Attached files

file filename
8-K - 8-K - SUN BANCORP INC /NJ/snbc-8k_20160201.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 Fourth Quarter 2015 Net Income of $1.5 Million; Full Year 2015 Net Income of $10.2 Million

 

 

 

 

 

 

Mount Laurel, N.J. – February 1, 2016 –

 

Fourth Quarter Highlights:

 

 

·

Net income of $1.5 million, or $0.08 per diluted share, for the quarter ended December 31, 2015.

 

·

Quarterly operating expenses of $16.6 million are the lowest in more than 10 years.

 

·

Annualized commercial loan growth of 12% in the fourth quarter.

 

·

Completed comprehensive restructuring plan in 2015 and recently announced the termination of the formal written agreement with the Office of the Comptroller of the Currency.

 

·

Non-performing loans fell to $3.1 million, or 0.2% of total loans, at December 31, 2015 from $11.0 million, or 0.73% of total loans, at December 31, 2014.

 

·

Solid foundation in place with strong capital ratios and reserve coverage with allowance for loan losses to loans of 1.16% and allowance for loan losses to non-performing loans at 578%.

 

·

Net income of $10.2 million for 2015, or $0.55 per diluted share, represents first annual profit since 2008.

 

Sun Bancorp, Inc. (NASDAQ: SNBC), (the “Company”), the holding company for Sun National Bank (the “Bank”), today reported net income of $1.5 million, or $0.08 per diluted share, for the quarter ended December 31, 2015, compared to net income of $3.2 million, or $0.17 per diluted share in the quarter ended September 30, 2015, and a $2.8 million net loss, or $0.15 loss per diluted share for the quarter ended December 31, 2014.  

 


 

The fourth quarter and full year 2015 results clearly demonstrate that the successful execution of the strategic restructuring undertaken in the last 18 months has led to substantial progress, including reporting profitable operating results in each quarter of 2015,” said Thomas M. O’Brien, President and CEO.  We have been relentless in our efforts to address and remediate the legacy regulatory, operating and financial problems at the Company.  As a result of these successful efforts, our long-standing formal written agreement with the Office of the Comptroller of the Currency (the “OCC”) has recently been terminated.  Our goal remains focused on building a franchise that operates in full regulatory compliance while delivering value for our investors.

 

Discussion of Results:

 

Balance Sheet

 

Total assets decreased to $2.21 billion at December 31, 2015, as compared to $2.29 billion at September 30, 2015 and $2.72 billion at December 31, 2014. Cash and cash equivalents decreased to $204.3 million at December 31, 2015 as compared to $287.9 million at September 30, 2015 and $548.4 million at December 31, 2014.  The decrease in cash and cash equivalents for 2015 was primarily due to increases in loan originations, purchases of several multifamily loan participations and deposit reductions from the completion of the sale of eight branch locations throughout 2015.

 

Gross loans held-for-investment totaled $1.55 billion at December 31, 2015, as compared to $1.53 billion at September 30, 2015 and $1.51 billion at December 31, 2014.  The increase in gross loans held-for-investment during the fourth quarter is due primarily to an increase in commercial loan originations. Commercial loan growth totaled 12% on an annualized basis in the fourth quarter as originations increased from third quarter levels.  For the year, the Bank has experienced net loan growth both through organic originations as well as through purchases of multifamily loan participations and strategically retaining loans where the Bank has the opportunity to build long-term relationships.  

 

“We now have several quarters of successful originations from our new commercial lending platform which provided an increase in commercial loan originations for the first time in many years,” said O’Brien.  “Despite a very competitive commercial loan market, with our highly experienced commercial lending teams firmly in place, we continue to see quality relationship opportunities.  While the bulk of our originations were in commercial real estate, we have enhanced several commercial & industrial loan relationships, and it is our desire to grow in this segment. Strategically, we continued to reduce our consumer, residential and investment portfolios in 2015 and reinvest the proceeds into commercial loans.”


 

“New commercial loan originations were primarily in the Central and Northern New Jersey markets, as well as the metropolitan New York City area including Long Island,” stated O’Brien.  Our goal has been to position the Bank for organic growth in high-potential markets.  With the Bank’s exit from Cape May and Salem Counties in 2015, as well as the previously completed relocation of the Company headquarters to Burlington County and the establishment of our commercial lending hub in Edison, New Jersey, more than 60% of our commercial loan relationships are based out of the New York City, Northern New Jersey, Long Island and Central New Jersey metropolitan statistical areas.  

 

Deposits were $1.74 billion at December 31, 2015, as compared to $1.82 billion at September 30, 2015 and $2.09 billion at December 31, 2014. The Bank experienced deposit reductions in the fourth quarter due to runoff from previously consolidated branches, a planned loss of one high balance non-transactional commercial deposit relationship and mild runoff of multiple low balance, non-relationship accounts due to the implementation of a revised relationship-based retail deposit and pricing strategy.  

 

Our deposit strategy is to lessen volatility and costs associated with excessive low-balance single product accounts,” said O’Brien. “We anticipate deposit growth in future periods and our general target is a loan-to-deposit ratio in the 95% range. Our overall deposit strategy continues to be growing core relationship balances while reducing high-cost or rate-sensitive balances.”

 

Net Interest Income and Margin

 

The net interest margin of 2.81% for the quarter ended December 31, 2015 was unchanged from the linked third quarter. Net interest income fell by $0.4 million to $14.8 million in the fourth quarter, compared to the linked third quarter, due to a reduction in interest-earning assets.  Average loans fell during the fourth quarter due mainly to high commercial loan payoffs late in the third quarter and originations primarily occurring late in the fourth quarter.  Average investments fell in the fourth quarter due to the third quarter sale of the municipal bond portfolio, normal amortization and limited reinvestment.  Average cash was approximately $308 million during the fourth quarter which continued to depress the net interest margin.  

 

“With the restructuring completed and the recent termination of the formal written agreement with the OCC, we will continue to enhance our efforts around liquidity deployment,” said O’Brien.  “Once our liquidity is fully deployed, we anticipate a net interest margin between 3.1% and 3.2%.  We expect that recent movement in short-term interest rates will benefit our margins mildly as the Bank continues to maintain an asset sensitive position.”  


