Attached files

file filename
8-K - 8-K - SUN BANCORP INC /NJ/snbc-8k_20171026.htm

 

Exhibit 99

For Immediate Release

 

 

Contact:Mike Dinneen

Senior Vice President, Director of Marketing & Communications

(856) 552-5013

mdinneen@sunnb.com

 

Sun Bancorp, Inc. Announces Third Quarter Net Income of $2.7 Million, or $0.14 per Diluted Share; Board of Directors Declares Quarterly Dividend of $0.01

Mount Laurel, N.J. – October 26, 2017 –

 

Third Quarter Highlights:

 

Third quarter 2017 net income of $2.7 million, or $0.14 per diluted share, compared to net income of $1.5 million, or $0.08 per diluted share, in second quarter of 2017.

Return on average assets expands to 0.50% from 0.27% in linked prior quarter; Efficiency ratio improves to 77% from 91% in linked prior quarter.

Net interest margin increased by 29 basis points to 3.25% in the third quarter of 2017 as compared to 2.96% for the second quarter of 2017, primarily as a result of increasing loan yield with stable cost of deposits as well as the redemption of approximately $40 million of high-cost holding company debt during June and July of 2017.  

Cost of deposits fell one basis point from the prior quarter to 0.39%.  

Quarterly operating expenses fell to $14.5 million in the third quarter, as compared to $16.3 million in the linked prior quarter; representing the lowest quarterly expenses since 2002.

Continuation of solid asset quality trends with non-performing loans of $4.2 million at September 30, 2017, which is 0.26% of gross loans. No provision for loan loss was recorded, and net charge-offs were $250 thousand in the third quarter.

Board of Directors declared a dividend of $0.01 per share to holders of record of the common stock of Sun Bancorp, Inc. as of November 21, 2017, payable on December 5, 2017.

Sun Bancorp, Inc. (NASDAQ: SNBC), (the “Company”), the holding company for Sun National Bank (the “Bank”), today reported net income of $2.7 million, or $0.14 per diluted share, for the quarter ended September 30, 2017, compared to net income of $1.5 million, or $0.08 per diluted share, for the quarter ended


 

June 30, 2017, and net income of $1.6 million, or $0.09 per diluted share, for the quarter ended September 30, 2016.

“Our successful efforts in the last three years towards strengthening capital, building profitability and controlling expenses continue to produce financial results of better quality and quantity. Several of our financial ratios are now at or well above peer levels,” stated President & CEO Thomas M. O’Brien.  “Entering 2017, the Company stated that it would continue to focus on improving net interest margin, the efficiency ratio and return on assets, and the third quarter demonstrated significant milestone achievements towards those goals.  Despite slowdowns in new business development, the underlying health and strength of the Company is further evidenced by the significant increase in our diluted earnings per share from $0.08 to $0.14.”

 

Discussion of Results:

Balance Sheet

Total assets decreased to $2.17 billion at September 30, 2017, as compared to $2.22 billion at June 30, 2017 and $2.26 billion at December 31, 2016. Cash and cash equivalents totaled $93.5 million at September 30, 2017, as compared to $127.8 million at June 30, 2017 and $134.2 million at December 31, 2016.  The decrease in cash and cash equivalents during the first nine months of 2017 was primarily due to a reduction in brokered and subscription deposits and the recent redemptions of approximately $40 million of trust preferred securities, partially offset by decreases in net loans receivable and investment securities since December 31, 2016.

 

Investment securities decreased by $11.6 million to $288.4 million at September 30, 2017 from $300.0 million at June 30, 2017 due to pay downs.  The Bank did not initiate new investment purchases in the current quarter as available cash flow was reinvested into commercial loans.

 

Net loans totaled $1.57 billion at each of September 30, 2017 and June 30, 2017 as compared to $1.59 billion at December 31, 2016.  The decrease of $19.9 million since year end was due to several factors.  As a result of the reduction in originations and refinancing activity, non-owner occupied commercial real estate (“CRE”) loans fell by $29.0 million in the nine months ended September 30, 2017.  Residential and home equity loans declined by $37.7 million over the same period as the Bank’s position in these portfolios continued to decline with no origination activity.  Offsetting these decreases was growth in the commercial and industrial (C&I) lending segment, which includes owner-occupied CRE loans and C&I loans, of $33.2 million and an increase in land and development loans of $12.6 million in the nine months ended September 30, 2017.

 


 

“In the past two quarters, we believe several of the Bank’s non-owner occupied CRE clients have scaled back on activity, due to potential U.S. tax reform legislative proposals that may have a material impact on the economics of real estate investments,” stated O’Brien.  “As projected, our C&I activity remained robust as the Bank continues to evaluate attractive relationship lending opportunities in this segment.”

 

Total deposits decreased to $1.68 billion at September 30, 2017, as compared to $1.71 billion at June 30, 2017 and $1.74 billion at December 31, 2016 due primarily to $66 million, or 68%, runoff in brokered and subscription deposits.  The cost of deposits decreased by one basis point to 39 basis points compared to the prior linked quarter and increased by five basis points as compared to the nine months ended September 30, 2016.

 

“The Bank’s slower loan originations as well as our liquidity position affords us the opportunity to continue to shed non-relationship brokered and subscription deposits and better focus on fee-generating relationship deposits,” stated O’Brien.  “As a result, we saw a small decrease in overall cost of deposits despite the increasing external competitive rate environment.”

 

Net Interest Income and Margin

Net interest income was $16.0 million for the three months ended September 30, 2017, compared to $14.9 million for the three months ended June 30, 2017, and $14.7 million for the three months ended September 30, 2016. The Company’s net interest margin was 3.25% for the three months ended September 30, 2017 as compared to 2.96% for three months ended June 30, 2017 and 2.94% for the three months ended September 30, 2016.  The increase in net interest margin in the third quarter of 2017 primarily reflects an increase in loan yields of 16 basis points from the linked prior quarter and the impact of the recent trust preferred redemptions while deposit cost of funds fell by one basis point.  During the second quarter, the Bank accelerated $415 thousand of deferred issuance costs related to two tranches of trust preferred securities, totaling $40 million, which were fully redeemed during June and July of 2017.  This acceleration of costs reduced net interest margin by nine basis points in the second quarter of 2017.  

