820,202

 

 

$

2,715,348

 

 

 

 

 

Total deposits

 

 

1,819,532

 

 

 

2,170,627

 

 

 

2,091,904

 

 

 

 

 

Loans receivable, net of allowance for loan losses

 

 

1,509,268

 

 

 

1,649,869

 

 

 

1,486,898

 

 

 

 

 

Loans held-for-sale

 

 

-

 

 

 

2,770

 

 

 

4,083

 

 

 

 

 

Investments

 

 

313,216

 

 

 

425,079

 

 

 

409,950

 

 

 

 

 

Borrowings

 

 

92,448

 

 

 

68,904

 

 

 

68,978

 

 

 

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

 

 

Shareholders' equity

 

 

255,483

 

 

 

247,047

 

 

 

245,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to gross loans held-for-investment

 

 

1.24

%

 

 

1.58

%

 

 

1.54

%

 

 

 

 

Non-performing loans held-for-investment to gross loans held-for-investment

 

 

0.24

%

 

 

0.84

%

 

 

0.73

%

 

 

 

 

Non-performing assets to gross loans held-for-investment, loand held-for-sale and real estate owned

 

 

0.30

%

 

 

1.05

%

 

 

1.03

%

 

 

 

 

Allowance for loan losses to  non-performing loans held-for-investment

 

 

517

%

 

 

188

%

 

 

210

%

 

 

 

 

Tier 1 common equity risk-based capital (3)(4):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

-

 

 

 

-

 

 

 

 

 

Sun National Bank

 

 

18.5

%

 

 

-

 

 

 

-

 

 

 

 

 

Total risk-based capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.8

%

 

 

17.9

%

 

 

19.3

%

 

 

 

 

Sun National Bank

 

 

19.7

%

 

 

16.2

%

 

 

17.4

%

 

 

 

 

Tier 1 risk-based capital (3):

 

 

 

 

 

 

 

 

 

.

 

 

 

 

 

Sun Bancorp, Inc.

 

 

18.2

%

 

 

15.6

%

 

 

16.7

%

 

 

 

 

Sun National Bank

 

 

18.5

%

 

 

14.9

%

 

 

16.1

%

 

 

 

 

Leverage capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

11.7

%

 

 

9.8

%

 

 

10.1

%

 

 

 

 

Sun National Bank

 

 

11.9

%

 

 

9.4

%

 

 

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

13.68

 

 

$

13.29

 

 

$

13.18

 

 

 

 

 

Tangible book value per common share

 

$

11.64

 

 

$

11.24

 

 

$

11.13

 

 

 

 

 

 

(1)

Amounts for the three and nine months ended are annualized.

(2)

Return on average tangible equity is computed by dividing annualized net income for the period by average tangible equity. Average tangible equity equals average equity less average identifiable intangible assets and goodwill.

(3)

September 30, 2015 capital ratios are estimated, subject to regulatory filings.

(4)

The Basel III guidelines and the Dodd-Frank Act established a new minimum Tier 1 common equity risk-based capital ratio, effective January 1, 2015.

 

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

(Dollars in thousands, except share and per share amounts)

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

29,158

 

 

$

42,548

 

Interest earning bank balances

 

 

258,705

 

 

 

505,885

 

Cash and cash equivalents

 

 

287,863

 

 

 

548,433

 

Restricted cash

 

 

5,000

 

 

 

13,000

 

Investment securities available for sale (amortized cost of $297,806 and $394,733 at

   September 30, 2015 and December 31, 2014, respectively)

 

 

297,325

 

 

 

394,500

 

Investment securities held to maturity (estimated fair value of $250 and $501 at

  September 30, 2015 and December 31, 2014, respectively)

 

 

250

 

 

 

489

 

Loans receivable (net of allowance for loan losses of $18,913 and $23,246 at

  September 30, 2015 and December 31, 2014, respectively)

 

 

1,509,268

 

 

 

1,486,898

 

Loans held-for-sale, at lower of cost or market

 

 

 

 

 

4,083

 

Branch assets held-for-sale

 

 

 

 

 

69,064

 

Restricted equity investments, at cost

 

 

15,641

 

 

 

14,961

 

Bank properties and equipment, net

 

 

32,328

 

 

 

40,155

 

Real estate owned, net

 

 

909

 

 

 

522

 

Accrued interest receivable

 

 

4,817

 

 

 

5,397

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

80,660

 

 

 

79,132

 

Other assets

 

 

16,774

 

 

 

20,526

 

Total assets

 

$

2,289,023

 

 

$

2,715,348

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,819,532

 

 

$

2,091,904

 

Branch deposits held-for-sale

 

 

 

 

 

