MOUNT LAUREL, N.J., July 26, 2016 /PRNewswire/ --
Second Quarter Highlights:
- Sixth consecutive quarter of profitability with net income of $3.0 million, or $0.16 per diluted share, for the quarter ended June 30, 2016, and net income of $3.8 million, or $0.20 per diluted share, for the six months ended June 30, 2016.
- Declared a quarterly cash dividend of $0.01 per share; first cash dividend in the history of Sun Bancorp, Inc.
- Recorded negative provision for loan losses of $1.7 million in second quarter due to sustained strength in asset quality.
- Net interest margin increased by seven basis points to 2.98% in the quarter as compared to the first quarter of 2016 as average loan balances grew by 7% annualized during that time.
- Solid foundation continues with total risk-based capital ratio of 21.0%, tier 1 common ratio of 14.3% and leverage capital ratio of 13.2%.
Sun Bancorp, Inc. (NASDAQ: SNBC), (the "Company"), the holding company for Sun National Bank (the "Bank"), today reported net income of $3.0 million, or $0.16 per diluted share, for the quarter ended June 30, 2016, compared to net income of $826 thousand, or $0.04 per diluted share, for the quarter ended March 31, 2016, and net income of $2.8 million, or $0.15 per diluted share, for the quarter ended June 30, 2015. The Company also declared a quarterly cash dividend of $0.01 per share on its common stock. The dividend will be payable on September 6, 2016 to shareholders of record as of August 23, 2016. This is the first cash dividend that the Company has ever paid.
"This quarter continued our trend of generating positive net income from operations," stated President & CEO Thomas M. O'Brien. "The underlying foundations of the Company – strong capital, relationship-based commercial lending, focused expense management, and strong asset quality – all continue to show sustained progress. We are also pleased to announce that the Board of Directors has declared the Company's first-ever cash dividend."
"While we experienced an increase in revenue of $1 million from the prior linked quarter, the banking industry continues to experience revenue generation challenges against the headwinds of slow economic growth and persistent low interest rates. We will remain diligent in tightly controlling expenses and focusing on maintaining asset quality and risk management discipline so that the Company sustains its strong foundation."
Discussion of Results:
Balance Sheet
The balance sheet was relatively stable during the quarter as assets totaled $2.19 billion at June 30, 2016, as compared to $2.17 billion at March 31, 2016 and $2.21 billion at December 31, 2015. Cash and cash equivalents totaled $168.8 million at June 30, 2016, as compared to $136.2 million at March 31, 2016 and $204.3 million at December 31, 2015. The increase in cash and cash equivalents during the second quarter of 2016 was primarily due to mild growth in deposits and a small decline in period end total loans. The decrease in cash and cash equivalents from December 31, 2015 resulted primarily from year-to-date loan growth.
Investments decreased by $3.6 million in the quarter to $296.7 million. The Company sold $22.5 million of collateralized loan obligations, bringing the investment portfolio into full compliance with the Volcker Rule one year in advance of the required implementation date. The Bank also sold $8.2 million of residential mortgage-backed securities ("MBS") and purchased $37 million of agency multifamily MBS. In addition, the Bank recorded a net gain of $387 thousand this quarter as a result of selling its stock in Visa Class B shares.
Net loans held-for-investment totaled $1.55 billion at June 30, 2016, as compared to $1.56 billion at March 31, 2016 and $1.53 billion at December 31, 2015. Although average loans increased by 7% annualized from the first quarter, period-end loans fell from March 31, 2016 primarily due to relatively high pay off activity in the Bank's loan portfolios. Commercial Real Estate ("CRE") owner occupied loans grew by $6.9 million in the second quarter of 2016, while Commercial & Industrial ("C&I") loans and CRE non-owner occupied were basically flat. The residential and home equity loan portfolios decreased by $12.6 million in the quarter as a result of normal amortizations and the absence of new loan originations in those categories. The increase in net loans held-for-investment from December 31, 2015 was due to year-to-date commercial loan originations of $201.1 million, partially offset by pay downs of commercial and consumer loans.
"Achieving net loan growth remains a challenge against the backdrop of normal amortization of the Bank's loan portfolio as well as payoff activity," stated O'Brien. "However, we strongly believe that our organic commercial lending originations must continue to meet our pricing and risk management parameters."
Deposits were $1.71 billion at June 30, 2016, as compared to $1.70 billion at March 31, 2016 and $1.75 billion at December 31, 2015. The increase from the linked first quarter is due to the implementation of the Bank's new relationship-based deposit strategy.
"We are seeing indications that our new relationship deposit strategy is having a positive impact, as evidenced by sustained deposit fee income growth, larger household balances, and a shifting deposit mix," stated O'Brien.
Net Interest Income and Margin
Net interest income was $14.9 million for the quarter ended June 30, 2016, compared to $14.5 million for the quarter ended March 31, 2016 and $15.4 million for the quarter ended June 30, 2015 primarily reflecting fluctuations in prepayment fees on loans. Loan fees totaled $751 thousand in the second quarter, an increase of $457 thousand from the previous quarter, due primarily to an increase in loan payoff activity and related prepayment penalty fees. The Company's net interest margin was 2.98% for the three months ended June 30, 2016 as compared to 2.91% for the linked March 31, 2016 quarter and 2.79% in the June 30, 2015 quarter due to an increase in average commercial loan balances to $1.20 billion for the quarter ended June 30, 2016 from $1.16 billion for the quarter ended March 31, 2016 and $1.10 billion for the quarter ended June 30, 2015.
"Our margin remains below optimal levels primarily as a result of low interest rates and excess liquidity," said O'Brien. "However, we continue to patiently deploy liquidity, and as a result this is the fifth consecutive quarter in which we've increased net interest margin. We are nearing our fully deployed margin estimate of 3.10%."
Non-Interest Income
Non-interest income was $3.8 million for the quarter ended June 30, 2016, as compared to $3.2 million and $4.9 million for the quarters ended March 31, 2016 and June 30, 2015, respectively. The increase in non-interest income from the linked first quarter is due primarily to the gain on the sale of investment securities of $426 thousand recorded in the three months ended June 30, 2016. Revenues from Prosperis Financial Solutions, LLC, the Bank's securities brokerage subsidiary, were $538 thousand in the second quarter, increasing from $377 thousand in the first quarter. The decrease in non-interest income from the comparable prior year quarter was primarily attributable to a $1.2 million gain on the sale of loans recorded in the three months ended June 30, 2015.
"Through 2016, we've seen a sustained increase in deposit-related income, and our Prosperis Financial Services business enjoyed a rebound in revenue for the second quarter," stated O'Brien. "These revenue improvements further demonstrate that the Company's relationship banking strategy is taking hold in our network as customers are deepening their transactional behavior with the Bank."
