Attached files

file filename
8-K - FORM 8-K - SUN BANCORP INC /NJ/snbc-8k_20170426.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 Net Income of $1.4 Million, or $0.07 per Diluted Share; Board of Directors Declares Quarterly Dividend of $0.01

Mount Laurel, N.J. – April 27, 2017 –

 

First Quarter Highlights:

 

Quarterly net income of $1.4 million, or $0.07 per diluted share, compared to $826 thousand, or $0.04 per diluted share, in the prior year quarter; pre-tax earnings of $2.1 million compared to $1.1 million in the prior year quarter.

Ongoing expense control with quarterly operating expenses of $16.1 million in the first quarter as compared to $16.5 million in the prior year quarter.

Average commercial loans grew 10% annualized in the first quarter and 10% since March 31, 2016.

No provision for loan losses in the first quarter as asset quality remains strong; non-performing loans of $4.1 million represents 0.25% of total assets at March 31, 2017.

Solid foundation with Sun Bancorp, Inc.’s total risk-based capital ratio of 21.9%, tier 1 common ratio of 15.8% and leverage capital ratio of 14.5% at March 31, 2017.

Board of Directors declared a dividend of $0.01 per share to holders of record of the common stock of Sun Bancorp, Inc. on May 23, 2017, payable on June 6, 2017.

 

Sun Bancorp, Inc. (NASDAQ: SNBC), (the “Company”), the holding company for Sun National Bank (the “Bank”), today reported net income of $1.4 million, or $0.07 per diluted share, for the quarter ended March 31, 2017, compared to net income of $56.0 million, or $2.94 per diluted share, for the quarter ended December 31, 2016, and net income of $826 thousand, or $0.04 per diluted share, for the quarter ended March 31, 2016. The quarter ended December 31, 2016 included a deferred tax asset valuation allowance reversal of $53.7 million.

 


 

“This quarter’s results are a continuation of the positive direction we have seen in Sun’s core profitability over the past two years,” stated President & CEO Thomas M. O’Brien.  “Our strategy continues to focus on growing relationship commercial real estate (“CRE”) and commercial and industrial (“C&I”) loans, funded with relationship deposits while maintaining a solid capital foundation and conservative risk management practices.  We believe that this approach provides for consistently improved quality of earnings over time.”

 

Discussion of Results:

 

Balance Sheet

 

Total assets remained steady at March 31, 2017 as compared to December 31, 2016, at $2.26 billion for both periods. Cash and cash equivalents totaled $128.9 million at March 31, 2017, as compared to $134.2 million at December 31, 2016.  The decrease in cash and cash equivalents during the first quarter of 2017 was primarily due to a $7.3 million reduction in deposits.  

 

Investments increased by $3.8 million in the first quarter of 2017 to $315.6 million from $311.7 million in the prior linked quarter due to purchases of investment securities, including $18.0 million of primarily variable rate mortgage-backed securities, partially offset by $16.0 million in pay downs.

 

Net loans remained essentially flat at March 31, 2017 at $1.59 billion as compared to December 31, 2016, but the Bank continued to experience a shift in business mix from consumer loans to relationship commercial loans.  Loan origination and refinancing activity in the CRE business slowed during the first quarter due to higher interest rates. As a result of the reduction in originations, non-owner occupied CRE loans fell by $13.5 million in the first quarter.  Offsetting this runoff, the Bank experienced continued momentum in its C&I business segment.  The C&I segment, which includes owner-occupied CRE and C&I, grew by $25.0 million in the first quarter.  Offsetting this growth was continued reductions in residential and home equity loans which fell by $11.0 million in the first quarter as the Bank continued its strategy of not originating new consumer loans.

 

Net loans receivable increased by $34.8 million, or 2%, as compared to the quarter ended March 31, 2016, primarily due to an increase of $93.4 million, or 8%, in the commercial loan portfolio and a decrease of $60.8 million, or 16%, in the consumer loan portfolio. The C&I segment loans grew by $50.9 million, or 12%, and the CRE non-owner occupied segment grew by $61.7 million, or 9%.  

 


 

The Bank’s trend of growing the commercial loan book continued,” said O’Brien.  “Although recent rate increases have slowed some commercial activity, both the period-end and average balances of our commercial loan portfolios increased in the first quarter.  We also saw a second consecutive quarter of growth in our C&I business segment with growth of $39.6 million, or 18% annualized, since September 30, 2016.  Despite good commercial loan originations this quarter, total loans outstanding remained essentially flat as commercial loan growth was offset by both expected consumer loan runoff and commercial loan pay offs.  While the rising rate environment may temper commercial loan demand, our team continues to evaluate quality opportunities.  We remain disciplined and have not compromised our risk management approach at the expense of aggressive growth.