183,395

 

Securities sold under agreements to repurchase - customers

 

 

 

 

 

1,156

 

Advances from the Federal Home Loan Bank of New York (FHLBNY)

 

 

85,653

 

 

 

60,787

 

Obligation under capital lease

 

 

6,795

 

 

 

7,035

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

Deferred taxes, net

 

 

1,774

 

 

 

1,514

 

Other liabilities

 

 

27,000

 

 

 

31,448

 

Total liabilities

 

 

2,033,540

 

 

 

2,470,025

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Preferred stock, $1 par value, 1,000,000 shares authorized, none issued

 

 

 

 

 

 

Common stock, $5 par value,  40,000,000 shares authorized; 18,901,124 shares issued and

  18,669,647 shares outstanding at September 30, 2015; 18,900,877 shares issued and 18,615,950 shares outstanding at December 31, 2014.

 

 

94,506

 

 

 

94,508

 

Additional paid in capital

 

 

512,290

 

 

 

514,071

 

Retained deficit

 

 

(338,996

)

 

 

(347,762

)

Accumulated other comprehensive loss

 

 

(984

)

 

 

(138

)

Deferred compensation plan trust

 

 

(599

)

 

 

(599

)

Treasury stock at cost, 231,477 shares at September 30, 2015 and 284,927 shares December 31, 2014.

 

 

(10,734

)

 

 

(14,757

)

Total shareholders' equity

 

 

255,483

 

 

 

245,323

 

Total liabilities and shareholders' equity

 

$

2,289,023

 

 

$

2,715,348

 

 

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except share and per share amounts)

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30, 2015

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

15,479

 

 

$

19,307

 

 

$

46,028

 

 

$

62,223

 

Interest on taxable investment securities

 

 

1,672

 

 

 

2,140

 

 

 

5,549

 

 

 

6,583

 

Interest on non-taxable investment securities

 

 

236

 

 

 

306

 

 

 

851

 

 

 

923

 

Dividends on restricted equity investments

 

 

202

 

 

 

202

 

 

 

613

 

 

 

643

 

Total interest income

 

 

17,589

 

 

 

21,955

 

 

 

53,041

 

 

 

70,372

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,263

 

 

 

2,057

 

 

 

4,106

 

 

 

6,526

 

Interest on funds borrowed

 

 

554

 

 

 

435

 

 

 

1,520

 

 

 

1,314

 

Interest on junior subordinated debt

 

 

555

 

 

 

542

 

 

 

1,632

 

 

 

1,607

 

Total interest expense

 

 

2,372

 

 

 

3,034

 

 

 

7,258

 

 

 

9,447

 

Net interest income

 

 

15,217

 

 

 

18,921

 

 

 

45,783

 

 

 

60,925

 

PROVISION FOR LOAN LOSSES

 

 

(1,762

)

 

 

 

 

 

(2,980

)

 

 

14,803

 

Net interest income after provision for loan losses

 

 

16,979

 

 

 

18,921

 

 

 

48,763

 

 

 

46,122

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,711

 

 

 

2,541

 

 

 

5,564

 

 

 

7,399

 

Interchange fees

 

 

512

 

 

 

624

 

 

 

1,610

 

 

 

1,817

 

Gain on sale of bank branches

 

 

1,318

 

 

 

 

 

 

10,553

 

 

 

 

Gain on sale of loans

 

 

205

 

 

 

 

 

 

1,444

 

 

 

 

Gain on sale of investment securities

 

 

1,466

 

 

 

 

 

 

1,468

 

 

 

50

 

Investment products income

 

 

490

 

 

 

635

 

 

 

1,567

 

 

 

1,967

 

BOLI income

 

 

512

 

 

 

484

 

 

 

1,527

 

 

 

1,414

 

Other income

 

 

243

 

 

 

411

 

 

 

688

 

 

 

974

 

Total non-interest income

 

 

6,457

 

 

 

4,695

 

 

 

24,421

 

 

 

13,621

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,489

 

 

 

11,818

 

 

 

29,199

 

 

 

42,402

 

Occupancy expense

 

 

3,289

 

 

 

2,980

 

 

 

11,290

 

 

 

10,798

 

Equipment expense

 

 

2,008

 

 

 

1,695

 

 

 

7,022

 

 

 

5,800

 

Data processing expense

 

 

1,197

 

 

 

1,299

 

 

 

3,809

 

 

 

3,777

 

Professional fees

 

 

838

 

 

 

1,423

 

 

 

2,385

 

 

 

5,262

 

Insurance expense

 

 

1,138

 

 

 

1,443

 

 

 

3,479

 

 

 

4,268

 

Advertising expense

 

 

