Sun Bancorp, Inc. Announces Third Quarter 2015 Earnings: Reports Net Income of $3.2 Million

MOUNT LAUREL, N.J., Oct. 26, 2015 /PRNewswire/ --

Third Quarter Highlights:

  • Net income of $3.2 million, or $0.17 per diluted share, for the quarter ended September 30, 2015, and $8.8 million, or $0.47 per diluted share, for the first nine months of 2015.
  • Completion of comprehensive restructuring during the quarter with the sale of one branch and the consolidation of nine others. Since the Company's restructuring announcement in 2014, the Bank has reduced its branch count by 20 locations, or 39%.
  • Capital ratios remain strong with total risk-based capital ratio of 21.8% and tangible equity to assets of 9.7% as of September 30, 2015.
  • Asset quality remains stable with continued low levels of problem loans. Non-performing loans held-for-investment declined from $14.1 million at September 30, 2014 to $5.9 million at June 30, 2015 and $3.7 million at September 30, 2015. Non-performing assets of $4.6 million represent 0.2% of total assets at September 30, 2015.
  • Liquidity remains elevated as average interest bearing cash was $275 million for the third quarter as compared to $329 million in the second quarter of 2015 as liquidity deployment efforts continue.

Sun Bancorp, Inc. (NASDAQ: SNBC) (the "Company"), the holding company for Sun National Bank (the "Bank"), today reported net income of $3.2 million, or $0.17 per diluted share, for the quarter ended September 30, 2015, compared to net income of $2.8 million, or $0.15 per diluted share, for the quarter ended June 30, 2015 and a net loss of $0.8 million, or a loss of $0.05 per diluted share, for the quarter ended September 30, 2014.

Sun Bancorp Logo 2015

"Since last year, our goal has been to fundamentally rebuild the Company by eliminating excessive operating complexity, outsized operating expenses and volatile credit risk. Our stated ambition was to bring the Company to profitability in 2015," said Thomas M. O'Brien, President & CEO. "As a result of the successful execution of our strategy, the Company has achieved profitability in each quarter of 2015 with year to date net income of $8.8 million. The results of the third quarter demonstrate our continued momentum in achieving the successful turnaround of the Company. The successful execution of our strategy could not have been achieved without the commitment and dedication of our employees, management and our Board of Directors. As a direct result of these combined efforts, I can report that our aggressive restructuring was completed on or ahead of schedule and budget. With the comprehensive restructuring now fully implemented, we will focus our energy on further efficiency enhancements and growing revenue with the goal of building net income so that we achieve even stronger earnings from both a quality and quantity perspective."

Discussion of Results:

Balance Sheet

Total assets decreased to $2.29 billion at September 30, 2015, as compared to $2.38 billion at June 30, 2015 and $2.72 billion at December 31, 2014. The planned balance sheet reductions are now complete as the Company's restructuring efforts reduced non-core, unprofitable segments of the balance sheet. Key aspects of the restructuring plan included the sale of problem and high risk loans, the consolidation or sale of 20 branch offices, and the exit of unprofitable business lines including mortgage banking, asset based lending, healthcare lending and syndicated lending. Cash and cash equivalents increased to $287.9 million at September 30, 2015 as compared to $278.9 million at June 30, 2015 and decreased from $548.4 million at December 31, 2014. The increase in cash and cash equivalents during the third quarter is primarily due to loan pay downs in excess of production, as well as investment sales, partially offset by deposit reductions. The overall decrease in cash and cash equivalents in the nine month period was primarily due to increases in loan originations, purchases of several multifamily loan participations and the completion of the sale of eight total branch locations throughout 2015.

Gross loans held-for-investment totaled $1.53 billion at September 30, 2015, as compared to $1.51 billion at December 31, 2014 and $1.58 billion at June 30, 2015. The decline in gross loans held-for-investment during the third quarter is due primarily to pay downs in excess of new production as well as the selected sale of approximately $1.9 million of consumer and commercial under-performing loans out of the held-for-investment portfolio. For the year, the Bank has experienced net loan growth both through organic originations as well as through multi-family loan participations, while strategically exiting residential and commercial loan transactions that did not contribute to the Bank's long-term relationship strategies.

"We saw an elevated amount of payoffs in the third quarter and some seasonal summertime softness in originations. While we experienced an overall reduction in end-of-period loan balances, our average loan balances increased during the quarter due to loan closings occurring very late in the second quarter," stated O'Brien.

Deposits were $1.82 billion at September 30, 2015, as compared to $2.09 billion at December 31, 2014 and $1.88 billion at June 30, 2015. The Bank continues to experience deposit reductions as a result of managed run-off of higher yielding municipal accounts and the re-pricing of certain non-relationship retail deposits.

"The Bank is enhancing its brand and redesigning its relationship deposit product set in the fourth quarter," stated O'Brien. "As such, we expect deposit growth to resume next year as we deepen our commercial and consumer relationships."