 

Total deposits were $1.73 billion at March 31, 2017, as compared to $1.74 billion at December 31, 2016 and $1.70 billion at March 31, 2016. The cost of deposits increased by one basis point to 39 basis points compared to the prior linked quarter and increased by nine basis points as compared to the three months ended March 31, 2016 due to the impact of the recent increase in market interest rates in 2016 and growth in retail certificates of deposit.  While total deposits fell by $7.3 million in the first quarter, approximately $12 million was from activity in one large interest-bearing commercial deposit account.  Non-interest demand deposit accounts rose by $7.9 million while retail certificates of deposit grew by $5.3 million.

 

Net Interest Income and Margin

 

Net interest income was $14.8 million for the quarter ended March 31, 2017, compared to $14.5 million for the quarter ended March 31, 2016.  Net interest income remained relatively flat compared to the quarter ended December 31, 2016.  The Company’s net interest margin was 2.93% for the three months ended March 31, 2017 and December 31, 2016, as compared to 2.91% for the quarter ended March 31, 2016.  The two basis point increase in net interest margin from the quarter ended March 31, 2016 is due primarily to commercial loan growth along with a reduction in low-yielding interest-earning bank balances partially offset by the impact of an increase in the average cost of time deposits as interest rates have increased.

 

“Recent increases in market interest rates can be expected to provide some improvements in net interest margin due to our asset-sensitive position,” stated O’Brien.  “We remain diligent in our efforts to deploy liquidity prudently with a longer term view.”

 

Non-Interest Income

 

Non-interest income was $3.4 million for the quarter ended March 31, 2017, as compared to $3.3 million and $3.2 million for the quarters ended December 31, 2016 and March 31, 2016, respectively.  The increase in non-interest income from the quarter ended March 31, 2016 is due primarily to two loan related fees totaling


 

$550 thousand recorded in the first quarter of 2017.  Deposit service charges and fees and investment products income continue to be soft due to competitive pressures and market uncertainty.

 

Non-Interest Expense

 

Non-interest expense for the first quarter of 2017 was $16.1 million as compared to $15.4 million for the three months ended December 31, 2016 and $16.5 million for the three months ended March 31, 2016.  The increase in non-interest expense from the prior linked quarter is due primarily to an increase of $956 thousand in salaries and benefits as a result of the timing of accrual adjustments in the prior linked quarter and a seasonal increase in payroll taxes in the three months ended March 31, 2017.  This increase was partially offset by decreases of $167 thousand and $160 thousand related to equipment and advertising expenses, respectively.  Non-interest expense for the first quarter of 2017 declined by $462 thousand from the first quarter of 2016, primarily due to a decrease of $393 thousand in insurance expense as a result of reductions in FDIC assessment rates, a decrease of $181 thousand in salaries and employee benefit expense, as well as a decrease of $169 thousand in data processing expense due to efficiency gains, partially offset by a $300 thousand expense related to an outstanding letter of credit on a previously-sold legacy loan.

 

“Historically, first quarter operating expenses at the Company have been elevated above other quarters due to seasonal increases in payroll and snow removal costs,” said O’Brien.  “However, our diligent efforts in expense and vendor management led to continued improvements over previous first quarter periods.”

 

Asset Quality

 

Non-performing loans increased by $976 thousand to $4.1 million, or 0.25% of gross loans, at March 31, 2017 from $3.1 million, or 0.19% of gross loans, at December 31, 2016.  This increase was primarily due to $978 thousand of residential mortgage loans entering non-accrual status during the three months ended March 31, 2017.  

 

There was no provision for loan losses during the quarters ended March 31, 2017, December 31, 2016 and March 31, 2016.  In the first quarter of 2017, the Bank recorded net recoveries of $175 thousand as compared to net charge-offs of $285 thousand in the fourth quarter of 2016 and net charge-offs of $56 thousand in the first quarter of 2016.  The allowance for loan losses was $15.7 million, or 0.98% of gross loans at March 31, 2017 as compared to $15.5 million, or 0.97% of gross loans at December 31, 2016 and $18.0 million, or 1.14% of gross loans at March 31, 2016.  The allowance for loan losses was 385% of non-performing loans at March 31, 2017 as compared to 501% at December 31, 2016 and 460% at March 31, 2016.


 

 

"We remain pleased with our strong asset quality metrics,” stated O’Brien.  “We will continue our practice of proactive credit risk management.”

 

Capital

 

The Company’s capital ratios continue to remain strong due to positive earnings and a relatively flat balance sheet.  The capital levels are sufficient to support the Company’s anticipated growth. At March 31, 2017, the Bank’s Tier 1 common equity risk-based capital ratio was 17.8%, total risk-based capital ratio 18.8%, Tier 1 risk-based capital ratio 17.8% and leverage capital ratio 13.4%. At March 31, 2017, 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 15.8%, 21.9%, 19.2%, and 14.5%, respectively.  The Company’s tangible equity to tangible assets ratio was 12.8% at March 31, 2017, as compared to 12.7% at December 31, 2016 and 10.4% at March 31, 2016.  

