Attached files

file filename
8-K - 8-K - SUN BANCORP INC /NJ/snbc-8k_20160502.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 First Quarter Earnings:

Net Income of $0.8 Million, or $0.04 per Diluted Share

 

 

 

 

 

 

Mount Laurel, N.J. – May 2, 2016 –

First Quarter Highlights:

 

·

Fifth consecutive profitable quarter, with net income of $0.8 million, or $0.04 per diluted share, for the quarter ended March 31, 2016.

·

Average annualized commercial loan growth of 13% in the quarter.

·

Net interest margin increased by 10 basis points to 2.91% in the quarter as average cash fell by $129 million compared to the fourth quarter of 2015.

·

Ongoing expense management as quarterly non-interest expense fell further to $16.5 million, compared to $16.6 million for the fourth quarter of 2015.

·

Strong foundation in place with total risk-based capital ratio of 20.8% and leverage capital ratio of 13.0%.

·

No provision for loan losses in first quarter as asset quality remains strong. Non-performing assets of $3.9 million represent 0.2% of total assets at March 31, 2016.

 

Sun Bancorp, Inc. (NASDAQ: SNBC), (the “Company”), the holding company for Sun National Bank (the “Bank”), today reported net income of $0.8 million, or $0.04 per diluted share, for the quarter ended March 31, 2016, compared to net income of $1.6 million, or $0.08 per diluted share, for the quarter ended December 31, 2015 and net income of $2.8 million, or $0.15 per diluted share, for the quarter ended March 31, 2015.  

 

“In the first quarter, we announced the termination of our long standing regulatory order and successfully transitioned from a major restructuring phase to a more normalized operating environment,” said Thomas M. O’Brien, President & CEO. “This transition is evidenced by the generation of positive net income from


 

operations and the appearance of the initial signs of the successful execution of our revised business strategy. Our strategic focus on doing a few things well is leading to growth in our Commercial Real Estate and  Commercial and Industrial lending relationships and is improving our retail deposit relationships. This is our fifth consecutive quarter of positive earnings. We feel that this quarter has delivered on our commitment to improve the quality of earnings in 2016.”  

 

Discussion of Results:

 

Balance Sheet

 

Total assets decreased to $2.17 billion at March 31, 2016, as compared to $2.21 billion at December 31, 2015 due primarily to a decrease in cash and cash equivalents. Cash and cash equivalents decreased to $136.2 million at March 31, 2016 as compared to $204.3 million at December 31, 2015. The decrease in cash and cash equivalents during the first quarter was primarily due to deposit reductions as well as entering into some loan participations.  

 

Net loans held-for-investment totaled $1.56 billion at March 31, 2016, as compared to $1.53 billion at December 31, 2015. The increase in net loans held-for-investment during the first quarter was due to commercial loan originations of $80.2 million and the agreement to enter into $21.2 million in multifamily loan participations, offset by pay downs of commercial and industrial and consumer loans. Non-owner occupied commercial real estate loan growth totaled approximately $42 million in the quarter, or 27% annualized, while consumer loans fell by approximately $13 million, or 13% annualized, compared to the fourth quarter of 2015, in accordance with our strategic plan.

 

“We saw solid growth in our commercial loan portfolio as our lending teams continue to grow the Commercial Real Estate segment of the portfolio,” stated O’Brien. “The total growth was partially offset by continued runoff in our Commercial & Industrial business, primarily as the result of the intensely competitive environment in this segment, combined with our risk management discipline. We continue to strategically decrease our consumer loan and investment portfolios, which is freeing up liquidity to redeploy later into higher return, relationship based commercial loans.”

 

Deposits were $1.70 billion at March 31, 2016, as compared to $1.75 billion at December 31, 2015. This decline resulted from the re-pricing of certain non-relationship retail deposits initiated in 2015.

 

“We began to implement our relationship-based deposit pricing model in the fourth quarter of 2015,” stated O’Brien. “As a result, we anticipated the exit of non-relationship low balance and single-service depositors. In


 

the second half of the quarter, we began to see growth in our retail deposits as our revised relationship retail deposit model is beginning to reshape the deposit profile into a more profitable position.”  

 

Net Interest Income and Margin

 

Net interest income was $14.5 million for the quarter ended March 31, 2016, compared to $14.8 million for the quarter ended December 31, 2015 primarily reflecting a decrease in prepayment fees on loans. The impact of the decline in our balance sheet was partially offset by the increase in our net interest margin to 2.91% for the three months ended March 31, 2016 as compared to 2.81% in the linked December 31, 2015 quarter due to an increase in average commercial loan balances of $35.5 million, or 3%, and a decrease in average interest-bearing cash of $129.2 million, or 47%, as compared to the linked fourth quarter.

 

“Throughout 2015, our net interest margin was pressured by our excess liquidity position,” said O’Brien.  “We are finally able to reverse that trend as our liquidity deployment efforts continue. Our target margin is in the 3.10% range, and we will continue to evaluate lending, participation and investment opportunities. The slow pace of economic activity and the persistently low interest rate environment remain challenges for the Bank.”