 

Non-Interest Income

 

Non-interest income totaled $3.2 million for the quarter ended December 31, 2015, as compared to $6.5 million and $4.1 million for the quarters ended September 30, 2015 and December 31, 2014, respectively.  The decrease in non-interest income for the fourth quarter of 2015 as compared to the linked third quarter was primarily attributable to a $1.5 million gain on the sale of investment securities and a $1.3 million gain on the sale of the Hammonton branch location, which both occurred in the third quarter of 2015.  The decrease from the comparable prior year quarter was primarily due to a decline of $1.0 million in deposit service charges and fees.  This decline was substantially due to the branch sale transactions and branch office consolidations that were completed throughout 2015 and changes in the retail deposit strategy.   

 

“As we began to implement our relationship product and pricing strategies in the second half of 2015, the overall composition of our deposit-related fee income began to shift,” said O’Brien.  “We are beginning to generate increased recurring transactional fee income as a result of our customers deepening their relationship with us.  As we make this transition, we anticipate that our deposit-related fee income may fluctuate through the first part of 2016.”  

 

Non-Interest Expense

 

Non-interest expense for the fourth quarter of 2015 was $16.6 million, a decrease of $3.3 million from the third quarter of 2015 and a decrease of $7.1 million from the fourth quarter of 2014.  In the fourth quarter of 2015, expenses from salaries and employee benefits declined by $1.7 million, compared to the third quarter of 2015, as a result of the consolidation and sale of ten branch locations that were completed in the third quarter and an incentive accrual reversal of $0.5 million in the fourth quarter of 2015 as certain executives will receive deferred compensation in lieu of cash compensation.  Occupancy expense decreased by $1.8 million in the fourth quarter of 2015, compared to the third quarter of 2015, as the Company recorded $0.4 million in expenses related to lease vacancies during the third quarter of 2015 and recorded approximately $0.6 million of lease vacancy expense reversals in the fourth quarter of 2015 due to the execution of three new sub-lease agreements for vacant office space. There was an overall reduction in occupancy expense due to the reduction in branch locations.  In the three months ended December 31, 2015, other expense included $0.7 million of expenses for recourse reserves on certain SBA loans sold several years previously. In comparison to the comparable prior year quarter, occupancy expense and expenses from salaries and employee benefits decreased by $3.9 million and $1.6 million, respectively, due to a significant reduction in branch locations.  Other expenses in the comparable prior year quarter included a $0.8 million write down on one other real estate owned property.


 

With the recent termination of the long-standing formal written agreement with the OCC, we anticipate further expense reductions as costs directly attributable to the order cease,” said O’Brien.  “Specifically, we anticipate expense reductions in FDIC insurance, exam and regulatory fees, and professional fees.  With our quarterly operating expenses approaching a more appropriate level, we will focus on reducing our historically high efficiency ratio through continued expense discipline and revenue growth initiatives.  For the last several years, the Company’s efficiency ratio was consistently well over 100%.  While the Company’s efficiency ratio fell to 92% for the fourth quarter of 2015, it remains unacceptably high and a target for our continued focus.  We anticipate more progress on future reductions through improved revenue generation as well as careful expense management.”

 

Asset Quality

 

Asset quality continues to be strong as the Bank aggressively monitors and minimizes the risks in its loan portfolio.  Non-performing loans held-for-investment decreased to $3.1 million at December 31, 2015 from $3.7 million at September 30, 2015 and $11.0 million at December 31, 2014. Non-performing loans held-for-investment to total gross loans held-for-investment declined to 0.20% at December 31, 2015 as compared to 0.24% at September 30, 2015 and 0.73% at December 31, 2014.  

 

There was a negative provision for loan losses of $0.3 million during the fourth quarter of 2015 compared to a negative provision for loan losses of $1.8 million in the third quarter of 2015 and no provision for loan losses in the fourth quarter of 2014. In the fourth quarter of 2015, the Bank recorded net charge-offs of $0.6 million as compared to net recoveries of $0.3 million in the third quarter of 2015, and net charge-offs of $3.3 million in the fourth quarter of 2014. During the fourth quarter of 2015, the Bank sold $1.3 million of problem consumer residential loans from its held-for-investment portfolio resulting in charge-offs of approximately $700 thousand with respect to the sale.  The allowance for loan losses was $18.0 million, or 1.16% of gross loans held-for-investment, at December 31, 2015, as compared to $18.9 million, or 1.24% of gross loans held-for-investment, at September 30, 2015 and $23.2 million, or 1.54% of gross loans held-for-investment, at December 31, 2014. The allowance for loan losses was 578% of non-performing loans held-for-investment at December 31, 2015 as compared to 210% at December 31, 2014.

 

Capital

 

The capital ratios of the Bank and the Company remain strong. At December 31, 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 17.9%, 19.1%, 17.9% and 12.4%, respectively. At December 31, 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 14.1%, 21.0%, 17.6%, and 12.2%, respectively.  The Company’s tangible equity to tangible assets ratio was 10.0% at December 31, 2015, as compared to 9.7% at September 30, 2015 and 7.7% at December 31, 2014.  

 

The Company and the Bank continue to enjoy a very solid capital base with ratios that significantly exceed all of the "well capitalized" regulatory standards,” said O’Brien.  “With the formal written agreement now terminated by the OCC, these healthy capital ratios will allow the Company to begin to evaluate a variety of capital management options.  The Company expects to continue its focus on organic growth opportunities as it looks to build a record of consistent profitability.  The work ahead of us is much different than the major restructuring undertaken over the past 18 months.  As we embark on 2016, our attention will be directed to improving both the quality and quantity of our earnings in each quarter of the year.

 

Conference Call

 

The Company will hold a conference call on Monday, February 1, 2016 at 11:00 a.m. (EST) 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: 800-753-0487

 

·

Conference ID: 2576746

 

A transcript of the conference call will be available at the Investor Relations section of www.sunnationalbank.com following the call.

 

About Sun Bancorp, Inc.

