Attached files

file filename
8-K - FORM 8-K - SUN BANCORP INC /NJ/snbc-8k_20170131.htm

 

Exhibit 99

For Immediate Release

 

 

Contact:Mike Dinneen

Senior Vice President, Director of Marketing & Communications

(856) 552-5013

mdinneen@sunnb.com

 

 

Sun Bancorp, Inc. Announces $53.7 Million Reversal of Deferred Tax Asset Valuation Allowance; Fourth Quarter Net Income of $2.3 Million, or $0.12 per Diluted Share and Full Year 2016 Net Income of $7.8 Million, or $0.41 per Diluted Share Excluding Valuation Allowance Reversal

Mount Laurel, N.J. – January 31, 2017 –

 

Fourth Quarter Highlights:

 

Partial deferred tax asset valuation allowance reversal of $53.7 million recorded in the fourth quarter.

Quarterly net income of $2.3 million, or $0.12 per diluted share, excluding the valuation allowance reversal.

Further reduced quarterly operating expenses to $15.4 million in the fourth quarter as compared to $15.9 million in the prior linked quarter and $16.6 million in the year ago quarter.

During the fourth quarter, average commercial loans grew by 8% annualized while average deposits grew by 4% annualized.

Non-performing loans declined to $3.1 million, or 0.19% of total loans at December 31, 2016 as compared to $6.8 million, or 0.42% of total loans, at September 30, 2016.

Solid foundation with total risk-based capital ratio of 21.6%, tier 1 common ratio of 15.2% and leverage capital ratio of 14.6% at December 31, 2016.

Board of Directors declared a dividend of $0.01 per share to holders of record of the common stock of Sun Bancorp, Inc. on February 27, 2017, payable on March 13, 2017.

 

 

Sun Bancorp, Inc. (NASDAQ: SNBC), (the “Company”), the holding company for Sun National Bank (the “Bank”), today reported net income of $56.0 million, or $2.94 per diluted share, for the quarter ended December 31, 2016, compared to net income of $1.6 million, or $0.09 per diluted share, for the quarter ended


 

September 30, 2016, and net income of $1.5 million, or $0.08 per diluted share, for the quarter ended December 31, 2015.  

 

“We are pleased to announce our second consecutive year of positive earnings as the Company has reported net income of $17.9 million over the last two years in addition to the deferred tax asset benefit of $53.7 million,” stated President & CEO Thomas M. O’Brien.  “This quarter further demonstrates our ability to generate operating earnings as we execute against our business plan.  Commercial loan origination capacity continues to grow, however achieving revenue growth remains challenging due to legacy portfolio runoff. Therefore, we have continued our focus on expense control and asset quality diligence.  In addition to reporting $2.3 million of earnings exclusive of the valuation allowance reversal, the Company also declared its third consecutive quarterly dividend.”

 

Discussion of Results:

 

Balance Sheet

 

Total assets increased during the quarter to $2.26 billion at December 31, 2016, as compared to $2.19 billion at September 30, 2016 and $2.21 billion at December 31, 2015. Deferred tax assets, net totaled $51.6 million at December 31, 2016 as compared to a net liability of $3.4 million and $1.5 million, respectively, at September 30, 2016 and December 31, 2015 due primarily to the aforementioned valuation allowance reversal. Cash and cash equivalents totaled $134.2 million at December 30, 2016, as compared to $156.3 million at September 30, 2016 and $204.3 million at December 31, 2015.  The decrease in cash and cash equivalents during the fourth quarter of 2016 was primarily due to commercial loan originations. The decrease in cash and cash equivalents from December 31, 2015 resulted primarily from year-to-date loan growth and investment purchases.  

 

Investments increased by $3.6 million in the fourth quarter of 2016 to $311.7 million from $308.0 million in the prior linked quarter due to purchases of investment securities, including $19 million of mortgage-backed securities, partially offset by pay downs.