 

Dividend Declaration

 

On April 25, 2017, the Board of Directors of the Company declared a dividend of $0.01 per share to holders of record of the common stock of the Company as of May 23, 2017, payable on June 6, 2017.

 

“This represents the Company’s fourth consecutive quarterly cash dividend and represents another important milestone for Sun,” stated O’Brien.

 

Conference Call

 

The Company will hold a conference call on Thursday, April 27, 2017 at 11:00 a.m. (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: 888-239-5359

 

Conference ID: 1700508

 

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 $2.26 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, 2016 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, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016.

 

 

 

March

31, 2017

 

 

December

31, 2016

 

 

September

30, 2016

 

 

June

30, 2016

 

 

March

31, 2016

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

322,816

 

 

$

319,709

 

 

$

265,878

 

 

$

264,172

 

 

$

259,457

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

284,628

 

 

$

281,521

 

 

$

227,690

 

 

$

225,984

 

 

$

221,269

 

Common stock

 

 

19,132

 

 

 

19,031

 

 

 

19,026

 

 

 

19,026

 

 

 

18,959

 

Less: Treasury stock

 

 

75

 

 

 

108

 

 

 

138

 

 

 

172

 

 

 

176

 

Total outstanding shares

 

 

19,057

 

 

 

18,923

 

 

 

18,888

 

 

 

18,854

 

 

 

18,783

 

Tangible book value per common share:

 

$

14.94

 

 

$

14.88

 

 

$

12.05

 

 

$

11.99

 

 

$

11.78

 

 

 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, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016.

 

 

 

Three Months Ended

 

 

 

March

31, 2017

 

 

December

31, 2016

 

 

September

30, 2016

 

 

June

30, 2016

 

 

March

31, 2016

 

Net income

 

$

1,430

 

 

$

56,000

 

 

$

1,630

 

 

$

2,963

 

 

$

826

 

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

323,258

 

 

$

267,542

 

 

$

266,931

 

 

$

262,517

 

 

$

259,353

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Average tangible equity

 

$

285,070

 

 

$

229,354

 

 

$

228,743

 

 

$

224,329

 

 

$

221,165

 

Return on average tangible equity(1):

 

 

2.0

%

 

 

97.7

%

 

 

2.9

%

 

 

5.3

%

 

 

1.5

%

 

(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,

 

 

 

2017

 

 

2016

 

 

2016

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,772

 

 

$

14,486

 

 

$

14,834

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

3,431

 

 

 

3,164

 

 

 

3,311

 

Non-interest expense

 

 

16,062

 

 

 

16,524

 

 

 

15,425

 

Income before income taxes

 

 

2,141

 

 

 

1,126

 

 

 

2,720

 

Income tax expense (benefit)

 

 

711

 

 

 

300

 

 

 

(53,280

)

Net income available to common shareholders

 

$

1,430

 

 

$

826

 

 

$

56,000

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.3

%

 

 

0.2

%

 

 

10.2

%

Return on average equity (1)

 

 

1.8

%

 

 

1.3

%

 

 

83.7

%

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

 

 

2.0

%

 

 

1.5

%

 

 

97.7

%

Net interest margin (1)

 

 

2.93

%

 

 

2.91

%

 

 

2.93

%

Efficiency ratio

 

 

88

%

 

 

94

%

 

 

85

%

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.04

 

 

$

2.96

 

Diluted

 

$

0.07

 

 

$

0.04

 

 

$

2.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

14.4

%

 

 

11.9

%

 

 

12.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

2016

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,255,773

 

 

$

2,169,750

 

 

$

2,262,262

 

Total deposits

 

 

1,733,989

 

 

 

1,703,902

 

 

 

1,741,363

 

Loans receivable, net of allowance for loan losses

 

 

1,594,759

 

 

 

1,559,946

 

 

 

1,594,377

 

Investments

 

 

315,558

 

 

 

298,656

 

 

 

311,727

 

Borrowings

 

 

91,554

 

 

 

92,159

 

 

 

91,708

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Shareholders' equity

 

 

322,816

 

 

 

259,457

 

 

 

319,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

0.98

%

 

 

1.14

%

 

 

0.97

%

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

 

 

0.25

%

 

 

0.25

%

 

 

0.19

%

Non-performing assets to total assets

 

 

0.25

%

 

 

0.18

%

 

 

0.14

%

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

 

 

385

%

 

 

460

%

 

 

501

%

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

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

15.8

%

 

 

14.0

%

 

 

16.0

%

Sun National Bank

 

 

17.8

%

 

 

17.7

%

 

 

18.9

%

Total risk-based capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.9

%

 

 

20.8

%

 

 

21.6

%

Sun National Bank

 

 

18.8

%

 

 

18.9

%

 

 

19.8

%

Tier 1 risk-based capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

19.2

%

 

 

17.4

%

 

 

18.9

%

Sun National Bank

 

 

17.8

%

 

 

17.7

%

 

 

18.9

%

Leverage capital (3):

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.5

%

 

 

13.0

%

 

 

14.6

%

Sun National Bank

 

 

13.4

%

 

 

13.2

%

 

 

14.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

16.94

 

 

$

13.81

 

 

$

16.90

 

Tangible book value per common share

 

$

14.94

 

 

$

11.78

 

 

$

14.88

 

 

(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.