“Coming into 2017, the Company had stated that its net interest margin target would be between 3.00% and 3.10%,” said O’Brien.  “In 2017, we effectively de-leveraged our balance sheet in order to redeem approximately $40 million of our trust preferred securities.  Coupled with the improved yield on our loan portfolio and stable deposit costs, the Company was able to expand its margin by 29 basis points to 3.25% for the third quarter of 2017 compared to the prior year quarter, which is now in line with peer levels.  Over the last three years, the Company has been mindful of the asset-sensitive nature of its balance sheet, which we believe has positioned us well in a rising rate environment.”


 

 

Non-Interest Income

 

Non-interest income was $2.8 million for the quarter ended September 30, 2017, as compared to $3.0 million and $3.1 million for the quarters ended June 30, 2017 and September 30, 2016, respectively.  The decrease in non-interest income from the quarter ended June 30, 2017 reflects declines in both deposit related fees and investment products income resulting from mild reductions in fee paying customers..

Non-Interest Expense

Non-interest expense for the third quarter of 2017 was $14.5 million as compared to $16.3 million for the three months ended June 30, 2017 and $15.9 million for the three months ended September 30, 2016.  The decrease in non-interest expense from the prior linked quarter is due primarily to decreases of $1.0 million in other expenses and $491 thousand in professional fees.  Other expenses included $588 thousand of recourse reserve reversals in the third quarter of 2017 and $166 thousand of lower appraisal fees compared to the linked prior quarter.  Professional fees declined primarily due to the linked prior quarter including $400 thousand of merger related expenses.  Non-interest expense for the third quarter of 2017 declined by $1.4 million compared to the third quarter of 2016, primarily due to the aforementioned recourse reserve reversals, a decrease of $233 thousand in equipment expense, a decrease of $132 thousand in occupancy expense, a decrease of $124 thousand in data processing expense, a $106 thousand decline in advertising expense and a $105 thousand decrease in professional fees.

“With our quarterly non-interest expenses now falling below $15 million, we continue to demonstrate our careful attention to cost management principles,” said O’Brien.  “Rationalization of occupancy costs, reduction of expenses as a result of diligent risk management, information technology platform enhancements and strong vendor management are all contributing factors that have allowed the Company to improve its operating efficiency.  At the beginning of 2017, we stated that improving the efficiency ratio would be a key objective.  Our efforts have led to a significant improvement in that metric.  The Company’s efficiency ratio, which had hovered above 90% in recent quarters, improved to 77% this quarter.”

Asset Quality

Non-performing loans decreased by $228 thousand to $4.2 million, or 0.26% of gross loans, at September 30, 2017 from $4.4 million, or 0.28% of gross loans, at June 30, 2017. During the third quarter of 2017, approximately $1.0 million of non-performing residential mortgage loans were sold.  This was offset by an increase in non-performing residential mortgage and commercial real estate loans of approximately $500 thousand and $300 thousand, respectively. Non-performing loans were $6.8 million, or 0.42% of gross loans, at September 30, 2016.


 

There was no provision for loan losses recorded in the three months ended September 30, 2017, June 30, 2017 and September 30, 2016.  The Bank’s credit portfolio has remained relatively steady with minimal charge-off activity.  While net charge-offs for the third quarter of 2017 were $250 thousand, in the first nine months of 2017 the Bank recorded net charge-offs of $16 thousand as compared to net charge-offs of $499 thousand in the first nine months of 2016.  The allowance for loan losses was $14.7 million, or 0.92% of gross loans, at September 30, 2017 as compared to $14.9 million, or 0.94% of gross loans, at June 30, 2017 and $15.8 million, or 1.01% of gross loans, at September 30, 2016.  The allowance for loan losses was 349% of non-performing loans at September 30, 2017 as compared to 337% of non-performing loans at June 30, 2017 and 238% of non-performing loans at September 30, 2016.

Capital

The Company’s capital ratios continue to remain very strong due to positive earnings and a slightly reduced balance sheet.  All capital ratios remain at robust levels and are sufficient to support the Company’s strategic plan.  At September 30, 2017, the Bank had a Tier 1 common equity risk-based capital ratio of 18.7%, total risk-based capital ratio of 19.6%, a Tier 1 risk-based capital ratio of 18.7% and a leverage capital ratio of 14.2%. At September 30, 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 16.5%, 20.2%, 19.2%, and 14.6%, respectively.  The Company’s tangible equity to tangible assets ratio was 13.6% at September 30, 2017, as compared to 13.2% at June 30, 2017 and 10.6% at September 30, 2016.  

Merger Update

On October 24, 2017, the Sun Bancorp, Inc. shareholders approved the previously announced merger of the Company with and into OceanFirst Financial Corp. (NASDAQ: OCFC) (“OceanFirst”) with OceanFirst as the surviving entity (the “Merger”). Regulatory approval of the Merger was received from the Federal Reserve Bank of Philadelphia on October 17, 2017. The regulatory application for the transaction remains under review by the Office of the Comptroller of the Currency (“OCC”).  Subject to receipt of OCC approval and other customary closing conditions, the Company expects to close the Merger in January 2018.

Dividend Declaration

On October 24, 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 November 21, 2017, payable on December 5, 2017.

“Our primary goal of delivering shareholder value remains steadfast,” stated O’Brien.  “The accomplishments of this quarter and the merger announcement of the previous quarter, further demonstrate that commitment.  We believe our Company has made tremendous progress in the last three years towards building profitability, pristine asset quality and a culture of regulatory excellence and delivering upon the


 

promise of solid relationship banking.  The additional progress we have achieved in the third quarter is a culmination of those efforts, and represents an impressive legacy for Sun and all of its various stakeholders.”  