During the third quarter, the Bank completed the sale of $4.8 million in loans, $32.0 million in deposits and $354 thousand of fixed assets, all connected to the sale of its Hammonton branch location to Cape Bank. The Bank recorded a net gain on the sale of this location of $1.3 million during the third quarter. Expenses of $231 thousand were recognized in the first quarter of 2015 when the transaction was initially announced.

Net Interest Income and Margin

The net interest margin increased to 2.81% for the three months ended September 30, 2015 as compared to 2.79% in the linked second quarter as average commercial loan balances increased by $35.1 million, or 2%, over the quarter. Liquidity levels continued to decline as average interest-bearing cash decreased by $54.5 million, or 17%, to $274.7 million from the second quarter.

"While our margin continued to improve slightly, we are being cautious and patient in excess liquidity deployment, given the very conflicting economic signals and highly competitive market," said O'Brien. "Both our continued diligent approaches to organically growing commercial loans, and the overall net growth in our commercial loans-held-for-investment from the beginning of 2015, are expected to continue to improve our margins, on our terms."

Non-Interest Income

Non-interest income was $6.5 million for the quarter ended September 30, 2015, as compared to $4.9 million and $4.7 million for the quarters ended June 30, 2015 and September 30, 2014, respectively. The increase from the linked quarter and the comparable prior year quarter was primarily attributable to a $1.5 million gain on the sale of investment securities and a $1.3 million gain on sale of the Hammonton branch location. The increase from the linked quarter was partially offset by $1.2 million in loan sale gains recorded in the second quarter.

Non-Interest Expense

Non-interest expense for the third quarter of 2015 was $19.9 million, an increase of $1.5 million from the second quarter of 2015 and a decrease of $4.2 million from the third quarter of 2014. During the third quarter of 2015, the Company recorded write-downs of $471 thousand on four Bank-owned branch properties which were transferred to real estate owned at fair value and recorded $537 thousand in accelerated depreciation for the fixed assets of the consolidated branches. The Company also recorded $436 thousand in additional expenses related to lease vacancies during the third quarter of 2015. Compared to the third quarter of 2014, salaries and employee benefits declined by $2.3 million as a result of the Company's restructuring strategy. In addition, other expenses remained flat as compared to the second quarter of 2015. Expenses declined by $1.2 million from the comparable prior year quarter primarily due to $254 thousand of loan sale transaction fees and $238 thousand of intangible asset amortization recognized in the prior year quarter, $308 thousand of unfunded commitment reserves recorded in the third quarter of 2014, compared to $16 thousand recorded in the third quarter of 2015 and $68 thousand of problem loan costs recorded in the third quarter of 2015, compared to $295 thousand recorded in the same quarter of the prior year.

"In this quarter, we absorbed the final expenses related to our ongoing branch rationalization initiatives, as well as our efforts to right-size our overall operating expenses," said O'Brien. "We enter the fourth quarter with confidence that our operating platform is substantially less complex, with prudent levels of risk and greater efficiency. We believe that the Company is now appropriately positioned to generate healthy operating profits as we enter 2016. While there is additional work to be done to improve our operating efficiency, we have more than achieved our goal by reducing operating expense from a $32.5 million quarterly run rate in 2013 to $19.9 million in the third quarter of 2015, which includes $1.4 million of aforementioned one-time charges."

Asset Quality

Asset quality was stable as problem loan levels remain very low. Non-performing loans held-for-investment declined from $5.9 million at June 30, 2015 to $3.7 million at September 30, 2015 due to loan payoffs and sales during the third quarter of 2015. Non-performing loans held-for-investment to total gross loans held-for-investment declined to 0.24% at September 30, 2015 as compared to 0.37% at June 30, 2014 and 0.73% at December 31, 2014.

There was a negative provision for loan losses of $1.8 million during the third quarter of 2015 compared to a negative provision for loan losses of $1.2 million in the second quarter of 2015 and no provision for loan losses in the third quarter of 2014. In the third quarter of 2015, the Bank recorded net recoveries of $344 thousand as compared to net recoveries of $615 thousand in the second quarter of 2015 and net charge offs of $1.9 million in the third quarter of 2014, reflecting the Bank's substantially-improved asset quality metrics. During the third quarter of 2015, the Bank sold $3.8 million of both consumer and commercial loans resulting in net charge-offs of $700 thousand. The negative provision in the third quarter of 2015 was driven by loan pay downs, recoveries and risk rating upgrades. The allowance for loan losses was $18.9 million, or 1.24% of gross loans held-for-investment, at September 30, 2015, as compared to $23.2 million, or 1.54% of gross loans held-for-investment, at December 31, 2014 and $26.5 million, or 1.58% of gross loans held-for-investment, at September 30, 2014. The allowance for loan losses was 517% of non-performing loans held-for-investment at September 30, 2015 as compared to 210% at December 31, 2014 and 188% at September 30, 2014.