Non-Interest Expense
Non-interest expense for the second quarter of 2016 was $17.1 million as compared to $16.5 million for the three months ended March 31, 2016 and $18.4 million for the three months ended June 30, 2015. The increase in non-interest expense from the prior linked quarter is due to an increase of $270 thousand in salaries and benefits due to incentive compensation adjustments and an increase of $603 thousand in other expenses, including $250 thousand of SBA recourse reserves recorded in the three months ended June 30, 2016. These increases were partly offset by a decrease in insurance expense of $232 thousand to $556 thousand in the second quarter as compared to the prior quarter as a result lower FDIC insurance assessments. Non-interest expense for the second quarter of 2016 declined by $1.3 million from the second quarter of 2015, primarily due to a decline of $1.6 million in occupancy, equipment and data processing expenses as a result of the comprehensive restructuring plan completed in 2015, partly offset by an increase of $434 thousand in other expenses as well as lesser increases in problem loan expenses, advertising and salaries and employee benefits.
"There are ongoing challenges in the banking environment. We will continue to focus on the initiatives we can control, including expenses," said O'Brien. In the second half of 2016, we expect to experience additional savings from expiring leases, anticipated reductions in insurance premiums and the sunset of other long-term contractual commitments."
Asset Quality
Non-performing loans held-for-investment to total gross loans held-for-investment increased to 0.35% at June 30, 2016 as compared to 0.25% at March 31, 2016 due to one $2.2 million C&I loan relationship entering non-accrual status during the three months ended June 30, 2016. Non-performing loans held-for-investment to total gross loans held-for-investment was 0.37% at June 30, 2015.
There was negative provision for loan losses of $1.7 million recorded during the second quarter of 2016 compared to no provision for loan losses during the quarter ended March 31, 2016 and a negative provision for loan losses of $1.2 million in the second quarter of 2015. The negative provision reflects the overall stability of the Bank's asset quality at significantly improved levels, despite the recent small increase in non-performing loans, which has resulted in continued improvement in the Bank's historical loss severity. In the second quarter of 2016, the Bank recorded net charge-offs of $435 thousand as compared to net charge-offs of $56 thousand in the first quarter of 2016 and net recoveries of $615 thousand in the second quarter of 2015. The Bank moved $1.0 million of classified consumer and residential loans to held-for-sale status during the quarter and recorded a charge-off of $467 thousand. The Bank also entered into a Troubled Debt Restructure ("TDR") loan with a $2.2 million commercial relationship, recording a charge-off of $208 thousand and placing the loan into non-accrual status. The loan was and remains current with respect to all payments. At maturity, the loan was renewed with a new amortization schedule which significantly shortened the duration and in doing so, classified the loan as a non-accrual TDR.
The allowance for loan losses was $16.0 million, or 1.02% of gross loans held-for-investment at June 30, 2016 as compared to $18.0 million, or 1.14% of gross loans held-for-investment at March 31, 2016 and $20.3 million, or 1.29% of gross loans held-for-investment at June 30, 2015. The allowance for loan losses was 289% of non-performing loans held-for-investment at June 30, 2016 as compared to 460% at March 31, 2016 and 347% at June 30, 2015.
"These results are a continued evidence of our proactive risk management stance," stated O'Brien. "By identifying problem assets early, and quickly restructuring or selling problem loans, we have been able to sustain asset quality metrics that are among the best in our peer group."
Capital
Capital ratios improved further due to balance sheet reductions and internal capital generation through retained earnings. At June 30, 2016, the Bank's Tier 1 common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 18.1%, 19.1%, 18.1% and 13.3%, respectively. At June 30, 2016, the Company's Tier 1 common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 14.3%, 21.0%, 17.9%, and 13.2%, respectively. The Company's tangible equity to tangible assets ratio was 10.5% at June 30, 2016, as compared to 10.4% at March 31, 2016 and 9.2% at June 30, 2015.
The Company declared a quarterly cash dividend of $0.01 per share in the quarter, to be paid in the third quarter.
"Given the continued strong capital position of the Company and modest payout, we will retain ample excess capital to support existing enterprise risk and future growth," said O'Brien. "The commencement of a cash dividend represents a prudent deployment of capital and provides a current return to our shareholders."
Conference Call
The Company's management will hold a conference call on Tuesday, July 26, 2016 at 11:00 AM (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: 888-389-5997
- Conference ID: 3696947
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 $2.19 billion asset bank holding company headquartered in Mount Laurel, New Jersey. Its primary subsidiary is Sun National Bank, a community bank serving customers throughout New Jersey, and the metro New York region. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. For more information about Sun National Bank and Sun Bancorp, Inc., visit www.sunnationalbank.com
Cautionary Note Regarding Forward-Looking Statements
The foregoing material contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, which may be identified by the use of such words as "allow," "anticipate," "believe," "continues," "could," "estimate," "expect," "intend," "may," "opportunity," "outlook," "plan," "potential," "predict," "project," "reflects," "should," "typically," "usually," "view," "will," "would," and similar terms and phrases, including references to assumptions. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of the Company and the Bank, the banking industry, the economy in general, expectations of the business environment in which the Company operates, projections of future performance and other statements contained herein that are not historical facts. These remarks are based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond the Company's control and are subject to a variety of uncertainties that could cause future results to vary materially from the Company's historical performance, or from current expectations. Factors that could cause actual results to differ from those expressed or implied by such forward-looking statements include, but are not limited to: (i) the Company's ability to attract and retain key management and staff; (ii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iii) the ability to attract deposits and other sources of liquidity; (iv) changes in the financial performance and/or condition of the Bank's borrowers; (v) changes in consumer spending, borrowing and saving habits; (vi) the ability to increase market share and control expenses; (vii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (viii) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (ix) volatility in the credit and equity markets and its effect on the general economy; (x) the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs; (xi) the overall quality of the composition of the Company's loan and securities portfolios; (xii) inflation, interest rate, securities market and monetary fluctuations;(xiii) legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations, changes in banking, securities and tax laws and regulations and their application by regulators and changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; (xiv) the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; (xv) competition among providers of financial services; (xvi) other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks detailed under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Form 10-K for the fiscal year ended December 31, 2015 and in other filings made pursuant to the Securities Exchange Act of 1934, as amended. No undue reliance should be placed on any forward-looking statements. The Company does not undertake, and specifically disclaims, any obligation to publicly release the results of any revisions that may be made to any such forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.
Non-GAAP Financial Measures (Unaudited)
This news release references tangible book value per common share and return on average tangible equity, which are non-GAAP financial measures. Management believes that tangible book value per common share and return on average tangible equity are meaningful financial measures because they are two of the measures we use to assess capital adequacy.
Tangible book value per common share (dollars in thousands)
The following reconciles shareholders' equity to tangible equity by reducing shareholders' equity by the intangible asset balance at June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015.