 

Non-Interest Income

 

Non-interest income was $3.2 million for the quarter ended March 31, 2016, as compared to $3.2 million and $13.1 million for the quarters ended December 31, 2015 and March 31, 2015, respectively.  The decrease from the comparable prior year quarter was primarily attributable to a $9.2 million gain on the sale of bank branches. Deposit service charges and fees declined by $424 thousand from the March 31, 2015 quarter as a result of the overall reduction in branch locations during 2014 and 2015. Investment product income declined from $0.5 million for the quarter ended December 31, 2015, to $0.4 million for the quarter ended March 31, 2016. However, this was offset by an increase in deposit-related fee income from $1.4 million for the quarter ended December 31, 2015, to $1.6 million for the quarter ended March 31, 2016.

 


 

“While our overall non-interest income remained flat from the previous quarter, we saw an increase in deposit fee income,” said O’Brien. “The deeper relationship product focus on our redesigned product line already brought greater customer engagement in the form of increased direct deposit and bill pay household penetrations in the first quarter, as well as larger average household balances. However, our alternate investment business, Prosperis Financial Solutions, is continuing to suffer from uncertainty in the capital markets, resulting in lower investment products income.”

 

Non-Interest Expense

 

Non-interest expense for the first quarter of 2016 was $16.5 million as compared to $16.6 million for the three months ended December 31, 2015 and $25.2 million for the three months ended March 31, 2015. Non-interest expense for the first quarter of 2016 declined by $8.7 million from the first quarter of 2015, primarily due to a decline of $5.1 million in occupancy and equipment expenses and a $1.5 million decrease in salaries and employee benefits expense as a result of the comprehensive restructuring plan completed in 2015. In addition, problem loan costs decreased for the first quarter of 2016 by $955 thousand from the first quarter of 2015, which included one-time costs associated with loan sales. Finally, for the first quarter of 2016, insurance expense decreased by $369 thousand compared to the first quarter of 2015 due to a reduction in the Bank’s Federal Deposit Insurance Corporation (FDIC) assessment rate in 2016.

 

“We are generally pleased with the ongoing expense management trend,” said O’Brien. “The Company still continues to bear legacy expenses such as occupancy costs and other long-term contracts. As these obligations sunset over the next two years, we expect our efficiency ratio to continue to improve. Expense management and overall efficiency improvement both continue to be a top focus of management.”

 

Asset Quality

 

Asset quality remains strong. Non-performing loans held-for-investment to total gross loans held-for-investment increased modestly to 0.25% at March 31, 2016 as compared to 0.22% at December 31, 2015 due primarily to five residential mortgage loans totaling $1.3 million entering non-accrual status during the three months ended March 31, 2016.  Non-performing loans held-for-investment to total gross loans held-for-investment was 0.73% at March 31, 2015.  

 

There was no provision for loan losses during the quarter ended March 31, 2016 compared to a negative provision for loan losses of $300 thousand in the fourth quarter of 2015 and no provision for loan losses in the first quarter of 2015. In the first quarter of 2016, the Bank recorded net charge-offs of $56 thousand as compared to net charge-offs of $605 thousand in the fourth quarter of 2015 and net charge offs of $2.3 million


 

in the first quarter of 2015. The allowance for loan losses was $18.0 million, or 1.14% of gross loans held-for-investment, at March 31, 2016 as compared to $18.0 million, or 1.16% of gross loans held-for-investment at December 31, 2015 and $20.9 million, or 1.41% of gross loans held-for-investment at March 31, 2015. The allowance for loan losses was 460% of non-performing loans held-for-investment at March 31, 2016 as compared to 578% at December 31, 2015 and 383% at March 31, 2015.

 

“We are continuing our philosophy of not compromising on our pricing or risk management principles in this highly-competitive lending market for short-term gains,” said O’Brien. “Our teams have worked diligently to maintain our outstanding asset quality measures. The remediation of the Company’s previous asset quality issues has led to asset quality strength. The aggressive actions we took in 2014 and 2015 are a major ingredient in our profitability in each of the last five quarters. Competition for quality loans remains intense in both pricing and in terms being offered, and we are navigating these challenges judiciously.”  

 

Capital

 

Capital ratios improved further due to balance sheet reductions and internal capital generation through retained earnings. At March 31, 2016, 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 17.7%, 18.9%, 17.7% and 13.2%, respectively. At March 31, 2016, 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 14.0%, 20.8%, 17.4%, and 13.0%, respectively. The Company’s tangible equity to tangible assets ratio was 10.4% at March 31, 2016, as compared to 10.0% at December 31, 2015 and 8.8% at March 31, 2015.  