(3)

March 31, 2017 capital ratios are estimated, subject to regulatory filings.

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

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

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

20,737

 

 

$

19,645

 

Interest earning bank balances

 

 

108,155

 

 

 

114,563

 

Cash and cash equivalents

 

 

128,892

 

 

 

134,208

 

Restricted cash

 

 

1,000

 

 

 

5,000

 

Investment securities available for sale (amortized cost of $303,154 and $300,028 at

March 31, 2017 and December 31, 2016, respectively)

 

 

299,502

 

 

 

295,686

 

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

March 31, 2017 and December 31, 2016)

 

 

250

 

 

 

250

 

Loans receivable (net of allowance for loan losses of $15,716 and $15,541 at

  March 31, 2017 and December 31, 2016, respectively)

 

 

1,594,759

 

 

 

1,594,377

 

Restricted equity investments, at cost

 

 

15,806

 

 

 

15,791

 

Bank properties and equipment, net

 

 

29,432

 

 

 

30,148

 

Accrued interest receivable

 

 

5,240

 

 

 

5,122

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

83,593

 

 

 

83,109

 

Deferred taxes, net

 

 

50,590

 

 

 

51,573

 

Other assets

 

 

8,521

 

 

 

8,810

 

Total assets

 

$

2,255,773

 

 

$

2,262,262

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,733,989

 

 

$

1,741,363

 

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

 

 

85,367

 

 

 

85,416

 

Obligations under capital lease

 

 

6,187

 

 

 

6,292

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

Other liabilities

 

 

14,628

 

 

 

16,696

 

Total liabilities

 

 

1,932,957

 

 

 

1,942,553

 

 

 

 

 

 

 

 

 

 

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; 19,132,414 shares issued and

19,057,379 shares outstanding at March 31, 2017; 19,030,704 shares issued and 18,922,726 shares outstanding at December 31, 2016.

 

 

95,662

 

 

 

95,154

 

Additional paid-in capital

 

 

508,353

 

 

 

508,593

 

Retained deficit

 

 

(275,261

)

 

 

(276,501

)

Accumulated other comprehensive loss

 

 

(2,160

)

 

 

(2,568

)

Deferred compensation plan trust

 

 

(1,160

)

 

 

(1,160

)

Treasury stock at cost, 75,035 shares at March 31, 2017 and 107,978 shares at                December 31, 2016.

 

 

(2,618

)

 

 

(3,809

)

Total shareholders' equity

 

 

322,816

 

 

 

319,709

 

Total liabilities and shareholders' equity

 

$

2,255,773

 

 

$

2,262,262

 

 

 

 


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,

 

 

 

2017

 

 

2016

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

15,673

 

 

$

15,031

 

Interest on taxable investment securities

 

 

1,785

 

 

 

1,680

 

Dividends on restricted equity investments

 

 

238

 

 

 

223

 

Total interest income

 

 

17,696

 

 

 

16,934

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,686

 

 

 

1,292

 

Interest on funds borrowed

 

 

531

 

 

 

544

 

Interest on junior subordinated debentures

 

 

707

 

 

 

612

 

Total interest expense

 

 

2,924

 

 

 

2,448

 

Net interest income

 

 

14,772

 

 

 

14,486

 

PROVISION FOR LOAN LOSSES

 

 

 

 

 

 

Net interest income after provision for loan losses

 

 

14,772

 

 

 

14,486

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,402

 

 

 

1,580

 

Interchange fees

 

 

467

 

 

 

484

 

Investment products income

 

 

284

 

 

 

377

 

BOLI income

 

 

484

 

 

 

508

 

Other income

 

 

794

 

 

 

215

 

Total non-interest income

 

 

3,431

 

 

 

3,164

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,882

 

 

 

9,063

 

Occupancy expense

 

 

2,350

 

 

 

2,339

 

Equipment expense

 

 

1,157

 

 

 

1,090

 

Data processing expense

 

 

1,019

 

 

 

1,188

 

Professional fees

 

 

536

 

 

 

471

 

Insurance expense

 

 

395

 

 

 

788

 

Advertising expense

 

 

313

 

 

 

382

 

Problem loan expense

 

 

134

 

 

 

33

 

Other expense

 

 

1,276

 

 

 

1,170

 

Total non-interest expense

 

 

16,062

 

 

 

16,524

 

INCOME BEFORE INCOME TAXES

 

 

2,141

 

 

 

1,126

 

INCOME TAX EXPENSE

 

 

711

 

 

 

300

 

NET INCOME AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

1,430

 

 

$

826

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.08

 

 

$

0.04

 

Diluted earnings per share

 