"In this quarter, we continued to see cash recoveries on prior period charge-offs, as well as several risk rating upgrades in our commercial portfolio," said O'Brien. "The Company's very strong credit quality metrics are a direct consequence of the aggressive approach to managing credit quality and mitigating potential losses at early stages. Specifically, our non-performing loans held-for-investment fell another 38% from the previous quarter's already low levels and are now at a minimal $3.7 million. As a point of reference, our non-performing loans were more than $40 million prior to our restructuring announcement in July 2014. Additionally, classified loans, which include non-accrual loans, were $5.8 million at September 30, 2015 compared to approximately $100 million immediately prior to the restructuring announcement in 2014."

Capital

Capital ratios improved further due to balance sheet reductions and internal capital generation through retained earnings. At September 30, 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 18.5%, 19.7%, 18.5% and 11.9%, respectively. At September 30, 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 14.6%, 21.8%, 18.2%, and 11.7%, respectively. The Company's tangible equity to tangible assets ratio was 9.7% at September 30, 2015, as compared to 7.7% at December 31, 2014 and 7.5% at September 30, 2014.

"Capital ratios continued to increase to even stronger levels as a result of continued profitability and balance sheet management," said O'Brien. "Both our strong credit quality metrics as well as our capital ratios are among the top as compared to regional and national averages. The Company is now on track for 2015 to be its first profitable year since 2008. Notwithstanding these positive outcomes, we continue to approach our business with a strong sense of urgency to continue to deliver the level of financial performance that our shareholders justly deserve."

Conference Call

The Company will hold a conference call on Monday, October 26, 2015 at 3:00 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: 866-409-1555
  • Conference ID: 108678

About Sun Bancorp, Inc.

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.29 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 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, 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 ability of the Bank to comply with its written agreement with the Office of the Comptroller of the Currency (the "OCC") or the individual minimum capital ratios for the Bank established by the OCC; (ii) the Company's ability to attract and retain key management and staff; (iii) changes in business strategy or an inability to successfully execute strategy due to the occurrence of unanticipated events; (iv) the ability to attract deposits and other sources of liquidity; (v) changes in the financial performance and/or condition of the Bank's borrowers; (vi) changes in consumer spending, borrowing and saving habits; (vii) the ability to increase market share and control expenses; (viii) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (ix) local, regional and national economic conditions and events and the impact they may have on the Company and its customers; (x) volatility in the credit and equity markets and its effect on the general economy; (xi) the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs; (xii) the overall quality of the composition of the Company's loan and securities portfolios; (xiii) inflation, interest rate, securities market and monetary fluctuations;(xiv) legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing of regulations, changes in banking, securities and tax laws and regulations and their application by regulators and changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; (xv) the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; (xvi) competition among providers of financial services; (xvii) other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks detailed under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Form 10-K for the fiscal year ended December 31, 2014, the Company's Form 10-Q for the quarters ended March 31, 2015 and June 30, 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 September 30, 2015, June 30, 2015, March, 31, 2015, December 31, 2014, and September 30, 2014.



September

30, 2015



June

30, 2015



March

31, 2015



December

31, 2014



September

30, 2014


Tangible book value per common share:





















Shareholders' equity


$

255,483



$

252,926



$

249,235



$

245,323



$

247,047


Less: Intangible assets



38,188




38,188




38,188




38,188




38,188


Tangible equity


$

217,295



$

214,738



$

211,047



$

207,135



$

208,859


Common stock



18,901




18,901




18,901




18,901




18,885


Less: Treasury stock



231




237




282




285




300


Total outstanding shares



18,670




18,664




18,619




18,616




18,585


Tangible book value per common share:


$

11.64



$

11.51



$

11.34



$

11.13



$

11.24


Return on Average Tangible Equity (dollars in thousands)

The following provides the calculation of return on tangible equity for the three months ended September 30, 2015, June 30, 2015, March, 31, 2015, December 31, 2014, and September 30, 2014.



Three Months Ended




September

30, 2015



June

30, 2015



March

31, 2015



December

31, 2014



September

30, 2014


Net income(loss)


$

3,168



$

2,828



$

2,776



$

(2,829)



$

(825)


Average tangible equity:





















Average shareholders' equity


$

255,685



$

252,391



$

249,970



$

249,313



$

243,020


Less: Average intangible assets



38,188




38,188




38,188




38,188




38,281


Average tangible equity


$

217,497



$

214,203



$

211,782



$

211,125



$

204,739


Return on average tangible equity(1):



5.8

%



5.3

%



5.2

%



(5.4)

%



(1.6)

%






















(1) Annualized





















 

 

SUNBANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)
(Dollars in thousands, except share and per share amounts)







For the Three Months Ended



For the Nine Months Ended




September 30,



September 30,




2015



2014



2015



2014


Profitability for the period:

















Net interest income


$

15,217



$

18,921



$

45,783



$

60,925


Provision for loan losses



(1,762)




-




(2,980)




14,803


Non-interest income



6,457




4,695




24,421




13,621


Non-interest expense



19,885




24,132




63,465




85,697


Income (loss) before income taxes



3,551




(516)




9,719




(25,954)


Income tax expense



383




309




951




1,025


Net income (loss) available to common shareholders


$

3,168



$

(825)



