Sun Bancorp, Inc. Announces First Quarter Earnings: Net Income of $0.8 Million, or $0.04 per Diluted Share

Montag, 02.05.2016 14:50 von

PR Newswire

MOUNT LAUREL, N.J., May 2, 2016 /PRNewswire/ --

First Quarter Highlights:

  • Fifth consecutive profitable quarter, with net income of $0.8 million, or $0.04 per diluted share, for the quarter ended March 31, 2016.
  • Average annualized commercial loan growth of 13% in the quarter.
  • Net interest margin increased by 10 basis points to 2.91% in the quarter as average cash fell by $129 million compared to the fourth quarter of 2015.
  • Ongoing expense management as quarterly non-interest expense fell further to $16.5 million, compared to $16.6 million for the fourth quarter of 2015.
  • Strong foundation in place with total risk-based capital ratio of 20.7% and leverage capital ratio of 13.0%.
  • No provision for loan losses in first quarter as asset quality remains strong. Non-performing assets of $3.9 million represent 0.2% of total assets at March 31, 2016.

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

"In the first quarter, we announced the termination of our long standing regulatory order and successfully transitioned from a major restructuring phase to a more normalized operating environment," said Thomas M. O'Brien, President & CEO. "This transition is evidenced by the generation of positive net income from operations and the appearance of the initial signs of the successful execution of our revised business strategy. Our strategic focus on doing a few things well is leading to growth in our Commercial Real Estate and  Commercial and Industrial lending relationships and is improving our retail deposit relationships. This is our fifth consecutive quarter of positive earnings. We feel that this quarter has delivered on our commitment to improve the quality of earnings in 2016." 

Discussion of Results:

Balance Sheet

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

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

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

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

"We began to implement our relationship-based deposit pricing model in the fourth quarter of 2015," stated O'Brien. "As a result, we anticipated the exit of non-relationship low balance and single-service depositors. In the second half of the quarter, we began to see growth in our retail deposits as our revised relationship retail deposit model is beginning to reshape the deposit profile into a more profitable position." 

Net Interest Income and Margin

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

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

Non-Interest Income

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

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

Non-Interest Expense

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

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

Asset Quality

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

There was no provision for loan losses during the quarter ended March 31, 2016 compared to a negative provision for loan losses of $300 thousand in the fourth quarter of 2015 and no provision for loan losses in the first quarter of 2015. In the first quarter of 2016, the Bank recorded net charge-offs of $56 thousand as compared to net charge-offs of $605 thousand in the fourth quarter of 2015 and net charge offs of $2.3 million in the first quarter of 2015. The allowance for loan losses was $18.0 million, or 1.14% of gross loans held-for-investment, at March 31, 2016 as compared to $18.0 million, or 1.16% of gross loans held-for-investment at December 31, 2015 and $20.9 million, or 1.41% of gross loans held-for-investment at March 31, 2015. The allowance for loan losses was 460% of non-performing loans held-for-investment at March 31, 2016 as compared to 578% at December 31, 2015 and 383% at March 31, 2015.

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

Capital

Capital ratios improved further due to balance sheet reductions and internal capital generation through retained earnings. At March 31, 2016, the Bank's Tier 1 common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 17.7%, 18.9%, 17.7% and 13.2%, respectively. At March 31, 2016, the Company's Tier 1 common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 14.0%, 20.8%, 17.4%, and 13.0%, respectively. The Company's tangible equity to tangible assets ratio was 10.4% at March 31, 2016, as compared to 10.0% at December 31, 2015 and 8.8% at March 31, 2015. 

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

Conference Call

The Company's management will hold a conference call on Tuesday, May 3, 2016 at 1:00 PM (EDT) to discuss results and answer questions from analysts and investors. Participants may listen to or participate in the Company's earnings conference call via the following:

  • Participants toll-free number: 877-879-6207
  • Conference ID: 5136664

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

About Sun Bancorp, Inc.