 

Net loans held-for-investment totaled $1.59 billion at December 31, 2016, as compared to $1.55 billion at September 30, 2016 and $1.53 billion at December 31, 2015. Net loans held-for-investment increased by $43.5 million, or 11% annualized, as compared to the prior linked quarter, primarily due to an increase of $63.4 million, or 21% annualized, in the commercial loan portfolio and a decrease of $20.2 million, or 23% annualized, in the consumer loan portfolio from the prior linked quarter.  Loan closings were focused in the latter half of the quarter.  The Company anticipates that this will provide an increase in average loans and net


 

interest income in the first quarter of 2017.  During the fourth quarter of 2016, commercial loan originations totaled $150.3 million. The increase in net loans held-for-investment from December 31, 2015 was due to year-to-date commercial loan originations of $421.0 million, partially offset by pay downs of commercial and consumer loans.

 

“Our commercial lending remains robust despite economic and competitive factors.  Our commercial real estate originations continue to be strong and we are starting to see more momentum in our commercial and industrial (C&I) business due to our sustained relationship building efforts,” stated O’Brien. “With rising interest rates and the long overdue potential for meaningful economic growth, we are hopeful that our C&I business will continue to provide opportunities. We are optimistic regarding our efforts to increase our overall commercial lending businesses in 2017.”  

 

Total deposits were $1.74 billion at December 31, 2016, as compared to $1.72 billion at September 30, 2016 and $1.75 billion at December 31, 2015. The cost of deposits was stable at 38 basis points compared to the prior linked quarter and increased by 11 basis points as compared to the three months ended December 31, 2015 due to the impact of the recent increase in market interest rates and growth in retail certificates of deposit.  The Bank continues to rollout new initiatives which are designed to generate growth in deposits and relationships over the long-term.  The Bank’s deposit mix shifted during 2016 as single-service, higher-rate money market and small demand deposit accounts were replaced with certificates of deposit.  The Bank has also seen a shift from interest bearing demand deposit accounts to money market accounts due to product reconfiguration efforts.  Since December 31, 2015, certificates of deposit have increased by $66.1 million and money market accounts have increased by $149.6 million while interest-bearing checking accounts decreased by $119.1 million and savings accounts decreased by $37.7 million.

 

“In 2016, we achieved our stated goals of deepening both the profitability and engagement among deposit relationships,” said O’Brien.  “We calibrated our deposit portfolio to better reflect customer needs.  This is evidenced by increased direct deposit and online banking penetration among households, increases in savings-related products, and larger overall average household balances.  Investments in platform upgrades for debit cards as well as business banking and cash management technology in the second half of 2016 will better provide our deposit customers with more robust convenience and transactional capabilities in 2017.”

 

Net Interest Income and Margin

 

Net interest income was $14.8 million for the quarter ended December 31, 2016, compared to $14.7 million for the quarter ended September 30, 2016 and $14.8 million for the quarter ended December 31, 2015.  The increase from the prior linked quarter primarily reflects an increase in prepayment fees on loans.  Net interest


 

income remained relatively flat compared to the quarter ended December 31, 2015.  The Company’s net interest margin was 2.93% for the three months ended December 31, 2016 as compared to 2.94% for the linked quarter ended September 30, 2016 and 2.81% in the quarter ended December 31, 2015.  The 12 basis point increase in net interest margin from the quarter ended December 31, 2015 is due primarily to commercial loan growth along with a reduction in low-yielding interest-earning bank balances as the Company continued to deploy its excess cash in 2016. On average, the Bank had approximately $105 million of excess cash during the fourth quarter which depressed the net interest margin.

 

“We have been diligent in our approach to deploying excess liquidity over the last year,” stated O’Brien.  “The quarter-end growth in commercial loan balances has us better-positioned to achieve our target net interest margins in 2017.”

 

Non-Interest Income

 

Non-interest income was $3.3 million for the quarter ended December 31, 2016, as compared to $3.1 million and $3.2 million for the quarters ended September 30, 2016 and December 31, 2015, respectively.  The increase in non-interest income from the linked third quarter is due primarily to the reversal of a contingent liability of $199 thousand in the fourth quarter and the gain on the sale of $137 thousand of excess land at a branch location recorded in the three months ended December 31, 2016.  

 

“We are pleased that our deposit fee income levels are now relatively stable after multiple quarters of product reconfiguration efforts and we expect fees to grow in future quarters as we build our relationships,” stated O’Brien.