 

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.21 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 Company’s ability to attract and retain key management and staff; (ii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iii) the ability to attract deposits and other sources of liquidity; (iv) changes in the financial performance and/or condition of the Bank’s borrowers; (v) changes in consumer spending, borrowing and saving habits; (vi) the ability to increase market share and control expenses; (vii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (viii) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (ix) volatility in the credit and equity markets and its effect on the general economy; (x) the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs; (xi) the overall quality of the composition of the Company’s loan and securities portfolios; (xii) inflation, interest rate, securities market and monetary fluctuations;(xiii) 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; (xiv) 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; (xv) competition among providers of financial services; (xvi) 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, June 30, 2015 and September 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 December 31, 2015, September 30, 2015, June 30, 2015, March, 31, 2015 and December 31, 2014.

 

 

 

December

31, 2015

 

 

September

30, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

 

December

31, 2014

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

256,389

 

 

$

255,485

 

 

$

252,926

 

 

$

249,235

 

 

$

245,323

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

218,201

 

 

$

217,297

 

 

$

214,738

 

 

$

211,047

 

 

$

207,135

 

Common stock

 

 

18,907

 

 

 

18,901

 

 

 

18,901

 

 

 

18,901

 

 

 

18,901

 

Less: Treasury stock

 

 

218

 

 

 

231

 

 

 

237

 

 

 

282

 

 

 

285

 

Total outstanding shares

 

 

18,689

 

 

 

18,670

 

 

 

18,664

 

 

 

18,619

 

 

 

18,616

 

Tangible book value per common share:

 

$

11.68

 

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

$

11.13

 

 

 

Return on Average Tangible Equity (dollars in thousands)

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

 

 

 

Three Months Ended

 

 

 

December

31, 2015

 

 

September

30, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

 

December

31, 2014

 

Net income (loss)

 

$

1,452

 

 

$

3,164

 

 

$

2,828

 

 

$

2,776

 

 

$

(2,829

)

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

257,035

 

 

$

255,685

 

 

$

252,391

 

 

$

249,970

 

 

$

249,313

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Average tangible equity

 

$

218,847

 

 

$

217,497

 

 

$

214,203

 

 

$

211,782

 

 

$

211,125

 

Return on average tangible equity(1):

 

 

2.7

%

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

 

(5.4

)%

 

(1)

Annualized

 

 

 


SUN BANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

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

 

 

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,815

 

 

$

17,026

 

 

$

60,598

 

 

$

77,951

 

Provision for loan losses

 

 

(300

)

 

 

-

 

 

 

(3,280

)

 

 

14,803

 

Non-interest income

 

 

3,204

 

 

 

4,142

 

 

 

27,625

 

 

 

17,763

 

Non-interest expense

 

 

16,621

 

 

 

23,705

 

 

 

80,087

 

 

 

109,402

 

Income (loss) before income taxes

 

 

1,698

 

 

 

(2,537

)

 

 

11,416

 

 

 

(28,491

)

Income tax expense

 

 

246

 

 

 

292

 

 

 

1,197

 

 

 

1,317

 

Net income (loss) available to common shareholders

 

$

1,452

 

 

$

(2,829

)

 

$

10,219

 

 

$

(29,808

)

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.3

%

 

 

(0.4

)%

 

 

0.4

%

 

 

(1.0

)%

Return on average equity (1)

 

 

2.3

%

 

 

(4.5

)%

 

 

4.7

%

 

 

(12.0

)%

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

 

 

2.7

%

 

 

(5.4

)%

 

 

4.7

%

 

 

(14.1

)%

Net interest margin (1)

 

 

2.81

%

 

 

2.67

%

 

 

2.74

%

 

 

2.92

%

Efficiency ratio

 

 

92

%

 

 

110

%

 

 

91

%

 

 

110

%

Income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

(0.15

)

 

$

0.55

 

 

$

(1.67

)

Diluted

 

$

0.08

 

 

$

(0.15

)

 

$

0.55

 

 

$

(1.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

11.2

%

 

 

9.0

%

 

 

10.5

%

 

 

8.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,208,828

 

 

$

2,715,348

 

 

 

 

 

 

 

 

 

Total deposits

 

 

1,744,217

 

 

 

2,091,904

 

 

 

 

 

 

 

 

 

Loans receivable, net of allowance for loan losses

 

 

1,530,501

 

 

 

1,486,898

 

 

 

 

 

 

 

 

 

Loans held-for-sale

 

 

-

 

 

 

4,083

 

 

 

 

 

 

 

 

 

Investments

 

 

298,859

 

 

 

409,950

 

 

 

 

 

 

 

 

 

Borrowings

 

 

92,305

 

 

 

68,978

 

 

 

 

 

 

 

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

256,389

 

 

 

245,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.16

%

 

 

1.54

%

 

 

 

 

 

 

 

 

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

 

 

0.20

%

 

 

0.73

%

 

 

 

 

 

 

 

 

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

 

 

0.22

%

 

 

1.03

%

 

 

 

 

 

 

 

 

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

 

 

578

%

 

 

210

%

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.1

%

 

 

-

 

 

 

 

 

 

 

 

 

Sun National Bank

 

 

17.9

%

 

 

-

 

 

 

 

 

 

 

 

 

Total risk-based capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.0

%

 

 

19.3

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

19.1

%

 

 

17.4

%

 

 

 

 

 

 

 

 

Tier 1 risk-based capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

17.6

%

 

 

16.7

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

17.9

%

 

 

16.1

%

 

 

 

 

 

 

 

 

Leverage capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

12.2

%

 

 

10.1

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

12.4

%

 

 

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

13.72

 

 

$

13.18

 

 

 

 

 

 

 

 

 

Tangible book value per common share

 

$

11.68

 

 

$

11.13

 

 

 

 

 

 

 

 

 

 

(1)

Amounts for the three months ended are annualized.

(2)

Return on average tangible equity, a non-GAAP measure, 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)

December 31, 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.