 

“Despite the ongoing volatility in the capital markets, the Company’s strong balance sheet has us well-positioned to take advantage of a multitude of opportunities,” said O’Brien. “As we continue to increase capital by generating earnings, the strength of our overall foundation allows us to consider credit, capital market and other activities to serve our customers’ growth needs and earn a return for our shareholders. While we remain cautious in our business outlook, we continue our efforts to establish a banking franchise with the ability to deliver outstanding client service and consistent returns. While these economic and business conditions are not without their challenges, we are optimistic about the year ahead.”


 

 

Conference Call

 

The Company’s management will hold a conference call on Tuesday, May 3, 2016 at 1:00 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: 877-879-6207

 

·

Conference ID: 5136664

 

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 $2.17 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 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, 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 March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015.

 

 

 

March

31, 2016

 

 

December

31, 2015

 

 

September

30, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

259,457

 

 

$

256,389

 

 

$

255,485

 

 

$

252,926

 

 

$

249,235

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

221,269

 

 

$

218,201

 

 

$

217,297

 

 

$

214,738

 

 

$

211,047

 

Common stock

 

 

18,959

 

 

 

18,907

 

 

 

18,901

 

 

 

18,901

 

 

 

18,901

 

Less: Treasury stock

 

 

176

 

 

 

218

 

 

 

231

 

 

 

237

 

 

 

282

 

Total outstanding shares

 

 

18,783

 

 

 

18,689

 

 

 

18,670

 

 

 

18,664

 

 

 

18,619

 

Tangible book value per common share:

 

$

11.78

 

 

$

11.68

 

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

 Return on Average Tangible Equity (dollars in thousands)

The following provides the calculation of return on tangible equity for the three months ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015.

 

 

 

Three Months Ended

 

 

 

March

31, 2016

 

 

December

31, 2015

 

 

September

31, 2015

 

 

June

30, 2015

 

 

March

31, 2015

 

Net income

 

$

826

 

 

$

1,452

 

 

$

3,164

 

 

$

2,828

 

 

$

2,776

 

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

259,353

 

 

$

257,035

 

 

$

255,685

 

 

$

252,391

 

 

$

249,970

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Average tangible equity

 

$

221,165

 

 

$

218,847

 

 

$

217,497

 

 

$

214,203

 

 

$

211,782

 

Return on average tangible equity(1):

 

 

1.5

%

 

 

2.7

%

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

(1)

Annualized


SUN BANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

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

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2015

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,486

 

 

$

15,191

 

 

$

14,815

 

Provision for (recovery of) loan losses

 

 

 

 

 

 

 

 

(300

)

Non-interest income

 

 

3,164

 

 

 

13,087

 

 

 

3,204

 

Non-interest expense

 

 

16,524

 

 

 

25,218

 

 

 

16,621

 

Income before income taxes

 

 

1,126

 

 

 

3,060

 

 

 

1,698

 

Income tax expense

 

 

300

 

 

 

284

 

 

 

246

 

Net income available to common shareholders

 

$

826

 

 

$

2,776

 

 

$

1,452

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.2

%

 

 

0.4

%

 

 

0.3

%

Return on average equity (1)

 

 

1.3

%

 

 

4.4

%

 

 

2.3

%

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

 

 

1.5

%

 

 

5.2

%

 

 

2.7

%

Net interest margin (1)

 

 

2.91

%

 

 

2.57

%

 

 

2.81

%

Efficiency ratio

 

 

94

%

 

 

89

%

 

 

92

%

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

0.15

 

 

$

0.08

 

Diluted

 

$

0.04

 

 

$

0.15

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

11.9

%

 

 

9.6

%

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

2015

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,169,750

 

 

$

2,436,391

 

 

$

2,210,584

 

Total deposits

 

 

1,703,902

 

 

 

1,959,556

 

 

 

1,746,102

 

Loans receivable, net of allowance for loan losses

 

 

1,559,946

 

 

 

1,463,255

 

 

 

1,530,501

 

Loans held-for-sale

 

 

 

 

 

4,766

 

 

 

 

Investments

 

 

298,656

 

 

 

382,083

 

 

 

298,858

 

Borrowings

 

 

92,159

 

 

 

67,701

 

 

 

92,305

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Shareholders' equity

 

 

259,457

 

 

 

249,235

 

 

 

256,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.14

%

 

 

1.41

%

 

 

1.16

%

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

 

 

0.25

%

 

 

0.36

%

 

 

0.20

%

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

 

 

0.25

%

 

 

0.72

%

 

 

0.22

%

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

 

 

460

%

 

 

383

%

 

 

578

%

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.0

%

 

 

13.4

%

 

 

14.1

%

Sun National Bank

 

 

17.7

%

 

 

17.2

%

 

 

17.9

%

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

20.8

%

 

 

20.4

%

 

 

21.0

%

Sun National Bank

 

 

18.9

%

 

 

18.4

%

 

 

19.1

%

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

17.4

%

 

 

16.8

%

 

 

17.6

%

Sun National Bank

 

 

17.7

%

 

 

17.1

%

 

 

17.9

%

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

13.0

%

 

 

10.3

%

 

 

12.2

%

Sun National Bank

 

 

13.2

%

 

 

10.5

%

 

 

12.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

13.81

 

 

$

13.39

 

 

$

13.72

 

Tangible book value per common share

 

$

11.78

 

 

$

11.34

 

 

$

11.68

 

 

(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.