June 30, 2016 |
March 31, 2016 |
December 31, 2015 |
September 2015 |
June 30, 2015 |
||||||||||||||||
Tangible book value per common share: |
||||||||||||||||||||
Shareholders' equity |
$ |
264,172 |
$ |
259,457 |
$ |
256,389 |
$ |
255,485 |
$ |
252,926 |
||||||||||
Less: Intangible assets |
38,188 |
38,188 |
38,188 |
38,188 |
38,188 |
|||||||||||||||
Tangible equity |
$ |
225,984 |
$ |
221,269 |
$ |
218,201 |
$ |
217,297 |
$ |
214,738 |
||||||||||
Common stock |
19,026 |
18,959 |
18,907 |
18,901 |
18,901 |
|||||||||||||||
Less: Treasury stock |
172 |
176 |
218 |
231 |
237 |
|||||||||||||||
Total outstanding shares |
18,854 |
18,783 |
18,689 |
18,670 |
18,664 |
|||||||||||||||
Tangible book value per common share: |
$ |
11.99 |
$ |
11.78 |
$ |
11.68 |
$ |
11.64 |
$ |
11.51 |
Return on Average Tangible Equity (dollars in thousands)
The following provides the calculation of return on tangible equity for the three months ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015.
Three Months Ended |
||||||||||||||||||||
June 30, 2016 |
March 31, 2016 |
December 31, 2015 |
September 31, 2015 |
June 30, 2015 |
||||||||||||||||
Net income |
$ |
2,963 |
$ |
826 |
$ |
1,452 |
$ |
3,164 |
$ |
2,828 |
||||||||||
Average tangible equity: |
||||||||||||||||||||
Average shareholders' equity |
$ |
262,517 |
$ |
259,353 |
$ |
257,035 |
$ |
255,685 |
$ |
252,391 |
||||||||||
Less: Average intangible assets |
38,188 |
38,188 |
38,188 |
38,188 |
38,188 |
|||||||||||||||
Average tangible equity |
$ |
224,329 |
$ |
221,165 |
$ |
218,847 |
$ |
217,497 |
$ |
214,203 |
||||||||||
Return on average tangible equity(1): |
5.3 |
% |
1.5 |
% |
2.7 |
% |
5.8 |
% |
5.3 |
% |
(1) Annualized |
SUN BANCORP, INC AND SUBSIDIARIES |
||||||||||||||||
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Profitability for the period: |
||||||||||||||||
Net interest income |
$ |
14,872 |
$ |
15,375 |
$ |
29,358 |
$ |
30,549 |
||||||||
Provision for (recovery of) loan losses |
(1,682) |
(1,218) |
(1,682) |
(1,218) |
||||||||||||
Non-interest income |
3,774 |
4,879 |
6,936 |
17,966 |
||||||||||||
Non-interest expense |
17,066 |
18,363 |
33,590 |
43,581 |
||||||||||||
Income before income taxes |
3,262 |
3,109 |
4,386 |
6,169 |
||||||||||||
Income tax expense |
299 |
284 |
598 |
568 |
||||||||||||
Net income available to common shareholders |
$ |
2,963 |
$ |
2,825 |
$ |
3,788 |
$ |
5,601 |
||||||||
Financial ratios: |
||||||||||||||||
Return on average assets (1) |
0.5 |
% |
0.5 |
% |
0.2 |
% |
0.4 |
% |
||||||||
Return on average equity (1) |
4.5 |
% |
4.5 |
% |
5.8 |
% |
4.5 |
% |
||||||||
Return on average tangible equity (1), (2) |
5.3 |
% |
5.3 |
% |
6.8 |
% |
5.3 |
% |
||||||||
Net interest margin (1) |
2.98 |
% |
2.79 |
% |
2.94 |
% |
2.68 |
% |
||||||||
Efficiency ratio |
92 |
% |
90 |
% |
93 |
% |
90 |
% |
||||||||
Income per common share: |
||||||||||||||||
Basic |
$ |
0.16 |
$ |
0.15 |
$ |
0.20 |
$ |
0.30 |
||||||||
Diluted |
$ |
0.16 |
$ |
0.15 |
$ |
0.20 |
$ |
0.30 |
||||||||
Average equity to average assets |
12.0 |
% |
10.4 |
% |
12.0 |
% |
10.0 |
% |
||||||||
June 30, |
December 31, |
|||||||||||||||
2016 |
2015 |
2015 |
||||||||||||||
At period-end: |
||||||||||||||||
Total assets |
$ |
2,186,982 |
$ |
2,379,023 |
$ |
2,210,584 |
||||||||||
Total deposits |
1,713,665 |
1,876,721 |
1,746,102 |
|||||||||||||
Loans receivable, net of allowance for loan losses |
1,548,593 |
1,558,599 |
1,530,501 |
|||||||||||||
Loans held-for-sale |
540 |
2,006 |
— |
|||||||||||||
Investments |
296,714 |
353,245 |
298,858 |
|||||||||||||
Borrowings |
92,011 |
92,578 |
92,305 |
|||||||||||||
Junior subordinated debentures |
92,786 |
92,786 |
92,786 |
|||||||||||||
Shareholders' equity |
264,172 |
252,926 |
256,388 |
|||||||||||||
Credit quality and capital ratios: |
||||||||||||||||
Allowance for loan losses to gross loans held-for-investment |
1.02 |
% |
1.29 |
% |
1.16 |
% |
||||||||||
Non-performing loans held-for-investment to gross loans held-for-investment |
0.35 |
% |
0.37 |
% |
0.20 |
% |
||||||||||
Non-performing assets to gross loans held-for-investment, loans held-for-sale and real estate owned |
0.38 |
% |
0.40 |
% |
0.22 |
% |
||||||||||
Allowance for loan losses to non-performing loans held-for-investment |
289 |
% |
347 |
% |
578 |
% |
||||||||||
Tier 1 common equity risk-based capital: |
||||||||||||||||
Sun Bancorp, Inc. |
14.3 |
% |
13.8 |
% |
14.1 |
% |
||||||||||
Sun National Bank |
18.1 |
% |
17.5 |
% |
17.9 |
% |
||||||||||
Total risk-based capital: |
||||||||||||||||
Sun Bancorp, Inc. |
21.0 |
% |
20.8 |
% |
21.0 |
% |
||||||||||
Sun National Bank |
19.1 |
% |
18.8 |
% |
19.1 |
% |
||||||||||
Tier 1 risk-based capital: |
||||||||||||||||
Sun Bancorp, Inc. |
17.9 |
% |
17.2 |
% |
17.6 |
% |
||||||||||
Sun National Bank |
18.1 |
% |
17.5 |
% |
17.9 |
% |
||||||||||
Leverage capital: |
||||||||||||||||
Sun Bancorp, Inc. |
13.2 |
% |
11.3 |
% |
12.2 |
% |
||||||||||
Sun National Bank |
13.3 |
% |
11.5 |
% |
12.4 |
% |
||||||||||
Book value per common share |
$ |
14.01 |
$ |
13.55 |
$ |
13.72 |
||||||||||
Tangible book value per common share |
$ |
11.99 |
$ |
11.51 |
$ |
11.68 |
(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 |
||||||||
June 30, |
December 31, |
|||||||
2016 |
2015 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ |
27,603 |
$ |
21,836 |
||||
Interest earning bank balances |
141,196 |
182,479 |
||||||
Cash and cash equivalents |
168,799 |
204,315 |
||||||
Restricted cash |
5,000 |
5,000 |
||||||
Investment securities available for sale (amortized cost of $280,642 and $285,838 at June 30, 2016 and December 31, 2015, respectively) |
280,683 |
282,875 |
||||||
Investment securities held to maturity (estimated fair value of $250 and $250 at June 30, 2016 and December 31, 2015, respectively) |
250 |
250 |
||||||
Loans receivable (net of allowance for loan losses of $15,891 and $18,008 at June 30, 2016 and December 31, 2015, respectively) |
1,548,593 |
1,530,501 |
||||||
Loans held-for-sale, at lower of cost or market |
540 |
— |
||||||
Restricted equity investments, at cost |
15,781 |
15,733 |
||||||
Bank properties and equipment, net |
30,731 |
31,596 |
||||||
Real estate owned, net |
— |
281 |
||||||
Accrued interest receivable |
4,824 |
4,657 |
||||||
Goodwill |
38,188 |
38,188 |
||||||
Bank owned life insurance (BOLI) |
82,172 |
81,175 |
||||||
Other assets |
11,421 |
16,013 |
||||||
Total assets |
$ |
2,186,982 |
$ |
2,210,584 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Liabilities: |
||||||||
Deposits |
$ |
1,713,665 |
$ |
1,746,102 |
||||
Advances from the Federal Home Loan Bank of New York (FHLBNY) |
85,513 |
85,607 |
||||||
Obligations under capital lease |
6,498 |
6,698 |
||||||
Junior subordinated debentures |
92,786 |
92,786 |
||||||
Deferred taxes, net |
3,311 |
1,524 |
||||||
Other liabilities |
21,037 |
21,479 |
||||||
Total liabilities |
1,922,810 |
1,954,196 |
||||||
Commitments and contingencies |
||||||||
Shareholders' equity: |
||||||||
Preferred stock, $1 par value, 1,000,000 shares authorized; none issued |
— |
— |
||||||
Common stock, $5 par value, 40,000,000 shares authorized; 19,026,491 shares issued and 18,854,374 shares outstanding at June 30, 2016; 18,910,829 shares issued and 18,693,091 shares outstanding at December 31, 2015. |
95,132 |
94,554 |
||||||
Additional paid-in capital |
510,159 |
510,659 |
||||||
Retained deficit |
(333,754) |
(337,542) |
||||||
Accumulated other comprehensive loss |
24 |
(1,752) |
||||||
Deferred compensation plan trust |
(876) |
(1,122) |
||||||
Treasury stock at cost, 172,117 shares at June 30, 2016 and 217,738 shares at December 31, 2015. |
(6,513) |
(8,409) |
||||||
Total shareholders' equity |
264,172 |
256,388 |
||||||
Total liabilities and shareholders' equity |
$ |
2,186,982 |
$ |
2,210,584 |
SUN BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||
For the Three Months Ended |
For the Six Months Ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
INTEREST INCOME: |
||||||||||||||||
Interest and fees on loans |
$ |
15,666 |
$ |
15,451 |
$ |
30,697 |
$ |
30,549 |
||||||||
Interest on taxable investment securities |
1,618 |
1,831 |
3,298 |
3,877 |
||||||||||||
Interest on non-taxable investment securities |
— |
309 |
— |
615 |
||||||||||||
Dividends on restricted equity investments |
214 |
202 |
437 |
411 |
||||||||||||
Total interest income |
17,498 |
17,793 |
34,432 |
35,452 |
||||||||||||
INTEREST EXPENSE: |
||||||||||||||||
Interest on deposits |
1,456 |
1,337 |
2,748 |
2,843 |
||||||||||||
Interest on funds borrowed |
542 |
536 |
1,086 |
966 |
||||||||||||
Interest on junior subordinated debentures |
628 |
545 |
1,240 |
1,077 |
||||||||||||
Total interest expense |
2,626 |
2,418 |
5,074 |
4,886 |
||||||||||||
Net interest income |
14,872 |
15,375 |
29,358 |
30,566 |
||||||||||||
PROVISION FOR LOAN LOSSES |
(1,682) |
(1,218) |
(1,682) |
(1,218) |
||||||||||||
Net interest income after provision for loan losses |
16,554 |
16,593 |
31,040 |
31,784 |
||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||
Deposit service charges and fees |
1,618 |
1,849 |
3,198 |
3,853 |
||||||||||||
Interchange fees |
486 |
554 |
970 |
1,098 |
||||||||||||
Gain on sale of bank branches |
— |
— |
— |
9,235 |
||||||||||||
Gain on sale of loans |
— |
1,226 |
— |
1,239 |
||||||||||||
Gain on sale of investment securities |
426 |
— |
426 |
— |
||||||||||||
Investment products income |
538 |
488 |
914 |
1,077 |
||||||||||||
BOLI income |
489 |
503 |
997 |
1,015 |
||||||||||||
Other income |
217 |
259 |
431 |
449 |
||||||||||||
Total non-interest income |
3,774 |
4,879 |
6,936 |
17,966 |
||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||
Salaries and employee benefits |
9,333 |
9,120 |
18,396 |
19,710 |
||||||||||||
Occupancy expense |
2,144 |
3,034 |
4,482 |
8,001 |
||||||||||||
Equipment expense |
1,068 |
1,500 |
2,159 |
5,014 |
||||||||||||
Data processing expense |
1,075 |
1,304 |
2,263 |
2,612 |
||||||||||||
Professional fees |
537 |
711 |
1,008 |
1,547 |
||||||||||||
Insurance expense |
556 |
1,094 |
1,344 |
2,341 |
||||||||||||
Advertising expense |
393 |
223 |
775 |
458 |
||||||||||||
Problem loan expense |
187 |
38 |
220 |
1,026 |
||||||||||||
Other expense |
1,773 |
1,339 |
2,943 |
2,872 |
||||||||||||
Total non-interest expense |
17,066 |
18,363 |
33,590 |
43,581 |
||||||||||||
INCOME BEFORE INCOME TAXES |
3,262 |
3,109 |
4,386 |
6,169 |
||||||||||||
INCOME TAX EXPENSE |
299 |
284 |
598 |
568 |
||||||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS |
$ |
2,963 |
$ |
2,825 |
$ |
3,788 |
$ |
5,601 |
||||||||
