Sun Bancorp, Inc. Announces 1Q 2015 Earnings: Reports Net Income of $2.8 Million; Continued Strong Improvement in Asset Quality and Expense Management

MOUNT LAUREL, N.J., April 27, 2015 /PRNewswire/ --

First Quarter Highlights

  • Net income of $2.8 million for the quarter ended March 31, 2015.
  • Significant progress on branch efficiency improvement with the eventual 39% reduction in locations by the end of 2015 since June 2014, an expected 20% increase in the average branch deposit size and an estimated $10 million annualized reduction in operating expenses.
  • Completed previously announced sale of seven Cape May area branch locations for a net gain of $9.2 million.
  • Recorded $3.3 million in restructuring charges associated with the recently announced consolidation of nine branches and sale of Hammonton branch to Cape Bank.
  • Non-performing loans held for investment fell by $5.7 million, from $11.0 million, or 0.73% of gross loans held for investment at December 31, 2014, to $5.4 million, or 0.36% of gross loans held for investment at March 31, 2015. 
  • Excess liquidity remained elevated with average interest bearing cash of $475.0 million, however the period end balance was $355.0 million as liquidity deployment began late in the quarter.
  • Operating expenses, excluding restructuring charges, continue to decline.  The Company is nearing achievement of normalized quarterly operating expenses below $20 million.

Sun Bancorp, Inc. (NASDAQ: SNBC) (the "Company"), the holding company for Sun National Bank (the "Bank"), reported today net income of $2.8 million, or $0.15 per diluted share, for the quarter ended March 31, 2015, compared to a net loss of $2.8 million, or a loss of $0.15 per diluted share, for the quarter ended December 31, 2014 and a net loss of $1.9 million, or a loss of $0.11 per diluted share, for the quarter ended March 31, 2014. 

"We are generally pleased with the results of the first quarter," said Thomas M. O'Brien, President & CEO.  "In addition to returning to profitability, we continued the momentum in executing the restructuring plan announced in July 2014, including substantial improvements in asset quality, capital, expense management, branch rationalization and commercial loan origination. We believe 2015 will continue to be a transitional year as we begin to deliver on positive earnings. We remain focused on building shareholder value, achieving full compliance with our regulatory agreement, improving our operating efficiency and creating a best-in-class commercial bank." 

Discussion of Results:

Balance Sheet

During the quarter, total assets fell $280.4 million from December 31, 2014 due primarily to the completion of the sale of seven branch locations in the Cape May, New Jersey market in March 2015 and deposit reductions. Total assets were $2.43 billion at March 31, 2015, as compared to $2.72 billion at December 31, 2014 and $3.04 billion at March 31, 2014.  The Bank's liquidity levels remain elevated, although cash and cash equivalents decreased to $388.2 million at March 31, 2015, as compared to $548.4 million at December 31, 2014. The decrease of $160.3 million in cash and cash equivalents was primarily due to the completion of the aforementioned branch sale as well as a planned run-off of certain deposit accounts.

Gross loans held-for-investment totaled $1.48 billion at March 31, 2015, as compared to $1.51 billion at December 31, 2014 and $2.08 billion at March 31, 2014.  The decline in gross loans held-for-investment is due primarily to the Bank's new credit discipline and its aggressive work out strategies. Additionally, during the first quarter of 2015, the Bank began to see increased loan originations primarily in commercial real estate by the Bank's new commercial lending teams. The Bank also completed the purchase of approximately $50 million of in-market multi-family loan participations and loan originations totaled $56 million in the first quarter of 2015.

Deposits were $1.96 billion at March 31, 2015, as compared to $2.09 billion at December 31, 2014 and $2.57 billion at March 31, 2014. The total quarterly cost of deposits fell by seven basis points to 0.28% in the first quarter of 2015 as compared to 0.35% in the first quarter of 2014 due to managed run-off of higher yielding municipal accounts and the re-pricing of certain retail deposits.   

The Bank placed $4.8 million in loans, $33.4 million in deposits and $375 thousand of fixed assets into held-for-sale at March 31, 2015 related to the pending sale of its Hammonton branch location to Cape Bank, which is scheduled to close in the third quarter of 2015. The Bank expects to record a gain on the sale of this location at closing. As a result of this pending sale, expenses of $231 thousand were recognized in the first quarter of 2015 to record the associated fixed assets to the lower of cost of market.

"Now that our commercial lending platform is in place, as loan demand continues to increase, we anticipate reducing the opportunity cost of the excess liquidity, which is a critical piece of our 2015 business plan," said O'Brien. "We continue to evaluate quality commercial lending opportunities throughout the region. In the first quarter, we originated $56 million in new loans and had $98 million in commitments scheduled to close in the second quarter of 2015. Additionally, we committed to purchase approximately $100 million in metro-NYC area multi-family loan participations, of which approximately $50 million closed at the end of the first quarter. The remainder of the commitment will close in the second quarter."