521

 

 

 

567

 

 

 

979

 

 

 

1,676

 

Problem loan expense

 

 

66

 

 

 

294

 

 

 

1,092

 

 

 

1,492

 

Other expense

 

 

1,339

 

 

 

2,613

 

 

 

4,210

 

 

 

10,222

 

Total non-interest expense

 

 

19,885

 

 

 

24,132

 

 

 

63,465

 

 

 

85,697

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

3,551

 

 

 

(516

)

 

 

9,719

 

 

 

(25,954

)

INCOME TAX EXPENSE

 

 

383

 

 

 

309

 

 

 

951

 

 

 

1,025

 

NET INCOME (LOSS) AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

3,168

 

 

$

(825

)

 

$

8,768

 

 

$

(26,979

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.17

 

 

$

(0.05

)

 

$

0.47

 

 

$

(1.54

)

Diluted earnings (loss) per share

 

$

0.17

 

 

$

(0.05

)

 

$

0.47

 

 

$

(1.54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

18,668,791

 

 

 

17,949,643

 

 

 

18,639,482

 

 

 

17,574,246

 

Weighted average shares - diluted

 

 

18,738,517

 

 

 

17,946,643

 

 

 

18,689,037

 

 

 

17,574,246

 

 

 

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

2014

 

 

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

15,217

 

 

$

15,375

 

 

$

15,191

 

 

$

17,026

 

 

$

18,921

 

 

Provision for loan losses

 

 

(1,762

)

 

 

(1,218

)

 

 

-

 

 

 

-

 

 

 

-

 

 

Non-interest income

 

 

6,457

 

 

 

4,881

 

 

 

13,087

 

 

 

4,142

 

 

 

4,695

 

 

Non-interest expense

 

 

19,885

 

 

 

18,362

 

 

 

25,218

 

 

 

23,705

 

 

 

24,132

 

 

Income (loss) before income taxes

 

 

3,551

 

 

 

3,112

 

 

 

3,060

 

 

 

(2,537

)

 

 

(516

)

 

Income tax expense

 

 

383

 

 

 

284

 

 

 

284

 

 

 

292

 

 

 

309

 

 

Net income (loss) available to common shareholders

 

$

3,168

 

 

$

2,828

 

 

$

2,776

 

 

$

(2,829

)

 

$

(825

)

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.5

%

 

 

0.5

%

 

 

0.4

%

 

 

(0.4

)%

 

 

(0.1

)%

 

Return on average equity (1)

 

 

5.0

%

 

 

5.0

%

 

 

4.4

%

 

 

(4.5

)%

 

 

(1.4

)%

 

Return on average tangible equity (1), (2)

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

 

(5.4

)%

 

 

(1.6

)%

 

Net interest margin (1)

 

 

2.81

%

 

 

2.79

%

 

 

2.57

%

 

 

2.67

%

 

 

2.87

%

 

Efficiency ratio

 

 

91

%

 

 

90

%

 

 

89

%

 

 

112

%

 

 

102

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

$

(0.15

)

 

$

(0.05

)

 

Diluted

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

$

(0.15

)

 

$

(0.05

)

 

Book value

 

$

13.68

 

 

$

13.55

 

 

$

13.39

 

 

$

13.18

 

 

$

13.29

 

 

Tangible book value

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

$

11.13

 

 

$

11.24

 

 

Average basic  shares

 

 

18,668,791

 

 

 

18,632,526

 

 

 

18,616,537

 

 

 

18,589,717

 

 

 

17,946,643

 

 

Average diluted shares

 

 

18,738,517

 

 

 

18,684,597

 

 

 

18,639,501

 

 

 

18,589,717

 

 

 

17,946,643

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,711

 

 

$

1,849

 

 

$

2,004

 

 

$

2,383

 

 

$

2,541

 

 

Interchange fees

 

 

512

 

 

 

554

 

 

 

544

 

 

 

540

 

 

 

624

 

 

Gain on sale of investment securities

 

 

1,466

 

 

 

2

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Gain on sale of loans

 

 

205

 

 

 

1,226

 

 

 

13

 

 

 

-

 

 

 

-

 

 

Net gain on sale of bank branches

 

 

1,318

 

 

 

-

 

 

 

9,235

 

 

 

-

 

 

 

-

 

 

Investment products income

 

 

490

 

 

 

488

 

 

 

589

 

 

 

480

 

 

 

635

 

 

BOLI income

 

 

512

 

 

 

503

 

 

 

512

 

 

 

482

 

 

 

484

 

 

Other income

 

 

243

 

 

 

259

 

 

 

190

 

 

 

257

 

 

 

411

 

 

Total non-interest income

 