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.17 billion asset bank holding company headquartered in Mount Laurel, New Jersey. Its primary subsidiary is Sun National Bank, a community bank serving customers throughout New Jersey, and the metro New York region. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. For more information about Sun National Bank and Sun Bancorp, Inc., visit www.sunnationalbank.com.

Cautionary Note Regarding Forward-Looking Statements

The foregoing material contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, which may be identified by the use of such words as "allow," "anticipate," "believe," "continues," "could," "estimate," "expect," "intend," "may," "opportunity," "outlook," "plan," "potential," "predict," "project," "reflects," "should," "typically," "usually," "view," "will," "would," and similar terms and phrases, including references to assumptions.  Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of the Company and the Bank, the banking industry, the economy in general, expectations of the business environment in which the Company operates, projections of future performance and other statements contained herein that are not historical facts.  These remarks are based upon current management expectations, and may, therefore, involve risks and uncertainties that cannot be predicted or quantified and are beyond the Company's control and are subject to a variety of uncertainties that could cause future results to vary materially from the Company's historical performance, or from current expectations.  Factors that could cause actual results to differ from those expressed or implied by such forward-looking statements include, but are not limited to: (i) the Company's ability to attract and retain key management and staff; (ii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iii) the ability to attract deposits and other sources of liquidity; (iv) changes in the financial performance and/or condition of the Bank's borrowers; (v) changes in consumer spending, borrowing and saving habits; (vi) the ability to increase market share and control expenses; (vii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (viii) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (ix) volatility in the credit and equity markets and its effect on the general economy; (x) the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs; (xi) the overall quality of the composition of the Company's loan and securities portfolios; (xii) inflation, interest rate, securities market and monetary fluctuations;(xiii) legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations, changes in banking, securities and tax laws and regulations and their application by regulators and changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; (xiv) the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; (xv) competition among providers of financial services; (xvi) other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks detailed under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Form 10-K for the fiscal year ended December 31, 2015 and in other filings made pursuant to the Securities Exchange Act of 1934, as amended.  No undue reliance should be placed on any forward-looking statements.  The Company does not undertake, and specifically disclaims, any obligation to publicly release the results of any revisions that may be made to any such forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

Non-GAAP Financial Measures (Unaudited)

This news release references tangible book value per common share and return on average tangible equity, which are non-GAAP financial measures. Management believes that tangible book value per common share and return on average tangible equity are meaningful financial measures because they are two of the measures we use to assess capital adequacy.

Tangible book value per common share (dollars in thousands)

The following reconciles shareholders' equity to tangible equity by reducing shareholders' equity by the intangible asset balance at March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015.

 





March

31, 2016





December

31, 2015





September

30, 2015





June

30, 2015





March

31, 2015



Tangible book value per common share:









































Shareholders' equity



$

259,457





$

256,389





$

255,485





$

252,926





$

249,235



Less: Intangible assets





38,188







38,188







38,188







38,188







38,188



Tangible equity



$

221,269





$

218,201





$

217,297





$

214,738





$

211,047



Common stock





18,959







18,907







18,901







18,901







18,901



Less: Treasury stock





176







218







231







237







282



Total outstanding shares





18,783







18,689







18,670







18,664







18,619



Tangible book value per common share:



$

11.78





$

11.68





$

11.64





$

11.51





$

11.34



 

 Return on Average Tangible Equity (dollars in thousands)

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

 





Three Months Ended







March

31, 2016





December

31, 2015





September

31, 2015





June

30, 2015





March

31, 2015



Net income



$

826





$

1,452





$

3,164





$

2,828





$

2,776



Average tangible equity:









































Average shareholders' equity



$

259,353





$

257,035





$

255,685





$

252,391





$

249,970



Less: Average intangible assets





38,188







38,188







38,188







38,188







38,188



Average tangible equity



$

221,165





$

218,847





$

217,497





$

214,203





$

211,782



Return on average tangible equity(1):





1.5%







2.7%







5.8%







5.3%







5.2%



(1)           Annualized



 

SUN BANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

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

 







For the Three Months Ended







March 31,





December 31,







2016





2015





2015



Profitability for the period:

