Net Interest Income and Margin

The net interest margin declined 10 basis points to 2.57% for the three months ended March 31, 2015 from 2.67% in the linked fourth quarter as average commercial loan balances declined by $93.7 million, or 8% over the quarter. While elevated liquidity levels continued to pressure the net interest margin in the first quarter, loan demand increased late in the quarter.

"Our overall net interest margin continues to be compressed," said O'Brien. "However, as our excess liquidity is deployed, we project our margin to increase to be between 3.10% and 3.20%. Because of our elevated liquidity position, we are able to take advantage of opportunities that we believe will improve our net interest margin."

Non-Interest Income

Non-interest income was $13.1 million for the quarter ended March 31, 2015, as compared to $4.1 million and $4.9 million for the quarters ended December 31, 2014 and March 31, 2014, respectively. The increase was primarily attributable to a $9.2 million gain on the sale of seven Cape May area bank branches to Sturdy Savings Bank. Offsetting this increase were declines in deposit service charges and fees of $379 thousand and $391 thousand from the quarters ended December 31, 2014 and March 31, 2014, respectively, due to seasonal volume and the overall reduction in accounts as a result of the aforementioned branch sale. The quarter ended March 31, 2014 also included net mortgage banking revenue of $635 thousand, compared to $0 in the current quarter due to the prior year closure of the Company's mortgage banking operations. 

"With our branch network rationalized, we will begin to build a relationship-based deposit-gathering strategy and as a result anticipate generating deposit-related income from service charges, cash management and related commercial banking products and services," said O'Brien.

Non-Interest Expense

Non-interest expense for the first quarter of 2015 was $25.2 million, an increase of $1.5 million from the fourth quarter of 2014 and a decrease of $2.7 million from the first quarter of 2014. During the first quarter of 2015, the Company recorded several restructuring charges related to the conclusion of the Bank's branch rationalization efforts, including $3.3 million of expenses associated with the pending branch consolidations and the sale of our Hammonton branch location. Contained in this charge was $2.1 million of fixed asset impairments, $1.1 million of lease vacancy costs and $156 thousand of severance costs. For the remainder of 2015, the Company expects to recognize $1.3 million in accelerated depreciation expenses representing the write-off of fixed assets at branches scheduled for consolidation. The fourth quarter of 2014 included $2.3 million of lease termination charges. In addition, snow removal costs due to the harsh winter totaled $1.3 million for the first quarter of 2015 as compared to $54 thousand in the fourth quarter of 2014 and $1.0 million in the first quarter of 2014. In the first quarter of 2015, problem loan expense included $667 thousand of one-time costs associated with loan sales. Excluding these items, the Company continues to experience substantial declines in operating expenses. 

"Excluding this quarter's restructuring charges, our quarterly expense run rate continues to decrease," said O'Brien. "By year-end, we anticipate achieving our stated objective of reducing our annual expense base from its previous level of $130 million in 2013 to a less than $80 million run rate by the fourth quarter of 2015. This would represent an impressive reduction in operating expenses of almost 40%. We are approaching both an expense base and distribution model that is much more appropriate for an institution of our size."

Asset Quality

Non-performing loans held-for-investment continued to decline in the first quarter as the balance of non-performing loans held-for-investment decreased by 51% to $5.4 million at March 31, 2015 as compared to $11.0 million at December 31, 2014 and 86% as compared to $37.4 million at March 31, 2014. Non-performing loans held-for-investment to total gross loans held-for-investment declined to 0.36% at March 31, 2015 as compared to 0.73% at December 31, 2014 and 1.80% at March 31, 2014. 

There was no provision expense recorded during the first quarter of 2015 or in the linked quarter or the first quarter of 2014, reflecting the Bank's substantially-improved asset quality metrics. Net charge-offs were $2.6 million in the first quarter of 2015 as compared to $3.3 million in the fourth quarter of 2014 and $1.8 million in the first quarter of 2014. The net charge-offs in the first quarter of 2015 included $3.5 million of consumer net charge-offs due primarily to loan sale activity, partially offset by $857 thousand of commercial loan net recoveries. The allowance for loan losses was $20.6 million, or 1.39% of gross loans held-for-investment, at March 31, 2015, as compared to $23.2 million, or 1.54% of gross loans held-for-investment, at December 31, 2014 and $33.8 million, or 1.62% of gross loans held-for-investment, at March 31, 2014. The allowance for loan losses was 383% of non-performing loans held-for-investment at March 31, 2015 as compared to 210% at December 31, 2014 and 90% at March 31, 2014.

"Our strong coverage ratios and our low levels of problem loans are a result of aggressive actions taken in recent quarters," said O'Brien. "While we exited consumer lending in 2014, we are actively managing the residential mortgage and home equity portfolios and in this quarter, we charged off $2.4 million to further address this aggressively through loan sales. Equally important, the Bank's classified loan portfolio, which includes non-performing loans, declined to $8.5 million at March 31, 2015 as compared to $24.3 million at December 31, 2014 and $99.1 million at March 31, 2014. This 91% decline in the classified loan portfolio within the past year validates the importance of actions taken since the July 2014 restructuring announcement."