$

6,457

 

 

$

4,881

 

 

$

13,087

 

 

$

4,142

 

 

$

4,695

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

9,489

 

 

$

9,120

 

 

$

10,590

 

 

$

9,412

 

 

$

11,818

 

 

Occupancy expense

 

 

3,289

 

 

 

3,034

 

 

 

4,967

 

 

 

5,432

 

 

 

2,980

 

 

Equipment expense

 

 

2,008

 

 

 

3,625

 

 

 

3,514

 

 

 

1,487

 

 

 

1,695

 

 

Data processing expense

 

 

1,197

 

 

 

1,304

 

 

 

1,308

 

 

 

1,202

 

 

 

1,299

 

 

Professional fees

 

 

838

 

 

 

711

 

 

 

836

 

 

 

1,225

 

 

 

1,423

 

 

Insurance expense

 

 

1,138

 

 

 

1,094

 

 

 

1,247

 

 

 

1,299

 

 

 

1,443

 

 

Advertising expense

 

 

521

 

 

 

223

 

 

 

235

 

 

 

386

 

 

 

567

 

 

Problem loan expenses

 

 

66

 

 

 

38

 

 

 

988

 

 

 

547

 

 

 

294

 

 

Other expenses

 

 

1,339

 

 

 

(787

)

 

 

1,533

 

 

 

2,715

 

 

 

2,613

 

 

Total non-interest expense

 

$

19,885

 

 

$

18,362

 

 

$

25,218

 

 

$

23,705

 

 

$

24,132

 

 

 

(1)

Annualized.

(2)

Return on average tangible equity is computed by dividing annualized net income for the period by average tangible equity. Average tangible equity equals average equity less average identifiable intangible assets and goodwill.

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

2014

 

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

287,863

 

 

$

278,863

 

 

$

388,021

 

 

$

548,433

 

 

$

504,353

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

 

 

13,000

 

 

 

13,000

 

 

 

13,000

 

Investment securities

 

 

313,216

 

 

 

353,245

 

 

 

367,178

 

 

 

409,950

 

 

 

425,079

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,119,088

 

 

 

1,153,310

 

 

 

1,042,821

 

 

 

1,052,932

 

 

 

1,196,767

 

Home equity

 

 

133,324

 

 

 

139,789

 

 

 

145,806

 

 

 

174,165

 

 

 

173,227

 

Residential real estate

 

 

270,855

 

 

 

266,312

 

 

 

273,118

 

 

 

276,993

 

 

 

299,838

 

Other

 

 

4,914

 

 

 

19,519

 

 

 

22,427

 

 

 

6,054

 

 

 

6,577

 

Total loans

 

 

1,528,181

 

 

 

1,578,930

 

 

 

1,484,172

 

 

 

1,510,144

 

 

 

1,676,409

 

Allowance for loan losses

 

 

(18,913

)

 

 

(20,331

)

 

 

(20,917

)

 

 

(23,246

)

 

 

(26,540

)

Net loans

 

 

1,509,268

 

 

 

1,558,599

 

 

 

1,463,255

 

 

 

1,486,898

 

 

 

1,649,869

 

Loans held-for-sale

 

 

-

 

 

 

2,006

 

 

 

4,766

 

 

 

4,083

 

 

 

7,365

 

Branch assets held-for-sale

 

 

-

 

 

 

5,604

 

 

 

5,419

 

 

 

69,064

 

 

 

31,408

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,289,023

 

 

 

2,379,023

 

 

 

2,436,391

 

 

 

2,715,348

 

 

 

2,820,202

 

Total deposits

 

 

1,819,532

 

 

 

1,876,721

 

 

 

1,959,556

 

 

 

2,091,904

 

 

 

2,170,627

 

Branch deposits held-for-sale

 

 

-

 

 

 

34,689

 

 

 

33,381

 

 

 

183,395

 

 

 

192,068

 

Securities repurchase agreements- customers

 

 

-

 

 

 

-

 

 

 

156

 

 

 

1,156

 

 

 

963

 

Advances from the FHLBNY

 

 

85,653

 

 

 

85,698

 

 

 

60,743

 

 

 

60,787

 

 

 

60,830

 

Obligations under capital leases

 

 

6,795

 

 

 

6,880

 

 

 

6,958

 

 

 

7,035

 

 

 

7,111

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

255,483

 

 

 

252,926

 

 

 

249,235

 

 

 

249,313

 

 

 

247,047

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,147,236

 

 

$

1,095,202

 

 

$

1,051,610

 

 

$

1,145,297

 

 

$

1,292,705

 

Home equity

 

 

152,201

 

 

 

161,698

 

 

 

183,753

 