 

Non-Interest Expense

 

Non-interest expense for the fourth quarter of 2016 was $15.4 million as compared to $15.9 million for the three months ended September 30, 2016 and $16.6 million for the three months ended December 31, 2015.  The decrease in non-interest expense from the prior linked quarter is due primarily to a decrease of $723 thousand in salaries and benefits as a result of the timing of accrual adjustments and reductions in employee headcount.  Other expense increased by $538 thousand from the prior linked quarter due primarily to a $220 thousand increase in recourse reserves, loan sale-related broker fees and other miscellaneous charges in the fourth quarter of 2016.  Non-interest expense for the fourth quarter of 2016 declined by $1.2 million from the fourth quarter of 2015, primarily due to a decrease of $681 thousand in insurance expense due to reductions in FDIC assessment rates, a decrease of $671 thousand in other expense resulting primarily from a reduction in recourse reserve accruals and a decrease of $337 thousand in professional fees.  These decreases were partially offset by an increase of $711 thousand in occupancy expenses due to lease vacancy expense reversals


 

recorded in the fourth quarter of 2015 upon the execution of three sub-lease agreements for vacant office space.

 

“In the fourth quarter, we achieved our lowest quarterly expense levels in more than 13 years,” said O’Brien.  “We enjoyed the benefits of substantial reductions related to several legacy costs.  Our greatly-improved risk management and regulatory standing have allowed us to continue to bring our expense levels more in line with peers.  However, our efficiency ratio remains elevated and reducing it remains a focus for 2017 on both the expense and revenue fronts.”

 

Asset Quality

 

Non-performing loans as a percentage of total gross loans decreased to 0.19% at December 31, 2016 as compared to 0.42% at September 30, 2016 primarily due to the removal of $2.2 million of commercial real estate and $1.3 million of residential mortgage loans from non-accrual status during the three months ended December 31, 2016.  The Bank sold $1.0 million of non-performing consumer loans during the fourth quarter of 2016, which resulted in $398 thousand of charge-offs. Non-performing loans as compared to total gross loans was 0.20% at December 31, 2015.  

 

There was no provision for loan losses during the quarters ended December 31, 2016 and September 30, 2016 and a negative provision for loan losses of $300 thousand in the fourth quarter of 2015.  In the fourth quarter of 2016, the Bank recorded net charge-offs of $285 thousand as compared to net charge-offs of $65 thousand in the third quarter of 2016 and net charge-offs of $605 thousand in the fourth quarter of 2015.  The allowance for loan losses was $15.5 million, or 0.97% of gross loans held-for-investment at December 31, 2016 as compared to $15.8 million, or 1.01% of gross loans held-for-investment at September 30, 2016 and $18.0 million, or 1.16% of gross loans held-for-investment at December 30, 2015.  The allowance for loan losses was 501% of non-performing loans held-for-investment at December 30, 2016 as compared to 238% at September 30, 2016 and 578% at December 31, 2015.

 

We continue to execute against our philosophy of maintaining enviable credit quality measures,” stated O’Brien.  “This not only ensures that our quality metrics remain strong, but it also avoids the significant expense drag related to managing substandard credits.

 

Capital

 

The Company’s capital ratios improved further due to positive earnings. At December 31, 2016, the Bank’s Tier 1 common equity risk-based capital ratio was 18.9%, total risk-based capital ratio 19.8%, Tier 1 risk-based capital ratio 18.9% and leverage capital ratio 14.5%. At December 31, 2016, the Company’s Tier 1


 

common equity risk-based capital ratio, total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage capital ratio were 15.1%, 21.6%, 18.9%, and 14.6%, respectively. The Company’s tangible equity to tangible assets ratio was 12.7% at December 31, 2016, as compared to 10.6% at September 30, 2016 and 10.0% at December 31, 2015.  Regulatory capital increased by only $17 million due to the valuation allowance reversal.  Deferred tax assets related to net operating losses are disallowed in the calculation of regulatory capital.