$

8,768



$

(26,979)


Financial ratios:

















Return on average assets (1)



0.5

%



(0.1)

%



0.5

%



(1.2)

%

Return on average equity (1)



5.0

%



(1.4)

%



4.6

%



(14.4)

%

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



5.8

%



(1.6)

%



5.5

%



(17.1)

%

Net interest margin (1)



2.81

%



2.87

%



2.71

%



2.98

%

Efficiency ratio



91

%



102

%



90

%



115

%

Income (loss) per common share:

















Basic


$

0.17



$

(0.05)



$

0.47



$

(1.54)


Diluted


$

0.17



$

(0.05)



$

0.47



$

(1.54)



















Average equity to average assets



10.8

%



8.5

%



10.3

%



8.4

%




















September 30,



December 31,








2015



2014



2014






At period-end:

















Total assets


$

2,289,023



$

2,820,202



$

2,715,348






Total deposits



1,819,532




2,170,627




2,091,904






Loans receivable, net of allowance for loan losses



1,509,268




1,649,869




1,486,898






Loans held-for-sale



-




2,770




4,083






Investments



313,216




425,079




409,950






Borrowings



92,448




68,904




68,978






Junior subordinated debentures



92,786




92,786




92,786






Shareholders' equity



255,483




247,047




245,323























Credit quality and capital ratios:

















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



1.24

%



1.58

%



1.54

%





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



0.24

%



0.84

%



0.73

%





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



0.30

%



1.05

%



1.03

%





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



517

%



188

%



210

%





Tier 1 common equity risk-based capital (3)(4):

















Sun Bancorp, Inc.



14.6

%



-




-






Sun National Bank



18.5

%



-




-






Total risk-based capital (3):

















Sun Bancorp, Inc.



21.8

%



17.9

%



19.3

%





Sun National Bank



19.7

%



16.2

%



17.4

%





Tier 1 risk-based capital (3):










.






Sun Bancorp, Inc.



18.2

%



15.6

%



16.7

%





Sun National Bank



18.5

%



14.9

%



16.1

%





Leverage capital (3):

















Sun Bancorp, Inc.



11.7

%



9.8

%



10.1

%





Sun National Bank



11.9

%



9.4

%



9.7

%






















Book value per common share


$

13.68



$

13.29



$

13.18






Tangible book value per common share


$

11.64



$

11.24



$

11.13







(1) Amounts for the three and nine months ended 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) September 30, 2015 capital ratios are estimated, subject to regulatory filings.

(4) 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.



September 30,



December 31,




2015



2014


ASSETS









Cash and due from banks


$

29,158



$

42,548


Interest earning bank balances



258,705




505,885


Cash and cash equivalents



287,863




548,433


Restricted cash



5,000




13,000


Investment securities available for sale (amortized cost of $297,806 and $394,733 at September 30, 2015 and December 31, 2014, respectively)



297,325




394,500


Investment securities held to maturity (estimated fair value of $250 and $501 at September 30, 2015 and December 31, 2014, respectively)



250




489


Loans receivable (net of allowance for loan losses of $18,913 and $23,246 at September 30, 2015 and December 31, 2014, respectively)



1,509,268




1,486,898


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



-




4,083


Branch assets held-for-sale



-




69,064


Restricted equity investments, at cost



15,641




14,961


Bank properties and equipment, net



32,328




40,155


Real estate owned, net



909




522


Accrued interest receivable



4,817




5,397


Goodwill



38,188




38,188


Bank owned life insurance (BOLI)



80,660




79,132


Other assets



16,774




20,526


Total assets


$

2,289,023



$

2,715,348


LIABILITIES AND SHAREHOLDERS' EQUITY









Liabilities:









Deposits


$

1,819,532



$

2,091,904


Branch deposits held-for-sale



-




183,395


Securities sold under agreements to repurchase - customers



-




1,156


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



85,653




60,787


Obligation under capital lease



6,795




7,035


Junior subordinated debentures



92,786




92,786


Deferred taxes, net



1,774




1,514


Other liabilities



27,000




31,448


Total liabilities



2,033,540




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 18,669,647 shares outstanding at September 30, 2015; 18,900,877 shares issued and 18,615,950 shares outstanding at December 31, 2014.



94,506




94,508


Additional paid in capital



512,290




514,071


Retained deficit



(338,996)




(347,762)


Accumulated other comprehensive loss



(984)




(138)


Deferred compensation plan trust



(599)




(599)


Treasury stock at cost, 231,477 shares at September 30, 2015 and 284,927 shares December 31, 2014.