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

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

 

 

 

 

December 31,

 

 

December 31,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,836

 

 

$

42,548

 

Interest earning bank balances

 

 

182,479

 

 

 

505,885

 

Cash and cash equivalents

 

 

204,314

 

 

 

548,433

 

Restricted cash

 

 

5,000

 

 

 

13,000

 

Investment securities available for sale (amortized cost of $285,838 and $394,733 at

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

 

 

282,875

 

 

 

394,500

 

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

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

 

 

250

 

 

 

489

 

Loans receivable (net of allowance for loan losses of $18,007 and $23,246 at

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

 

 

1,530,501

 

 

 

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

 

 

15,733

 

 

 

14,961

 

Bank properties and equipment, net

 

 

31,596

 

 

 

40,155

 

Real estate owned, net

 

 

281

 

 

 

522

 

Accrued interest receivable

 

 

4,657

 

 

 

5,397

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

81,175

 

 

 

79,132

 

Other assets

 

 

14,257

 

 

 

20,526

 

Total assets

 

$

2,208,828

 

 

$

2,715,348

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,744,217

 

 

$

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)

 

 

85,607

 

 

 

60,787

 

Obligation under capital lease

 

 

6,698

 

 

 

7,035

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

Deferred taxes, net

 

 

1,524

 

 

 

1,514

 

Other liabilities

 

 

21,607

 

 

 

31,448

 

Total liabilities

 

 

1,952,439

 

 

 

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; 18,906,527 shares issued and

18,688,789 shares outstanding at December 31, 2015; 18,900,877 shares issued and 18,615,950 shares outstanding at December 31, 2014.

 

 

94,532

 

 

 

94,508

 

Additional paid in capital

 

 

510,681

 

 

 

514,071

 

Retained deficit

 

 

(337,541

)

 

 

(347,762

)

Accumulated other comprehensive loss

 

 

(1,752

)

 

 

(138

)

Deferred compensation plan trust

 

 

(1,122

)

 

 

(599

)

Treasury stock at cost, 217,738 shares at December 31, 2015 and 284,927 shares December 31, 2014.

 

 

(8,409

)

 

 

(14,757

)

Total shareholders' equity

 

 

256,389

 

 

 

245,323

 

Total liabilities and shareholders' equity

 

$

2,208,828

 

 

$

2,715,348

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

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

 

 

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

15,243

 

 

$

17,204

 

 

$

61,271

 

 

$

79,427

 

Interest on taxable investment securities

 

 

1,719

 

 

 

2,132

 

 

 

7,268

 

 

 

8,715

 

Interest on non-taxable investment securities

 

 

 

 

 

309

 

 

 

851

 

 

 

1,232

 

Dividends on restricted equity investments

 

 

205

 

 

 

195

 

 

 

818

 

 

 

838

 

Total interest income

 

 

17,167

 

 

 

19,840

 

 

 

70,208

 

 

 

90,212

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,231

 

 

 

1,832

 

 

 

5,337

 

 

 

8,358

 

Interest on funds borrowed

 

 

553

 

 

 

439

 

 

 

2,073

 

 

 

1,753

 

Interest on junior subordinated debt

 

 

568

 

 

 

543

 

 

 

2,200

 

 

 

2,150

 

Total interest expense

 

 

2,352

 

 

 

2,814

 

 

 

9,610

 

 

 

12,261

 

Net interest income

 

 

14,815

 

 

 

17,026

 

 

 

60,598

 

 

 

77,951

 

PROVISION FOR LOAN LOSSES

 

 

(300

)

 

 

 

 

 

(3,280

)

 

 

14,803

 

Net interest income after provision for loan losses

 

 

15,115

 

 

 

17,026

 

 

 

63,878

 

 

 

63,148

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,424

 

 

 

2,383

 

 

 

6,988

 

 

 

9,782

 

Interchange fees

 

 

505

 

 

 

540

 

 

 

2,115

 

 

 

2,357

 

Gain on sale of bank branches

 

 

 

 

 

 

 

 

10,553

 

 

 

 

Gain on sale of loans

 

 

 

 

 

 

 

 

1,444

 

 

 

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

1,468

 

 

 

50

 

Investment products income

 

 

458

 

 

 

480

 

 

 

2,025

 

 

 

2,447

 

BOLI income

 

 

516

 

 

 

482

 

 

 

2,043

 

 

 

1,896

 

Other income

 

 

301

 

 

 

257

 

 

 

989

 

 

 

1,231

 

Total non-interest income

 

 

3,204

 

 

 

4,142

 

 

 

27,625

 

 

 

17,763

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

7,814

 

 

 

9,412

 

 

 

37,013

 

 

 

51,814

 

Occupancy expense

 

 

1,521

 

 

 

5,432

 

 

 

12,811

 

 

 

16,230

 

Equipment expense

 

 

1,395

 

 

 

1,487

 

 

 

8,417

 

 

 

7,287

 

Data processing expense

 

 

1,209

 

 

 

1,202

 

 

 

5,018

 

 

 

4,979

 

Professional fees

 

 

845

 

 

 

1,225

 

 

 

3,230

 

 

 

6,487

 

Insurance expense

 

 

1,049

 

 

 

1,299

 

 

 

4,528

 

 

 

5,567

 

Advertising expense

 

 

541

 

 

 

386

 

 

 

1,520

 

 

 

2,062

 

Problem loan expense

 

 

167

 

 

 

547

 

 

 

1,259

 

 

 

2,039

 

Other expense

 

 

2,080

 

 

 

2,715

 

 

 

6,290

 

 

 

12,937

 

Total non-interest expense

 

 

16,621

 

 

 

23,705

 

 

 

80,086

 

 

 

109,402

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

1,698

 

 

 

(2,537

)

 

 

11,417

 

 

 

(28,491

)

INCOME TAX EXPENSE

 

 

246

 

 

 

292

 

 

 

1,197

 

 

 

1,317

 

NET INCOME (LOSS) AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

1,452

 

 

$

(2,829

)

 

$

10,220

 

 

$

(29,808

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.08

 

 

$

(0.15

)

 

$

0.55

 

 

$

(1.67

)

Diluted earnings (loss) per share

 

$

0.08

 

 

$

(0.15

)

 

$

0.55

 

 

$

(1.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

18,673,271

 

 

 

18,589,717

 

 

 

18,647,184

 

 

 

17,830,018

 

Weighted average shares - diluted

 

 

18,766,028

 

 

 

18,589,717

 

 

 

18,708,168

 

 

 

17,830,018

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2015

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,815

 

 

$

15,217

 

 

$

15,375

 

 