Basic earnings per share |
$ |
0.16 |
$ |
0.15 |
$ |
0.20 |
$ |
0.30 |
||||||||
Diluted earnings per share |
$ |
0.16 |
$ |
0.15 |
$ |
0.20 |
$ |
0.30 |
||||||||
Weighted average shares - basic |
18,848,236 |
18,632,526 |
18,793,987 |
18,624,585 |
||||||||||||
Weighted average shares - diluted |
18,957,201 |
18,684,597 |
18,889,561 |
18,663,721 |
SUN BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||
2016 |
2016 |
2015 |
2015 |
2015 |
|||||||||||||||||
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
|||||||||||||||||
Profitability for the quarter: |
|||||||||||||||||||||
Net interest income |
$ |
14,872 |
$ |
14,486 |
$ |
14,815 |
$ |
15,217 |
$ |
15,375 |
|||||||||||
Provision for loan losses |
(1,682) |
- |
(300) |
(1,762) |
(1,218) |
||||||||||||||||
Non-interest income |
3,774 |
3,164 |
3,204 |
6,453 |
4,881 |
||||||||||||||||
Non-interest expense |
17,066 |
16,524 |
16,621 |
19,885 |
18,362 |
||||||||||||||||
Income before income taxes |
3,262 |
1,126 |
1,698 |
3,547 |
3,112 |
||||||||||||||||
Income tax expense |
299 |
300 |
246 |
383 |
284 |
||||||||||||||||
Net income available to common shareholders |
$ |
2,963 |
$ |
826 |
$ |
1,452 |
$ |
3,164 |
$ |
2,828 |
|||||||||||
Financial ratios: |
|||||||||||||||||||||
Return on average assets (1) |
0.5 |
% |
0.2 |
% |
0.3 |
% |
0.5 |
% |
0.5 |
% |
|||||||||||
Return on average equity (1) |
4.5 |
% |
1.3 |
% |
2.3 |
% |
4.9 |
% |
4.5 |
% |
|||||||||||
Return on average tangible equity (1), (2) |
5.3 |
% |
1.5 |
% |
2.7 |
% |
5.8 |
% |
5.3 |
% |
|||||||||||
Net interest margin (1) |
2.98 |
% |
2.91 |
% |
2.81 |
% |
2.81 |
% |
2.79 |
% |
|||||||||||
Efficiency ratio |
93 |
% |
94 |
% |
92 |
% |
91 |
% |
90 |
% |
|||||||||||
Per share data : |
|||||||||||||||||||||
Income per common share: |
|||||||||||||||||||||
Basic |
$ |
0.16 |
$ |
0.04 |
$ |
0.08 |
$ |
0.17 |
$ |
0.15 |
|||||||||||
Diluted |
$ |
0.16 |
$ |
0.04 |
$ |
0.08 |
$ |
0.17 |
$ |
0.15 |
|||||||||||
Book value |
$ |
14.01 |
$ |
13.81 |
$ |
13.72 |
$ |
13.68 |
$ |
13.55 |
|||||||||||
Tangible book value |
$ |
11.99 |
$ |
11.78 |
$ |
11.68 |
$ |
11.64 |
$ |
11.51 |
|||||||||||
Average basic shares |
18,848,236 |
18,739,739 |
18,674,622 |
18,668,791 |
18,632,526 |
||||||||||||||||
Average diluted shares |
18,957,201 |
18,837,699 |
18,768,931 |
18,738,517 |
18,684,597 |
||||||||||||||||
Non-interest income: |
|||||||||||||||||||||
Deposit service charges and fees |
$ |
1,618 |
$ |
1,580 |
$ |
1,424 |
$ |
1,711 |
$ |
1,849 |
|||||||||||
Interchange fees |
486 |
484 |
505 |
512 |
554 |
||||||||||||||||
Gain on sale of investment securities |
426 |
— |
— |
1,466 |
2 |
||||||||||||||||
Gain on sale of loans |
— |
— |
— |
205 |
1,226 |
||||||||||||||||
Net gain on sale of bank branches |
— |
— |
— |
1,318 |
— |
||||||||||||||||
Investment products income |
538 |
377 |
458 |
490 |
488 |
||||||||||||||||
BOLI income |
489 |
508 |
516 |
512 |
503 |
||||||||||||||||
Other income |
217 |
215 |
301 |
237 |
259 |
||||||||||||||||
Total non-interest income |
$ |
3,774 |
$ |
3,164 |
$ |
3,204 |
$ |
6,453 |
$ |
4,881 |
|||||||||||
Non-interest expense: |
|||||||||||||||||||||
Salaries and employee benefits |
$ |
9,333 |
$ |
9,063 |
$ |
7,814 |
$ |
9,489 |
$ |
9,120 |
|||||||||||
Occupancy expense |
2,144 |
2,339 |
1,521 |
3,289 |
3,034 |
||||||||||||||||
Equipment expense |
1,068 |
1,090 |
1,395 |
2,008 |
1,500 |
||||||||||||||||
Data processing expense |
1,075 |
1,188 |
1,209 |
1,197 |
1,304 |
||||||||||||||||
Professional fees |
537 |
471 |
845 |
838 |
711 |
||||||||||||||||
Insurance expense |
556 |
788 |
1,049 |
1,138 |
1,094 |
||||||||||||||||
Advertising expense |
393 |
382 |
541 |
521 |
223 |
||||||||||||||||
Problem loan expenses |
187 |
33 |
167 |
66 |
38 |
||||||||||||||||
Other expenses |
1,773 |
1,170 |
2,080 |
1,339 |
1,338 |
||||||||||||||||
Total non-interest expense |
$ |
17,066 |
$ |
16,524 |
$ |
16,621 |
$ |
19,885 |
$ |
18,362 |
(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 |
||||||||||||||||||||
2016 |
2016 |
2015 |
2015 |
2015 |
||||||||||||||||
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
||||||||||||||||
Balance Sheet at quarter end: |
||||||||||||||||||||
Cash and cash equivalents |
$ |
168,799 |
$ |
136,238 |
$ |
204,315 |
$ |
287,863 |
$ |
278,863 |
||||||||||
Restricted cash |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
|||||||||||||||
Investment securities |
296,714 |
298,656 |
298,858 |
313,216 |
353,245 |
|||||||||||||||
Loans held-for-investment |
||||||||||||||||||||
Commercial and industrial |
220,609 |
222,828 |
230,681 |
218,767 |
264,344 |
|||||||||||||||
Commercial real estate - owner occupied |
225,520 |
218,598 |
228,191 |
229,478 |
232,794 |
|||||||||||||||
Commercial real estate - non-owner occupied |
666,345 |
667,401 |
625,700 |
607,375 |
601,200 |
|||||||||||||||
Land and development |
82,018 |
86,520 |
68,070 |
63,468 |
57,351 |
|||||||||||||||
Residential real estate |
237,080 |
241,891 |
249,975 |
257,678 |
265,992 |
|||||||||||||||
Home equity and other |
132,912 |
140,660 |
145,892 |
151,415 |
157,249 |
|||||||||||||||
Total loans |
1,564,484 |
1,577,898 |
1,548,509 |
1,528,181 |
1,578,930 |
|||||||||||||||
Allowance for loan losses |
(15,891) |
(17,952) |
(18,008) |
(18,913) |
(20,331) |
|||||||||||||||