(10,734)




(14,757)


Total shareholders' equity



255,483




245,323


Total liabilities and shareholders' equity


$

2,289,023



$

2,715,348


SUNBANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollars in thousands, except share and per share amounts)






For the Three Months Ended



For the Nine Months Ended




September 30,



September 30, 2015




2015



2014



2015



2014


INTEREST INCOME:

















Interest and fees on loans


$

15,479



$

19,307



$

46,028



$

62,223


Interest on taxable investment securities



1,672




2,140




5,549




6,583


Interest on non-taxable investment securities



236




306




851




923


Dividends on restricted equity investments



202




202




613




643


Total interest income



17,589




21,955




53,041




70,372


INTEREST EXPENSE:

















Interest on deposits



1,263




2,057




4,106




6,526


Interest on funds borrowed



554




435




1,520




1,314


Interest on junior subordinated debt



555




542




1,632




1,607


Total interest expense



2,372




3,034




7,258




9,447


Net interest income



15,217




18,921




45,783




60,925


PROVISION FOR LOAN LOSSES



(1,762)




-




(2,980)




14,803


Net interest income after provision for loan losses



16,979




18,921




48,763




46,122


NON-INTEREST INCOME:

















Deposit service charges and fees



1,711




2,541




5,564




7,399


Interchange fees



512




624




1,610




1,817


Gain on sale of bank branches



1,318




-




10,553




-


Gain on sale of loans



205




-




1,444




-


Gain on sale of investment securities



1,466




-




1,468




50


Investment products income



490




635




1,567




1,967


BOLI income



512




484




1,527




1,414


Other income



243




411




688




974


Total non-interest income



6,457




4,695




24,421




13,621


NON-INTEREST EXPENSE:

















Salaries and employee benefits



9,489




11,818




29,199




42,402


Occupancy expense



3,289




2,980




11,290




10,798


Equipment expense



2,008




1,695




7,022




5,800


Data processing expense



1,197




1,299




3,809




3,777


Professional fees



838




1,423




2,385




5,262


Insurance expense



1,138




1,443




3,479




4,268


Advertising expense



521




567




979




1,676


Problem loan expense



66




294




1,092




1,492


Other expense



1,339




2,613




4,210




10,222


Total non-interest expense



19,885




24,132




63,465




85,697


INCOME (LOSS) BEFORE INCOME TAXES



3,551




(516)




9,719




(25,954)


INCOME TAX EXPENSE



383




309




951




1,025


NET INCOME (LOSS) AVAILABLE TO COMMON

    SHAREHOLDERS


$

3,168



$

(825)



$

8,768



$

(26,979)



















Basic earnings (loss) per share


$

0.17



$

(0.05)



$

0.47



$

(1.54)


Diluted earnings (loss) per share


$

0.17



$

(0.05)



$

0.47



$

(1.54)



















Weighted average shares - basic



18,668,791




17,949,643




18,639,482




17,574,246


Weighted average shares - diluted



18,738,517




17,946,643




18,689,037




17,574,246


SUNBANCORP, INC. AND SUBSIDIARIES
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
(dollars in thousands)















2015



2015



2015



2014



2014





Q3



Q2



Q1



Q4



Q3



Profitability for the quarter:






















Net interest income


$

15,217



$

15,375



$

15,191



$

17,026



$

18,921



Provision for loan losses



(1,762)




(1,218)




-




-




-



Non-interest income



6,457




4,881




13,087




4,142




4,695



Non-interest expense



19,885




18,362




25,218




23,705




24,132



Income (loss) before income taxes



3,551




3,112




3,060




(2,537)




(516)



Income tax expense



383




284




284




292




309



Net income (loss) available to common
shareholders


$

3,168



$

2,828



$

2,776



$

(2,829)



$

(825)



Financial ratios:






















Return on average assets (1)



0.5

%



0.5

%



0.4

%



(0.4)

%



(0.1)

%


Return on average equity (1)



5.0

%



5.0

%



4.4

%



(4.5)

%



(1.4)

%


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



5.8

%



5.3

%



5.2

%



(5.4)

%



(1.6)

%


Net interest margin (1)



2.81

%



2.79

%



2.57

%



2.67

%



2.87

%


Efficiency ratio



91

%



90

%



89

%



112

%



102

%


Per share data :






















Income (loss) per common share:






















Basic


$

0.17



$

0.15



$

0.15



$

(0.15)



$

(0.05)



Diluted


$

0.17



$

0.15



$

0.15



$

(0.15)



$

(0.05)



Book value


$

13.68



$

13.55



$

13.39



$

13.18



$

13.29



Tangible book value


$

11.64



$

11.51



$

11.34



$

11.13



$

11.24



Average basic shares



18,668,791




18,632,526




18,616,537




18,589,717




17,946,643



Average diluted shares



18,738,517




18,684,597




18,639,501




18,589,717




17,946,643



Non-interest income:






















Deposit service charges and fees


$

1,711



$

1,849



$

2,004



$

2,383



$

2,541



Interchange fees



512




554




544




540




624



Gain on sale of investment securities



1,466




2




-




-




-



Gain on sale of loans



205




1,226




13




-




-



Net gain on sale of bank branches



1,318




-




9,235




-




-



Investment products income



490




488




589




480




635



BOLI income



512




503




512




482




484



Other income



243




259




190




257




411



Total non-interest income


$

6,457



$

4,881



$

13,087



$

4,142



$

4,695



Non-interest expense:






















Salaries and employee benefits


$

9,489



$

9,120



$

10,590



$

9,412



$

11,818



Occupancy expense



3,289




3,034




4,967




5,432




2,980



Equipment expense



2,008




1,500




3,514




1,487




1,695



Data processing expense



1,197




1,304




1,308




1,202




1,299



Professional fees



838




711




836




1,225




1,423



Insurance expense



1,138




1,094




1,247




1,299




1,443



Advertising expense



521




223




235




386




567



Problem loan expenses



66




38




988




547




294



Other expenses



1,339




1,338




1,533




2,715




2,613



Total non-interest expense


$

19,885



$

18,362



$

25,218



$

23,705



$

24,132




(1) 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.