Net interest income



$

14,486





$

15,191





$

14,815



Provision for (recovery of) loan losses

















(300)



Non-interest income





3,164







13,087







3,204



Non-interest expense





16,524







25,218







16,621



Income before income taxes





1,126







3,060







1,698



Income tax expense





300







284







246



Net income available to common shareholders



$

826





$

2,776





$

1,452



Financial ratios:

























Return on average assets (1)





0.2%







0.4%







0.3%



Return on average equity (1)





1.3%







4.4%







2.3%



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





1.5%







5.2%







2.7%



Net interest margin (1)





2.91%







2.57%







2.81%



Efficiency ratio





94%







89%







92%



Income per common share:

























Basic



$

0.04





$

0.15





$

0.08



Diluted



$

0.04





$

0.15





$

0.08





























Average equity to average assets





11.9%







9.6%







11.2%

































March 31,





December 31,







2016





2015







2015



At period-end:

























Total assets



$

2,169,750





$

2,436,391





$

2,210,584



Total deposits





1,703,902







1,959,556







1,746,102



Loans receivable, net of allowance for loan losses





1,559,946







1,463,255







1,530,501



Loans held-for-sale











4,766









Investments





298,656







382,083







298,858



Borrowings





92,159







67,701







92,305



Junior subordinated debentures





92,786







92,786







92,786



Shareholders' equity





259,457







249,235







256,388





























Credit quality and capital ratios:

























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





1.14%







1.41%







1.16%



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

held-for-investment





0.25%







0.36%







0.20%



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

held-for-sale and real estate owned





0.25%







0.72%







0.22%



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





460%







383%







578%



Tier 1 common equity risk-based capital:

























Sun Bancorp, Inc.





14.0%







13.4%







14.1%



Sun National Bank





17.7%







17.2%







17.9%



Total risk-based capital:

























Sun Bancorp, Inc.





20.8%







20.4%







21.0%



Sun National Bank





18.9%







18.4%







19.1%



Tier 1 risk-based capital:

























Sun Bancorp, Inc.





17.4%







16.8%







17.6%



Sun National Bank





17.7%







17.1%







17.9%



Leverage capital:

























Sun Bancorp, Inc.





13.0%







10.3%







12.2%



Sun National Bank





13.2%







10.5%







12.4%





























Book value per common share



$

13.81





$

13.39





$

13.72



Tangible book value per common share



$

11.78





$

11.34





$

11.68



(1)      Amounts for the three months ended are annualized.

(2)      Return on average tangible equity, a non-GAAP measure, is computed by dividing annualized net income for the period by average tangible equity. Average tangible equity equals average equity less average identifiable intangible assets and goodwill.



 

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

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







March 31,





December 31,







2016





2015



ASSETS

















Cash and due from banks



$

26,934





$

21,836



Interest earning bank balances





109,304







182,479



Cash and cash equivalents





136,238







204,315



Restricted cash





5,000







5,000



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

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





282,628







282,875



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

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





250







250



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

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





1,559,946







1,530,501



Restricted equity investments, at cost





15,778







15,733



Bank properties and equipment, net





31,413







31,596



Real estate owned, net











281



Accrued interest receivable





4,880







4,657



Goodwill





38,188







38,188



Bank owned life insurance (BOLI)





81,684







81,175



Other assets





13,745







16,013



Total assets



$

2,169,750





$

2,210,584



LIABILITIES AND SHAREHOLDERS' EQUITY

















Liabilities:

















Deposits



$

1,703,902





$

1,746,102



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





85,560







85,607



Obligations under capital lease





6,599







6,698



Junior subordinated debentures





92,786







92,786



Deferred taxes, net





2,504







1,524



Other liabilities





18,942







21,479



Total liabilities





1,910,293







1,954,196





















Commitments and contingencies



































Shareholders' equity:

















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













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

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

shares outstanding at December 31, 2015.