Net loans held-for-investment |
1,548,593 |
1,559,946 |
1,530,501 |
1,509,268 |
1,558,599 |
|||||||||||||||
Loans held-for-sale |
540 |
— |
— |
— |
2,006 |
|||||||||||||||
Branch assets held-for-sale |
— |
— |
— |
— |
5,604 |
|||||||||||||||
Goodwill |
38,188 |
38,188 |
38,188 |
38,188 |
38,188 |
|||||||||||||||
Total assets |
2,186,982 |
2,169,750 |
2,210,584 |
2,289,023 |
2,379,023 |
|||||||||||||||
Net deferred tax asset, before valuation allowance |
125,051 |
126,744 |
129,129 |
129,063 |
129,597 |
|||||||||||||||
Deferred tax valuation allowance |
(128,362) |
(129,248) |
(130,653) |
(130,837) |
(131,872) |
|||||||||||||||
Total deposits |
1,713,665 |
1,703,902 |
1,746,102 |
1,819,532 |
1,876,721 |
|||||||||||||||
Branch deposits held-for-sale |
— |
— |
— |
— |
34,689 |
|||||||||||||||
Securities repurchase agreements- customers |
— |
— |
— |
— |
— |
|||||||||||||||
Advances from the FHLBNY |
85,513 |
85,560 |
85,607 |
85,653 |
85,698 |
|||||||||||||||
Obligations under capital leases |
6,498 |
6,599 |
6,698 |
6,795 |
6,880 |
|||||||||||||||
Junior subordinated debentures |
92,786 |
92,786 |
92,786 |
92,786 |
92,786 |
|||||||||||||||
Total shareholders' equity |
264,172 |
259,457 |
256,388 |
255,485 |
252,926 |
|||||||||||||||
Quarterly average balance sheet: |
||||||||||||||||||||
Loans held-for-investment |
||||||||||||||||||||
Commercial |
$ |
1,197,368 |
$ |
1,159,715 |
$ |
1,124,176 |
$ |
1,147,236 |
$ |
1,095,202 |
||||||||||
Residential real estate |
240,884 |
247,489 |
255,746 |
264,396 |
271,585 |
|||||||||||||||
Home equity and other |
136,330 |
141,851 |
146,806 |
154,124 |
163,820 |
|||||||||||||||
Total loans |
1,574,582 |
1,549,055 |
1,526,728 |
1,565,756 |
1,530,607 |
|||||||||||||||
Securities and other interest-earning assets |
422,667 |
443,303 |
583,541 |
619,430 |
699,687 |
|||||||||||||||
Total interest-earning assets |
1,997,249 |
1,992,358 |
2,110,269 |
2,185,186 |
2,230,294 |
|||||||||||||||
Total assets |
2,179,403 |
2,175,796 |
2,293,114 |
2,372,728 |
2,419,522 |
|||||||||||||||
Non-interest-bearing demand deposits |
393,922 |
417,469 |
534,551 |
550,689 |
521,563 |
|||||||||||||||
Total deposits |
1,707,574 |
1,709,820 |
1,826,704 |
1,904,398 |
1,956,592 |
|||||||||||||||
Total interest-bearing liabilities |
1,498,510 |
1,477,356 |
1,477,301 |
1,538,998 |
1,617,176 |
|||||||||||||||
Total shareholders' equity |
262,517 |
259,353 |
257,035 |
255,685 |
252,391 |
SUN BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
2016 |
2016 |
2015 |
2015 |
2015 |
||||||||||||||||
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
||||||||||||||||
Capital and credit quality measures: |
||||||||||||||||||||
Tier 1 common equity risk-based capital (1): |
||||||||||||||||||||
Sun Bancorp, Inc. |
14.3 |
% |
14.0 |
% |
14.1 |
% |
14.6 |
% |
13.8 |
% |
||||||||||
Sun National Bank |
18.1 |
% |
17.7 |
% |
17.9 |
% |
18.5 |
% |
17.5 |
% |
||||||||||
Total risk-based capital (1): |
||||||||||||||||||||
Sun Bancorp, Inc. |
21.0 |
% |
20.8 |
% |
21.0 |
% |
21.8 |
% |
20.8 |
% |
||||||||||
Sun National Bank |
19.1 |
% |
18.9 |
% |
19.1 |
% |
19.7 |
% |
18.8 |
% |
||||||||||
Tier 1 risk-based capital (1): |
||||||||||||||||||||
Sun Bancorp, Inc. |
17.9 |
% |
17.4 |
% |
17.6 |
% |
18.2 |
% |
17.2 |
% |
||||||||||
Sun National Bank |
18.1 |
% |
17.7 |
% |
17.9 |
% |
18.5 |
% |
17.5 |
% |
||||||||||
Leverage capital (1): |
||||||||||||||||||||
Sun Bancorp, Inc. |
13.2 |
% |
13.0 |
% |
12.2 |
% |
11.7 |
% |
11.3 |
% |
||||||||||
Sun National Bank |
13.3 |
% |
13.2 |
% |
12.4 |
% |
11.9 |
% |
11.5 |
% |
||||||||||
Average equity to average assets |
12.0 |
% |
11.9 |
% |
11.2 |
% |
10.8 |
% |
10.4 |
% |
||||||||||
Allowance for loan losses to gross loans held-for-investment |
1.02 |
% |
1.14 |
% |
1.16 |
% |
1.24 |
% |
1.29 |
% |
||||||||||
Non-performing loans held-for-investment to gross loans held-for-investment |
0.35 |
% |
0.25 |
% |
0.20 |
% |
0.24 |
% |
0.37 |
% |
||||||||||
Non-performing assets to gross loans held-for-investment, loans held-for-sale and real estate owned |
0.38 |
% |
0.25 |
% |
0.22 |
% |
0.30 |
% |
0.40 |
% |
||||||||||
Allowance for loan losses to non-performing loans held-for-investment |
289 |
% |
460 |
% |
578 |
% |
517 |
% |
347 |
% |
||||||||||
Other data: |
||||||||||||||||||||
Net (charge-offs) recoveries |
(435) |
(56) |
(605) |
344 |
615 |
|||||||||||||||
Classified loans |
9,310 |
7,812 |
5,922 |
5,803 |
9,236 |
|||||||||||||||
Classified assets |
12,516 |
11,018 |
9,410 |
9,918 |
12,442 |
|||||||||||||||
Non-performing assets: |
||||||||||||||||||||
Non-accrual loans |
2,580 |
3,066 |
2,207 |
3,121 |
5,156 |
|||||||||||||||
Non-accrual loans held-for-sale |
332 |
— |
— |
— |
389 |
|||||||||||||||
Troubled debt restructurings, non-accrual |
2,918 |
838 |
910 |
534 |
702 |
|||||||||||||||
Real estate owned, net |
— |
— |
281 |
909 |
— |
|||||||||||||||
Total non-performing assets |
$ |
5,830 |
$ |
3,904 |
$ |
3,398 |
$ |
4,564 |
$ |
6,247 |
SUN BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||
For the Three Months Ended |
For the Three Months Ended |
||||||||||||||||||||||||
June 30, 2016 |
June 30, 2015 |
||||||||||||||||||||||||
Average |
Average |
Average |
Average |
||||||||||||||||||||||
Balance |
Interest |
Yield/Cost |
Balance |
Interest |