 

SUNBANCORP, INC. AND SUBSIDIARIES
HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)
(dollars in thousands)














2015



2015



2015



2014



2014




Q3



Q2



Q1



Q4



Q3


Balance Sheet at quarter end:





















Cash and cash equivalents


$

287,863



$

278,863



$

388,021



$

548,433



$

504,353


Restricted cash



5,000




5,000




13,000




13,000




13,000


Investment securities



313,216




353,245




367,178




409,950




425,079


Loans held-for-investment





















Commercial and industrial



1,119,088




1,153,310




1,042,821




1,052,932




1,196,767


Home equity



133,324




139,789




145,806




174,165




173,227


Residential real estate



270,855




266,312




273,118




276,993




299,838


Other



4,914




19,519




22,427




6,054




6,577


Total loans



1,528,181




1,578,930




1,484,172




1,510,144




1,676,409


Allowance for loan losses



(18,913)




(20,331)




(20,917)




(23,246)




(26,540)


Net loans



1,509,268




1,558,599




1,463,255




1,486,898




1,649,869


Loans held-for-sale



-




2,006




4,766




4,083




7,365


Branch assets held-for-sale



-




5,604




5,419




69,064




31,408


Goodwill



38,188




38,188




38,188




38,188




38,188


Total assets



2,289,023




2,379,023




2,436,391




2,715,348




2,820,202


Total deposits



1,819,532




1,876,721




1,959,556




2,091,904




2,170,627


Branch deposits held-for-sale



-




34,689




33,381




183,395




192,068


Securities repurchase agreements- customers



-




-




156




1,156




963


Advances from the FHLBNY



85,653




85,698




60,743




60,787




60,830


Obligations under capital leases



6,795




6,880




6,958




7,035




7,111


Junior subordinated debentures



92,786




92,786




92,786




92,786




92,786


Total shareholders' equity



255,483




252,926




249,235




249,313




247,047


Quarterly average balance sheet:





















Loans held-for-investment





















Commercial and industrial


$

1,147,236



$

1,095,202



$

1,051,610



$

1,145,297



$

1,292,705


Home equity



152,201




161,698




183,753




196,841




201,754


Residential real estate



264,396




271,585




284,197




301,326




322,751


Other



1,923




2,122




3,233




3,391




3,755


Total loans



1,565,756




1,530,607




1,522,793




1,646,855




1,820,965


Securities and other interest-earning assets



619,430




699,687




867,633




923,909




840,541


Total interest-earning assets



2,185,186




2,230,294




2,390,426




2,570,764




2,661,506


Total assets



2,372,727




2,419,520




2,600,231




2,785,525




2,888,920


Non-interest-bearing demand deposits



550,689




521,563




559,793




608,396




612,775


Total deposits



1,904,400




1,956,592




2,162,142




2,331,934




2,429,606


Total interest-bearing liabilities



1,539,000




1,617,176




1,763,062




1,885,250




1,978,480


Total shareholders' equity



255,685




252,391




249,970




249,313




243,020


Capital and credit quality measures:





















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





















Sun Bancorp, Inc.



14.6

%



13.8

%



13.4

%



-




-


Sun National Bank



18.5

%



17.5

%



17.2

%



-




-


Total risk-based capital (2):





















Sun Bancorp, Inc.



21.8

%



20.8

%



20.4

%



19.3

%



17.9

%

Sun National Bank



19.7

%



18.8

%



18.4

%



17.4

%



16.2

%

Tier 1 risk-based capital (2):





















Sun Bancorp, Inc.



18.2

%



17.2

%



16.8

%



16.7

%



15.6

%

Sun National Bank



18.5

%



17.5

%



17.1

%



16.1

%



14.9

%

Leverage capital (2):





















Sun Bancorp, Inc.