$

0.07

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

18,986,015

 

 

 

18,739,739

 

Weighted average shares - diluted

 

 

19,107,226

 

 

 

18,837,699

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,772

 

 

$

14,834

 

 

$

14,712

 

 

$

14,872

 

 

$

14,486

 

 

Provision for (recovery of) loan losses

 

 

 

 

 

 

 

 

 

 

 

(1,682

)

 

 

 

 

Non-interest income

 

 

3,431

 

 

 

3,311

 

 

 

3,142

 

 

 

3,774

 

 

 

3,164

 

 

Non-interest expense

 

 

16,062

 

 

 

15,425

 

 

 

15,937

 

 

 

17,066

 

 

 

16,524

 

 

Income before income taxes

 

 

2,141

 

 

 

2,720

 

 

 

1,917

 

 

 

3,262

 

 

 

1,126

 

 

Income tax expense (benefit)

 

 

711

 

 

 

(53,280

)

 

 

287

 

 

 

299

 

 

 

300

 

 

Net income available to common shareholders

 

$

1,430

 

 

$

56,000

 

 

$

1,630

 

 

$

2,963

 

 

$

826

 

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.3

%

 

 

10.2

%

 

 

0.3

%

 

 

0.5

%

 

 

0.2

%

 

Return on average equity (1)

 

 

1.8

%

 

 

83.7

%

 

 

2.4

%

 

 

4.5

%

 

 

1.3

%

 

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

 

 

2.0

%

 

 

97.7

%

 

 

2.9

%

 

 

5.3

%

 

 

1.5

%

 

Net interest margin (1)

 

 

2.93

%

 

 

2.93

%

 

 

2.94

%

 

 

2.98

%

 

 

2.91

%

 

Efficiency ratio

 

 

88

%

 

 

85

%

 

 

89

%

 

 

93

%

 

 

94

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

2.96

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

 

Diluted

 

$

0.07

 

 

$

2.94

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

 

Book value

 

$

16.94

 

 

$

16.90

 

 

$

14.08

 

 

$

14.01

 

 

$

13.81

 

 

Tangible book value

 

$

14.94

 

 

$

14.88

 

 

$

12.05

 

 

$

11.99

 

 

$

11.78

 

 

Cash dividends paid

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

$

 

 

$

 

 

Average basic shares

 

 

18,986,015

 

 

 

18,908,688

 

 

 

18,874,577

 

 

 

18,848,236

 

 

 

18,739,739

 

 

Average diluted shares

 

 

19,107,226

 

 

 

19,016,188

 

 

 

18,962,740

 

 

 

18,957,201

 

 

 

18,837,699

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,402

 

 

$

1,484

 

 

$

1,540

 

 

$

1,618

 

 

$

1,580

 

 

Interchange fees

 

 

467

 

 

 

483

 

 

 

451

 

 

 

486

 

 

 

484

 

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

 

 

 

426

 

 

 

 

 

Gain on sale of loans

 

 

 

 

 

60

 

 

 

41

 

 

 

 

 

 

 

 

Investment products income

 

 

284

 

 

 

288

 

 

 

505

 

 

 

538

 

 

 

377

 

 

BOLI income

 

 

484

 

 

 

452

 

 

 

485

 

 

 

489

 

 

 

508

 

 

Other income

 

 

794

 

 

 

544

 

 

 

120

 

 

 

217

 

 

 

215

 

 

Total non-interest income

 

$

3,431

 

 

$

3,311

 

 

$

3,142

 

 

$

3,774

 

 

$

3,164

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

8,882

 

 

$

7,926

 

 

$

8,649

 

 

$

9,333

 

 

$

9,063

 

 

Occupancy expense

 

 

2,350

 

 

 

2,232

 

 

 

2,273

 

 

 

2,144

 

 

 

2,339

 

 

Equipment expense

 

 

1,157

 

 

 

1,324

 

 

 

1,303

 

 

 

1,068

 

 

 

1,090

 

 

Data processing expense

 

 

1,019

 

 

 

1,124

 

 

 

1,116

 

 

 

1,075

 

 

 

1,188

 

 

Professional fees

 

 

536

 

 

 

508

 

 

 

730

 

 

 

537

 

 

 

471

 

 

Insurance expense

 

 

395

 

 

 

368

 

 

 

452

 

 

 

556

 

 

 

788

 

 

Advertising expense

 

 

313

 

 

 

473

 

 

 

412

 

 

 

393

 

 

 

382

 

 

Problem loan expenses

 

 

134

 

 

 

61

 

 

 

131

 

 

 

187

 

 

 

33

 

 

Other expenses

 

 

1,276

 

 

 

1,409

 

 

 

871

 

 

 

1,773

 

 

 

1,170

 

 

Total non-interest expense

 

$

16,062

 

 

$

15,425

 

 

$

15,937

 

 

$

17,066

 

 

$

16,524

 

 

 

(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)

 

 

 

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

128,892

 

 

$

134,208

 