Yield/Cost |
||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||||
Loans receivable (1), (2) |
|||||||||||||||||||||||||
Commercial |
$ |
1,197,368 |
$ |
12,141 |
4.06 |
% |
$ |
1,095,202 |
$ |
11,285 |
4.12 |
% |
|||||||||||||
Home equity and other |
136,330 |
1,431 |
4.20 |
163,820 |
1,723 |
4.21 |
|||||||||||||||||||
Residential real estate |
240,884 |
2,094 |
3.48 |
271,585 |
2,443 |
3.60 |
|||||||||||||||||||
Total loans receivable |
1,574,582 |
15,666 |
3.98 |
1,530,607 |
15,451 |
4.04 |
|||||||||||||||||||
Investment securities (3) |
296,811 |
1,673 |
2.25 |
370,469 |
2,300 |
2.48 |
|||||||||||||||||||
Interest-earning bank balances |
125,856 |
159 |
0.51 |
329,218 |
208 |
0.25 |
|||||||||||||||||||
Total interest-earning assets |
1,997,249 |
17,498 |
3.50 |
2,230,294 |
17,959 |
3.22 |
|||||||||||||||||||
Total non-interest-earning assets |
182,151 |
189,228 |
|||||||||||||||||||||||
Total assets |
$ |
2,179,400 |
$ |
2,419,522 |
|||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||
Interest-bearing deposit accounts: |
|||||||||||||||||||||||||
Interest-bearing demand deposit |
$ |
700,857 |
382 |
0.22 |
% |
$ |
793,954 |
345 |
0.17 |
% |
|||||||||||||||
Savings deposits |
239,079 |
192 |
0.32 |
222,372 |
108 |
0.19 |
|||||||||||||||||||
Time deposits |
373,716 |
882 |
0.94 |
418,703 |
884 |
0.84 |
|||||||||||||||||||
Total interest-bearing deposit accounts |
1,313,652 |
1,456 |
0.44 |
1,435,029 |
1,337 |
0.37 |
|||||||||||||||||||
Short-term borrowings: |
|||||||||||||||||||||||||
Repurchase agreements with customers |
— |
— |
— |
29 |
— |
— |
|||||||||||||||||||
Long-term borrowings: |
|||||||||||||||||||||||||
FHLBNY Advances |
85,529 |
430 |
2.01 |
82,416 |
418 |
2.03 |
|||||||||||||||||||
Obligations under capital lease |
6,543 |
112 |
6.85 |
6,916 |
118 |
6.82 |
|||||||||||||||||||
Junior subordinated debentures |
92,786 |
628 |
2.71 |
92,786 |
545 |
2.35 |
|||||||||||||||||||
Total borrowings |
184,858 |
1,170 |
2.53 |
182,147 |
1,081 |
2.37 |
|||||||||||||||||||
Total interest-bearing liabilities |
1,498,510 |
2,626 |
0.70 |
1,617,176 |
2,418 |
0.60 |
|||||||||||||||||||
Non-interest-bearing liabilities: |
|||||||||||||||||||||||||
Non-interest-bearing demand deposits |
393,922 |
521,563 |
|||||||||||||||||||||||
Other liabilities |
24,451 |
28,392 |
|||||||||||||||||||||||
Total non-interest-bearing liabilities |
418,373 |
549,955 |
|||||||||||||||||||||||
Total liabilities |
1,916,883 |
2,167,131 |
|||||||||||||||||||||||
Shareholders' equity |
262,517 |
252,391 |
|||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
2,179,400 |
$ |
2,419,522 |
|||||||||||||||||||||
Net interest income |
$ |
14,872 |
$ |
15,541 |
|||||||||||||||||||||
Interest rate spread (4) |
2.80 |
% |
2.62 |
% |
|||||||||||||||||||||
Net interest margin (5) |
2.98 |
% |
2.79 |
% |
|||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities |
133 |
% |
138 |
% |
(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 earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the three months ended June 30, 2016 and 2015 was $0 and $164 thousand, respectively. |
(4) |
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. |
(5) |
Net interest margin represents net interest income as a percentage of average interest-earning assets. |
SUN BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||
For the Six Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
June 30, 2016 |
June 30, 2015 |
||||||||||||||||||||||||
Average |
Average |
Average |
Average |
||||||||||||||||||||||
Balance |
Interest |
Yield/Cost |
Balance |
Interest |
Yield/Cost |
||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||||
Loans receivable (1), (2) |
|||||||||||||||||||||||||
Commercial and industrial |
$ |
1,178,645 |
$ |
23,570 |
4.00 |
% |
$ |
1,073,526 |
$ |
22,089 |
4.12 |
% |
|||||||||||||
Home equity |
139,074 |
2,928 |
4.21 |
175,339 |
3,617 |
4.13 |
|||||||||||||||||||
Residential real estate |
244,168 |
4,199 |
3.44 |
277,856 |
4,842 |
3.49 |
|||||||||||||||||||
Total loans receivable |
1,561,887 |
30,697 |
3.93 |
1,526,721 |
30,548 |
4.00 |
|||||||||||||||||||
Investment securities (3) |
295,963 |
3,390 |
2.29 |
381,494 |
4,729 |
2.48 |
|||||||||||||||||||
Interest-earning bank balances |
136,965 |
345 |
0.50 |
401,702 |
505 |
0.25 |
|||||||||||||||||||
Total interest-earning assets |
1,994,815 |
34,432 |
3.45 |
2,309,917 |
35,782 |
3.10 |
|||||||||||||||||||
Total non-interest-earning assets |
182,792 |
199,460 |
|||||||||||||||||||||||
Total assets |
$ |
2,177,607 |
$ |
2,509,377 |
|||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||
Interest-bearing deposit accounts: |
|||||||||||||||||||||||||
Interest-bearing demand deposits |
$ |
706,214 |
741 |
0.21 |
% |
$ |
844,124 |
$ |
751 |
0.18 |
% |
||||||||||||||
Savings deposits |
234,102 |
361 |
0.31 |
230,865 |
235 |
0.20 |
|||||||||||||||||||
Time deposits |
362,744 |
1,646 |
0.91 |
443,238 |
1,857 |
0.84 |
|||||||||||||||||||
Total interest-bearing deposit accounts |
1,303,060 |
2,748 |
0.42 |
1,518,227 |
2,843 |
0.37 |
|||||||||||||||||||
Short-term borrowings: |
|||||||||||||||||||||||||
Repurchase agreements with customers |
— |
— |
— |
101 |
— |
— |
|||||||||||||||||||
Long-term borrowings |
|||||||||||||||||||||||||
FHLBNY advances |
85,553 |
860 |