11.7

%



11.3

%



10.3

%



10.1

%



9.8

%

Sun National Bank



11.9

%



11.5

%



10.5

%



9.7

%



9.4

%






















Average equity to average assets



10.8

%



10.4

%



9.6

%



9.0

%



8.4

%

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



1.24

%



1.29

%



1.41

%



1.54

%



1.58

%

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



0.24

%



0.37

%



0.36

%



0.73

%



0.84

%

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



0.30

%



0.40

%



0.72

%



1.03

%



1.07

%

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



517

%



347

%



383

%



210

%



188

%

Other data:





















Net recoveries (charge-offs)



344




615




(2,312)




(3,294)




(1,852)


Classified loans



5,803




7,940




8,461




24,261




21,022


Classified assets



9,918




11,147




11,998




27,986




25,338


Non-performing assets:





















Non-accrual loans


$

3,121



$

5,156



$

4,611



$

10,729



$

13,561


Non-accrual loans held-for-sale



-




389




4,766




4,083




2,770


Troubled debt restructurings, non-accrual



534




702




854




318




528


Real estate owned, net



909




-




468




522




1,084


     Total non-performing assets


$

4,564



$

6,247



$

10,699



$

15,652



$

17,943


SUNBANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEETS (Unaudited)
(dollars in thousands)






For the Three Months Ended


For the Three Months Ended




September 30, 2015


September 30, 2014




Average







Average


Average







Average




Balance



Interest



Yield/Cost


Balance



Interest



Yield/Cost


Interest-earning assets:
























Loans receivable (1), (2)
























Commercial and industrial


$

1,147,236



$

11,631




4.06

%

$

1,292,705



$

14,438




4.47

%

Home equity



152,201




1,569




4.12



201,754




2,062




4.09


Residential real estate



264,396




2,240




3.39



322,751




2,737




3.39


Other



1,923




39




8.11



3,755




70




7.46


Total loans receivable



1,565,756




15,479




3.95



1,820,965




19,307




4.24


Investment securities (3)



344,739




2,061




2.39



434,721




2,562




2.36


Interest-earning bank balances



274,691




175




0.25



405,820




252




0.25


Federal funds sold



-




-




-



-




-




-


Total interest-earning assets



2,185,186




17,715




3.24



2,661,506




22,121




3.32


























Cash and due from banks



27,543











44,382










Restricted cash



5,000











13,000










Bank properties and equipment, net



34,242











46,162










Goodwill and intangible assets, net



38,188











38,281










Other assets



82,568











85,589










  Total non-interest-earning assets



187,541











227,414










  Total assets


$

2,372,727










$

2,888,920










Interest-bearing liabilities:
























Interest-bearing deposit accounts:
























Interest-bearing demand deposit


$

756,917




338




0.18

%

$

1,010,830




707




0.28

%

Savings deposits



211,178




104




0.20



256,909




164




0.26


Time deposits



385,616




821




0.85



549,092




1,186




0.86


   Total interest-bearing deposit accounts



1,353,711




1,263




0.37



1,816,831




2,057




0.45


Short-term borrowings:
























Repurchase agreements with customers



-




-




-



875




-




-


Long-term borrowings:
























FHLBNY Advances (4)



85,668




438




2.05



60,845




318




2.09


Obligations under capital lease



6,835




117




6.85



7,143




117




6.55


Junior subordinated debentures



92,786




555




2.39



92,786




542




2.34


   Total borrowings



185,289




1,110




2.40



161,649




977




2.42


   Total interest-bearing liabilities



1,539,000




2,373




0.62



1,978,480




3,034




0.61


    Non-interest bearing liabilities:
























                    Non-interest-bearing demand deposits



550,689











612,775










       Other liabilities



27,353











54,645










 Total non-interest bearing liabilities



578,042











667,420










 Total liabilities



2,117,042











2,645,900


































Shareholders' equity



255,685











243,020










  Total liabilities and shareholders' equity


$

2,372,727










$

2,888,920










Net interest income






$

15,342










$

19,087






Interest rate spread (5)











2.62

%










2.71

%

Net interest margin (6)











2.81

%










2.87

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities











142

%










135

%


(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. The fully taxable equivalent adjustment for the three months ended September 30, 2015 and 2014 was $125 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.

 

 

SUNBANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEETS (Unaudited)
(dollars in thousands)







For the Nine Months Ended


For the Nine Months Ended




September 30, 2015


September 30, 2014




Average







Average


Average







Average




Balance



Interest



Yield/Cost


Balance



Interest



Yield/Cost


Interest-earning assets:
























Loans receivable (1), (2)
























Commercial and industrial


$

1,098,366



$

33,720




4.08

%

$

1,443,565



$

46,173




4.25

%

Home equity



165,768




5,102




4.09



207,874




6,284




4.02


Residential real estate



273,320




7,082




3.45



330,706




8,881




3.57


Other



2,421




123




6.76



17,244




884




6.83


Total loans receivable



1,539,875




46,027




3.98



1,999,389




62,222




4.14


Investment securities (3)



369,108




6,790




2.45



447,894




8,103




2.41


Interest-earning bank balances



358,900




680




0.25



290,342




544




0.25


Federal funds sold



-




-




-



-




-




-


Total interest-earning assets



2,267,883




53,497




3.14



2,737,625




70,869




3.44


























Cash and due from banks



29,806











42,317










Restricted cash



7,901











21,619










Bank properties and equipment, net



37,705











47,442










Goodwill and intangible assets, net



38,188











38,565










Other assets



81,844











85,400










Total non-interest-earning assets



195,444











235,343










Total assets


$

2,463,327










$

2,972,968










Interest-bearing liabilities:
