 

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) delays in closing the Merger and the ability of the Company or OceanFirst to obtain regulatory approvals and meet other closing conditions to the Merger; (ii) the Company’s ability to attract and retain key management and staff; (iii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iv) the ability to attract deposits and other sources of liquidity; (v) changes in the financial performance and/or condition of the Bank’s borrowers; (vi) changes in consumer spending, borrowing and saving habits; (vii) the ability to increase market share and control expenses; (viii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (ix) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (x) volatility in the credit and equity markets and its effect on the general economy; (xi) the credit risks of lending activities, including changes in the level and trend of loan


 

delinquencies and write-offs; (xii) the overall quality of the composition of the Company’s loan and securities portfolios; (xiii) inflation, interest rate, securities market and monetary fluctuations; (xiv)legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations, changes in banking, securities and tax laws and regulations and their application by regulators and changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; (xv) the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; (xvi) competition among providers of financial services; and (xvii) other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks detailed under the headings Risk Factors and “Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s Form 10-K for the fiscal year ended December 31, 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 September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016.

 

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

328,599

 

 

$

325,060

 

 

$

322,816

 

 

$

319,709

 

 

$

265,878

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

290,411

 

 

$

286,872

 

 

$

284,628

 

 

$

281,521

 

 

$

227,690

 

Common stock

 

 

19,135

 

 

 

19,134

 

 

 

19,132

 

 

 

19,031

 

 

 

19,026

 

Less: Treasury stock

 

 

73

 

 

 

73

 

 

 

75

 

 

 

108

 

 

 

138

 

Total outstanding shares

 

 

19,062

 

 

 

19,061

 

 

 

19,057

 

 

 

18,923

 

 

 

18,888

 

Tangible book value per common share:

 

$

15.24

 

 

$

15.05

 

 

$

14.94

 

 

$

14.88

 

 

$

12.05

 


 

 

 Return on Average Tangible Equity (dollars in thousands)

The following provides the calculation of return on tangible equity for the three months ended September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016.

 

 

Three Months Ended

 

 

 

September 30,

2017

 

 

June 30,

2017

 

 

March 31,

2017

 

 

December 31,

2016

 

 

September 30,

2016

 

Net income

 

$

2,740

 

 

$

1,455

 

 

$

1,430

 

 

$

56,000

 

 

$

1,630

 

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

328,994

 

 

$

325,919

 

 

$

323,258

 

 

$

267,542

 

 

$

266,931

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Average tangible equity

 

$

290,806

 

 

$

287,731

 

 

$

285,070

 

 

$

229,354

 

 

$

228,743

 

Return on average tangible equity(1):

 

 

3.8

%

 

 

2.0

%

 

 

2.0

%

 

 

97.7

%

 

 

2.9

%

 

(1)

Annualized


SUN BANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

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

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

16,034

 

 

$

14,712

 

 

$

45,670

 

 

$

44,070

 

(Recovery of) provision for loan losses

 

 

 

 

 

 

 

 

(831

)

 

 

(1,682

)

Non-interest income

 

 

2,835

 

 

 

3,142

 

 

 

9,266

 

 

 

10,078

 

Non-interest expense

 

 

14,509

 

 

 

15,937

 

 

 

46,860

 

 

 

49,527

 

Income before income taxes

 

 

4,360

 

 

 

1,917

 

 

 

8,907

 

 

 

6,303

 

Income tax expense

 

 

1,620

 

 

 

287

 

 

 

3,282

 

 

 

885

 

Net income available to common shareholders

 

$

2,740

 

 

$

1,630

 

 

$

5,625

 

 

$

5,418

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.5

%

 

 

0.3

%

 

 

0.5

%

 

 

0.3

%

Return on average equity (1)

 

 

3.3

%

 

 

2.4

%

 

 

3.5

%

 

 

2.8

%

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

 

 

3.9

%

 

 

2.9

%

 

 

3.9

%

 

 

3.2

%

Net interest margin (1)

 

 

3.25

%

 

 

2.94

%

 

 

3.04

%

 

 

2.94

%

Efficiency ratio

 

 

77

%

 

 

89

%

 

 

85

%

 

 

91

%

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

 

$

0.09

 

 

$

0.30

 

 

$

0.29

 

Diluted

 

$

0.14

 

 

$

0.09

 

 

$

0.29

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

15.0

%

 

 

12.2

%

 

 

14.7

%

 

 

12.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

 

 

2017

 

 

2016

 

 

 

2016

 

 

 

 

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,167,674

 

 

$

2,189,346

 

 

$

2,262,262

 

 

 

 

 

Total deposits

 

 

1,682,494

 

 

 

1,717,634

 

 

 

1,741,363

 

 

 

 

 

Loans receivable, net of allowance for loan losses

 

 

1,574,498

 

 

 

1,550,839

 

 

 

1,594,377

 

 

 

 

 

Loans held-for-sale

 

 

 

 

 

1,450

 

 

 

 

 

 

 

 

Investments

 

 

288,428

 

 

 

308,031

 

 

 

311,727

 

 

 

 

 

Borrowings

 

 

91,236

 

 

 

91,861

 

 

 

91,708

 

 

 

 

 

Junior subordinated debentures

 

 

51,548

 

 

 

92,786

 

 

 

92,786

 

 

 

 

 

Shareholders' equity

 

 

328,599

 

 

 

265,878

 

 

 

319,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

0.92

%

 

 

1.01

%

 

 

0.97

%

 

 

 

 

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

 

 

0.26

%

 

 

0.42

%

 

 

0.19

%

 

 

 

 

Non-performing assets to total assets

 

 

0.19

%

 

 

0.31

%

 

 

0.14

%

 

 

 

 

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

 

 

349

%

 

 

238

%

 

 

501

%

 

 

 

 

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

16.5

%

 

 

14.5

%

 

 

16.0

%

 

 

 

 

Sun National Bank

 

 

18.7

%

 

 

18.3

%

 

 

18.9

%

 

 

 

 

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

20.2

%

 

 

21.2

%

 

 

21.6

%

 

 

 

 

Sun National Bank

 

 

19.6

%

 

 

19.3

%

 

 

19.8

%

 

 

 

 

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

19.2

%

 

 

18.1

%

 

 

18.9

%

 

 

 

 