 

$

156,292

 

 

$

168,799

 

 

$

136,238

 

Restricted cash

 

 

1,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

Investment securities

 

 

315,558

 

 

 

311,727

 

 

 

308,031

 

 

 

296,714

 

 

 

298,656

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

230,306

 

 

 

235,946

 

 

 

226,493

 

 

 

220,609

 

 

 

222,828

 

Commercial real estate - owner occupied

 

 

261,971

 

 

 

231,348

 

 

 

226,165

 

 

 

225,520

 

 

 

218,598

 

Commercial real estate - non-owner occupied

 

 

729,102

 

 

 

742,662

 

 

 

676,323

 

 

 

666,345

 

 

 

667,401

 

Land and development

 

 

67,336

 

 

 

67,165

 

 

 

84,692

 

 

 

82,018

 

 

 

86,520

 

Residential real estate

 

 

205,573

 

 

 

210,874

 

 

 

226,691

 

 

 

237,080

 

 

 

241,891

 

Home equity and other

 

 

116,187

 

 

 

121,923

 

 

 

126,302

 

 

 

132,912

 

 

 

140,660

 

Total loans

 

 

1,610,475

 

 

 

1,609,918

 

 

 

1,566,666

 

 

 

1,564,484

 

 

 

1,577,898

 

Allowance for loan losses

 

 

(15,716

)

 

 

(15,541

)

 

 

(15,827

)

 

 

(15,891

)

 

 

(17,952

)

Net loans held-for-investment

 

 

1,594,759

 

 

 

1,594,377

 

 

 

1,550,839

 

 

 

1,548,593

 

 

 

1,559,946

 

Loans held-for-sale

 

 

 

 

 

 

 

 

1,450

 

 

 

540

 

 

 

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,255,773

 

 

 

2,262,262

 

 

 

2,189,346

 

 

 

2,186,982

 

 

 

2,169,750

 

Net deferred tax asset, before valuation allowance

 

 

124,256

 

 

 

125,238

 

 

 

124,574

 

 

 

125,051

 

 

 

126,744

 

Deferred tax valuation allowance

 

 

(73,665

)

 

 

(73,665

)

 

 

(127,973

)

 

 

(128,362

)

 

 

(129,248

)

Total deposits

 

 

1,733,989

 

 

 

1,741,363

 

 

 

1,717,634

 

 

 

1,713,665

 

 

 

1,703,902

 

Advances from the FHLBNY

 

 

85,367

 

 

 

85,416

 

 

 

85,465

 

 

 

85,513

 

 

 

85,560

 

Obligations under capital leases

 

 

6,187

 

 

 

6,292

 

 

 

6,396

 

 

 

6,498

 

 

 

6,599

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

322,816

 

 

 

319,709

 

 

 

265,878

 

 

 

264,172

 

 

 

259,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,270,543

 

 

$

1,238,749

 

 

$

1,215,135

 

 

$

1,197,368

 

 

$

1,159,715

 

Residential real estate

 

 

209,500

 

 

 

220,502

 

 

 

233,277

 

 

 

240,884

 

 

 

247,489

 

Home equity and other

 

 

117,963

 

 

 

122,290

 

 

 

128,078

 

 

 

136,330

 

 

 

141,851

 

Total loans

 

 

1,598,006

 

 

 

1,581,541

 

 

 

1,576,490

 

 

 

1,574,582

 

 

 

1,549,055

 

Securities and other interest-earning assets

 

 

417,171

 

 

 

442,409

 

 

 

425,042

 

 

 

422,667

 

 

 

443,303

 

Total interest-earning assets

 

 

2,015,177

 

 

 

2,023,950

 

 

 

2,001,532

 

 

 

1,997,249

 

 

 

1,992,358

 

Total assets

 

 

2,240,787

 

 

 

2,201,886

 

 

 

2,187,482

 

 

 

2,179,400

 

 

 

2,175,796

 

Non-interest-bearing demand deposits

 

 

402,949

 

 

 

411,728

 

 

 

402,465

 

 

 

393,922

 

 

 

417,469

 

Total deposits

 

 

1,717,848

 

 

 

1,731,312

 

 

 

1,709,863

 

 

 

1,707,574

 

 

 

1,709,820

 

Total interest-bearing liabilities

 

 

1,499,303

 

 

 

1,504,138

 

 

 

1,492,139

 

 

 

1,498,510

 

 

 

1,477,356

 

Total shareholders' equity

 

 

323,258

 

 

 

267,542

 

 

 

266,931

 

 

 

262,517

 

 

 

259,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and credit quality measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

15.8

%

 

 

16.0

%

 

 

14.5

%

 

 

14.3

%

 

 

14.0

%

Sun National Bank

 

 

17.8

%

 

 

18.9

%

 

 

18.3

%

 

 

18.1

%

 

 

17.7

%

Total risk-based capital (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.9

%

 

 

21.6

%

 

 

21.2

%

 

 