$

15,191

 

 

$

17,026

 

 

Provision for loan losses

 

 

(300

)

 

 

(1,762

)

 

 

(1,218

)

 

 

-

 

 

 

-

 

 

Non-interest income

 

 

3,204

 

 

 

6,453

 

 

 

4,881

 

 

 

13,087

 

 

 

4,142

 

 

Non-interest expense

 

 

16,621

 

 

 

19,885

 

 

 

18,362

 

 

 

25,218

 

 

 

23,705

 

 

Income (loss) before income taxes

 

 

1,698

 

 

 

3,547

 

 

 

3,112

 

 

 

3,060

 

 

 

(2,537

)

 

Income tax expense

 

 

246

 

 

 

383

 

 

 

284

 

 

 

284

 

 

 

292

 

 

Net income (loss) available to common shareholders

 

$

1,452

 

 

$

3,164

 

 

$

2,828

 

 

$

2,776

 

 

$

(2,829

)

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.3

%

 

 

0.5

%

 

 

0.5

%

 

 

0.4

%

 

 

(0.4

)%

 

Return on average equity (1)

 

 

2.3

%

 

 

5.0

%

 

 

5.0

%

 

 

4.4

%

 

 

(4.5

)%

 

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

 

 

2.7

%

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

 

(5.4

)%

 

Net interest margin (1)

 

 

2.81

%

 

 

2.81

%

 

 

2.79

%

 

 

2.57

%

 

 

2.67

%

 

Efficiency ratio

 

 

92

%

 

 

92

%

 

 

90

%

 

 

89

%

 

 

112

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

$

(0.15

)

 

Diluted

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

$

(0.15

)

 

Book value

 

$

13.72

 

 

$

13.68

 

 

$

13.55

 

 

$

13.39

 

 

$

13.18

 

 

Tangible book value

 

$

11.68

 

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

$

11.13

 

 

Average basic  shares

 

 

18,673,271

 

 

 

18,668,791

 

 

 

18,632,526

 

 

 

18,616,537

 

 

 

18,589,717

 

 

Average diluted shares

 

 

18,766,028

 

 

 

18,738,517

 

 

 

18,684,597

 

 

 

18,639,501

 

 

 

18,589,717

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,424

 

 

$

1,711

 

 

$

1,849

 

 

$

2,004

 

 

$

2,383

 

 

Interchange fees

 

 

505

 

 

 

512

 

 

 

554

 

 

 

544

 

 

 

540

 

 

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

 

 

458

 

 

 

490

 

 

 

488

 

 

 

589

 

 

 

480

 

 

BOLI income

 

 

516

 

 

 

512

 

 

 

503

 

 

 

512

 

 

 

482

 

 

Other income

 

 

301

 

 

 

239

 

 

 

259

 

 

 

190

 

 

 

257

 

 

Total non-interest income

 

$

3,204

 

 

$

6,453

 

 

$

4,881

 

 

$

13,087

 

 

$

4,142

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

7,814

 

 

$

9,489

 

 

$

9,120

 

 

$

10,590

 

 

$

9,412

 

 

Occupancy expense

 

 

1,521

 

 

 

3,289

 

 

 

3,034

 

 

 

4,967

 

 

 

5,432

 

 

Equipment expense

 

 

1,395

 

 

 

2,008

 

 

 

1,500

 

 

 

3,514

 

 

 

1,487

 

 

Data processing expense

 

 

1,209

 

 

 

1,197

 

 

 

1,304

 

 

 

1,308

 

 

 

1,202

 

 

Professional fees

 

 

845

 

 

 

838

 

 

 

711

 

 

 

836

 

 

 

1,225

 

 

Insurance expense

 

 

1,049

 

 

 

1,138

 

 

 

1,094

 

 

 

1,247

 

 

 

1,299

 

 

Advertising expense

 

 

541

 

 

 

521

 

 

 

223

 

 

 

235

 

 

 

386

 

 

Problem loan expenses

 

 

167

 

 

 

66

 

 

 

38

 

 

 

988

 

 

 

547

 

 

Other expenses

 

 

2,080

 

 

 

1,339

 

 

 

1,338

 

 

 

1,533

 

 

 

2,715

 

 

Total non-interest expense

 

$

16,621

 

 

$

19,885

 

 

$

18,362

 

 

$

25,218

 

 

$

23,705

 

 

 

(1)

Annualized.

(2)

Return on average tangible equity, a non-GAAP measure, 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.

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2015

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

204,314

 

 

$

287,863

 

 

$

278,863

 

 

$

388,021

 

 

$

548,433

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

13,000

 

 

 

13,000

 

Investment securities

 

 

298,858

 

 

 

313,216

 

 

 

353,245

 

 

 

367,178

 

 

 

409,950

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

1,152,643

 

 

 

1,119,088

 

 

 

1,155,689

 

 

 

1,042,820

 

 

 

1,052,932

 

Home equity

 

 

130,401

 

 

 

133,324

 

 

 

139,789

 

 

 

145,806

 

 

 

156,926

 

Residential real estate

 

 

262,358

 

 

 

270,855

 

 

 

280,009

 

 

 

288,783

 

 

 

294,232

 

Other

 

 

3,107

 

 

 

4,914

 

 

 

3,443

 

 

 

6,763

 

 

 

6,054

 

Total loans

 

 

1,548,509

 

 

 

1,528,181

 

 

 

1,578,930

 

 

 

1,484,172

 

 

 

1,510,144

 

Allowance for loan losses

 

 

(18,008

)

 

 

(18,913

)

 

 

(20,331

)

 

 

(20,917

)

 

 

(23,246

)

Net loans

 

 

1,530,501

 

 

 

1,509,268

 

 

 

1,558,599

 

 

 

1,463,255

 

 

 

1,486,898

 

Loans held-for-sale

 

 

-

 

 

 

-

 

 

 

2,006

 

 

 

4,766

 

 

 

4,083

 

Branch assets held-for-sale

 

 

-

 

 

 

-

 

 

 

5,604

 

 

 

5,419

 

 

 

69,064

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,208,828

 

 

 

2,289,023

 

 

 

2,379,023

 

 

 

2,436,391

 

 

 

2,715,348

 