94,795







94,554



Additional paid-in capital





509,936







510,659



Retained deficit





(336,716)







(337,542)



Accumulated other comprehensive loss





(738)







(1,752)



Deferred compensation plan trust





(1,122)







(1,122)



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





(6,698)







(8,409)



Total shareholders' equity





259,457







256,388



Total liabilities and shareholders' equity



$

2,169,750





$

2,210,584



 



 

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

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







For the Three Months Ended







March 31,







2016





2015



INTEREST INCOME:

















Interest and fees on loans



$

15,031





$

15,098



Interest on taxable investment securities





1,680







2,046



Interest on non-taxable investment securities











306



Dividends on restricted equity investments





223







209



Total interest income





16,934







17,659



INTEREST EXPENSE:

















Interest on deposits





1,292







1,506



Interest on funds borrowed





544







430



Interest on junior subordinated debentures





612







532



Total interest expense





2,448







2,468



Net interest income





14,486







15,191



PROVISION FOR LOAN LOSSES













Net interest income after provision for loan losses





14,486







15,191



NON-INTEREST INCOME:

















Deposit service charges and fees





1,580







2,004



Interchange fees





484







544



Gain on sale of bank branches











9,235



Investment products income





377







589



BOLI income





508







512



Other income





215







203



Total non-interest income





3,164







13,087



NON-INTEREST EXPENSE:

















Salaries and employee benefits





9,063







10,590



Occupancy expense





2,339







4,967



Equipment expense





1,090







3,514



Data processing expense





1,188







1,308



Professional fees





471







836



Insurance expense





788







1,247



Advertising expense





382







235



Problem loan expense





33







988



Other expense





1,170







1,533



Total non-interest expense





16,524







25,218



INCOME BEFORE INCOME TAXES





1,126







3,060



INCOME TAX EXPENSE





300







284



NET INCOME AVAILABLE TO COMMON

   SHAREHOLDERS



$

826





$

2,776





















Basic earnings per share



$

0.04





$

0.15



Diluted earnings per share



$

0.04





$

0.15





















Weighted average shares - basic





18,739,739







18,616,537



Weighted average shares - diluted





18,837,699







18,639,501



 



 

SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)









2016





2015





2015





2015





2015









Q1





Q4





Q3





Q2





Q1





Profitability for the quarter:











































Net interest income



$

14,486





$

14,815





$

15,217





$

15,375





$

15,191





Provision for loan losses











(300)







(1,762)







(1,218)











Non-interest income





3,164







3,204







6,453







4,881







13,087





Non-interest expense





16,524







16,621







19,885







18,362







25,218





Income before income taxes





1,126







1,698







3,547







3,112







3,060





Income tax expense





300







246







383







284







284





Net income available to common shareholders



$

826





$

1,452





$

3,164





$

2,828





$

2,776





Financial ratios:











































Return on average assets (1)





0.2%







0.3%







0.5%







0.5%







0.4%





Return on average equity (1)





1.3%







2.3%







4.9%







4.5%







4.4%





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





1.5%







2.7%







5.8%







5.3%







5.2%





Net interest margin (1)





2.91%







2.81%







2.81%







2.79%







2.57%





Efficiency ratio





94%







92%







91%







90%







89%





Per share data :











































Income per common share:











































Basic



$

0.04





$

0.08





$

0.17





$

0.15





$

0.15





Diluted



$

0.04





$

0.08





$

0.17





$

0.15





$

0.15





Book value



$

13.81





$

13.72





$

13.68





$

13.55





$

13.39





Tangible book value



$

11.78





$

11.68





$

11.64





$

11.51





$

11.34





Average basic shares





18,739,739







18,674,622







18,668,791







18,632,526







18,616,537





Average diluted shares





18,837,699







18,768,931







18,738,517







18,684,597







18,639,501





Non-interest income:











































Deposit service charges and fees



$

1,580





$

1,424





$

1,711





$

1,849





$

2,004





Interchange fees





484







505







512







554







544





Gain on sale of investment securities

















1,466







2











Gain on sale of loans

















205







1,226











Net gain on sale of bank branches

















1,318













9,235





Investment products income





377







458







490







488







589





BOLI income





508







516







512







503







512





Other income





215







301







239







259







203





Total non-interest income



$

3,164





$

3,204





$

6,453





$

4,881





$

13,087





Non-interest expense:











