 

“We will continue to prudently deploy capital throughout 2017 and remain alert for signs of overheated credit or economic activity,” stated O’Brien.  “We are optimistic that these early signs of financial market optimism will create conditions and policies that support sustainable economic growth, increased labor activity, and prosperity.”

 

Deferred Tax Asset

 

The Company’s fourth quarter financial results include the reversal of a portion of the valuation allowance recorded against the deferred tax assets of the Company. This reversal resulted in the recognition of a one-time income tax benefit in the fourth quarter of 2016 of $53.7 million, or $2.82 per diluted share. The Company has performed a continuing evaluation of its deferred tax asset valuation allowance on a quarterly basis. The Company has now concluded that, as of December 31, 2016, it is more likely than not that the Company will generate sufficient taxable income within the applicable net operating loss carry-forward periods to realize a portion of its deferred tax assets. This conclusion, and the resulting partial reversal of the deferred tax asset valuation allowance, is based upon consideration of a number of factors, including the Company’s completion of eight consecutive quarters of profitability, its demonstrated ability to meet or exceed budgets, and its forecast of future profitability. The Bank did not factor in any growth in earnings to forecast its future profitability given the stable results in previous quarters.  If the Bank successfully demonstrates earnings growth in future periods, additional reversals in the valuation allowance may be recorded.  After recognizing the partial reversal, the Company’s net deferred tax asset totaled $51.6 million at December 31, 2016, net of a valuation allowance of $73.2 million. The ability to recognize the remaining deferred tax assets that continue to be subject to a valuation allowance will be evaluated on a quarterly basis to determine if there are significant events that would affect the Company’s ability to utilize these deferred tax assets.  As a result of this reversal, the Company will begin recording federal and state tax expense on its earnings beginning in the first quarter of 2017.

 

The Company determined the amount of the valuation allowance reversal utilizing its current federal tax rate of 35% and its effective state tax rate of 5.85%.  President Donald Trump campaigned on, and his new administration has publicly discussed, various plans to recommend to Congress that it enact legislation for


 

significant reductions in corporate Federal income tax rates.  Any change in the Federal corporate tax rate could significantly impact the amount of the deferred tax asset the Company may recognize. The potential impact of various changes to the corporate tax rate on the Company’s deferred tax asset as of December 31, 2016 is summarized below (dollars in thousands):

 

 

 

December 31, 2016

 

 

15% Federal

 

 

20% Federal

 

 

25% Federal

 

Deferred Tax Impact:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of deferred tax asset/increased tax expense

 

n/a

 

 

$

22,213

 

 

$

16,659

 

 

$

11,106

 

Deferred tax asset, net

 

$

51,573

 

 

 

28,569

 

 

 

34,321

 

 

 

40,071

 

Valuation allowance

 

 

73,187

 

 

 

42,441

 

 

 

49,814

 

 

 

57,188

 

 

 

Dividend Declaration

 

On January 30, 2017, the Board of Directors of the Company declared a dividend of $0.01 per share to holders of record of the common stock of the Company as of February 27, 2017, payable on March 13, 2017.

 

“We are pleased to announce our third consecutive quarterly dividend,” stated O’Brien.  “The support of the Company’s shareholders has been vitally important to our progress.  The 2016 achievements of continued operating profitability, the third dividend declaration, and the $53.7 million reversal of the deferred tax asset are a further testament to the enormous progress that the Company has made in a short period of time.  With those successes in mind, we head into 2017 in a very strong and energized position to further capitalize on our opportunities.”

 

Conference Call

 

The Company’s management will hold a conference call on Tuesday, January 31, 2017 at 11:00 AM (EST) to discuss results and answer questions from analysts and investors.  Participants may listen to or participate in the Company’s earnings conference call via the following:

 

 

Participants toll-free number: 877-856-1969

 

Conference ID: 9197438

 

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


 

 

About Sun Bancorp, Inc.

 

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.26 billion asset bank holding company headquartered in Mount Laurel, New Jersey. Its primary subsidiary is Sun National Bank, a community bank serving customers throughout New Jersey, and the metro New York region. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the FDIC. For more information about Sun National Bank and Sun Bancorp, Inc., visit www.sunnationalbank.com.