 

 

196,841

 

 

 

201,754

 

Residential real estate

 

 

264,396

 

 

 

271,585

 

 

 

284,197

 

 

 

301,326

 

 

 

322,751

 

Other

 

 

1,923

 

 

 

2,122

 

 

 

3,233

 

 

 

3,391

 

 

 

3,755

 

Total loans

 

 

1,565,756

 

 

 

1,530,607

 

 

 

1,522,793

 

 

 

1,646,855

 

 

 

1,820,965

 

Securities and other interest-earning assets

 

 

619,430

 

 

 

699,687

 

 

 

867,633

 

 

 

923,909

 

 

 

840,541

 

Total interest-earning assets

 

 

2,185,186

 

 

 

2,230,294

 

 

 

2,390,426

 

 

 

2,570,764

 

 

 

2,661,506

 

Total assets

 

 

2,372,727

 

 

 

2,419,520

 

 

 

2,600,231

 

 

 

2,785,525

 

 

 

2,888,920

 

Non-interest-bearing demand deposits

 

 

550,689

 

 

 

521,563

 

 

 

559,793

 

 

 

608,396

 

 

 

612,775

 

Total deposits

 

 

1,904,400

 

 

 

1,956,592

 

 

 

2,162,142

 

 

 

2,331,934

 

 

 

2,429,606

 

Total interest-bearing liabilities

 

 

1,539,000

 

 

 

1,617,176

 

 

 

1,763,062

 

 

 

1,885,250

 

 

 

1,978,480

 

Total shareholders' equity

 

 

255,685

 

 

 

252,391

 

 

 

249,970

 

 

 

249,313

 

 

 

243,020

 

Capital and credit quality measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 common equity risk-based capital (2,3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

13.8

%

 

 

13.4

%

 

 

-

 

 

 

-

 

Sun National Bank

 

 

18.5

%

 

 

17.5

%

 

 

17.2

%

 

 

-

 

 

 

-

 

Total risk-based capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.8

%

 

 

20.8

%

 

 

20.4

%

 

 

19.3

%

 

 

17.9

%

Sun National Bank

 

 

19.7

%

 

 

18.8

%

 

 

18.4

%

 

 

17.4

%

 

 

16.2

%

Tier 1 risk-based capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

18.2

%

 

 

17.2

%

 

 

16.8

%

 

 

16.7

%

 

 

15.6

%

Sun National Bank

 

 

18.5

%

 

 

17.5

%

 

 

17.1

%

 

 

16.1

%

 

 

14.9

%

Leverage capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

11.7

%

 

 

11.3

%

 

 

10.3

%

 

 

10.1

%

 

 

9.8

%

Sun National Bank

 

 

11.9

%

 

 

11.5

%

 

 

10.5

%

 

 

9.7

%

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

10.8

%

 

 

10.4

%

 

 

9.6

%

 

 

9.0

%

 

 

8.4

%

Allowance for loan losses to gross loans held-for-investment

 

 

1.24

%

 

 

1.29

%

 

 

1.41

%

 

 

1.54

%

 

 

1.58

%

Non-performing loans held-for-investment to gross loans held-for-investment

 

 

0.24

%

 

 

0.37

%

 

 

0.36

%

 

 

0.73

%

 

 

0.84

%

Non-performing assets to gross loans held-for-investment, loans held-for-sale and real estate owned

 

 

0.30

%

 

 

0.40

%

 

 

0.72

%

 

 

1.03

%

 

 

1.07

%

Allowance for loan losses to non-performing loans held-for-investment

 

 

517

%

 

 

347

%

 

 

383

%

 

 

210

%

 

 

188

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries (charge-offs)

 

 

344

 

 

 

615

 

 

 

(2,312

)

 

 

(3,294

)

 

 

(1,852

)

Classified loans

 

 

5,803

 

 

 

7,940

 

 

 

8,461

 

 

 

24,261

 

 

 

21,022

 

Classified assets

 

 

9,918

 

 

 

11,147

 

 

 

11,998

 

 

 

27,986

 

 

 

25,338

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

3,121

 

 

$

5,156

 

 

$

4,611

 

 

$

10,729

 

 

$

13,561

 

Non-accrual loans held-for-sale

 

 

-

 

 

 

389

 

 

 

4,766

 

 

 

4,083

 

 

 

2,770

 

Troubled debt restructurings, non-accrual

 

 

534

 

 

 

702

 

 

 

854

 

 

 

318

 

 

 

528

 

Real estate owned, net

 

 

909

 

 

 

-

 

 

 

468

 

 

 

522

 

 

 

1,084

 

Total non-performing assets

 

$

4,564

 