Sun National Bank

 

 

18.7

%

 

 

18.3

%

 

 

18.9

%

 

 

 

 

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

13.3

%

 

 

14.6

%

 

 

 

 

Sun National Bank

 

 

14.2

%

 

 

13.4

%

 

 

14.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

17.25

 

 

$

14.08

 

 

$

16.94

 

 

 

 

 

Tangible book value per common share

 

$

15.24

 

 

$

12.05

 

 

$

14.94

 

 

 

 

 

 

(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)

September 30, 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)

 

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

20,180

 

 

$

19,645

 

Interest earning bank balances

 

 

73,278

 

 

 

114,563

 

Cash and cash equivalents

 

 

93,458

 

 

 

134,208

 

Restricted cash

 

 

1,000

 

 

 

5,000

 

Investment securities available for sale (amortized cost of $274,374 and $300,028 at

September 30, 2017 and December 31, 2016, respectively)

 

 

271,334

 

 

 

295,686

 

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

September 30, 2017 and December 31, 2016)

 

 

250

 

 

 

250

 

Loans receivable (net of allowance for loan losses of $14,694 and $15,541 at

  September 30, 2017 and December 31, 2016, respectively)

 

 

1,574,498

 

 

 

1,594,377

 

Restricted equity investments, at cost

 

 

16,844

 

 

 

15,791

 

Bank properties and equipment, net

 

 

28,225

 

 

 

30,148

 

Accrued interest receivable

 

 

5,161

 

 

 

5,122

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

84,572

 

 

 

83,109

 

Deferred taxes, net

 

 

47,872

 

 

 

51,573

 

Other assets

 

 

6,272

 

 

 

8,810

 

Total assets

 

$

2,167,674

 

 

$

2,262,262

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,682,494

 

 

$

1,741,363

 

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

 

 

85,266

 

 

 

85,416

 

Obligations under capital lease

 

 

5,970

 

 

 

6,292

 

Junior subordinated debentures

 

 

51,548

 

 

 

92,786

 

Other liabilities

 

 

13,797

 

 

 

16,696

 

Total liabilities

 

 

1,839,075

 

 

 

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; 19,134,685 shares issued and

19,092,748 shares outstanding at September 30, 2017; 19,030,704 shares issued and 18,922,726 shares outstanding at December 31, 2016.

 

 

95,673

 

 

 

95,154

 

Additional paid-in capital

 

 

508,869

 

 

 

508,593

 

Retained deficit

 

 

(271,448

)

 

 

(276,501

)

Accumulated other comprehensive loss

 

 

(1,798

)

 

 

(2,568

)

Deferred compensation plan trust

 

 

(1,276

)

 

 

(1,160

)

Treasury stock at cost, 41,937 shares at September 30, 2017 and 107,978 shares at

December 31, 2016.

 

 

(1,421

)

 

 

(3,809

)

Total shareholders' equity

 

 

328,599

 

 

 

319,709

 

Total liabilities and shareholders' equity

 

$

2,167,674

 

 

$

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

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

16,659

 

 

$

15,582

 

 

$

48,557

 

 

$

46,278

 

Interest on taxable investment securities

 

 

1,737

 

 

 

1,657

 

 

 

5,319

 

 

 

4,956

 

Dividends on restricted equity investments

 

 

247

 

 

 

220

 

 

 

715

 

 

 

657

 

Total interest income

 

 

18,643

 

 

 

17,459

 

 

 

54,591

 

 

 

51,891

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,659

 

 

 

1,556

 

 

 

5,038

 

 

 

4,304

 

Interest on funds borrowed

 

 

537

 

 

 

545

 

 

 

1,602

 

 

 

1,631

 

Interest on junior subordinated debentures

 

 

413

 

 

 

646

 

 

 

2,281

 

 

 

1,886

 

Total interest expense

 

 

2,609

 

 

 

2,747

 

 

 

8,921

 

 

 

7,821

 

Net interest income

 

 

16,034

 

 

 

14,712

 

 

 

45,670

 

 

 

44,070

 

(RECOVERY OF) PROVISION FOR LOAN LOSSES

 

 

 

 

 

 

 

 

(831

)

 

 

(1,682

)

Net interest income after provision for loan losses

 

 

16,034

 

 

 

14,712

 

 

 

46,501

 

 

 

45,752

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,350

 

 

 

1,540

 

 

 

4,119

 

 

 

4,737

 

Interchange fees

 

 

483

 

 

 

451

 

 

 

1,460

 

 

 

1,422

 

Gain on sale of loans

 

 

 

 

 

41

 

 

 

 

 

 

41

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

30

 

 

 

426

 

Investment products income

 

 

293

 

 

 

505

 

 

 

905

 

 

 

1,419

 

BOLI income

 

 

491

 

 

 

485

 

 

 

1,463

 

 

 

1,482

 

Other income

 

 

218

 

 

 

120

 

 

 

1,289

 

 

 

551

 

Total non-interest income

 

 

2,835

 

 

 

3,142

 

 

 

9,266

 

 

 

10,078

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,821

 

 

 

8,649

 

 

 

26,669

 

 

 

27,045

 

Occupancy expense

 

 

2,141

 

 

 

2,273

 

 

 

6,742

 

 

 

6,756

 

Equipment expense

 

 

1,070

 

 

 

1,303

 

 

 

3,369

 

 

 

3,462

 

Data processing expense

 

 

992

 

 

 

1,116

 

 

 

2,923

 

 

 

3,379

 

Professional fees

 

 

625

 

 

 

730

 

 

 

2,277

 

 

 

1,738

 

Insurance expense

 

 

389

 

 

 

452

 

 

 

1,192

 

 

 

1,796

 

Advertising expense

 

 

306

 

 

 

412

 

 

 

964

 

 

 

1,187

 

Problem loan expense

 

 

75

 

 

 

131

 

 

 

279

 

 

 

350

 

Other expense

 

 

90

 

 

 

871

 

 

 

2,445

 

 

 

3,814

 

Total non-interest expense

 

 

14,509

 

 

 

15,937

 

 

 

46,860

 