 

 

Cautionary Note Regarding Forward-Looking Statements

 

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


 

any such forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

 

Non-GAAP Financial Measures (Unaudited)

 

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

 

Tangible book value per common share (dollars in thousands)

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

 

 

 

December

31, 2016

 

 

September

30, 2016

 

 

June

30, 2016

 

 

March

31, 2016

 

 

December

31, 2015

 

Tangible book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

319,709

 

 

$

265,878

 

 

$

264,172

 

 

$

259,457

 

 

$

256,389

 

Less: Intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

281,521

 

 

$

227,690

 

 

$

225,984

 

 

$

221,269

 

 

$

218,201

 

Common stock

 

 

19,031

 

 

 

19,026

 

 

 

19,026

 

 

 

18,959

 

 

 

18,907

 

Less: Treasury stock

 

 

108

 

 

 

138

 

 

 

172

 

 

 

176

 

 

 

218

 

Total outstanding shares

 

 

18,923

 

 

 

18,888

 

 

 

18,854

 

 

 

18,783

 

 

 

18,689

 

Tangible book value per common share:

 

$

14.88

 

 

$

12.05

 

 

$

11.99

 

 

$

11.78

 

 

$

11.68

 

 

 Return on Average Tangible Equity (dollars in thousands)

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

 

 

 

Three Months Ended

 

 

 

December

31, 2016

 

 

September

30, 2016

 

 

June

30, 2016

 

 

March

31, 2016

 

 

December

31, 2015

 

Net income

 

$

56,000

 

 

$

1,630

 

 

$

2,963

 

 

$

826

 

 

$

1,452

 

Average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

267,542

 

 

$

266,931

 

 

$

262,517

 

 

$

259,353

 

 

$

257,035

 

Less: Average intangible assets

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Average tangible equity

 

$

229,354

 

 

$

228,743

 

 

$

224,329

 

 

$

221,165

 

 

$

218,847

 

Return on average tangible equity(1):

 

 

97.7

%

 

 

2.9

%

 

 

5.3

%

 

 

1.5

%

 

 

2.7

%

 

(1)

Annualized


SUN BANCORP, INC AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS (Unaudited)

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

 

 

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Profitability for the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,834

 

 

$

14,815

 

 

$

58,904

 

 

$

60,598

 

Provision for (recovery of) loan losses

 

 

 

 

 

(300

)

 

 

(1,682

)

 

 

(3,280

)

Non-interest income

 

 

3,311

 

 

 

3,208

 

 

 

13,389

 

 

 

27,625

 

Non-interest expense

 

 

15,425

 

 

 

16,621

 

 

 

64,953

 

 

 

80,086

 

Income before income taxes

 

 

2,720

 

 

 

1,702

 

 

 

9,022

 

 

 

11,417

 

Income tax (benefit) expense

 

 

(53,280

)

 

 

246

 

 

 

(52,395

)

 

 

1,197

 

Net income available to common shareholders

 

$

56,000

 

 

$

1,456

 

 

$

61,417

 

 

$

10,220

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

10.2

%

 

 

0.3

%

 

 

3.7

%

 

 

0.4

%

Return on average equity (1)

 

 

83.7

%

 

 

2.3

%

 

 

23.3

%

 

 

4.0

%

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

 

 

97.7

%

 

 

2.7

%

 

 

27.2

%

 

 

4.7

%

Net interest margin (1)

 

 

2.93

%

 

 

2.81

%

 

 

2.94

%

 

 

2.74

%

Efficiency ratio

 

 

85

%

 

 

92

%

 

 

90

%

 

 

91

%

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.96

 

 

$

0.08

 

 

$

3.26

 

 

$

0.55

 

Diluted

 

$

2.94

 

 

$

0.08

 

 

$

3.24

 

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

12.2

%

 

 

11.2

%

 

 

12.1

%

 

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

At period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,262,262

 

 

$

2,210,584

 

 

 

 

 

 

 

 

 

Total deposits

 

 

1,741,363

 

 

 

1,746,102

 

 

 

 

 

 

 

 

 

Loans receivable, net of allowance for loan losses

 

 

1,594,377

 

 

 

1,530,501

 

 

 

 

 

 

 

 

 

Loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

311,727

 

 

 

298,858

 

 

 

 

 

 

 

 

 

Borrowings

 

 

91,708

 

 

 

92,305

 

 

 

 

 

 

 

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

319,709

 

 

 

256,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit quality and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

0.97

%

 

 

1.16

%

 

 

 

 

 

 

 

 

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

 

 

0.19

%

 

 

0.20

%

 

 

 

 

 

 

 

 

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

 

 

0.19

%

 

 

0.22

%

 

 

 

 

 

 

 

 

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

 

 

501

%

 

 

578

%

 

 

 

 

 

 

 

 

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

15.1

%

 

 

14.1

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

18.9

%

 

 

17.9

%

 

 

 

 

 

 

 

 

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.6

%

 

 

21.0

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

19.8

%

 

 

19.1

%

 

 

 

 

 

 

 

 

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

18.9

%

 

 

17.6

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

18.9

%

 

 

17.9

%

 

 

 

 

 

 

 

 

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

12.2

%

 

 

 

 

 

 

 

 

Sun National Bank

 

 

14.5

%

 

 

12.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

16.90

 

 

$

13.72

 

 

 

 

 

 

 

 

 

Tangible book value per common share

 

$

14.88

 

 

$

11.68

 

 

 

 

 

 

 

 

 

 

(1)

Annualized.

(2)

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

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

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

 

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

19,645

 

 

$

21,836

 

Interest earning bank balances

 

 

114,563

 

 

 

182,479

 

Cash and cash equivalents

 

 

134,208

 

 

 

204,315

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

Investment securities available for sale (amortized cost of $300,028 and $285,838 at

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

 

 

295,686

 

 

 

282,875

 

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

December 31, 2016 and December 31, 2015)

 

 

250

 

 

 

250

 

Loans receivable (net of allowance for loan losses of $15,541 and $18,008 at

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

 

 

1,594,377

 

 

 

1,530,501

 

Restricted equity investments, at cost

 

 

15,791

 

 

 

15,733

 

Bank properties and equipment, net

 

 

30,148

 

 

 

31,596

 

Real estate owned, net

 

 

 

 

 

281

 

Accrued interest receivable

 

 

5,122

 

 

 

4,657

 

Goodwill

 

 

38,188

 

 

 

38,188

 

Bank owned life insurance (BOLI)

 

 

83,109

 

 

 

81,175

 

Deferred taxes, net

 

 

51,573

 

 

 

 

Other assets

 

 

8,810

 

 

 

16,013

 

Total assets

 

$

2,262,262

 

 

$

2,210,584

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

1,741,363

 

 

$

1,746,102

 

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

 

 

85,416

 

 

 

85,607

 

Obligations under capital lease

 

 

6,292

 

 

 

6,698

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

Deferred taxes, net

 

 

 

 

 

1,524

 

Other liabilities

 

 

16,696

 

 

 

21,479

 

Total liabilities

 

 

1,942,553

 

 

 

1,954,196

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Common stock, $5 par value, 40,000,000 shares authorized; 19,030,704 shares issued and

18,922,726 shares outstanding at December 31, 2016; 18,910,829 shares issued and 18,693,091 shares outstanding at December 31, 2015.

 

 

95,154

 

 

 

94,554

 

Additional paid-in capital

 

 

508,593

 

 

 

510,659

 

Retained deficit

 

 

(276,501

)

 

 

(337,542

)

Accumulated other comprehensive loss

 

 

(2,568

)

 

 

(1,752

)

Deferred compensation plan trust

 

 

(1,160

)

 

 

(1,122

)

Treasury stock at cost, 107,978 shares at December 31, 2016 and 217,738 shares at                December 31, 2015.