 

$

6,247

 

 

$

10,699

 

 

$

15,652

 

 

$

17,943

 

 

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,147,236

 

 

$

11,631

 

 

 

4.06

 

%

$

1,292,705

 

 

$

14,438

 

 

 

4.47

 

%

Home equity

 

 

152,201

 

 

 

1,569

 

 

 

4.12

 

 

 

201,754

 

 

 

2,062

 

 

 

4.09

 

 

Residential real estate

 

 

264,396

 

 

 

2,240

 

 

 

3.39

 

 

 

322,751

 

 

 

2,737

 

 

 

3.39

 

 

Other

 

 

1,923

 

 

 

39

 

 

 

8.11

 

 

 

3,755

 

 

 

70

 

 

 

7.46

 

 

Total loans receivable

 

 

1,565,756

 

 

 

15,479

 

 

 

3.95

 

 

 

1,820,965

 

 

 

19,307

 

 

 

4.24

 

 

Investment securities (3)

 

 

344,739

 

 

 

2,061

 

 

 

2.39

 

 

 

434,721

 

 

 

2,562

 

 

 

2.36

 

 

Interest-earning bank balances

 

 

274,691

 

 

 

175

 

 

 

0.25

 

 

 

405,820

 

 

 

252

 

 

 

0.25

 

 

Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total interest-earning assets

 

 

2,185,186

 

 

 

17,715

 

 

 

3.24

 

 

 

2,661,506

 

 

 

22,121

 

 

 

3.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

27,543

 

 

 

 

 

 

 

 

 

 

 

44,382

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

13,000

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

34,242

 

 

 

 

 

 

 

 

 

 

 

46,162

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,281

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

82,568

 

 

 

 

 

 

 

 

 

 

 

85,589

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

187,541

 

 

 

 

 

 

 

 

 

 

 

227,414

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,372,727

 

 

 

 

 

 

 

 

 

 

$

2,888,920

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

756,917

 

 

 

338

 

 

 

0.18

 

%

$

1,010,830

 

 

 

707

 

 

 

0.28

 

%

Savings deposits

 

 

211,178

 

 

 

104

 

 

 

0.20

 

 

 

256,909

 

 

 

164

 

 

 

0.26

 

 

Time deposits

 

 

385,616

 

 

 

821

 

 

 

0.85

 

 

 

549,092

 

 

 

1,186

 

 

 

0.86

 

 

Total interest-bearing deposit accounts

 

 

1,353,711

 

 

 

1,263

 

 

 

0.37

 

 

 

1,816,831

 

 

 

2,057

 

 

 

0.45

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

-

 

 

 

-

 

 

 

-

 

 

 

875

 

 

 

-

 

 

 

-

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances (4)

 

 

85,668

 

 

 

438

 

 

 

2.05

 

 

 

60,845

 

 

 

318

 

 

 

2.09

 

 

Obligations under capital lease

 

 

6,835

 

 

 

117

 

 

 

6.85

 

 

 

7,143

 

 

 

117

 

 

 

6.55

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

555

 

 

 

2.39

 

 

 

92,786

 

 

 

542

 

 

 

2.34

 

 

Total borrowings

 

 

185,289

 

 

 

1,110

 

 

 

2.40

 

 

 

161,649

 

 

 

977

 

 

 

2.42

 

 

Total interest-bearing liabilities

 

 

1,539,000

 

 

 

2,373

 

 

 

0.62

 

 

 

1,978,480

 

 

 

3,034

 

 

 

0.61

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

550,689

 

 

 

 

 

 

 

 

 

 

 

612,775

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

27,353

 

 

 

 

 

 

 

 

 

 

 

54,645

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

578,042

 

 

 

 

 

 

 

 

 

 

 

667,420

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,117,042

 

 

 

 

 

 

 

 

 

 

 

2,645,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

255,685

 

 

 

 

 

 

 

 

 

 

 

243,020

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,372,727

 

 

 

 

 

 

 

 

 

 

$

2,888,920

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

15,342

 

 

 

 

 

 

 

 

 

 

$

19,087

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.62

 

%

 

 

 

 

 

 

 

 

 

2.71

 

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.81

 

%

 

 

 

 

 

 

 

 

 

2.87

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

142

 

%

 

 

 

 

 

 

 

 

 

135

 

%

 

(1)

Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and deposits held-for-sale.

(2)

Loan fees are included in interest income and the amount is not material for this analysis.

(3)

Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the three months ended September 30, 2015 and 2014 was $125 thousand and $166 thousand, respectively.