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

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

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

26,934

 

 

$

21,836

 

Interest earning bank balances

 

 

109,304

 

 

 

182,479

 

Cash and cash equivalents

 

 

136,238

 

 

 

204,315

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

Investment securities available for sale (amortized cost of $283,875 and $285,838 at

   March 31, 2016 and December 31, 2015, respectively)

 

 

282,628

 

 

 

282,875

 

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

  March 31, 2016 and December 31, 2015, respectively)

 

 

250

 

 

 

250

 

Loans receivable (net of allowance for loan losses of $17,952 and $18,008 at

  March 31, 2016 and December 31, 2015, respectively)

 

 

1,559,946

 

 

 

1,530,501

 

Restricted equity investments, at cost

 

 

15,778

 

 

 

15,733

 

Bank properties and equipment, net

 

 

31,413

 

 

 

31,596

 

Real estate owned, net

 

 

 

 

 

281

 

Accrued interest receivable

 

 

4,880

 

 

 

4,657

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

81,684

 

 

 

81,175

 

Other assets

 

 

13,745

 

 

 

16,013

 

Total assets

 

$

2,169,750

 

 

$

2,210,584

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,703,902

 

 

$

1,746,102

 

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

 

 

85,560

 

 

 

85,607

 

Obligations under capital lease

 

 

6,599

 

 

 

6,698

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

Deferred taxes, net

 

 

2,504

 

 

 

1,524

 

Other liabilities

 

 

18,942

 

 

 

21,479

 

Total liabilities

 

 

1,910,293

 

 

 

1,954,196

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Common stock, $5 par value, 40,000,000 shares authorized; 18,958,928 shares issued and

18,783,125 shares outstanding at March 31, 2016; 18,910,829 shares issued and 18,693,091 shares outstanding at December 31, 2015.

 

 

94,795

 

 

 

94,554

 

Additional paid-in capital

 

 

509,936

 

 

 

510,659

 

Retained deficit

 

 

(336,716

)

 

 

(337,542

)

Accumulated other comprehensive loss

 

 

(738

)

 

 

(1,752

)

Deferred compensation plan trust

 

 

(1,122

)

 

 

(1,122

)

Treasury stock at cost, 175,803 shares at March 31, 2016 and 217,738 shares at                December 31, 2015.

 

 

(6,698

)

 

 

(8,409

)

Total shareholders' equity

 

 

259,457

 

 

 

256,388

 

Total liabilities and shareholders' equity

 

$

2,169,750

 

 

$

2,210,584

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

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

 

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

15,031

 

 

$

15,098

 

Interest on taxable investment securities

 

 

1,680

 

 

 

2,046

 

Interest on non-taxable investment securities

 

 

 

 

 

306

 

Dividends on restricted equity investments

 

 

223

 

 

 

209

 

Total interest income

 

 

16,934

 

 

 

17,659

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,292

 

 

 

1,506

 

Interest on funds borrowed

 

 

544

 

 

 

430

 

Interest on junior subordinated debentures

 

 

612

 

 

 

532

 

Total interest expense

 

 

2,448

 

 

 

2,468

 

Net interest income

 

 

14,486

 

 

 

15,191

 

PROVISION FOR LOAN LOSSES

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

14,486

 

 

 

15,191

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,580

 

 

 

2,004

 

Interchange fees

 

 

484

 

 

 

544

 

Gain on sale of bank branches

 

 

 

 

 

9,235

 

Investment products income

 

 

377

 

 

 

589

 

BOLI income

 

 

508

 

 

 

512

 

Other income

 

 

215

 

 

 

203

 

Total non-interest income

 

 

3,164

 

 

 

13,087

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,063

 

 

 

10,590

 

Occupancy expense

 

 

2,339

 

 

 

4,967

 

Equipment expense

 

 

1,090

 

 

 

3,514

 

Data processing expense

 

 

1,188

 

 

 

1,308

 

Professional fees

 

 

471

 

 

 

836

 

Insurance expense

 

 

788

 

 

 

1,247

 

Advertising expense

 

 

382

 

 

 

235

 

Problem loan expense

 

 

33

 

 

 

988

 

Other expense

 

 

1,170

 

 

 

1,533

 

Total non-interest expense

 

 

16,524

 

 

 

25,218

 

INCOME BEFORE INCOME TAXES

 

 

1,126

 

 

 

3,060

 

INCOME TAX EXPENSE

 

 

300

 

 

 

284

 

NET INCOME AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

826

 

 

$

2,776

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.04

 

 

$

0.15

 

Diluted earnings per share

 

$

0.04

 

 