Capital

At March 31, 2015, the capital ratios of the Company and the Bank increased due to planned balance sheet runoff and net income of $2.8 million in the first quarter of 2015. At March 31, 2015, 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 approximately 17.1%, 18.4%, 17.1% and 10.5%, respectively. At March 31, 2015, 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 approximately 13.4%, 20.4%, 16.7%, and 10.3%, respectively. The Company's tangible equity to tangible assets ratio was 8.8% at March 31, 2015, as compared to 7.7% at December 31, 2014 and 7.0% at March 31, 2014. 

"The results of this quarter allowed us to generate positive internal capital," said O'Brien. "That, along with declining total assets and falling risk-weighted assets led to further increases in already solid regulatory capital ratios. The dedicated management and staff of Sun continue to work tirelessly to execute on the strategic plan in total alignment with our commitments to regulatory excellence and building shareholder value. The combined efforts of the last several months from the board room to the branches have demanded extraordinary efforts from all and the asset quality metrics and net income in this announcement represent a clear demonstration of the intensity of our collective commitment. While there remains much remedial work to be done throughout the balance of 2015, the early stage elements of a successful turnaround are clearly evident."

Conference Call

The Company will hold a conference call on Monday, April 27, 2015 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: 888-713-3589
  • Conference ID: 2173008

About Sun Bancorp, Inc.

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.43 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. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the Federal Deposit Insurance Corporation (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, concerning the financial condition, results of operations and business of the Company. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about events or results or otherwise are not statements of historical facts, including statements about the successful implementation of our comprehensive strategic restructuring plan to improve financial performance and capital, reduce costs, risk and operating complexity, and the timing of the completion of the transactions contemplated thereby, addressing the Company's long-standing obstacles to earnings, regulatory compliance and overall performance excellence, building a platform that can support meaningful revenue generation and growth and through which we can begin to deploy our excess cash balances into quality commercial loans, our preparations for future loan growth, our progress in building profitable deposit relationships with our commercial and consumer clients and anticipated reductions in non-interest expenses. These statements may be identified by such words as "should," "expect," "believe," "view," "opportunity," "allow," "continues," "reflects," "typically," "usually," "anticipate" or similar words or variations of such terms.  Actual results and trends could differ materially from those set forth in such statements and there can be no assurances that our strategic restructuring plan will improve our financial performance, improve our future capital levels, reduce our costs, or reduce our risks or operating complexity; that our strategic restructuring plan will be completed as and in the timeframes anticipated; that we will adequately address long-standing obstacles to earnings, regulatory compliance and overall performance excellence; that we will build a platform that can support meaningful revenue generation and growth and through which we can deploy our excess cash balances into quality commercial loans; that our preparations for future loan growth will be successful; that we will continue to make progress in building profitable deposit relationships with our commercial and consumer clients; or that we will experience anticipated reductions in non-interest expenses. We caution that such statements are subject to a number of uncertainties. 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) competition among providers of financial services; (ii) changes in laws and regulations, including without limitation changes in capital requirements under the federal prompt corrective action regulations; (iii) changes in business strategy or an inability to execute strategy due to the occurrence of unanticipated events; (iv) the failure to complete any or all of the transactions contemplated in the Company's comprehensive strategic restructuring plan on the terms currently contemplated; (v) failure to comply with the Bank's agreement with the Office of the Comptroller of the Currency (the "OCC"); (vi) the cost of compliance with the agreement with the OCC; (vii) local, regional and national economic conditions and events and the impact they may have on the Company, the Bank and its customers; (viii) the ability to attract deposits and other sources of liquidity; (ix) changes in the financial performance and/or condition of the Bank's borrowers; (x) changes in the level of non-performing and classified assets and charge-offs; (xi) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (xii) inflation, interest rate, securities market and monetary fluctuations; (xiii) changes in consumer spending, borrowing and saving habits; (xiv) the ability to increase market share and control expenses; (xv) volatility in the credit and equity markets and its effect on the general economy; (xvi) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and (xvii) those 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, 2014 and in other filings made pursuant to the Securities Exchange Act of 1934, as amended. Therefore, readers should not place undue reliance 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 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, 2015, December 31, 2014, September 30, 2014, June 30, 2014 and March 31, 2014.


March

31, 2015


December
31, 2014


September
30, 2014


June

30, 2014


March

31, 2014











Tangible book value per common share:










   Shareholders' equity

$

249,235


$

245,323


$

247,047


$

227,656


$

248,898

  Less: Intangible assets


38,188



38,188



38,188



38,426



38,709

Tangible equity

$

211,047


$

207,135


$

208,859


$

189,230


$

210,189
















  Common stock


18,901



18,901



18,885



17,752



17,742

  Less: Treasury stock


282



285



300



319



389

Total outstanding shares


18,619



18,616



18,585



17,433



17,353
















Tangible book value per common share:

$

11.34


$

11.13


$

11.24


$

10.85


$

12.11

 

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, 2015, December 31, 2014, September 30, 2014, June 30, 2014 and March 31, 2014.