Salaries and employee benefits



$

9,063





$

7,814





$

9,489





$

9,120





$

10,590





Occupancy expense





2,339







1,521







3,289







3,034







4,967





Equipment expense





1,090







1,395







2,008







1,500







3,514





Data processing expense





1,188







1,209







1,197







1,304







1,308





Professional fees





471







845







838







711







836





Insurance expense





788







1,049







1,138







1,094







1,247





Advertising expense





382







541







521







223







235





Problem loan expenses





33







167







66







38







988





Other expenses





1,170







2,080







1,339







1,338







1,533





Total non-interest expense



$

16,524





$

16,621





$

19,885





$

18,362





$

25,218





(1)      Annualized.

(2)      Return on average tangible equity, a non-GAAP measure, is computed by dividing annualized net income for the period by average tangible equity. Average tangible equity equals average equity less average identifiable intangible assets and goodwill.



 

SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)







2016





2015





2015





2015





2015







Q1





Q4





Q3





Q2





Q1



Balance Sheet at quarter end:









































Cash and cash equivalents



$

136,238





$

204,315





$

287,863





$

278,863





$

388,021



Restricted cash





5,000







5,000







5,000







5,000







13,000



Investment securities





298,656







298,858







313,216







353,245







382,083



Loans held-for-investment









































Commercial and industrial





222,828







230,681







218,767







264,344







267,986



Commercial real estate - owner occupied





218,598







228,191







229,478







232,794







259,574



Commercial real estate - non-owner occupied





667,401







625,700







607,375







601,200







446,651



Land and development





86,520







68,070







63,468







57,351







68,609



Residential real estate





241,891







249,975







257,678







265,992







273,118



Home equity and other





140,660







145,892







151,415







157,249







168,234



Total loans





1,577,898







1,548,509







1,528,181







1,578,930







1,484,172



Allowance for loan losses





(17,952)







(18,008)







(18,913)







(20,331)







(20,916)



Net loans held-for-investment





1,559,946







1,530,501







1,509,268







1,558,599







1,463,256



Loans held-for-sale























2,006







4,766



Branch assets held-for-sale























5,604







5,419



Goodwill





38,188







38,188







38,188







38,188







38,188



Total assets





2,169,750







2,210,584







2,289,023







2,379,023







2,436,391



Net deferred tax asset, before valuation allowance





126,744







129,129







129,063







129,597







130,783



Deferred tax valuation allowance





(129,248)







(130,653)







(130,837)







(131,872)







(133,127)



Total deposits





1,703,902







1,746,102







1,819,532







1,876,721







1,959,556



Branch deposits held-for-sale























34,689







33,381



Securities repurchase agreements- customers





























156



Advances from the FHLBNY





85,560







85,607







85,653







85,698







60,743



Obligations under capital leases





6,599







6,698







6,795







6,880







6,958



Junior subordinated debentures





92,786







92,786







92,786







92,786







92,786



Total shareholders' equity





259,457







256,388







255,485







252,926







249,235













































Quarterly average balance sheet:









































Loans held-for-investment









































Commercial



$

1,159,715





$

1,124,176





$

1,147,236





$

1,095,202





$

1,051,610



Residential real estate





247,489







255,746







264,396







271,585







284,197



Home equity and other





141,851







146,806







154,124







163,820







186,986



Total loans





1,549,055







1,526,728







1,565,756







1,530,607







1,522,793



Securities and other interest-earning assets





443,303







583,541







619,430







699,687







867,633



Total interest-earning assets





1,992,358







2,110,269







2,185,186







2,230,294







2,390,426



Total assets





2,175,796







2,293,114







2,372,728







2,419,521







2,600,231



Non-interest-bearing demand deposits





417,469







534,551







550,689







521,563







559,793



Total deposits





1,709,820







1,826,704







1,904,398







1,956,592







2,162,142



Total interest-bearing liabilities





1,477,356







1,477,301







1,538,998







1,617,176







1,763,062



Total shareholders' equity





259,353







257,035







255,685







252,391







249,970



 

 



SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)







2016





2015





2015





2015





2015







Q1





Q4





Q3





Q2





Q1



Capital and credit quality measures:









































Tier 1 common equity risk-based capital:









































Sun Bancorp, Inc.