 

 

(3,809

)

 

 

(8,409

)

Total shareholders' equity

 

 

319,709

 

 

 

256,388

 

Total liabilities and shareholders' equity

 

$

2,262,262

 

 

$

2,210,584

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

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

 

 

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

15,736

 

 

$

15,243

 

 

$

62,014

 

 

$

61,271

 

Interest on taxable investment securities

 

 

1,759

 

 

 

1,719

 

 

 

6,715

 

 

 

7,268

 

Interest on non-taxable investment securities

 

 

 

 

 

 

 

 

 

 

 

851

 

Dividends on restricted equity investments

 

 

224

 

 

 

205

 

 

 

881

 

 

 

818

 

Total interest income

 

 

17,719

 

 

 

17,167

 

 

 

69,610

 

 

 

70,208

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,654

 

 

 

1,231

 

 

 

5,958

 

 

 

5,337

 

Interest on funds borrowed

 

 

542

 

 

 

553

 

 

 

2,173

 

 

 

2,073

 

Interest on junior subordinated debentures

 

 

689

 

 

 

568

 

 

 

2,575

 

 

 

2,200

 

Total interest expense

 

 

2,885

 

 

 

2,352

 

 

 

10,706

 

 

 

9,610

 

Net interest income

 

 

14,834

 

 

 

14,815

 

 

 

58,904

 

 

 

60,598

 

PROVISION FOR (RECOVERY OF) LOAN LOSSES

 

 

 

 

 

(300

)

 

 

(1,682

)

 

 

(3,280

)

Net interest income after provision for loan losses

 

 

14,834

 

 

 

15,115

 

 

 

60,586

 

 

 

63,878

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

 

1,484

 

 

 

1,424

 

 

 

6,221

 

 

 

6,988

 

Interchange fees

 

 

483

 

 

 

505

 

 

 

1,905

 

 

 

2,115

 

Gain on sale of bank branches

 

 

 

 

 

 

 

 

 

 

 

10,553

 

Gain on sale of loans

 

 

60

 

 

 

 

 

 

101

 

 

 

1,444

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

426

 

 

 

1,468

 

Investment products income

 

 

288

 

 

 

458

 

 

 

1,707

 

 

 

2,025

 

BOLI income

 

 

452

 

 

 

516

 

 

 

1,934

 

 

 

2,043

 

Other income

 

 

544

 

 

 

301

 

 

 

1,095

 

 

 

989

 

Total non-interest income

 

 

3,311

 

 

 

3,204

 

 

 

13,389

 

 

 

27,625

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

7,926

 

 

 

7,814

 

 

 

34,971

 

 

 

37,013

 

Occupancy expense

 

 

2,232

 

 

 

1,521

 

 

 

8,988

 

 

 

12,811

 

Equipment expense

 

 

1,324

 

 

 

1,395

 

 

 

4,786

 

 

 

8,417

 

Data processing expense

 

 

1,124

 

 

 

1,209

 

 

 

4,503

 

 

 

5,018

 

Professional fees

 

 

508

 

 

 

845

 

 

 

2,246

 

 

 

3,230

 

Insurance expense

 

 

368

 

 

 

1,049

 

 

 

2,164

 

 

 

4,528

 

Advertising expense

 

 

473

 

 

 

541

 

 

 

1,660

 

 

 

1,520

 

Problem loan expense

 

 

61

 

 

 

167

 

 

 

411

 

 

 

1,259

 

Other expense

 

 

1,409

 

 

 

2,080

 

 

 

5,224

 

 

 

6,290

 

Total non-interest expense

 

 

15,425

 

 

 

16,621

 

 

 

64,953

 

 

 

80,086

 

INCOME BEFORE INCOME TAXES

 

 

2,720

 

 

 

1,698

 

 

 

9,022

 

 

 

11,417

 

INCOME TAX (BENEFIT) EXPENSE

 

 

(53,280

)

 

 

246

 

 

 

(52,395

)

 

 

1,197

 

NET INCOME AVAILABLE TO COMMON

   SHAREHOLDERS

 

$

56,000

 

 

$

1,452

 

 

$

61,417

 

 

$

10,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

2.96

 

 

$

0.08

 

 

$

3.26

 

 

$

0.55

 

Diluted earnings per share

 

$

2.94

 

 

$

0.08

 

 

$

3.24

 

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

18,908,688

 

 

 

18,673,271

 

 

 

18,843,077

 

 

 

18,647,198

 

Weighted average shares - diluted

 

 

19,016,188

 

 

 

18,766,028

 

 

 

18,933,330

 

 

 