Interest-bearing deposit accounts:
























Interest-bearing demand deposits


$

814,735




1,089




0.18

%

$

1,086,050




2,304




0.28

%

Savings deposits



224,230




339




0.20



262,829




521




0.26


Time deposits



423,820




2,678




0.84



579,833




3,701




0.85


Total interest-bearing deposit accounts



1,462,785




4,106




0.37



1,928,712




6,526




0.45


Short-term borrowings:
























Repurchase agreements with customers



67




-




-



627




-




-


Long-term borrowings:
























FHLBNY Advances (4)



76,372




1,166




2.03



60,887




946




2.07


Obligations under capital lease



6,914




354




6.81



7,219




367




6.76


Junior subordinated debentures



92,786




1,632




2.34



92,786




1,607




2.30


 Total borrowings



176,139




3,152




2.38



161,519




2,920




2.40


 Total interest-bearing liabilities



1,638,924




7,258




0.59



2,090,231




9,446




0.60


    Non-interest bearing liabilities:
























       Non-interest-bearing demand deposits



543,982











582,085










       Other liabilities



27,718











51,321










 Total non-interest bearing liabilities



571,700











633,406










 Total liabilities



2,210,624











2,723,637


































Shareholders' equity



252,703











249,331










 Total liabilities and shareholders' equity


$

2,463,327










$

2,972,968










Net interest income






$

46,239










$

61,423






Interest rate spread (5)











2.55

%










2.84

%

Net interest margin (6)











2.71

%










2.98

%

Ratio of average interest-earning assets 

     to average interest-bearing liabilities











138

%










131

%

























(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. The fully taxable equivalent adjustment for the nine months ended September 30, 2015 and 2014 was $456 thousand and $498 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.


 

 

SUNBANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEETS (Unaudited)
(dollars in thousands)

 








For the Three Months Ended


For the Three Months Ended




September 30. 2015


June 30, 2015




Average







Average


Average







Average




Balance



Interest



Yield/Cost


Balance



Interest



Yield/Cost


Interest-earning assets:
























Loans receivable (1), (2)
























Commercial and industrial


$

1,147,236



$

11,631




4.06

%

$

1,095,202



$

11,285




4.12

%

Home equity



152,201




1,569




4.12



161,698




1,685




4.17


Residential real estate



264,396




2,240




3.39



271,585




2,443




3.60


Other



1,923




39




8.11



2,122




38




7.35


Total loans receivable



1,565,756




15,479




3.95



1,530,607




15,451




4.04


Investment securities (3)



344,739




2,061




2.39



370,469




2,300




2.48


Interest-earning bank balances



274,691




175




0.25



329,218




208




0.25


Federal funds sold



-




-




-



-




-




-


Total interest-earning assets



2,185,186




17,715




3.24



2,230,294




17,959




3.22


























Cash and due from banks



27,543











28,223










Restricted cash



5,000











5,791










Bank properties and equipment, net



34,242











36,328










Goodwill and intangible assets, net



38,188











38,188










Other assets



82,568











80,696










   Total non-interest-earning assets



187,541











189,226










   Total assets


$

2,372,727










$

2,419,520










Interest-bearing liabilities:
























Interest-bearing deposit accounts:
























Interest-bearing demand deposits


$

756,917




338




0.18

%

$

793,954




345




0.17

%

Savings deposits



211,178




104




0.20



222,372




108




0.19


Time deposits



385,616




821




0.85



418,703




884




0.84


  Total interest-bearing deposit accounts



1,353,711




1,263




0.37



1,435,029




1,337




0.37


Short-term borrowings:
























Repurchase agreements with customers



-




-




-



29




-




-


Long-term borrowings
























FHLB Advances (4)



85,668




438




2.05



82,416




418




2.03


Obligations under capital lease



6,835




117




6.85



6,916




118




6.82


Junior subordinated debentures



92,786




555




2.39



92,786




545




2.35


    Total borrowings



185,289




1,110




2.40



182,147




1,081




2.37


    Total interest-bearing liabilities



1,539,000




2,373




0.62



1,617,176




2,418




0.60


























            Non-interest-bearing demand deposits



550,689











521,563










       Other liabilities



27,353











28,390










 Total non-interest bearing liabilities



578,042











549,953










 Total liabilities



2,117,042











2,167,129













-











-










Shareholders' equity



255,685











252,391










 Total liabilities and shareholders' equity


$

2,372,727










$

2,419,520










Net interest income






$

15,342










$

15,541






Interest rate spread (5)











2.62

%










2.62

%

Net interest margin (6)











2.81

%










2.79

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities











142

%










138

%


(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. The fully taxable equivalent adjustment for the three months ended September 30, 2015 and June 30, 2015 was $125 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

Photo - http://photos.prnewswire.com/prnh/20151022/279817LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sun-bancorp-inc-announces-third-quarter-2015-earnings-reports-net-income-of-32-million-300165823.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.