Total deposits

 

 

1,744,217

 

 

 

1,819,532

 

 

 

1,876,721

 

 

 

1,959,556

 

 

 

2,091,904

 

Branch deposits held-for-sale

 

 

-

 

 

 

-

 

 

 

34,689

 

 

 

33,381

 

 

 

183,395

 

Securities repurchase agreements- customers

 

 

-

 

 

 

-

 

 

 

-

 

 

 

156

 

 

 

1,156

 

Advances from the FHLBNY

 

 

85,607

 

 

 

85,653

 

 

 

85,698

 

 

 

60,743

 

 

 

60,787

 

Obligations under capital leases

 

 

6,698

 

 

 

6,795

 

 

 

6,880

 

 

 

6,958

 

 

 

7,035

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

256,389

 

 

 

255,483

 

 

 

252,926

 

 

 

249,235

 

 

 

245,323

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,124,176

 

 

$

1,147,236

 

 

$

1,095,202

 

 

$

1,051,610

 

 

$

1,145,297

 

Home equity

 

 

145,106

 

 

 

152,201

 

 

 

161,698

 

 

 

183,753

 

 

 

196,841

 

Residential real estate

 

 

255,746

 

 

 

264,396

 

 

 

271,585

 

 

 

284,197

 

 

 

301,326

 

Other

 

 

1,700

 

 

 

1,923

 

 

 

2,122

 

 

 

3,233

 

 

 

3,391

 

Total loans

 

 

1,526,728

 

 

 

1,565,756

 

 

 

1,530,607

 

 

 

1,522,793

 

 

 

1,646,855

 

Securities and other interest-earning assets

 

 

  583,541

 

 

 

619,430

 

 

 

699,687

 

 

 

867,633

 

 

 

923,909

 

Total interest-earning assets

 

 

2,110,269

 

 

 

2,185,186

 

 

 

2,230,294

 

 

 

2,390,426

 

 

 

2,570,764

 

Total assets

 

 

2,293,114

 

 

 

2,372,727

 

 

 

2,419,520

 

 

 

2,600,231

 

 

 

2,785,525

 

Non-interest-bearing demand deposits

 

 

534,551

 

 

 

550,689

 

 

 

521,563

 

 

 

559,793

 

 

 

608,396

 

Total deposits

 

 

1,826,704

 

 

 

1,904,400

 

 

 

1,956,592

 

 

 

2,162,142

 

 

 

2,331,934

 

Total interest-bearing liabilities

 

 

1,477,301

 

 

 

1,539,000

 

 

 

1,617,176

 

 

 

1,763,062

 

 

 

1,885,250

 

Total shareholders' equity

 

 

257,035

 

 

 

255,685

 

 

 

252,391

 

 

 

249,970

 

 

 

249,313

 

Capital and credit quality measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.1

%

 

 

14.6

%

 

 

13.8

%

 

 

13.4

%

 

 

-

 

Sun National Bank

 

 

17.9

%

 

 

18.5

%

 

 

17.5

%

 

 

17.2

%

 

 

-

 

Total risk-based capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.0

%

 

 

21.8

%

 

 

20.8

%

 

 

20.4

%

 

 

19.3

%

Sun National Bank

 

 

19.1

%

 

 

19.7

%

 

 

18.8

%

 

 

18.4

%

 

 

17.4

%

Tier 1 risk-based capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

17.6

%

 

 

18.2

%

 

 

17.2

%

 

 

16.8

%

 

 

16.7

%

Sun National Bank

 

 

17.9

%

 

 

18.5

%

 

 

17.5

%

 

 

17.1

%

 

 

16.1

%

Leverage capital (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

12.2

%

 

 

11.7

%

 

 

11.3

%

 

 

10.3

%

 

 

10.1

%

Sun National Bank

 

 

12.4

%

 

 

11.9

%

 

 

11.5

%

 

 

10.5

%

 

 

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

11.2

%

 

 

10.8

%

 

 

10.4

%

 

 

9.6

%

 

 

9.0

%

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

 

 

1.16

%

 

 

1.24

%

 

 

1.29

%

 

 

1.41

%

 

 

1.54

%

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

 

 

0.20

%

 

 

0.24

%

 

 

0.37

%

 

 

0.36

%

 

 

0.73

%

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

 

 

0.22

%

 

 

0.30

%

 

 

0.40

%

 

 

0.72

%

 

 

1.03

%

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

 

 

578

%

 

 

517

%

 

 

347

%

 

 

383

%

 

 

210

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

 

(605

)

 

 

344

 

 

 

615

 

 

 

(2,330

)

 

 

(3,294

)

Classified loans

 

 

5,922

 

 

 

5,803

 

 

 

9,236

 

 

 

8,461

 

 

 

24,261

 

Classified assets

 

 

9,410

 

 

 

9,918

 

 

 

12,442

 

 

 

11,998

 

 

 

27,986

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

2,207

 

 

$

3,121

 

 

$

5,156

 

 

$

4,611

 

 

$

10,729

 

Non-accrual loans held-for-sale

 

 

-

 

 

 

-

 

 

 

389

 

 

 

4,766

 

 

 

4,083

 

Troubled debt restructurings, non-accrual

 

 

910

 

 

 

534

 

 

 

702

 

 

 

854

 

 

 

318

 

Real estate owned, net

 

 

281

 

 

 

909

 

 

 

-

 

 

 

468

 

 

 

522

 

Total non-performing assets

 

$

3,461

 

 

$

4,564

 

 

$

6,247

 

 

$

10,699

 

 

$

15,652

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

December 31, 2015

 

 

December 31, 2014

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

1,124,176

 

 

$

11,515

 

 

 

4.10

%

 

$

1,145,297

 

 

$

12,600

 

 

 

4.40

%

 

Home equity

 

 

145,106

 

 

 

1,512

 

 

 

4.17

 

 

 

196,841

 

 

 

2,082

 

 

 

4.23

 

 

Residential real estate

 

 

255,746

 

 

 

2,178

 

 

 

3.41

 

 

 

301,326

 

 

 

2,471

 

 

 

3.28

 

 

Other

 

 

1,700

 

 

 

38

 

 

 

8.94

 

 

 