(4)

Amounts include Advances from FHLBNY and Securities sold under agreements to repurchase - FHLBNY

(5)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

 

For the Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,098,366

 

 

$

33,720

 

 

 

4.08

 

%

$

1,443,565

 

 

$

46,173

 

 

 

4.25

 

%

Home equity

 

 

165,768

 

 

 

5,102

 

 

 

4.09

 

 

 

207,874

 

 

 

6,284

 

 

 

4.02

 

 

Residential real estate

 

 

273,320

 

 

 

7,082

 

 

 

3.45

 

 

 

330,706

 

 

 

8,881

 

 

 

3.57

 

 

Other

 

 

2,421

 

 

 

123

 

 

 

6.76

 

 

 

17,244

 

 

 

885

 

 

 

6.83

 

 

Total loans receivable

 

 

1,539,875

 

 

 

46,027

 

 

 

3.98

 

 

 

1,999,389

 

 

 

62,223

 

 

 

4.14

 

 

Investment securities (3)

 

 

369,108

 

 

 

6,790

 

 

 

2.45

 

 

 

447,894

 

 

 

8,103

 

 

 

2.41

 

 

Interest-earning bank balances

 

 

358,900

 

 

 

680

 

 

 

0.25

 

 

 

290,342

 

 

 

544

 

 

 

0.25

 

 

Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total interest-earning assets

 

 

2,267,883

 

 

 

53,497

 

 

 

3.14

 

 

 

2,737,625

 

 

 

70,870

 

 

 

3.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

29,806

 

 

 

 

 

 

 

 

 

 

 

42,317

 

 

 

 

 

 

 

 

 

 

Restricted Cashc

 

 

7,901

 

 

 

 

 

 

 

 

 

 

 

21,619

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

37,705

 

 

 

 

 

 

 

 

 

 

 

47,442

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,565

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

81,844

 

 

 

 

 

 

 

 

 

 

 

85,400

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

195,444

 

 

 

 

 

 

 

 

 

 

 

235,343

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,463,327

 

 

 

 

 

 

 

 

 

 

$

2,972,968

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

814,735

 

 

 

1,089

 

 

 

0.18

 

%

$

1,086,050

 

 

 

2,304

 

 

 

0.28

 

%

Savings deposits

 

 

224,230

 

 

 

339

 

 

 

0.20

 

 

 

262,829

 

 

 

521

 

 

 

0.26

 

 

Time deposits

 

 

423,820

 

 

 

2,678

 

 

 

0.84

 

 

 

579,833

 

 

 

3,701

 

 

 

0.85

 

 

Total interest-bearing deposit accounts

 

 

1,462,785

 

 

 

4,106

 

 

 

0.37

 

 

 

1,928,712

 

 

 

6,526

 

 

 

0.45

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

67

 

 

 

-

 

 

 

-

 

 

 

627

 

 

 

-

 

 

 

-

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances (4)

 

 

76,372

 

 

 

1,166

 

 

 

2.03

 

 

 

60,887

 

 

 

946

 

 

 

2.07

 

 

Obligations under capital lease

 

 

6,914

 

 

 

354

 

 

 

6.81

 

 

 

7,219

 

 

 

367

 

 

 

6.76

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

1,632

 

 

 

2.34

 

 

 

92,786

 

 

 

1,607

 

 

 

2.30

 

 

Total borrowings

 

 

176,139

 

 

 

3,152

 

 

 

2.38

 

 

 

161,519

 

 

 

2,920

 

 

 

2.40

 

 

Total interest-bearing liabilities

 

 

1,638,924

 

 

 

7,258

 

 

 

0.59

 

 

 

2,090,231

 

 

 

9,446

 

 

 

0.60

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

543,982

 

 

 

 

 

 

 

 

 

 

 

582,085

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

27,718

 

 

 

 

 

 

 

 

 

 

 

51,321

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

571,700

 

 

 

 

 

 

 

 

 

 

 

633,406

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,210,624

 

 

 

 

 

 

 

 

 

 

 

2,723,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

252,703

 

 

 

 

 

 

 

 

 

 

 

249,331

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,463,327

 

 

 

 

 

 

 

 

 

 

$

2,972,968

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

46,239

 

 

 

 

 

 

 

 

 

 

$

61,423

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.55

 

%

 

 

 

 

 

 

 

 

 

2.84

 

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.71

 

%

 

 

 

 

 

 

 

 

 

2.98

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

138

 

%

 

 

 

 

 

 

 

 

 

131

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and deposits held-for-sale.

(2)

Loan fees are included in interest income and the amount is not material for this analysis.

(3)

Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the nine months ended September 30, 2015 and 2014 was $456 thousand and $498 thousand, respectively.