 

 

49,527

 

INCOME BEFORE INCOME TAXES

 

 

4,360

 

 

 

1,917

 

 

 

8,907

 

 

 

6,303

 

INCOME TAX EXPENSE

 

 

1,620

 

 

 

287

 

 

 

3,282

 

 

 

885

 

NET INCOME AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

2,740

 

 

$

1,630

 

 

$

5,625

 

 

$

5,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.14

 

 

$

0.09

 

 

$

0.30

 

 

$

0.29

 

Diluted earnings per share

 

$

0.14

 

 

$

0.09

 

 

$

0.29

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

19,088,192

 

 

 

18,874,577

 

 

 

19,044,985

 

 

 

18,821,047

 

Weighted average shares - diluted

 

 

19,188,490

 

 

 

18,962,740

 

 

 

19,162,414

 

 

 

18,909,867

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

2017

 

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

16,034

 

 

$

14,863

 

 

$

14,772

 

 

$

14,834

 

 

$

14,712

 

 

(Recovery of) provision for loan losses

 

 

 

 

 

(831

)

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

2,835

 

 

 

3,000

 

 

 

3,431

 

 

 

3,311

 

 

 

3,142

 

 

Non-interest expense

 

 

14,509

 

 

 

16,289

 

 

 

16,062

 

 

 

15,425

 

 

 

15,937

 

 

Income before income taxes

 

 

4,360

 

 

 

2,405

 

 

 

2,141

 

 

 

2,720

 

 

 

1,917

 

 

Income tax expense (benefit)

 

 

1,620

 

 

 

950

 

 

 

711

 

 

 

(53,280

)

 

 

287

 

 

Net income available to common shareholders

 

$

2,740

 

 

$

1,455

 

 

$

1,430

 

 

$

56,000

 

 

$

1,630

 

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.5

%

 

 

0.3

%

 

 

0.3

%

 

 

10.2

%

 

 

0.3

%

 

Return on average equity (1)

 

 

3.3

%

 

 

1.8

%

 

 

1.8

%

 

 

83.7

%

 

 

2.4

%

 

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

 

 

3.9

%

 

 

2.0

%

 

 

2.0

%

 

 

97.7

%

 

 

2.9

%

 

Net interest margin (1)

 

 

3.25

%

 

 

2.96

%

 

 

2.93

%

 

 

2.93

%

 

 

2.94

%

 

Efficiency ratio

 

 

77

%

 

 

91

%

 

 

88

%

 

 

85

%

 

 

89

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

 

$

0.08

 

 

$

0.08

 

 

$

2.96

 

 

$

0.09

 

 

Diluted

 

$

0.14

 

 

$

0.08

 

 

$

0.07

 

 

$

2.94

 

 

$

0.09

 

 

Book value

 

$

17.25

 

 

$

17.05

 

 

$

16.94

 

 

$

16.90

 

 

$

14.08

 

 

Tangible book value

 

$

15.24

 

 

$

15.05

 

 

$

14.94

 

 

$

14.88

 

 

$

12.05

 

 

Cash dividends paid

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

Average basic shares

 

 

19,088,192

 

 

 

19,059,626

 

 

 

18,986,015

 

 

 

18,908,688

 

 

 

18,874,577

 

 

Average diluted shares

 

 

19,188,490

 

 

 

19,191,294

 

 

 

19,107,226

 

 

 

19,016,188

 

 

 

18,962,740

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,350

 

 

$

1,367

 

 

$

1,402

 

 

$

1,484

 

 

$

1,540

 

 

Interchange fees

 

 

483

 

 

 

510

 

 

 

467

 

 

 

483

 

 

 

451

 

 

Gain on sale of investment securities

 

 

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of loans

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

41

 

 

Investment products income

 

 

293

 

 

 

327

 

 

 

284

 

 

 

288

 

 

 

505

 

 

BOLI income

 

 

491

 

 

 

488

 

 

 

484

 

 

 

452

 

 

 

485

 

 

Other income

 

 

218

 

 

 

282

 

 

 

794

 

 

 

544

 

 

 

120

 

 

Total non-interest income

 

$

2,835

 

 

$

3,000

 

 

$

3,431

 

 

$

3,311

 

 

$

3,142

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

8,821

 

 

$

8,966

 

 

$

8,882

 

 

$

7,926

 

 

$

8,649

 

 

Occupancy expense

 

 

2,141

 

 

 

2,252

 

 

 

2,350

 

 

 

2,232

 

 

 

2,273

 

 

Equipment expense

 

 

1,070

 

 

 

1,142

 

 

 

1,157

 

 

 

1,324

 

 

 

1,303

 

 

Data processing expense

 

 

992

 

 

 

911

 

 

 

1,019

 

 

 

1,124

 

 

 

1,116

 

 

Professional fees

 

 

625

 

 

 

1,116

 

 

 

536

 

 

 

508

 

 

 

730

 

 

Insurance expense

 

 

389

 

 

 

408

 

 

 

395

 

 

 

368

 

 

 

452

 

 

Advertising expense

 

 

306

 

 

 

346

 

 

 

313

 

 

 

473

 

 

 

412

 

 

Problem loan expenses

 

 

75

 

 

 

70

 

 

 

134

 

 

 

61

 

 

 

131

 

 

Other expenses

 

 

90

 

 

 

1,078

 

 

 

1,276

 

 

 

1,409

 

 

 

871

 

 

Total non-interest expense

 

$

14,509

 

 

$

16,289

 

 

$

16,062

 

 

$

15,425

 

 

$

15,937

 

 

 

(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

 

 

2017

 

 

2017

 

 

2016

 

 

2016

 

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

93,458

 

 

$

127,831

 

 

$

128,892

 

 

$

134,208

 

 

$

156,292

 

Restricted cash

 

 

1,000

 

 

 

1,000

 

 

 

1,000

 

 

 

5,000

 

 

 

5,000

 

Investment securities

 

 

288,428

 

 

 

299,987

 

 

 

315,558

 

 

 

311,727

 

 

 

308,031

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

258,360

 

 

 

251,346

 

 