21.0

%

 

 

20.8

%

Sun National Bank

 

 

18.8

%

 

 

19.8

%

 

 

19.3

%

 

 

19.1

%

 

 

18.9

%

Tier 1 risk-based capital (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

19.2

%

 

 

18.9

%

 

 

18.1

%

 

 

17.9

%

 

 

17.4

%

Sun National Bank

 

 

17.8

%

 

 

18.9

%

 

 

18.3

%

 

 

18.1

%

 

 

17.7

%

Leverage capital (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.5

%

 

 

14.6

%

 

 

13.3

%

 

 

13.2

%

 

 

13.0

%

Sun National Bank

 

 

13.4

%

 

 

14.5

%

 

 

13.4

%

 

 

13.3

%

 

 

13.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

14.4

%

 

 

12.2

%

 

 

12.2

%

 

 

12.0

%

 

 

11.9

%

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

 

 

0.98

%

 

 

0.97

%

 

 

1.01

%

 

 

1.02

%

 

 

1.14

%

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

 

 

0.25

%

 

 

0.19

%

 

 

0.42

%

 

 

0.35

%

 

 

0.25

%

Non-performing assets to total assets

 

 

0.18

%

 

 

0.14

%

 

 

0.31

%

 

 

0.27

%

 

 

0.18

%

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

 

 

385

%

 

 

501

%

 

 

238

%

 

 

289

%

 

 

460

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries (charge-offs)

 

 

175

 

 

 

(285

)

 

 

(65

)

 

 

(378

)

 

 

(56

)

Classified loans

 

 

7,752

 

 

 

6,887

 

 

 

8,593

 

 

 

9,310

 

 

 

7,812

 

Classified assets

 

 

10,958

 

 

 

10,094

 

 

 

11,799

 

 

 

12,516

 

 

 

11,018

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

 

2,682

 

 

 

1,697

 

 

 

3,246

 

 

 

2,580

 

 

 

3,066

 

Non-accrual loans held-for-sale

 

 

 

 

 

 

 

 

178

 

 

 

332

 

 

 

 

Troubled debt restructurings, non-accrual

 

 

1,395

 

 

 

1,404

 

 

 

3,396

 

 

 

2,918

 

 

 

838

 

Total non-performing assets

 

$

4,077

 

 

$

3,101

 

 

$

6,820

 

 

$

5,830

 

 

$

3,904

 

 

(1)

March 31, 2017 capital ratios are estimated, subject to regulatory filings.


 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,270,543

 

 

$

12,617

 

 

 

3.97

 

%

$

1,159,715

 

 

$

11,429

 

 

 

3.94

 

%

Home equity and other

 

 

117,963

 

 

 

1,258

 

 

 

4.27

 

 

 

141,851

 

 

 

1,497

 

 

 

4.22

 

 

Residential real estate

 

 

209,500

 

 

 

1,799

 

 

 

3.43

 

 

 

247,489

 

 

 

2,105

 

 

 

3.40

 

 

Total loans receivable

 

 

1,598,006

 

 

 

15,674

 

 

 

3.92

 

 

 

1,549,055

 

 

 

15,031

 

 

 

3.88

 

 

Investment securities

 

 

308,261

 

 

 

1,807

 

 

 

2.34

 

 

 

295,105

 

 

 

1,717

 

 

 

2.33

 

 

Interest-earning bank balances

 

 

108,910

 

 

 

215

 

 

 

0.79

 

 

 

148,198

 

 

 

187

 

 

 

0.50

 

 

Total interest-earning assets

 

 

2,015,177

 

 

 

17,696

 

 

 

3.51

 

 

 

1,992,358

 

 

 

16,935

 

 

 

3.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

225,610

 

 

 

 

 

 

 

 

 

 

 

183,438

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,240,787

 

 

 

 

 

 

 

 

 

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

667,152

 

 

 

389

 

 

 

0.23

 

%

$

711,631

 

 

 

359

 

 

 

0.20

 

%

Savings deposits

 

 

240,407

 

 

 

201

 

 

 

0.33

 

 

 

229,070

 

 

 

169

 

 

 

0.30

 

 

Time deposits

 

 

407,340

 

 

 

1,096

 

 

 

1.08

 

 

 

351,650

 

 

 

764

 

 

 

0.87

 

 

Total interest-bearing deposit accounts

 

 

1,314,899

 

 

 

1,686

 

 

 

0.51

 

 

 

1,292,351

 

 

 

1,292

 

 

 

0.40

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances

 

 

85,384

 

 

 

424

 

 

 

1.99

 

 

 

85,576

 

 

 

431

 

 

 

2.01

 

 

Obligations under capital lease

 

 

6,234

 

 

 

107

 

 

 

6.87

 

 

 

6,643

 

 

 

114

 

 

 

6.86

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

707

 

 

 

3.05

 

 

 

92,786

 

 

 

612

 

 

 

2.64

 

 

Total borrowings

 

 