$

0.15

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

18,739,739

 

 

 

18,616,537

 

Weighted average shares - diluted

 

 

18,837,699

 

 

 

18,639,501

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

2015

 

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,486

 

 

$

14,815

 

 

$

15,217

 

 

$

15,375

 

 

$

15,191

 

 

Provision for loan losses

 

 

 

 

 

(300

)

 

 

(1,762

)

 

 

(1,218

)

 

 

 

 

Non-interest income

 

 

3,164

 

 

 

3,204

 

 

 

6,453

 

 

 

4,881

 

 

 

13,087

 

 

Non-interest expense

 

 

16,524

 

 

 

16,621

 

 

 

19,885

 

 

 

18,362

 

 

 

25,218

 

 

Income before income taxes

 

 

1,126

 

 

 

1,698

 

 

 

3,547

 

 

 

3,112

 

 

 

3,060

 

 

Income tax expense

 

 

300

 

 

 

246

 

 

 

383

 

 

 

284

 

 

 

284

 

 

Net income available to common shareholders

 

$

826

 

 

$

1,452

 

 

$

3,164

 

 

$

2,828

 

 

$

2,776

 

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.2

%

 

 

0.3

%

 

 

0.5

%

 

 

0.5

%

 

 

0.4

%

 

Return on average equity (1)

 

 

1.3

%

 

 

2.3

%

 

 

4.9

%

 

 

4.5

%

 

 

4.4

%

 

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

 

 

1.5

%

 

 

2.7

%

 

 

5.8

%

 

 

5.3

%

 

 

5.2

%

 

Net interest margin (1)

 

 

2.91

%

 

 

2.81

%

 

 

2.81

%

 

 

2.79

%

 

 

2.57

%

 

Efficiency ratio

 

 

94

%

 

 

92

%

 

 

91

%

 

 

90

%

 

 

89

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

Diluted

 

$

0.04

 

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

 

Book value

 

$

13.81

 

 

$

13.72

 

 

$

13.68

 

 

$

13.55

 

 

$

13.39

 

 

Tangible book value

 

$

11.78

 

 

$

11.68

 

 

$

11.64

 

 

$

11.51

 

 

$

11.34

 

 

Average basic shares

 

 

18,739,739

 

 

 

18,674,622

 

 

 

18,668,791

 

 

 

18,632,526

 

 

 

18,616,537

 

 

Average diluted shares

 

 

18,837,699

 

 

 

18,768,931

 

 

 

18,738,517

 

 

 

18,684,597

 

 

 

18,639,501

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,580

 

 

$

1,424

 

 

$

1,711

 

 

$

1,849

 

 

$

2,004

 

 

Interchange fees

 

 

484

 

 

 

505

 

 

 

512

 

 

 

554

 

 

 

544

 

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

1,466

 

 

 

2

 

 

 

 

 

Gain on sale of loans

 

 

 

 

 

 

 

 

205

 

 

 

1,226

 

 

 

 

 

Net gain on sale of bank branches

 

 

 

 

 

 

 

 

1,318

 

 

 

 

 

 

9,235

 

 

Investment products income

 

 

377

 

 

 

458

 

 

 

490

 

 

 

488

 

 

 

589

 

 

BOLI income

 

 

508

 

 

 

516

 

 

 

512

 

 

 

503

 

 

 

512

 

 

Other income

 

 

215

 

 

 

301

 

 

 

239

 

 

 

259

 

 

 

203

 

 

Total non-interest income

 

$

3,164

 

 

$

3,204

 

 

$

6,453

 

 

$

4,881

 

 

$

13,087

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

9,063

 

 

$

7,814

 

 

$

9,489

 

 

$

9,120

 

 

$

10,590

 

 

Occupancy expense

 

 

2,339

 

 

 

1,521

 

 

 

3,289

 

 

 

3,034

 

 

 

4,967

 

 

Equipment expense

 

 

1,090

 

 

 

1,395

 

 

 

2,008

 

 

 

1,500

 

 

 

3,514

 

 

Data processing expense

 

 

1,188

 

 

 

1,209

 

 

 

1,197

 

 

 

1,304

 

 

 

1,308

 

 

Professional fees

 

 

471

 

 

 

845

 

 

 

838

 

 

 

711

 

 

 

836

 

 

Insurance expense

 

 

788

 

 

 

1,049

 

 

 

1,138

 

 

 

1,094

 

 

 

1,247

 

 

Advertising expense

 

 

382

 

 

 

541

 

 

 

521

 

 

 

223

 

 

 

235

 

 

Problem loan expenses

 

 

33

 

 

 

167

 

 

 

66

 

 

 

38

 

 

 

988

 

 

Other expenses

 

 

1,170

 

 

 

2,080

 

 

 

1,339

 

 

 

1,338

 

 

 

1,533

 

 

Total non-interest expense

 

$

16,524

 

 

$

16,621

 

 

$

19,885

 

 

$

18,362

 

 