 

230,306

 

 

 

235,946

 

 

 

226,493

 

Commercial real estate - owner occupied

 

 

242,178

 

 

 

250,164

 

 

 

261,971

 

 

 

231,348

 

 

 

226,165

 

Commercial real estate - non-owner occupied

 

 

713,624

 

 

 

710,831

 

 

 

729,102

 

 

 

742,662

 

 

 

676,323

 

Land and development

 

 

79,957

 

 

 

67,042

 

 

 

67,336

 

 

 

67,165

 

 

 

84,692

 

Residential real estate

 

 

187,338

 

 

 

196,157

 

 

 

205,573

 

 

 

210,874

 

 

 

226,691

 

Home equity and other

 

 

107,735

 

 

 

113,572

 

 

 

116,187

 

 

 

121,923

 

 

 

126,302

 

Total loans

 

 

1,589,192

 

 

 

1,589,112

 

 

 

1,610,475

 

 

 

1,609,918

 

 

 

1,566,666

 

Allowance for loan losses

 

 

(14,694

)

 

 

(14,945

)

 

 

(15,716

)

 

 

(15,541

)

 

 

(15,827

)

Net loans held-for-investment

 

 

1,574,498

 

 

 

1,574,167

 

 

 

1,594,759

 

 

 

1,594,377

 

 

 

1,550,839

 

Loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,450

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,167,674

 

 

 

2,216,802

 

 

 

2,255,773

 

 

 

2,262,262

 

 

 

2,189,346

 

Net deferred tax asset, before valuation allowance

 

 

121,058

 

 

 

123,107

 

 

 

125,238

 

 

 

124,574

 

 

 

125,051

 

Deferred tax valuation allowance

 

 

(73,186

)

 

 

(73,665

)

 

 

(73,665

)

 

 

(127,973

)

 

 

(128,362

)

Total deposits

 

 

1,682,494

 

 

 

1,708,253

 

 

 

1,733,989

 

 

 

1,741,363

 

 

 

1,717,634

 

Advances from the FHLBNY

 

 

85,266

 

 

 

85,317

 

 

 

85,367

 

 

 

85,416

 

 

 

85,465

 

Obligations under capital leases

 

 

5,970

 

 

 

6,079

 

 

 

6,187

 

 

 

6,292

 

 

 

6,396

 

Junior subordinated debentures

 

 

51,548

 

 

 

77,322

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

328,599

 

 

 

325,060

 

 

 

322,816

 

 

 

319,709

 

 

 

265,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,281,922

 

 

$

1,288,517

 

 

$

1,270,543

 

 

$

1,238,749

 

 

$

1,215,135

 

Residential real estate

 

 

193,663

 

 

 

202,659

 

 

 

209,500

 

 

 

220,502

 

 

 

233,277

 

Home equity and other

 

 

109,842

 

 

 

114,330

 

 

 

117,963

 

 

 

122,290

 

 

 

128,078

 

Total loans

 

 

1,585,427

 

 

 

1,605,506

 

 

 

1,598,006

 

 

 

1,581,541

 

 

 

1,576,490

 

Securities and other interest-earning assets

 

 

387,243

 

 

 

405,240

 

 

 

417,171

 

 

 

442,409

 

 

 

425,042

 

Total interest-earning assets

 

 

1,972,670

 

 

 

2,010,746

 

 

 

2,015,177

 

 

 

2,023,950

 

 

 

2,001,532

 

Total assets

 

 

2,191,588

 

 

 

2,231,978

 

 

 

2,240,787

 

 

 

2,201,886

 

 

 

2,187,482

 

Non-interest-bearing demand deposits

 

 

414,554

 

 

 

409,694

 

 

 

402,949

 

 

 

411,728

 

 

 

402,465

 

Total deposits

 

 

1,700,655

 

 

 

1,707,873

 

 

 

1,717,848

 

 

 

1,731,312

 

 

 

1,709,863

 

Total interest-bearing liabilities

 

 

1,435,395

 

 

 

1,482,256

 

 

 

1,499,303

 

 

 

1,504,138

 

 

 

1,492,139

 

Total shareholders' equity

 

 

328,994

 

 

 

325,919

 

 

 

323,258

 

 

 

267,542

 

 

 

266,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

  

 

2017

 

 

2017

 

 

2017

 

 

2016

 

 

2016

 

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Q3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and credit quality measures (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

16.5

%

 

 

16.2

%

 

 

15.8

%

 

 

16.0

%

 

 

14.5

%

Sun National Bank

 

 

18.7

%

 

 

18.3

%

 

 

17.8

%

 

 

18.9

%

 

 

18.3

%

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

20.2

%

 

 

21.4

%

 

 

21.9

%

 

 

21.6

%

 

 

21.2

%

Sun National Bank

 

 

19.6

%

 

 

19.3

%

 

 

18.8

%

 

 

19.8

%

 

 

19.3

%

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

19.2

%

 

 

19.7

%

 

 

19.2

%

 

 

18.9

%

 

 

18.1

%

Sun National Bank

 

 

18.7

%

 

 

18.3

%

 

 

17.8

%

 

 

18.9

%

 

 

18.3

%

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

14.7

%

 

 

14.5

%

 

 

14.6

%

 

 

13.3

%

Sun National Bank

 

 

14.2

%

 

 

13.6

%

 

 

13.4

%

 

 

14.5

%

 

 

13.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

15.0

%

 

 

14.6

%

 

 

14.4

%

 

 

12.2

%

 

 

12.2

%

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

 

 

0.92

%

 

 

0.94

%

 

 

0.98

%

 

 

0.97

%

 

 

1.01

%

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

 

 

0.26

%

 

 

0.28

%

 

 

0.25

%

 

 

0.19

%

 

 

0.42

%

Non-performing assets to total assets

 

 

0.19

%

 

 

0.20

%

 

 

0.18

%

 

 

0.14

%

 

 

0.31

%

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

 

 

349

%

 

 

337

%

 

 

385

%

 

 

501

%

 

 

238

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

 

(250

)

 

 

59

 

 

 

175

 

 

 