184,404

 

 

 

1,238

 

 

 

2.69

 

 

 

185,005

 

 

 

1,157

 

 

 

2.50

 

 

Total interest-bearing liabilities

 

 

1,499,303

 

 

 

2,924

 

 

 

0.78

 

 

 

1,477,356

 

 

 

2,449

 

 

 

0.66

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

402,949

 

 

 

 

 

 

 

 

 

 

 

417,469

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

15,277

 

 

 

 

 

 

 

 

 

 

 

21,618

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

418,226

 

 

 

 

 

 

 

 

 

 

 

439,087

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,917,529

 

 

 

 

 

 

 

 

 

 

 

1,916,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

323,258

 

 

 

 

 

 

 

 

 

 

 

259,353

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,240,787

 

 

 

 

 

 

 

 

 

 

$

2,175,796

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,772

 

 

 

 

 

 

 

 

 

 

$

14,486

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

2.73

 

%

 

 

 

 

 

 

 

 

 

2.74

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

2.93

 

%

 

 

 

 

 

 

 

 

 

2.91

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

134

 

%

 

 

 

 

 

 

 

 

 

135

 

%

 

(1)

Average balances include non-accrual loans.

(2)

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

(3)

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

(4)

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, 2017

 

 

December 31, 2016

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,270,543

 

 

$

12,617

 

 

 

3.97

 

%

$

1,238,749

 

 

$

12,605

 

 

 

4.07

 

%

Home equity and other

 

 

117,963

 

 

 

1,258

 

 

 

4.27

 

 

 

122,290

 

 

 

1,295

 

 

 

4.24

 

 

Residential real estate

 

 

209,500

 

 

 

1,799

 

 

 

3.43

 

 

 

220,502

 

 

 

1,834

 

 

 

3.33

 

 

Total loans receivable

 

 

1,598,006

 

 

 

15,674

 

 

 

3.92

 

 

 

1,581,541

 

 

 

15,734

 

 

 

3.98

 

 

Investment securities

 

 

308,261

 

 

 

1,807

 

 

 

2.34

 

 

 

312,431

 

 

 

1,800

 

 

 

2.30

 

 

Interest-earning bank balances

 

 

108,910

 

 

 

215

 

 

 

0.79

 

 

 

129,978

 

 

 

183

 

 

 

0.56

 

 

Total interest-earning assets

 

 

2,015,177

 

 

 

17,696

 

 

 

3.51

 

 

 

2,023,950

 

 

 

17,717

 

 

 

3.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

225,610

 

 

 

 

 

 

 

 

 

 

 

177,936

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,240,787

 

 

 

 

 

 

 

 

 

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

667,152

 

 

 

389

 

 

 

0.23

 

%

$

677,815

 

 

$

392

 

 

 

0.23

 

%

Savings deposits

 

 

240,407

 

 

 

201

 

 

 

0.33

 

 

 

241,746

 

 

 

204

 

 

 

0.34

 

 

Time deposits

 

 

407,340

 

 

 

1,096

 

 

 

1.08

 

 

 

400,023

 

 

 

1,057

 

 

 

1.06

 

 

Total interest-bearing deposit accounts

 

 

1,314,899

 

 

 

1,686

 

 

 

0.51

 

 

 

1,319,584

 

 

 

1,653

 

 

 

0.50

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

85,384

 

 

 

424

 

 

 

1.99

 

 

 

85,433

 

 

 

434

 

 

 

2.03

 

 

Obligations under capital lease

 

 

6,234

 

 

 

107

 

 

 

6.87

 

 

 

6,335

 

 

 

109

 

 

 

6.88

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

707

 

 

 

3.05

 

 

 

92,786

 

 

 

688

 

 

 

2.97

 

 

Total borrowings

 

 

184,404

 

 

 

1,238

 

 

 

2.69

 

 

 

184,554

 

 

 

1,231

 

 

 

2.67

 

 

Total interest-bearing liabilities

 

 

1,499,303

 

 

 

2,924

 

 

 

0.78

 

 

 

1,504,138

 

 

 

2,884

 

 

 

0.77

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

402,949

 

 

 

 

 

 

 

 

 

 

 

411,728

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

15,277

 

 

 

 

 

 

 

 

 

 

 

18,478

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

418,226

 

 

 

 

 

 

 

 

 

 

 

430,206

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,917,529

 

 

 

 

 

 

 

 

 

 

 

1,934,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

323,258

 

 

 

 

 

 

 

 

 

 

 

267,542

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,240,787

 

 

 

 

 

 

 

 

 

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,772

 

 

 

 

 

 

 

 

 

 

$

14,833

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

2.73

 

%

 

 

 

 

 

 

 

 

 

2.73

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

2.93

 

%

 

 

 

 

 

 

 

 

 

2.93

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

134

 

%

 

 

 

 

 

 

 

 

 

135

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances include non-accrual loans and loans held-for-sale.

(2)

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

(3)

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

(4)

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