$

25,218

 

 

 

(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)

 

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

2015

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

136,238

 

 

$

204,315

 

 

$

287,863

 

 

$

278,863

 

 

$

388,021

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

13,000

 

Investment securities

 

 

298,656

 

 

 

298,858

 

 

 

313,216

 

 

 

353,245

 

 

 

382,083

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

222,828

 

 

 

230,681

 

 

 

218,767

 

 

 

264,344

 

 

 

267,986

 

Commercial real estate - owner occupied

 

 

218,598

 

 

 

228,191

 

 

 

229,478

 

 

 

232,794

 

 

 

259,574

 

Commercial real estate - non-owner occupied

 

 

667,401

 

 

 

625,700

 

 

 

607,375

 

 

 

601,200

 

 

 

446,651

 

Land and development

 

 

86,520

 

 

 

68,070

 

 

 

63,468

 

 

 

57,351

 

 

 

68,609

 

Residential real estate

 

 

241,891

 

 

 

249,975

 

 

 

257,678

 

 

 

265,992

 

 

 

273,118

 

Home equity and other

 

 

140,660

 

 

 

145,892

 

 

 

151,415

 

 

 

157,249

 

 

 

168,234

 

Total loans

 

 

1,577,898

 

 

 

1,548,509

 

 

 

1,528,181

 

 

 

1,578,930

 

 

 

1,484,172

 

Allowance for loan losses

 

 

(17,952

)

 

 

(18,008

)

 

 

(18,913

)

 

 

(20,331

)

 

 

(20,916

)

Net loans held-for-investment

 

 

1,559,946

 

 

 

1,530,501

 

 

 

1,509,268

 

 

 

1,558,599

 

 

 

1,463,256

 

Loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

2,006

 

 

 

4,766

 

Branch assets held-for-sale

 

 

 

 

 

 

 

 

 

 

 

5,604

 

 

 

5,419

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,169,750

 

 

 

2,210,584

 

 

 

2,289,023

 

 

 

2,379,023

 

 

 

2,436,391

 

Net deferred tax asset, before valuation allowance

 

 

126,744

 

 

 

129,129

 

 

 

129,063

 

 

 

129,597

 

 

 

130,783

 

Deferred tax valuation allowance

 

 

(129,248

)

 

 

(130,653

)

 

 

(130,837

)

 

 

(131,872

)

 

 

(133,127

)

Total deposits

 

 

1,703,902

 

 

 

1,746,102

 

 

 

1,819,532

 

 

 

1,876,721

 

 

 

1,959,556

 

Branch deposits held-for-sale

 

 

 

 

 

 

 

 

 

 

 

34,689

 

 

 

33,381

 

Securities repurchase agreements- customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156

 

Advances from the FHLBNY

 

 

85,560

 

 

 

85,607

 

 

 

85,653

 

 

 

85,698

 

 

 

60,743

 

Obligations under capital leases

 

 

6,599

 

 

 

6,698

 

 

 

6,795

 

 

 

6,880

 

 

 

6,958

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

259,457

 

 

 

256,388

 

 

 

255,485

 

 

 

252,926

 

 

 

249,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,159,715

 

 

$

1,124,176

 

 

$

1,147,236

 

 

$

1,095,202

 

 

$

1,051,610

 

Residential real estate

 

 

247,489

 

 

 

255,746

 

 

 

264,396

 

 

 

271,585

 

 

 

284,197

 

Home equity and other

 

 

141,851

 

 

 

146,806

 

 

 

154,124

 

 

 

163,820

 

 

 

186,986

 

Total loans

 

 

1,549,055

 

 

 

1,526,728

 

 

 

1,565,756

 

 

 

1,530,607

 

 

 

1,522,793

 

Securities and other interest-earning assets

 

 

443,303

 

 

 

583,541

 

 

 

619,430

 

 

 

699,687

 

 

 

867,633

 

Total interest-earning assets

 

 

1,992,358

 

 

 

2,110,269

 

 

 

2,185,186

 

 

 

2,230,294

 

 

 

2,390,426

 

Total assets

 

 

2,175,796

 

 

 

2,293,114

 

 

 

2,372,728

 

 

 

2,419,521

 

 

 

2,600,231

 

Non-interest-bearing demand deposits

 

 

417,469

 

 

 

534,551

 

 

 

550,689

 

 

 

521,563

 

 

 

559,793

 

Total deposits

 

 

1,709,820

 

 

 

1,826,704

 

 

 

1,904,398

 

 

 

1,956,592

 

 

 

2,162,142

 

Total interest-bearing liabilities

 

 

1,477,356

 

 

 

1,477,301

 

 

 

1,538,998

 

 

 

1,617,176

 

 

 

1,763,062

 

Total shareholders' equity

 

 

259,353

 

 

 

257,035

 

 

 

255,685

 

 

 

252,391

 

 

 

249,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

2015

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Capital and credit quality measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.0

%

 

 

14.1

%

 