(285

)

 

 

(65

)

Classified loans

 

 

7,350

 

 

 

7,979

 

 

 

7,752

 

 

 

6,887

 

 

 

8,593

 

Classified assets

 

 

10,556

 

 

 

11,185

 

 

 

10,958

 

 

 

10,094

 

 

 

11,799

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

 

2,727

 

 

 

2,934

 

 

 

2,682

 

 

 

1,697

 

 

 

3,246

 

Non-accrual loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178

 

Troubled debt restructurings, non-accrual

 

 

1,481

 

 

 

1,502

 

 

 

1,395

 

 

 

1,404

 

 

 

3,396

 

Total non-performing assets

 

$

4,208

 

 

$

4,436

 

 

$

4,077

 

 

$

3,101

 

 

$

6,820

 

 

(1)

September 30, 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

 

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,281,922

 

 

$

13,732

 

 

 

4.28

 

%

$

1,215,135

 

 

$

12,230

 

 

 

4.03

 

%

Home equity and other

 

 

109,842

 

 

 

1,285

 

 

 

4.68

 

 

 

128,078

 

 

 

1,354

 

 

 

4.23

 

 

Residential real estate

 

 

193,663

 

 

 

1,643

 

 

 

3.39

 

 

 

233,277

 

 

 

1,998

 

 

 

3.43

 

 

Total loans receivable

 

 

1,585,427

 

 

 

16,660

 

 

 

4.20

 

 

 

1,576,490

 

 

 

15,582

 

 

 

3.95

 

 

Investment securities

 

 

295,885

 

 

 

1,694

 

 

 

2.29

 

 

 

312,629

 

 

 

1,734

 

 

 

2.22

 

 

Interest-earning bank balances

 

 

91,358

 

 

 

289

 

 

 

1.27

 

 

 

112,413

 

 

 

144

 

 

 

0.51

 

 

Total interest-earning assets

 

 

1,972,670

 

 

 

18,643

 

 

 

3.78

 

 

 

2,001,532

 

 

 

17,460

 

 

 

3.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

218,918

 

 

 

 

 

 

 

 

 

 

 

185,950

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,191,588

 

 

 

 

 

 

 

 

 

 

$

2,187,482

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

667,538

 

 

 

409

 

 

 

0.25

 

%

$

678,636

 

 

 

374

 

 

 

0.22

 

%

Savings deposits

 

 

248,680

 

 

 

216

 

 

 

0.35

 

 

 

241,960

 

 

 

202

 

 

 

0.33

 

 

Time deposits

 

 

369,883

 

 

 

1,033

 

 

 

1.12

 

 

 

386,802

 

 

 

981

 

 

 

1.01

 

 

Total interest-bearing deposit accounts

 

 

1,286,101

 

 

 

1,658

 

 

 

0.52

 

 

 

1,307,398

 

 

 

1,557

 

 

 

0.48

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances

 

 

85,283

 

 

 

432

 

 

 

2.03

 

 

 

85,514

 

 

 

434

 

 

 

2.03

 

 

Obligations under capital lease

 

 

6,019

 

 

 

105

 

 

 

6.98

 

 

 

6,441

 

 

 

110

 

 

 

6.83

 

 

Junior subordinated debentures

 

 

57,992

 

 

 

413

 

 

 

2.85

 

 

 

92,786

 

 

 

646

 

 

 

2.78

 

 

Total borrowings

 

 

149,294

 

 

 

950

 

 

 

2.55

 

 

 

184,741

 

 

 

1,190

 

 

 

2.58

 

 

Total interest-bearing liabilities

 

 

1,435,395

 

 

 

2,608

 

 

 

0.73

 

 

 

1,492,139

 

 

 

2,747

 

 

 

0.74

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

414,554

 

 

 

 

 

 

 

 

 

 

 

402,465

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

12,645

 

 

 

 

 

 

 

 

 

 

 

25,947

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

427,199

 

 

 

 

 

 

 

 

 

 

 

428,412

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,862,594

 

 

 

 

 

 

 

 

 

 

 

1,920,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

328,994

 

 

 

 

 

 

 

 

 

 

 

266,931

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,191,588

 

 

 

 

 

 

 

 

 

 

$

2,187,482

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

16,035

 

 

 

 

 

 

 

 

 

 

$

14,713

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

3.05

 

%

 

 

 

 

 

 

 

 

 

2.75

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

3.25

 

%

 

 

 

 

 

 

 

 

 

2.94

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

137

 

%

 

 

 

 

 

 

 

 

 

134

 

%

 

(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 Nine Months Ended

 

 

For the Nine Months Ended

 

 

 

 

September 30, 2017

 

 

September 30, 2016

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,280,369

 

 

$

39,570

 

 

 

4.11

 

%

$

1,190,942

 

 

$

35,800

 

 

 

4.00

 

%

Home equity

 

 

114,014

 

 

 

3,814

 

 

 

4.45

 

 

 

135,368

 

 

 

4,282

 

 

 

4.21

 

 

Residential real estate

 

 

201,883

 

 

 

5,173

 

 

 

3.41

 

 

 

240,498

 

 

 

6,197

 

 

 

3.43

 

 

Total loans receivable

 

 

1,596,266

 

 

 

48,557

 

 

 

4.05

 

 

 

1,566,808

 

 

 

46,279

 

 

 

3.93

 

 

Investment securities

 

 

305,315

 

 

 

5,282

 

 

 

2.30

 

 

 

301,579

 

 

 

5,124

 

 

 

2.26

 

 

Interest-earning bank balances

 

 

97,793

 

 

 

751

 

 

 

1.02

 

 

 

128,691

 

 

 

489

 

 

 

0.51

 

 

Total interest-earning assets

 

 

1,999,374

 

 

 

54,590

 

 

 

3.63

 

 

 

1,997,078

 

 

 

51,892

 

 

 

3.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

221,897

 

 

 

 

 

 

 

 

 

 

 

183,856

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,221,271

 

 

 

 

 

 

 

 

 

 

$

2,180,934

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

665,370

 

 

 

1,200

 

 

 