(4)

Amounts include Advances from FHLBNY and Securities sold under agreements to repurchase - FHLBNY

(5)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

 

 


SUNBANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

September 30, 2015

 

 

June 30, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,147,236

 

 

$

11,631

 

 

 

4.06

 

%

$

1,095,202

 

 

$

11,285

 

%

 

4.12

 

%

Home equity

 

 

152,201

 

 

 

1,569

 

 

 

4.12

 

 

 

161,698

 

 

 

1,685

 

 

 

4.17

 

 

Residential real estate

 

 

264,396

 

 

 

2,240

 

 

 

3.39

 

 

 

271,585

 

 

 

2,443

 

 

 

3.60

 

 

Other

 

 

1,923

 

 

 

39

 

 

 

8.11

 

 

 

2,122

 

 

 

39

 

 

 

7.35

 

 

Total loans receivable

 

 

1,565,756

 

 

 

15,479

 

 

 

3.95

 

 

 

1,530,607

 

 

 

15,452

 

 

 

4.04

 

 

Investment securities (3)

 

 

344,739

 

 

 

2,061

 

 

 

2.39

 

 

 

370,469

 

 

 

2,300

 

 

 

2.48

 

 

Interest-earning bank balances

 

 

274,691

 

 

 

175

 

 

 

0.25

 

 

 

329,218

 

 

 

208

 

 

 

0.25

 

 

Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total interest-earning assets

 

 

2,185,186

 

 

 

17,715

 

 

 

3.24

 

 

 

2,230,294

 

 

 

17,960

 

 

 

3.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

27,543

 

 

 

 

 

 

 

 

 

 

 

28,223

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

5,791

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

34,242

 

 

 

 

 

 

 

 

 

 

 

36,328

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,188

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

82,568

 

 

 

 

 

 

 

 

 

 

 

80,696

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

187,541

 

 

 

 

 

 

 

 

 

 

 

189,226

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,372,727

 

 

 

 

 

 

 

 

 

 

$

2,419,520

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

756,919

 

 

 

338

 

 

 

0.18

 

%

$

793,954

 

 

 

345

 

 

 

0.17

 

%

Savings deposits

 

 

211,178

 

 

 

104

 

 

 

0.20

 

 

 

222,372

 

 

 

108

 

%

 

0.19

 

 

Time deposits

 

 

385,616

 

 

 

821

 

 

 

0.85

 

 

 

418,703

 

 

 

884

 

 

 

0.84

 

 

Total interest-bearing deposit accounts

 

 

1,353,713

 

 

 

1,263

 

 

 

0.37

 

 

 

1,435,029

 

 

 

1,337

 

 

 

0.37

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

-

 

 

 

-

 

 

 

-

 

 

 

29

 

 

 

-

 

 

 

-

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances(4)

 

 

85,668

 

 

 

438

 

 

 

2.05

 

 

 

82,416

 

 

 

418

 

 

 

2.03

 

 

Obligations under capital lease

 

 

6,835

 

 

 

117

 

 

 

6.85

 

 

 

6,916

 

 

 

118

 

 

 

6.82

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

555

 

 

 

2.39

 

 

 

92,786

 

 

 

544

 

 

 

2.35

 

 

Total borrowings

 

 

185,289

 

 

 

1,110

 

 

 

2.40

 

 

 

182,147

 

 

 

1,080

 

 

 

2.37

 

 

Total interest-bearing liabilities

 

 

1,539,002

 

 

 

2,373

 

 

 

0.62

 

 

 

1,617,176

 

 

 

2,417

 

 

 

0.60

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

550,689

 

 

 

 

 

 

 

 

 

 

 

521,563

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

27,353

 

 

 

 

 

 

 

 

 

 

 

28,390

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

578,042

 

 

 

 

 

 

 

 

 

 

 

549,953

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,117,044

 

 

 

 

 

 

 

 

 

 

 

2,167,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

255,685

 

 

 

 

 

 

 

 

 

 

 

252,391

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,372,729

 

 

 

 

 

 

 

 

 

 

$

2,419,520

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

15,342

 

 

 

 

 

 

 

 

 

 

$

15,543

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.62

 

%

 

 

 

 

 

 

 

 

 

2.62

 

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.81

 

%

 

 

 

 

 

 

 

 

 

2.79

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

142

 

%

 

 

 

 

 

 

 

 

 

138

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and deposits held-for-sale.

(2)

Loan fees are included in interest income and the amount is not material for this analysis.

(3)

Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the three months ended September 30, 2015 and June 30, 2015 was $125 thousand and $166 thousand, respectively.

(4)

Amounts include Advances from FHLBNY and Securities sold under agreements to repurchase - FHLBNY

(5)

Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income as a percentage of average interest-earning assets.