3,391

 

 

 

51

 

 

 

6.02

 

 

Total loans receivable

 

 

1,526,728

 

 

 

15,243

 

 

 

3.99

 

 

 

1,646,855

 

 

 

17,204

 

 

 

4.18

 

 

Investment securities (3)

 

 

306,112

 

 

 

1,723

 

 

 

2.25

 

 

 

419,391

 

 

 

2,479

 

 

 

2.36

 

 

Interest-earning bank balances

 

 

277,429

 

 

 

200

 

 

 

0.29

 

 

 

504,518

 

 

 

322

 

 

 

0.26

 

 

Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Total interest-earning assets

 

 

2,110,269

 

 

 

17,166

 

 

 

3.25

 

 

 

2,570,764

 

 

 

20,005

 

 

 

3.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

25,145

 

 

 

 

 

 

 

 

 

 

 

37,655

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

13,000

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

32,121

 

 

 

 

 

 

 

 

 

 

 

44,802

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,188

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

82,391

 

 

 

 

 

 

 

 

 

 

 

81,115

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

182,845

 

 

 

 

 

 

 

 

 

 

 

214,760

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

$

2,785,524

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

717,542

 

 

 

327

 

 

 

0.18

%

 

$

953,805

 

 

 

565

 

 

 

0.24

%

 

Savings deposits

 

 

212,641

 

 

 

128

 

 

 

0.24

 

 

 

246,876

 

 

 

151

 

 

 

0.24

 

 

Time deposits

 

 

361,970

 

 

 

776

 

 

 

0.86

 

 

 

522,857

 

 

 

1,116

 

 

 

0.85

 

 

Total interest-bearing deposit accounts

 

 

1,292,153

 

 

 

1,231

 

 

 

0.38

 

 

 

1,723,538

 

 

 

1,832

 

 

 

0.43

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,054

 

 

 

-

 

 

 

-

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances (4)

 

 

85,622

 

 

 

437

 

 

 

2.04

 

 

 

60,802

 

 

 

317

 

 

 

2.09

 

 

Obligations under capital lease

 

 

6,740

 

 

 

115

 

 

 

6.82

 

 

 

7,070

 

 

 

122

 

 

 

6.90

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

568

 

 

 

2.45

 

 

 

92,786

 

 

 

543

 

 

 

2.34

 

 

Total borrowings

 

 

185,148

 

 

 

1,120

 

 

 

2.42

 

 

 

161,712

 

 

 

982

 

 

 

2.43

 

 

Total interest-bearing liabilities

 

 

1,477,301

 

 

 

2,351

 

 

 

0.64

 

 

 

1,885,250

 

 

 

2,814

 

 

 

0.60

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

534,551

 

 

 

 

 

 

 

 

 

 

 

608,396

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

24,227

 

 

 

 

 

 

 

 

 

 

 

42,565

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

558,778

 

 

 

 

 

 

 

 

 

 

 

650,961

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,036,079

 

 

 

 

 

 

 

 

 

 

 

2,536,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

257,035

 

 

 

 

 

 

 

 

 

 

 

249,313

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

$

2,785,524

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,815

 

 

 

 

 

 

 

 

 

 

$

17,190

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.61

%

 

 

 

 

 

 

 

 

 

 

2.51

%

 

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.81

%

 

 

 

 

 

 

 

 

 

 

2.67

%

 

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

143

%

 

 

 

 

 

 

 

 

 

 

136

%

 

 

(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 December 31, 2015 and 2014 was $0 and $165 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.

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

 

For the Year Ended

 

 

For the Year Ended

 

 

 

 

December 31, 2015

 

 

December 31, 2014

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

1,104,871

 

 

$

45,234

 

 

 

4.09

%

 

$

1,368,385

 

 

$

58,773

 

 

 

4.30

%

 

Home equity

 

 

160,560

 

 

 

6,614

 

 

 

4.12

 

 

 

205,093

 

 

 

8,366

 

 

 

4.08

 

 

Residential real estate

 

 

268,890

 

 

 

9,260

 

 

 

3.44

 

 

 

323,301

 

 

 

11,352

 

 

 

3.51

 

 

Other

 

 

2,239

 

 

 

161

 

 

 

7.19

 

 

 

13,752

 

 

 

935

 

 

 

6.80

 

 

Total loans receivable

 

 

1,536,560

 

 

 

61,269

 

 

 

3.99

 

 

 

1,910,531

 

 

 

79,426

 

 

 

4.16

 

 

Investment securities (3)

 

 

353,229

 

 

 

8,514

 

 

 

2.41

 

 

 

440,710

 

 

 

10,582

 

 

 

2.40

 

 

Interest-earning bank balances

 

 

338,365

 

 

 

880

 

 

 

0.26

 

 

 

344,326

 

 

 

866

 

 

 

0.25

 

 

Total interest-earning assets

 

 

2,228,154

 

 

 

70,663

 

 

 

3.17

 

 

 

2,695,567

 

 

 

90,874

 

 

 

3.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

28,631

 

 

 

 

 

 

 

 

 

 

 

41,142

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

7,170

 

 

 

 

 

 

 

 

 

 

 

19,447

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

36,297

 

 

 

 

 

 

 

 

 

 

 

46,777

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,470

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

81,982

 

 

 

 

 

 

 

 

 

 

 

84,320

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

192,268

 

 

 

 

 

 

 

 

 

 

 

230,156

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,420,422

 

 

 

 

 

 

 

 

 

 

$

2,925,723

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

790,237

 

 

 

1,416

 

 

 

0.18

%

 

$

1,052,717

 

 

 

2,869

 

 

 

0.27

%

 

Savings deposits

 

 

221,309

 

 

 

467

 

 

 

0.21

 

 

 

258,808

 

 

 

672

 

 

 

0.26

 

 

Time deposits

 

 

408,230

 

 

 

3,454

 

 

 

0.85

 

 

 

565,472

 

 

 

4,817

 

 

 

0.85

 

 

Total interest-bearing deposit accounts

 

 

1,419,776

 

 

 

5,337

 

 

 

0.38

 

 

 

1,876,997

 

 

 

8,358

 

 

 

0.45

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

50

 

 

 

-

 

 