2.01 |
71,647 |
728 |
2.03 |
|||||||||||||||||||
Obligations under capital lease |
6,592 |
226 |
6.86 |
6,955 |
238 |
6.84 |
|||||||||||||||||||
Junior subordinated debentures |
92,786 |
1,240 |
2.67 |
92,786 |
1,077 |
2.32 |
|||||||||||||||||||
Total borrowings |
184,931 |
2,326 |
2.52 |
171,489 |
2,043 |
2.38 |
|||||||||||||||||||
Total interest-bearing liabilities |
1,487,991 |
5,074 |
0.68 |
1,689,716 |
4,886 |
0.58 |
|||||||||||||||||||
Non-interest-bearing liabilities: |
|||||||||||||||||||||||||
Non-interest-bearing demand deposits |
405,630 |
540,572 |
|||||||||||||||||||||||
Other liabilities |
23,042 |
27,902 |
|||||||||||||||||||||||
Total non-interest-bearing liabilities |
428,672 |
568,474 |
|||||||||||||||||||||||
Total liabilities |
1,916,663 |
2,258,190 |
|||||||||||||||||||||||
Shareholders' equity |
260,944 |
251,187 |
|||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
2,177,607 |
$ |
2,509,377 |
|||||||||||||||||||||
Net interest income |
$ |
29,358 |
$ |
30,896 |
|||||||||||||||||||||
Interest rate spread (4) |
2.77 |
% |
2.52 |
% |
|||||||||||||||||||||
Net interest margin (5) |
2.94 |
% |
2.68 |
% |
|||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities |
134 |
% |
137 |
% |
(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 earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the six months ended June 30, 2016 and 2015 was $0 and $164 thousand, respectively. |
(4) |
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. |
(5) |
Net interest margin represents net interest income as a percentage of average interest-earning assets. |
SUN BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||
For the Three Months Ended |
For the Three Months Ended |
||||||||||||||||||||||||
June 30, 2016 |
March 31, 2016 |
||||||||||||||||||||||||
Average |
Average |
Average |
Average |
||||||||||||||||||||||
Balance |
Interest |
Yield/Cost |
Balance |
Interest |
Yield/Cost |
||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||||
Loans receivable (1), (2) |
|||||||||||||||||||||||||
Commercial |
$ |
1,197,368 |
$ |
12,141 |
4.06 |
% |
$ |
1,159,715 |
$ |
11,429 |
3.94 |
% |
|||||||||||||
Home equity and other |
136,330 |
1,431 |
4.20 |
141,851 |
1,497 |
4.22 |
|||||||||||||||||||
Residential real estate |
240,884 |
2,094 |
3.48 |
247,489 |
2,105 |
3.40 |
|||||||||||||||||||
Total loans receivable |
1,574,582 |
15,666 |
3.98 |
1,549,055 |
15,031 |
3.88 |
|||||||||||||||||||
Investment securities (3) |
296,811 |
1,673 |
2.25 |
295,105 |
1,717 |
2.33 |
|||||||||||||||||||
Interest-earning bank balances |
125,856 |
159 |
0.51 |
148,198 |
187 |
0.50 |
|||||||||||||||||||
Total interest-earning assets |
1,997,249 |
17,498 |
3.50 |
1,992,358 |
16,935 |
3.40 |
|||||||||||||||||||
Total non-interest-earning assets |
182,151 |
183,438 |
|||||||||||||||||||||||
Total assets |
$ |
2,179,400 |
$ |
2,175,796 |
|||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||
Interest-bearing deposit accounts: |
|||||||||||||||||||||||||
Interest-bearing demand deposits |
$ |
700,857 |
382 |
0.22 |
% |
$ |
711,631 |
$ |
359 |
0.20 |
% |
||||||||||||||
Savings deposits |
239,079 |
192 |
0.32 |
229,070 |
169 |
0.30 |
|||||||||||||||||||
Time deposits |
373,716 |
882 |
0.94 |
351,650 |
764 |
0.87 |
|||||||||||||||||||
Total interest-bearing deposit accounts |
1,313,652 |
1,456 |
0.44 |
1,292,351 |
1,292 |
0.40 |
|||||||||||||||||||
Short-term borrowings: |
|||||||||||||||||||||||||
Long-term borrowings |
|||||||||||||||||||||||||
FHLB advances |
85,529 |
430 |
2.01 |
85,576 |
431 |
2.01 |
|||||||||||||||||||
Obligations under capital lease |
6,543 |
112 |
6.85 |
6,643 |
114 |
6.86 |
|||||||||||||||||||
Junior subordinated debentures |
92,786 |
628 |
2.71 |
92,786 |
612 |
2.64 |
|||||||||||||||||||
Total borrowings |
184,858 |
1,170 |
2.53 |
185,005 |
1,157 |
2.50 |
|||||||||||||||||||
Total interest-bearing liabilities |
1,498,510 |
2,626 |
0.70 |
1,477,356 |
2,449 |
0.66 |
|||||||||||||||||||
Non-interest-bearing liabilities: |
|||||||||||||||||||||||||
Non-interest-bearing demand deposits |
393,922 |
417,469 |
|||||||||||||||||||||||
Other liabilities |
24,451 |
21,618 |
|||||||||||||||||||||||
Total non-interest-bearing liabilities |
418,373 |
439,087 |
|||||||||||||||||||||||
Total liabilities |
1,916,883 |
1,916,443 |
|||||||||||||||||||||||
Shareholders' equity |
262,517 |
259,353 |
|||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
2,179,400 |
$ |
2,175,796 |
|||||||||||||||||||||
Net interest income |
$ |
14,872 |
$ |
14,486 |
|||||||||||||||||||||
Interest rate spread (4) |
2.80 |
% |
2.74 |
% |
|||||||||||||||||||||
Net interest margin (5) |
2.98 |
% |
2.91 |
% |
|||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities |
133 |
% |
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 earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. There was no fully taxable equivalent adjustment for the three months ended June 30, 2016 and December 31, 2015. |
(4) |
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. |
(5) |
Net interest margin represents net interest income as a percentage of average interest-earning assets. |
Logo - http://photos.prnewswire.com/prnh/20151006/274670LOGO
SOURCE Sun Bancorp, Inc.
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article