14.0%







14.1%







14.6%







13.8%







13.4%



Sun National Bank





17.7%







17.9%







18.5%







17.5%







17.2%



Total risk-based capital:









































Sun Bancorp, Inc.





20.8%







21.0%







21.8%







20.8%







20.4%



Sun National Bank





18.9%







19.1%







19.7%







18.8%







18.4%



Tier 1 risk-based capital:









































Sun Bancorp, Inc.





17.4%







17.6%







18.2%







17.2%







16.8%



Sun National Bank





17.7%







17.9%







18.5%







17.5%







17.1%



Leverage capital:









































Sun Bancorp, Inc.





13.0%







12.2%







11.7%







11.3%







10.3%



Sun National Bank





13.2%







12.4%







11.9%







11.5%







10.5%













































Average equity to average assets





11.9%







11.2%







10.8%







10.4%







9.6%



Allowance for loan losses to gross loans

held-for-investment





1.14%







1.16%







1.24%







1.29%







1.41%



Non-performing loans held-for-investment to

gross loans held-for-investment





0.25%







0.20%







0.24%







0.37%







0.36%



Non-performing assets to gross loans

held-for-investment, loans held-for-sale and real

estate owned





0.25%







0.22%







0.30%







0.40%







0.72%



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





460%







578%







517%







347%







383%



Other data:









































Net (charge-offs) recoveries





(56)







(605)







344







615







(2,330)



Classified loans





7,812







5,922







5,803







9,236







8,461



Classified assets





11,018







9,410







9,918







12,442







11,998



Non-performing assets:









































Non-accrual loans





3,066







2,207







3,121







5,156







4,611



Non-accrual loans held-for-sale























389







4,766



Troubled debt restructurings, non-accrual





838







910







534







702







854



Real estate owned, net











281







909







-







468



Total non-performing assets



$

3,904





$

3,398





$

4,564





$

6,247





$

10,699





 



SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)









For the Three Months Ended





For the Three Months Ended









March 31, 2016





March 31, 2015









Average













Average





Average













Average









Balance





Interest





Yield/Cost





Balance





Interest





Yield/Cost





Interest-earning assets:



















































Loans receivable (1), (2)



















































Commercial



$

1,159,715





$

11,429







3.94%





$

1,051,610





$

10,803







4.11%





Home equity and other





141,851







1,497







4.22







186,986







1,895







4.05





Residential real estate





247,489







2,105







3.40







284,197







2,399







3.38





Total loans receivable





1,549,055







15,031







3.88







1,522,793







15,097







3.97





Investment securities (3)





295,105







1,717







2.33







392,642







2,430







2.48





Interest-earning bank balances





148,198







187







0.50







474,991







297







0.25





Total interest-earning assets





1,992,358







16,935







3.40







2,390,426







17,824







2.98

























































Total non-interest-earning assets





183,438























209,805





















Total assets



$

2,175,796





















$

2,600,231





















Interest-bearing liabilities:



















































Interest-bearing deposit accounts:



















































Interest-bearing demand deposit



$

711,631







359







0.20%





$

894,851







406







0.18%





Savings deposits





229,070







169







0.30







239,452







127







0.21





Time deposits





351,650







764







0.87







468,046







973







0.83





Total interest-bearing deposit accounts





1,292,351







1,292







0.40







1,602,349







1,506







0.38





Short-term borrowings:



















































Repurchase agreements with customers























175

















Long-term borrowings:



















































FHLBNY Advances





85,576







431







2.01







60,758







310







2.04





Obligations under capital lease





6,643







114







6.86







6,994







120







6.86





Junior subordinated debentures





92,786







612







2.64







92,786







533







2.30





Total borrowings





185,005







1,157







2.50







160,713







963







2.40





Total interest-bearing liabilities





1,477,356







2,449







0.66







1,763,062







2,469







0.56





Non-interest-bearing liabilities:



















