 

14.6

%

 

 

13.8

%

 

 

13.4

%

Sun National Bank

 

 

17.7

%

 

 

17.9

%

 

 

18.5

%

 

 

17.5

%

 

 

17.2

%

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

20.8

%

 

 

21.0

%

 

 

21.8

%

 

 

20.8

%

 

 

20.4

%

Sun National Bank

 

 

18.9

%

 

 

19.1

%

 

 

19.7

%

 

 

18.8

%

 

 

18.4

%

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

17.4

%

 

 

17.6

%

 

 

18.2

%

 

 

17.2

%

 

 

16.8

%

Sun National Bank

 

 

17.7

%

 

 

17.9

%

 

 

18.5

%

 

 

17.5

%

 

 

17.1

%

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

13.0

%

 

 

12.2

%

 

 

11.7

%

 

 

11.3

%

 

 

10.3

%

Sun National Bank

 

 

13.2

%

 

 

12.4

%

 

 

11.9

%

 

 

11.5

%

 

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

11.9

%

 

 

11.2

%

 

 

10.8

%

 

 

10.4

%

 

 

9.6

%

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

 

 

1.14

%

 

 

1.16

%

 

 

1.24

%

 

 

1.29

%

 

 

1.41

%

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

 

 

0.25

%

 

 

0.20

%

 

 

0.24

%

 

 

0.37

%

 

 

0.36

%

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

 

 

0.25

%

 

 

0.22

%

 

 

0.30

%

 

 

0.40

%

 

 

0.72

%

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

 

 

460

%

 

 

578

%

 

 

517

%

 

 

347

%

 

 

383

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

 

(56

)

 

 

(605

)

 

 

344

 

 

 

615

 

 

 

(2,330

)

Classified loans

 

 

7,812

 

 

 

5,922

 

 

 

5,803

 

 

 

9,236

 

 

 

8,461

 

Classified assets

 

 

11,018

 

 

 

9,410

 

 

 

9,918

 

 

 

12,442

 

 

 

11,998

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

 

3,066

 

 

 

2,207

 

 

 

3,121

 

 

 

5,156

 

 

 

4,611

 

Non-accrual loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

389

 

 

 

4,766

 

Troubled debt restructurings, non-accrual

 

 

838

 

 

 

910

 

 

 

534

 

 

 

702

 

 

 

854

 

Real estate owned, net

 

 

 

 

 

281

 

 

 

909

 

 

 

-

 

 

 

468

 

Total non-performing assets

 

$

3,904

 

 

$

3,398

 

 

$

4,564

 

 

$

6,247

 

 

$

10,699

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,159,715

 

 

$

11,429

 

 

 

3.94

 

%

$

1,051,610

 

 

$

10,803

 

 

 

4.11

 

%

Home equity and other

 

 

141,851

 

 

 

1,497

 

 

 

4.22

 

 

 

186,986

 

 

 

1,895

 

 

 

4.05

 

 

Residential real estate

 

 

247,489

 

 

 

2,105

 

 

 

3.40

 

 

 

284,197

 

 

 

2,399

 

 

 

3.38

 

 

Total loans receivable

 

 

1,549,055

 

 

 

15,031

 

 

 

3.88

 

 

 

1,522,793

 

 

 

15,097

 

 

 

3.97

 

 

Investment securities (3)

 

 

295,105

 

 

 

1,717

 

 

 

2.33

 

 

 

392,642

 

 

 

2,430

 

 

 

2.48

 

 

Interest-earning bank balances

 

 

148,198

 

 

 

187

 

 

 

0.50

 

 

 

474,991

 

 

 

297

 

 

 

0.25

 

 

Total interest-earning assets

 

 

1,992,358

 

 

 

16,935

 

 

 

3.40

 

 

 

2,390,426

 

 

 

17,824

 

 

 

2.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

183,438

 

 

 

 

 

 

 

 

 

 

 

209,805

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

$

2,600,231

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

711,631

 

 

 

359

 

 

 

0.20

 

%

$

894,851

 

 

 

406

 

 

 

0.18

 

%

Savings deposits

 

 

229,070

 

 

 

169

 

 

 

0.30

 

 

 

239,452

 

 

 

127

 

 

 

0.21

 

 

Time deposits

 

 

351,650

 

 

 

764

 

 

 

0.87

 

 

 

468,046

 

 

 

973

 

 

 

0.83

 

 

Total interest-bearing deposit accounts

 

 

1,292,351

 

 

 

1,292

 

 

 

0.40

 

 

 

1,602,349

 

 

 

1,506

 

 

 

0.38

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

 

 

 

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances

 

 

85,576

 

 

 

431

 

 

 

2.01

 

 

 

60,758

 

 

 

310

 

 

 

2.04

 

 

Obligations under capital lease

 

 

6,643

 

 

 

114

 

 

 

6.86

 

 

 

6,994

 

 

 

120

 

 

 

6.86

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

612

 