0.24

 

%

$

696,920

 

 

$

1,115

 

 

 

0.21

 

%

Savings deposits

 

 

245,358

 

 

 

628

 

 

 

0.34

 

 

 

236,750

 

 

 

563

 

 

 

0.32

 

 

Time deposits

 

 

388,894

 

 

 

3,210

 

 

 

1.10

 

 

 

370,851

 

 

 

2,627

 

 

 

0.94

 

 

Total interest-bearing deposit accounts

 

 

1,299,622

 

 

 

5,038

 

 

 

0.52

 

 

 

1,304,521

 

 

 

4,305

 

 

 

0.44

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances

 

 

85,333

 

 

 

1,285

 

 

 

2.00

 

 

 

85,540

 

 

 

1,294

 

 

 

2.01

 

 

Obligations under capital lease

 

 

6,126

 

 

 

317

 

 

 

6.88

 

 

 

6,541

 

 

 

336

 

 

 

6.83

 

 

Junior subordinated debentures

 

 

81,004

 

 

 

2,281

 

 

 

3.75

 

 

 

92,786

 

 

 

1,886

 

 

 

2.70

 

 

Total borrowings

 

 

172,463

 

 

 

3,883

 

 

 

2.99

 

 

 

184,867

 

 

 

3,516

 

 

 

2.53

 

 

Total interest-bearing liabilities

 

 

1,472,085

 

 

 

8,921

 

 

 

0.81

 

 

 

1,489,388

 

 

 

7,821

 

 

 

0.70

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

409,108

 

 

 

 

 

 

 

 

 

 

 

404,563

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

14,000

 

 

 

 

 

 

 

 

 

 

 

24,021

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

423,108

 

 

 

 

 

 

 

 

 

 

 

428,584

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,895,193

 

 

 

 

 

 

 

 

 

 

 

1,917,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

326,078

 

 

 

 

 

 

 

 

 

 

 

262,962

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,221,271

 

 

 

 

 

 

 

 

 

 

$

2,180,934

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

45,669

 

 

 

 

 

 

 

 

 

 

$

44,071

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

2.82

 

%

 

 

 

 

 

 

 

 

 

2.76

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

3.04

 

%

 

 

 

 

 

 

 

 

 

2.94

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

136

 

%

 

 

 

 

 

 

 

 

 

134

 

%

 

 

(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

 

 

 

 

September 30, 2017

 

 

June 30, 2017

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,281,922

 

 

$

13,732

 

 

 

4.28

 

%

$

1,288,517

 

 

$

13,221

 

 

 

4.10

 

%

Home equity and other

 

 

109,842

 

 

 

1,285

 

 

 

4.68

 

 

 

114,330

 

 

 

1,271

 

 

 

4.45

 

 

Residential real estate

 

 

193,663

 

 

 

1,643

 

 

 

3.39

 

 

 

202,659

 

 

 

1,731

 

 

 

3.42

 

 

Total loans receivable

 

 

1,585,427

 

 

 

16,660

 

 

 

4.20

 

 

 

1,605,506

 

 

 

16,223

 

 

 

4.04

 

 

Investment securities

 

 

295,885

 

 

 

1,694

 

 

 

2.29

 

 

 

311,935

 

 

 

1,781

 

 

 

2.28

 

 

Interest-earning bank balances

 

 

91,358

 

 

 

289

 

 

 

1.27

 

 

 

93,305

 

 

 

248

 

 

 

1.06

 

 

Total interest-earning assets

 

 

1,972,670

 

 

 

18,643

 

 

 

3.78

 

 

 

2,010,746

 

 

 

18,252

 

 

 

3.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

218,918

 

 

 

 

 

 

 

 

 

 

 

221,231

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,191,588

 

 

 

 

 

 

 

 

 

 

$

2,231,977

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

667,538

 

 

 

409

 

 

 

0.25

 

%

$

661,415

 

 

$

402

 

 

 

0.24

 

%

Savings deposits

 

 

248,680

 

 

 

216

 

 

 

0.35

 

 

 

246,895

 

 

 

211

 

 

 

0.34

 

 

Time deposits

 

 

369,883

 

 

 

1,033

 

 

 

1.12

 

 

 

389,869

 

 

 

1,081

 

 

 

1.11

 

 

Total interest-bearing deposit accounts

 

 

1,286,101

 

 

 

1,658

 

 

 

0.52

 

 

 

1,298,179

 

 

 

1,694

 

 

 

0.52

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

85,283

 

 

 

432

 

 

 

2.03

 

 

 

85,334

 

 

 

430

 

 

 

2.02

 

 

Obligations under capital lease

 

 

6,019

 

 

 

105

 

 

 

6.98

 

 

 

6,127

 

 

 

105

 

 

 

6.85

 

 

Junior subordinated debentures

 

 

57,992

 

 

 

413

 

 

 

2.85

 

 

 

92,616

 

 

 

1,161

 

 

 

5.01

 

 

Total borrowings

 

 

149,294

 

 

 

950

 

 

 

2.55

 

 

 

184,077

 

 

 

1,696

 

 

 

3.69

 

 

Total interest-bearing liabilities

 

 

1,435,395

 

 

 

2,608

 

 

 

0.73

 

 

 

1,482,256

 

 

 

3,390

 

 

 

0.91

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

414,554

 

 

 

 

 

 

 

 

 

 

 

409,694

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

12,645

 

 

 

 

 

 

 

 

 

 

 

14,108

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

427,199

 

 

 

 

 

 

 

 

 

 

 

423,802

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,862,594

 

 

 

 

 

 

 

 

 

 

 

1,906,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

328,994

 

 

 

 

 

 

 

 

 

 

 

325,919

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,191,588

 

 

 

 

 

 

 

 

 

 

$

2,231,977

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

16,035

 

 

 

 

 

 

 

 

 

 

$

14,862

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

3.05

 

%

 

 

 

 

 

 

 

 

 

2.72

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

3.25

 

%

 

 

 

 

 

 

 

 

 

2.96

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

137

 

%

 

 

 

 

 

 

 

 

 

136

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.