 

-

 

 

 

735

 

 

 

1

 

 

 

0.14

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances (4)

 

 

78,704

 

 

 

1,603

 

 

 

2.04

 

 

 

60,865

 

 

 

1,264

 

 

 

2.08

 

 

Obligations under capital lease

 

 

6,870

 

 

 

470

 

 

 

6.84

 

 

 

7,181

 

 

 

489

 

 

 

6.81

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

2,200

 

 

 

2.37

 

 

 

92,786

 

 

 

2,150

 

 

 

2.32

 

 

Total borrowings

 

 

178,410

 

 

 

4,273

 

 

 

2.40

 

 

 

161,567

 

 

 

3,904

 

 

 

2.42

 

 

Total interest-bearing liabilities

 

 

1,598,186

 

 

 

9,610

 

 

 

0.60

 

 

 

2,038,564

 

 

 

12,262

 

 

 

0.60

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

541,605

 

 

 

 

 

 

 

 

 

 

 

588,717

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

26,836

 

 

 

 

 

 

 

 

 

 

 

49,115

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

568,441

 

 

 

 

 

 

 

 

 

 

 

637,832

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,166,627

 

 

 

 

 

 

 

 

 

 

 

2,676,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

253,795

 

 

 

 

 

 

 

 

 

 

 

249,327

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,420,422

 

 

 

 

 

 

 

 

 

 

$

2,925,723

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

61,053

 

 

 

 

 

 

 

 

 

 

$

78,612

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.57

%

 

 

 

 

 

 

 

 

 

 

2.77

%

 

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.74

%

 

 

 

 

 

 

 

 

 

 

2.92

%

 

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

139

%

 

 

 

 

 

 

 

 

 

 

132

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 twelve months ended December 31, 2015 and 2014 was $455 thousand and $664 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.

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

December 31, 2015

 

 

September 30, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

1,124,176

 

 

$

11,515

 

 

 

4.10

%

 

$

1,147,236

 

 

$

11,631

 

 

 

4.06

%

 

Home equity

 

 

145,106

 

 

 

1,512

 

 

 

4.17

 

 

 

152,201

 

 

 

1,569

 

 

 

4.12

 

 

Residential real estate

 

 

255,746

 

 

 

2,178

 

 

 

3.41

 

 

 

264,396

 

 

 

2,240

 

 

 

3.39

 

 

Other

 

 

1,700

 

 

 

38

 

 

 

8.94

 

 

 

1,923

 

 

 

39

 

 

 

8.11

 

 

Total loans receivable

 

 

1,526,728

 

 

 

15,243

 

 

 

3.99

 

 

 

1,565,756

 

 

 

15,479

 

 

 

3.95

 

 

Investment securities (3)

 

 

306,112

 

 

 

1,723

 

 

 

2.25

 

 

 

344,739

 

 

 

2,061

 

 

 

2.39

 

 

Interest-earning bank balances

 

 

277,429

 

 

 

200

 

 

 

0.29

 

 

 

274,691

 

 

 

175

 

 

 

0.25

 

 

Total interest-earning assets

 

 

2,110,269

 

 

 

17,166

 

 

 

3.25

 

 

 

2,185,186

 

 

 

17,715

 

 

 

3.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

25,145

 

 

 

 

 

 

 

 

 

 

 

27,543

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

5,000

 

 

 

 

 

 

 

 

 

 

 

5,000

 

 

 

 

 

 

 

 

 

 

Bank properties and equipment, net

 

 

32,121

 

 

 

 

 

 

 

 

 

 

 

34,242

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets, net

 

 

38,188

 

 

 

 

 

 

 

 

 

 

 

38,188

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

82,391

 

 

 

 

 

 

 

 

 

 

 

82,568

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

182,845

 

 

 

 

 

 

 

 

 

 

 

187,541

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

$

2,372,727

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

717,542

 

 

$

327

 

 

 

0.18

%

 

$

756,915

 

 

 

338

 

 

 

0.18

%

 

Savings deposits

 

 

212,641

 

 

 

128

 

 

 

0.24

 

 

 

211,178

 

 

 

104

 

 

 

0.20

 

 

Time deposits

 

 

361,970

 

 

 

776

 

 

 

0.86

 

 

 

385,616

 

 

 

821

 

 

 

0.85

 

 

Total interest-bearing deposit accounts

 

 

1,292,153

 

 

 

1,231

 

 

 

0.38

 

 

 

1,353,709

 

 

 

1,263

 

 

 

0.37

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances(4)

 

 

85,622

 

 

 

437

 

 

 

2.04

 

 

 

85,668

 

 

 

438

 

 

 

2.05

 

 

Obligations under capital lease

 

 

6,740

 

 

 

115

 

 

 

6.82

 

 

 

6,835

 

 

 

117

 

 

 

6.85

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

568

 

 

 

2.45

 

 

 

92,786

 

 

 

555

 

 

 

2.39

 

 

Total borrowings

 

 

185,148

 

 

 

1,120

 

 

 

2.42

 

 

 

185,289

 

 

 

1,110

 

 

 

2.40

 

 

Total interest-bearing liabilities

 

 

1,477,301

 

 

 

2,351

 

 

 

0.64

 

 

 

1,538,998

 

 

 

2,373

 

 

 

0.62

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

534,551

 

 

 

 

 

 

 

 

 

 

 

550,689

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

24,227

 

 

 

 

 

 

 

 

 

 

 

27,355

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

558,778

 

 

 

 

 

 

 

 

 

 

 

578,044

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,036,079

 

 

 

 

 

 

 

 

 

 

 

2,117,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

257,035

 

 

 

 

 

 

 

 

 

 

 

255,685

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

$

2,372,727

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,815

 

 

 

 

 

 

 

 

 

 

$

15,342

 

 

 

 

 

 

Interest rate spread (5)

 

 

 

 

 

 

 

 

 

 

2.61

%

 

 

 

 

 

 

 

 

 

 

2.62

%

 

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

2.81

%

 

 

 

 

 

 

 

 

 

 

2.81

%

 

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

143

%

 

 

 

 

 

 

 

 

 

 

142

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 December 31, 2015 and September 30, 2015 was $0 and $125 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.