 

 

2.64

 

 

 

92,786

 

 

 

533

 

 

 

2.30

 

 

Total borrowings

 

 

185,005

 

 

 

1,157

 

 

 

2.50

 

 

 

160,713

 

 

 

963

 

 

 

2.40

 

 

Total interest-bearing liabilities

 

 

1,477,356

 

 

 

2,449

 

 

 

0.66

 

 

 

1,763,062

 

 

 

2,469

 

 

 

0.56

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

417,469

 

 

 

 

 

 

 

 

 

 

 

559,793

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

21,618

 

 

 

 

 

 

 

 

 

 

 

27,406

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

439,087

 

 

 

 

 

 

 

 

 

 

 

587,199

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,916,443

 

 

 

 

 

 

 

 

 

 

 

2,350,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

259,353

 

 

 

 

 

 

 

 

 

 

 

249,970

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

$

2,600,231

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,486

 

 

 

 

 

 

 

 

 

 

$

15,355

 

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.74

 

%

 

 

 

 

 

 

 

 

 

2.42

 

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

2.91

 

%

 

 

 

 

 

 

 

 

 

2.57

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

135

 

%

 

 

 

 

 

 

 

 

 

136

 

%

 

(1)

Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and branch 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 March 31, 2016 and 2015 was $0 and $164 thousand, respectively.

(4)

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

(5)

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

 

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,159,715

 

 

$

11,429

 

 

 

3.94

 

%

$

1,124,176

 

 

$

11,514

 

%

 

4.10

 

%

Home equity and other

 

 

141,851

 

 

 

1,497

 

 

 

4.22

 

 

 

146,806

 

 

 

1,550

 

 

 

4.17

 

 

Residential real estate

 

 

247,489

 

 

 

2,105

 

 

 

3.40

 

 

 

255,746

 

 

 

2,178

 

 

 

3.41

 

 

Total loans receivable

 

 

1,549,055

 

 

 

15,031

 

 

 

3.88

 

 

 

1,526,728

 

 

 

15,242

 

 

 

3.99

 

 

Investment securities (3)

 

 

295,105

 

 

 

1,717

 

 

 

2.33

 

 

 

306,112

 

 

 

1,724

 

 

 

2.25

 

 

Interest-earning bank balances

 

 

148,198

 

 

 

187

 

 

 

0.50

 

 

 

277,429

 

 

 

200

 

 

 

0.29

 

 

Total interest-earning assets

 

 

1,992,358

 

 

 

16,935

 

 

 

3.40

 

 

 

2,110,269

 

 

 

17,166

 

 

 

3.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

183,438

 

 

 

 

 

 

 

 

 

 

 

182,845

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

711,631

 

 

 

359

 

 

 

0.20

 

%

$

717,542

 

 

$

327

 

 

 

0.18

 

%

Savings deposits

 

 

229,070

 

 

 

169

 

 

 

0.30

 

 

 

212,641

 

 

 

128

 

%

 

0.24

 

 

Time deposits

 

 

351,650

 

 

 

764

 

 

 

0.87

 

 

 

361,970

 

 

 

776

 

 

 

0.86

 

 

Total interest-bearing deposit accounts

 

 

1,292,351

 

 

 

1,292

 

 

 

0.40

 

 

 

1,292,153

 

 

 

1,231

 

 

 

0.38

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

85,576

 

 

 

431

 

 

 

2.01

 

 

 

85,622

 

 

 

437

 

 

 

2.04

 

 

Obligations under capital lease

 

 

6,643

 

 

 

114

 

 

 

6.86

 

 

 

6,740

 

 

 

116

 

 

 

6.88

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

612

 

 

 

2.64

 

 

 

92,786

 

 

 

568

 

 

 

2.45

 

 

Total borrowings

 

 

185,005

 

 

 

1,157

 

 

 

2.50

 

 

 

185,148

 

 

 

1,121

 

 

 

2.42

 

 

Total interest-bearing liabilities

 

 

1,477,356

 

 

 

2,449

 

 

 

0.66

 

 

 

1,477,301

 

 

 

2,352

 

 

 

0.64

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

417,469

 

 

 

 

 

 

 

 

 

 

 

534,551

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

21,618

 

 

 

 

 

 

 

 

 

 

 

24,227

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

439,087

 

 

 

 

 

 

 

 

 

 

 

558,778

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,916,443

 

 

 

 

 

 

 

 

 

 

 

2,036,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

259,353

 

 

 

 

 

 

 

 

 

 

 

257,035

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,486

 

 

 

 

 

 

 

 

 

 

$

14,814

 

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.74

 

%

 

 

 

 

 

 

 

 

 

2.61

 

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

2.91

 

%

 

 

 

 

 

 

 

 

 

2.81

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

135

 

%

 

 

 

 

 

 

 

 

 

143

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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. There was no fully taxable equivalent adjustment for the three months ended March 31, 2016 and December 31, 2015.

(4)

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

(5)

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