Non-interest-bearing demand deposits





417,469























559,793





















Other liabilities





21,618























27,406





















Total non-interest-bearing liabilities





439,087























587,199





















Total liabilities





1,916,443























2,350,261









































































Shareholders' equity





259,353























249,970





















Total liabilities and shareholders' equity



$

2,175,796





















$

2,600,231





















Net interest income











$

14,486





















$

15,355













Interest rate spread (4)





















2.74%























2.42%





Net interest margin (5)





















2.91%























2.57%





Ratio of average interest-earning assets

   to average interest-bearing liabilities





















135%























136%





(1)      Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and branch deposits held-for-sale.

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

(3)      Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the three months ended March 31, 2016 and 2015 was $0 and $164 thousand, respectively.

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

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

 

 

SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)









For the Three Months Ended





For the Three Months Ended









March 31, 2016





December 31, 2015









Average













Average





Average













Average









Balance





Interest





Yield/Cost





Balance





Interest





Yield/Cost





Interest-earning assets:



















































Loans receivable (1), (2)



















































Commercial



$

1,159,715





$

11,429







3.94%





$

1,124,176





$

11,514%







4.10%





Home equity and other





141,851







1,497







4.22







146,806







1,550







4.17





Residential real estate





247,489







2,105







3.40







255,746







2,178







3.41





Total loans receivable





1,549,055







15,031







3.88







1,526,728







15,242







3.99





Investment securities (3)





295,105







1,717







2.33







306,112







1,724







2.25





Interest-earning bank balances





148,198







187







0.50







277,429







200







0.29





Total interest-earning assets





1,992,358







16,935







3.40







2,110,269







17,166







3.25

























































Total non-interest-earning assets





183,438























182,845





















Total assets



$

2,175,796





















$

2,293,114





















Interest-bearing liabilities:



















































Interest-bearing deposit accounts:



















































Interest-bearing demand deposits



$

711,631







359







0.20%





$

717,542





$

327







0.18%





Savings deposits





229,070







169







0.30







212,641







128%







0.24





Time deposits





351,650







764







0.87







361,970







776







0.86





Total interest-bearing deposit accounts





1,292,351







1,292







0.40







1,292,153







1,231







0.38





Short-term borrowings:



















































Long-term borrowings



















































FHLB advances





85,576







431







2.01







85,622







437







2.04





Obligations under capital lease





6,643







114







6.86







6,740







116







6.88





Junior subordinated debentures





92,786







612







2.64







92,786







568







2.45





Total borrowings





185,005







1,157







2.50







185,148







1,121







2.42





Total interest-bearing liabilities





1,477,356







2,449







0.66







1,477,301







2,352







0.64





Non-interest-bearing liabilities:



















































Non-interest-bearing demand deposits





417,469























534,551





















Other liabilities





21,618























24,227





















Total non-interest-bearing liabilities





439,087























558,778





















Total liabilities





1,916,443























2,036,079









































































Shareholders' equity





259,353























257,035





















Total liabilities and shareholders' equity



$

2,175,796





















$

2,293,114





















Net interest income











$

14,486





















$

14,814













Interest rate spread (4)





















2.74%























2.61%





Net interest margin (5)





















2.91%























2.81%





Ratio of average interest-earning assets

   to average interest-bearing liabilities





















135%























143%

























































 

(1)      Average balances include non-accrual loans, loans held-for-sale, branch assets held-for-sale and deposits held-for-sale.

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

(3)      Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. There was no fully taxable equivalent adjustment for the three months ended March 31, 2016 and December 31, 2015.

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

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

Logo - http://photos.prnewswire.com/prnh/20151006/274670LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sun-bancorp-inc-announces-first-quarter-earnings-net-income-of-08-million-or-004-per-diluted-share-300260620.html

SOURCE Sun Bancorp, Inc.

Weitere Themen