Three Months Ended


March

31, 2015


December
31, 2014


September
30, 2014


June

30, 2014


March

31, 2014











Net income(loss)

$

2,776


$

(2,829)


$

(825)


$

(24,248)


$

(1,906)
















Average tangible equity:















   Average shareholders' equity

$

249,970


$

249,313


$

243,020


$

254,116


$

250,946

  Less: Average intangible assets


38,188



38,188



38,281



38,568



38,852

Average tangible equity

$

211,782


$

211,125


$

204,739


$

215,548


$

212,094
















Return on average tangible equity(1):


5.2

%


(5.4)

%


(1.6)

%


(45.0)

%


(3.6)%


(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,




2015


2014




2014


Profitability for the period:










    Net interest income


$

15,191


$

21,392





$

17,026


    Provision for loan losses



-



-






-


    Non-interest income



13,087



4,949






4,142


    Non-interest expense



25,218



27,888






23,705


    Income(loss) before income taxes



3,060



(1,547)






(2,537)


    Income tax expense



284



359






292


    Net income(loss) available to common shareholders


$

2,776


$

(1,906)





$

(2,829)
















Financial ratios:














    Return on average assets(1) 



0.4

%


(0.3)

%





(0.4)

%

    Return on average equity(1)



4.4

%


(3.0)

%





(4.5)

%

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



5.2

%


(3.6)

%





(5.4)

%

    Net interest margin(1)



2.57

%


3.07

%





2.67

%

    Efficiency ratio



89

%


106

%





112

%

    Income(loss) per common share:














        Basic(3) 


$

0.15


$

(0.11)





$

(0.15)


        Diluted(3)  


$

0.15


$

(0.11)





$

(0.15)
















    Average equity to average assets



9.6

%


8.2

%





9.0

%




















March 31,


December 31,




2015

2014




2014


At period-end:











    Total assets


$

2,434,978


$

3,038,467





$

2,715,348


    Total deposits



1,959,556



2,573,445






2.091,904


    Loans receivable, net of allowance for loan losses



1,463,256



2,050,312





1,486,898


    Loans held-for-sale



4,766



16,048





4,083


Branch assets held-for-sale 



5,267



-





69,064


Branch deposits held-for-sale



33,381



-





183,395


    Investments



382,083



456,724





409,950


    Borrowings



67,857



68,645





68,978


    Junior subordinated debentures



92,786



92,786





92,786


    Shareholders' equity



249,235



248,898





245,323















Credit quality and capital ratios:













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



1.39

%


1.62

%




1.54

%

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



0.36

%


1.80

%




0.73

%

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



0.71

%


1.91

%




1.03

%

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



383

%


90

%




210

%














Tier 1 common equity risk-based capital(4)(5):













        Sun Bancorp, Inc.



13.4

%


-





-


        Sun National Bank



17.1

%


-





-


  Total risk-based capital(4):













        Sun Bancorp, Inc.



20.3

%


14.8

%




19.3

%

        Sun National Bank



18.4

%


14.1

%




17.4

%

Tier 1 risk-based capital(4):













        Sun Bancorp, Inc.



16.7

%


12.8

%




16.7

%

        Sun National Bank



17.1

%


12.8

%




16.1

%

Leverage capital(4):













        Sun Bancorp, Inc.



10.3

%


9.4

%




10.1

%

        Sun National Bank



10.5

%


9.4

%




9.7

%

    Book value per common share (3)


$

13.39


$

14.34




$

13.18


    Tangible book value per common share (3)


$

11.34


$

12.11




$

11.13


(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.

(3) Prior periods were retroactively adjusted for the impact of the 1-for-5 reverse stock split completed on August 11, 2014.

(4) March 31, 2015 capital ratios are estimated, subject to regulatory filings.

(5) The Basel III guidelines and the Dodd-Frank Act established a new minimum Tier 1 common equity risk-based capital ratio, effective January 1, 2015.


 

 

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

(Dollars in thousands, except par value amounts)


March 31,
2015


December 31,
2014


ASSETS





Cash and due from banks

$

33,161


$

42,548


Interest-earning bank balances


355,012



505,885


Cash and cash equivalents


388,173



548,433


  Restricted cash


13,000



13,000


Investment securities available for sale (amortized cost of $365,599 and
  $394,733 at March 31, 2015 and December 31, 2014, respectively)


366,703



394,500


Investment securities held to maturity (estimated fair value of $485 and $501 at
  March 31, 2015 and December 31, 2014, respectively)


475



489


Loans receivable (net of allowance for loan losses of $20,597 and $23,246 at
  March 31, 2015 and December 31, 2014, respectively)


1,463,256



1,486,898


Loans held-for-sale, at lower of cost or market


4,766



4,083


Branch assets held-for-sale


5,267



69,064


Restricted equity investments, at cost


14,905



14,961


Bank properties and equipment, net


36,645



40,155


Real estate owned


468



522


Accrued interest receivable


4,859



5,397


Goodwill


38,188



38,188


Bank owned life insurance (BOLI)


79,644



79,132


Other assets


18,629



20,526


Total assets

$

2,434,978


$

2,715,348









LIABILITIES AND SHAREHOLDERS' EQUITY







Liabilities:







Deposits

$

1,959,556


$

2,091,904


Branch deposits held-for-sale


33,381



183,395


Securities sold under agreements to repurchase – customers


156



1,156


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


60,743



60,787


Obligations under capital lease


6,958



7,035


Junior subordinated debentures


92,786



92,786


Deferred taxes, net


2,344



1,514


Other liabilities


29,819



31,448


Total liabilities


2,185,743



2,470,025









Shareholders' equity:







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


-



-


Common stock, $5 par value, 40,000,000 shares authorized; 18,901,124 shares
  issued and 18,618,630 shares outstanding at March 31, 2015; 18,900,877
  shares issued and 18,615,950 shares outstanding at December 31, 2014


94,506



94,504


Additional paid-in capital


514,337



514,075


Retained deficit


(344,986)



(347,762)


Accumulated other comprehensive loss


653



(138)


Deferred compensation plan trust


(599)



(599)


Treasury stock at cost, 282,494 shares at March 31, 2015; and 284,927 shares at
  December 31, 2014


(14,676)



(14,757)


Total shareholders' equity


249,235



245,323


Total liabilities and shareholders' equity

$

2,434,978


$

2,715,348


 

 

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except per share amounts)




















For the Three Months
Ended March 31,











2015



2014


INTEREST INCOME














Interest and fees on loans








$

15,098


$

21,849


Interest on taxable investment securities









2,046



2,250


Interest on non-taxable investment securities









306



309


Dividends on restricted equity investments









209



232


Total interest income









17,659



24,640


INTEREST EXPENSE














Interest on deposits









1,506



2,281


Interest on funds borrowed









430



436


Interest on junior subordinated debentures









532



531


Total interest expense









2,468



3,248


Net interest income









15,191



21,392


PROVISION FOR LOAN LOSSES









-



-


Net interest income after provision for loan losses









15,191



21,392


NON-INTEREST INCOME














Deposit service charges and fees









2,004



2,395


Interchange fees









544



563


Mortgage banking revenue, net









-



635


Gain on sale of bank branches









9,235



-


Investment products income









589



617


BOLI income









512



461


Other









203



278


Total non-interest income









13,087



4,949


NON-INTEREST EXPENSE














Salaries and employee benefits









10,590



13,781


Occupancy expense









4,967



4,266


Equipment expense









3,514



1,749


Data processing expense









1,308



1,197


Professional fees









836



1,486


Insurance expenses









1,247



1,467


Advertising expense









235



586


Problem loan expense









988



632


Other









1,533



2,724


Total non-interest expense









25,218



27,888


INCOME(LOSS) BEFORE INCOME TAXES









3,060



(1,547)


INCOME TAX EXPENSE









284



359


NET INCOME(LOSS) AVAILABLE TO COMMON SHAREHOLDERS








$

2,776


$

(1,906)
















Basic earnings(loss) per share(1)








$

0.15


$

(0.11)


Diluted earnings(loss) per share(1)








$

0.15


$

(0.11)


Weighted average shares – basic(1)






18,616,537


17,348,169


Weighted average shares - diluted(1)






18,639,501


17,348,169



















(1) Prior periods were retroactively adjusted for the impact of the 1-for-5 reverse stock split completed on August 11, 2014

 

SUN BANCORP, INC. AND SUBSIDIARIES


HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)


(Dollars in thousands)



2015


2014


2014


2014


2014



Q1


Q4


Q3


Q2


Q1


Balance sheet at quarter end: 











Cash and cash equivalents

$

388,173


$

548,433


$

504,353


$

330,440


$

282,095


Restricted cash


13,000



13,000



13,000



26,000



26,000


Investment securities


382,083



409,950



425,079



454,051



456,724


Loans held-for-investment: 
















        Commercial and industrial


1,042,821



1,052,932



1,196,767



1,363,900



1,519,993


        Home equity 


161,471



174,165



173,227



186,953



208,248


        Residential real estate 


272,798



276,993



299,838



298,063



326,945


        Other 


6,763



6,054



6,577



7,200



28,894


            Total gross loans held-for-investment


1,483,853



1,510,144



1,676,409



1,856,116



2,084,080


Allowance for loan losses 


(20,597)



(23,246)



(26,540)



(28,392)



(33,768)


            Net loans held-for-investment


1,463,256



1,486,898



1,649,869



1,827,724



2,050,312


   Loans held-for-sale


4,766



4,083



7,365



29,171



16,048


   Branch assets held-for-sale


5,267



69,064



31,408



34,058



-


    Goodwill 


38,188



38,188



38,188



38,188



38,188


    Intangible assets


-



-



-



238



521


    Total assets 


2,434,978



2,715,348



2,820,202



2,894,658



3,038,467


   Total deposits


1,956,556



2,091,904



2,170,627



2,272,765



2,573,445


   Branch deposits held-for-sale


33,381



183,395



192,068



160,769



-


    Securities sold under agreements to repurchase - customers


156



1,156



963



670



471


    Advances from FHLBNY


60,743



60,787



60,830



60,873



60,915


    Obligations under capital lease


6,958



7,035



7,111



7,191



7,259


    Junior subordinated debentures


92,786



92,786



92,786



92,786



92,786


    Total shareholders' equity


249,235



245,323



247,047



227,656



248,898


Quarterly average balance sheet: 
















    Loans(1)
















        Commercial and industrial 

$

1,051,610


$

1,145,297


$

1,292,705


$

1,480,491


$

1,560,442


        Home equity


183,753



196,841



201,754



210,068



211,915


        Residential real estate


284,197



301,326



322,751



338,028



331,433


        Other


3,233



3,391



3,755



23,196



25,014


            Total gross loans 


1,522,793



1,646,855



1,820,965



2,051,783



2,128,804


    Securities and other interest-earning assets 


867,633



923,909



840,541



694,529



677,850


    Total interest-earning assets 


2,390,426



2,570,764



2,661,506



2,746,312



2,806,654


    Total assets 


2,600,231



2,785,525



2,888,920



2,982,427



3,049,321


    Non-interest-bearing demand deposits 


559,793



608,396



612,775



573,290



559,606


Total deposits


2,162,142



2,331,934



2,429,606



2,519,901



2,584,588


    Total interest-bearing liabilities 


1,763,062



1,885,250



1,978,480



2,108,103



2,186,394


    Total shareholders' equity 


249,970



249,313



243,020



254,116



250,946


Capital and credit quality measures:
















   Tier 1 common equity risk-based capital (2))(3):
















       Sun Bancorp, Inc.


13.4

%


-



-



-



-


       Sun National Bank


17.1

%


-



-



-



-


Total risk-based capital (2):
















        Sun Bancorp, Inc.


20.3

%


19.3

%


17.9

%


15.0

%


14.8

%

        Sun National Bank


18.4

%


17.4

%


16.2

%


14.5

%


14.1

%

    Tier 1 risk-based capital (2):

















        Sun Bancorp, Inc.


16.7

%


16.7

%


15.6

%


12.4

%


12.8

%

        Sun National Bank


17.1

%


16.1

%


14.9

%


13.2

%


12.8

%

    Leverage capital (2):
















        Sun Bancorp, Inc.


10.3

%


10.1

%


9.8

%


8.6

%


9.4

%

        Sun National Bank


10.5

%


9.7

%


9.4

%


9.1

%


9.4

%

















    Average equity to average assets


9.6

%


9.0

%


8.4

%


8.5

%


8.2

%

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


1.39

%


1.54

%


 

1.58

%


 

1.50

%


 

1.62

%

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


0.36

%


0.73

%


0.84

%


0.76

%


1.80

 

%

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


0.71

%


1.03

%


1.07

%


1.02

%


1.91

%

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


383

%


 

210

%


 

188

%


 

202

%


 

90

%

















Other data:
















Net charge-offs


(2,648)



(3,294)



(1,852)



(20,179)



(1,768)


Classified loans


8,461



24,261



21,022



33,077



99,078


Classified assets


11,998



27,986



25,338



38,226



105,629


Non-performing assets:
















           Non-accrual loans

$

4,530


$

10,729


$

13,561


$

13,470


$

29,387


           Non-accrual loans held-for-sale


4,766



4,083



2,770



4,086



-


           Troubled debt restructurings, non-accrual


854



318



528



583



8,017


           Loans past due 90 days and accruing


-



-



-



-



42


           Real estate owned, net 


468



522



1,084



1,327



2,728


                Total non-performing assets

$

10,618



15,652



17,943


$

19,466


$

40,174


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

(2)     March 31, 2015 capital ratios are estimated, subject to regulatory filings.

(3)     The Basel III guidelines and the Dodd-Frank Act established a new minimum Tier 1 common equity risk-based capital ratio, effective January 1, 2015.




















 

SUN BANCORP, INC. AND SUBSIDIARIES


HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)


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



2015


2014


2014


2014


2014



Q1


Q4


Q3


Q2


Q1


Profitability for the quarter:











Net interest income

$

15,191


$

17,026


$

18,921


$

20,612


$

21,392


Provision for loan losses


-



-



-



14,803



-


Non-interest income


13,087



4,142



4,695



3,977



4,949


Non-interest expense excluding
  amortization of intangible assets


25,218



23,705



23,894



33,394



27,604


Amortization of intangible assets


-



-



238



283



284


Income(loss) before income taxes


3,060



(2,537)



(516)



(23,891))



(1,547)


Income tax expense


284



292



309



357



359


Net income(loss) available to common shareholders

$

2,776


$

 

 

(2,829)

 

 

)

$

 

 

(825)


$

 

 

(24,248)


$

 

 

(1,906)


Financial ratios:
















Return on average assets (1)


0.4

%


(0.4)

%


(0.1)

%


(3.3)

%


(0.3)

%

Return on average equity (1)


4.4

%


(4.5)

%


(1.4)

%


(38.2)

%


(3.0)

%

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


5.2

%


(5.4)

%


(1.6)

%


(45.0)

%


(3.6)

%

Net interest margin (1)


2.57

%


2.67

%


2.87

%


3.03

%


3.07

%

Efficiency ratio


89

%


112

%


95

%


137

%


106

%

Per share data:
















Income(loss) per common share:
















Basic(3)

$

0.15


$

(0.15)


$

(0.05)


$

(1.39)


$

(0.11)


Diluted(3)

$

0.15


$

(0.15)


$

(0.05)


$

(1.39)


$

(0.11)


Book value(3)

$

13.39


$

13.18


$

13.29


$

13.06


$

14.34


Tangible book value(3)

$

11.34


$

11.13


$

11.24


$

10.85


$

12.11


Average basic shares(3)

18,616,537


18,589,717


17,949,643


17,417,829


17,348,169


Average diluted shares(3)

18,639,501


18,589,717


17,949,643


17,417,829


17,348,169


Non-interest income:
















Deposit service charges and fees

$

2,004


$

2,383


$

2,541


$

2,463


$

2,395


Interchange fees


544



540



624



629



563


Mortgage banking revenue, net


-



29



423



529



635


Net gain on sale of investment securities


-



-



-



50



-


Net gain on sale of bank branches


9,235



-



-



-



-


Investment products income


589



480



635



715



617


BOLI income


512



482



484



469



461


Other income


203



228



(42)



(878)



278


        Total non-interest income

$

13,087


$

4,142


$

4,695


$

3,977


$

4,949


Non-interest expense:
















 Salaries and employee benefits

$

10,590


$

9,412


$

11,818


$

16,803


$

13,781


    Occupancy expense


4,967



5,432



2,980



3,552



4,266


    Equipment expense


3,514



1,487



1,695



2,356



1,749


    Data processing expense


1,308



1,202



1,299



1,281



1,197


    Professional fees


836



1,225



1,423



2,353



1,486


    Insurance expense


1,247



1,299



1,443



1,358



1,467


    Advertising expense


235



386



567



523



586


    Problem loan costs


988



547



294



566



632


    Other expense


1,533



2,715



2,613



4,885



2,724


       Total non-interest expense

$

25,218


$

23,705


$

24,132


$

33,677


$

27,888


(1) Amounts are annualized.

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

(3) Prior periods were retroactively adjusted for the impact of the 1-for-5 reverse stock split completed on August 11, 2014.

 

SUN BANCORP, INC. AND SUBSIDIARIES



AVERAGE BALANCE SHEETS (Unaudited)


(Dollars in thousands)








 For the Three Months Ended March 31,




2015



2014




Average


Income/


Yield/



Average


Income/


Yield/




Balance


Expense


Cost



Balance


Expense


Cost



Interest-earning assets:















Loans receivable (1),(2):















Commercial and industrial

$

1,051,610


$

10,803



4.11

%


$

1,560,442


$

16,349



4.19

%


Home equity


183,753



1,848



4.46




211,915



2,119



4.53



Residential real estate


284,197



2,399



3.38




331,433



2,958



3.57



Other


3,233



47



5.82




25,014



423



6.75



Total loans receivable


1,522,793



15,097



3.97




2,128,804



21,849



4.11



Investment securities(3)


392,642



2,430



2.48




457,737



2,818



2.50



Interest-earning bank balances


474,991



297



0.25




220,113



139



0.25



Total interest-earning assets


2,390,426



17,824



2.98




2,806,654



24,806



3.54



Non-interest earning assets:





















  Cash and due from banks


46,718










43,942









  Bank properties and equipment, net


42,638










48,605









  Goodwill and intangible assets, net


38,188










38,852









  Other assets


82,261










87,868









Total non-interest-earning assets


209,805










242,667









Total assets

$

2,600,231









$

3,049,321






























Interest-bearing liabilities:





















Interest-bearing deposit accounts:





















Interest-bearing demand deposits

$

894,851


$

406



0.18

%


$

1,149,460


$

808



0.28

%


Savings deposits


239,452



127



0.21




267,305



180



0.27



Time deposits


468,046



973



0.83




608,217



1,293



0.85



Total interest-bearing deposit accounts


1,602,349



1,506



0.38




2,024,982



2,281



0.45



Short-term borrowings:





















Fed Funds Purchased


-



-



-




-



-



-



Securities sold under agreements to repurchase - customers


175



-



-




404



-



-



Long-term borrowings:





















FHLBNY advances (4)


60,758



310



2.04




60,929



313



2.05



Obligations under capital lease


6,994



120



6.86




7,293



123



6.75



Junior subordinated debentures


92,786



533



2.30




92,786



531



2.29



Total borrowings


160,713



963



2.40




161,412



967



2.40



Total interest-bearing liabilities


1,763,062



2,469



0.56




2,186,394



3,248



0.59



Non-interest bearing liabilities:





















  Non-interest-bearing demand deposits


559,793










559,606








  Other liabilities


27,406










52,375









Total non-interest bearing liabilities


587,199










611,981









Total liabilities


2,350,261










2,798,375









Shareholders' equity 


249,970










250,946









Total liabilities and shareholders' equity

$

2,600,231









$

3,049,321






























Net interest income




$

15,355









$

21,558






Interest rate spread (5)








2.42

%









2.95

%


Net interest margin (6)








2.57

%









3.07

%


Ratio of average interest-earning assets to average interest-bearing liabilities








136

%









128

%





(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 adjustments for the three months ended March 31, 2015 and 2014 were $164 thousand and $166 thousand, respectively.



(4)  Amounts include Advances from FHLBNY and Securities sold under agreements to repurchase - FHLBNY.



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



(6)  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



March 31, 2015



December 31, 2014



Average


Income/


Yield/



Average


Income/


Yield/



Balance


Expense


Cost



Balance


Expense


Cost


Interest-earning assets:














Loans receivable (1),(2):














Commercial and industrial

$

1,051,610


$

10,803



4.11

%


$

1,145,297


$

12,600



4.40

%

Home equity


183,753



1,848



4.46




196,841



2,082



4.73


Residential real estate


284,197



2,399



3.38




301,326



2,471



3.28


Other


3,233



47



5.82




3,391



51



6.02


Total loans receivable


1,522,793



15,097



3.97




1,646,855



17,204



4.18


Investment securities(3)


392,642



2,430



2.48




419,391



2,479



2.36


Interest-earning bank balances


474,991



297



0.25




504,518



322



0.26


Total interest-earning assets


2,390,426



17,824



2.98




2,570,764



20,005



3.11


Non-interest earning assets:




















  Cash and due from banks


46,718










50,655








  Bank properties and equipment, net


42,638










44,802








  Goodwill and intangible assets, net


38,188










38,188








  Other assets


82,261










81,116








Total non-interest-earning assets


209,805










214,761








Total assets

$

2,600,231









$

2,785,525




























Interest-bearing liabilities:




















Interest-bearing deposit accounts:




















Interest-bearing demand deposits

$

894,851


$

406



0.18

%


$

953,805


$

565



0.24

%

Savings deposits


239,452



127



0.21




246,876



151



0.24


Time deposits


468,046



973



0.83




522,857



1,116



0.85


Total interest-bearing deposit accounts


1,602,349



1,506



0.38




1,723,538



1,832



0.43


Short-term borrowings:




















Federal funds purchased


-



-



-




-



-



-


Securities sold under agreements to repurchase - customers


175



-



-




1,054



-



-


Long-term borrowings:




















FHLBNY advances (4)


60,758



310



2.04




60,802



317



2.09


Obligations under capital lease


6,994



120



6.86




7,070



122



6.90


Junior subordinated debentures


92,786



533



2.30




92,786



543



2.34


Total borrowings


160,713



963



2.40




161,712



982



2.43


Total interest-bearing liabilities


1,763,062



2,469



0.56




1,885,250



2,814



0.60


Non-interest bearing liabilities:




















  Non-interest-bearing demand deposits


559,793










608,396








  Other liabilities


27,406










42,563








Total non-interest bearing liabilities


587,199










650,959








Total liabilities


2,350,261










2,536,209








Shareholders' equity 


249,970










249,313








Total liabilities and shareholders' equity

$

2,600,231









$

2,785,522




























Net interest income




$

15,355









$

17,191





Interest rate spread (5)








2.42

%









2.51

%

Net interest margin (6)








2.57

%









2.67

%

Ratio of average interest-earning assets to average interest-bearing liabilities








136

%









136

%



(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 adjustments for the three months ended March 31, 2015 and December 31, 2014 were $164 thousand and $165 thousand, respectively.


(4)  Amounts include Advances from FHLBNY and Securities sold under agreements to repurchase - FHLBNY.


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


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


























 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sun-bancorp-inc-announces-1q-2015-earnings-reports-net-income-of-28-million-continued-strong-improvement-in-asset-quality-and-expense-management-300072225.html

SOURCE Sun Bancorp, Inc.

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.