18,708,182

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

2015

 

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,834

 

 

$

14,712

 

 

$

14,872

 

 

$

14,486

 

 

$

14,815

 

 

Provision for (recovery of) loan losses

 

 

 

 

 

 

 

 

(1,682

)

 

 

 

 

 

(300

)

 

Non-interest income

 

 

3,311

 

 

 

3,142

 

 

 

3,774

 

 

 

3,164

 

 

 

3,204

 

 

Non-interest expense

 

 

15,425

 

 

 

15,937

 

 

 

17,066

 

 

 

16,524

 

 

 

16,621

 

 

Income before income taxes

 

 

2,720

 

 

 

1,917

 

 

 

3,262

 

 

 

1,126

 

 

 

1,698

 

 

Income tax (benefit) expense

 

 

(53,280

)

 

 

287

 

 

 

299

 

 

 

300

 

 

 

246

 

 

Net income available to common shareholders

 

$

56,000

 

 

$

1,630

 

 

$

2,963

 

 

$

826

 

 

$

1,452

 

 

Financial ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

10.2

%

 

 

0.3

%

 

 

0.5

%

 

 

0.2

%

 

 

0.3

%

 

Return on average equity (1)

 

 

83.7

%

 

 

2.4

%

 

 

4.5

%

 

 

1.3

%

 

 

2.3

%

 

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

 

 

97.7

%

 

 

2.9

%

 

 

5.3

%

 

 

1.5

%

 

 

2.7

%

 

Net interest margin (1)

 

 

2.93

%

 

 

2.94

%

 

 

2.98

%

 

 

2.91

%

 

 

2.81

%

 

Efficiency ratio

 

 

85

%

 

 

89

%

 

 

93

%

 

 

94

%

 

 

92

%

 

Per share data :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.96

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

 

$

0.08

 

 

Diluted

 

$

2.94

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

 

$

0.08

 

 

Book value

 

$

16.90

 

 

$

14.08

 

 

$

14.01

 

 

$

13.81

 

 

$

13.72

 

 

Tangible book value

 

$

14.88

 

 

$

12.05

 

 

$

11.99

 

 

$

11.78

 

 

$

11.68

 

 

Cash dividends paid

 

$

0.01

 

 

$

0.01

 

 

$

 

 

$

 

 

$

 

 

Average basic shares

 

 

18,908,688

 

 

 

18,874,577

 

 

 

18,848,236

 

 

 

18,739,739

 

 

 

18,673,271

 

 

Average diluted shares

 

 

19,016,188

 

 

 

18,962,740

 

 

 

18,957,201

 

 

 

18,837,699

 

 

 

18,766,028

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

$

1,484

 

 

$

1,540

 

 

$

1,618

 

 

$

1,580

 

 

$

1,424

 

 

Interchange fees

 

 

483

 

 

 

451

 

 

 

486

 

 

 

484

 

 

 

505

 

 

Gain on sale of investment securities

 

 

 

 

 

 

 

 

426

 

 

 

 

 

 

 

 

Gain on sale of loans

 

 

60

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

Investment products income

 

 

288

 

 

 

505

 

 

 

538

 

 

 

377

 

 

 

458

 

 

BOLI income

 

 

452

 

 

 

485

 

 

 

489

 

 

 

508

 

 

 

516

 

 

Other income

 

 

544

 

 

 

120

 

 

 

217

 

 

 

215

 

 

 

301

 

 

Total non-interest income

 

$

3,311

 

 

$

3,142

 

 

$

3,774

 

 

$

3,164

 

 

$

3,204

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

7,926

 

 

$

8,649

 

 

$

9,333

 

 

$

9,063

 

 

$

7,814

 

 

Occupancy expense

 

 

2,232

 

 

 

2,273

 

 

 

2,144

 

 

 

2,339

 

 

 

1,521

 

 

Equipment expense

 

 

1,324

 

 

 

1,303

 

 

 

1,068

 

 

 

1,090

 

 

 

1,395

 

 

Data processing expense

 

 

1,124

 

 

 

1,116

 

 

 

1,075

 

 

 

1,188

 

 

 

1,209

 

 

Professional fees

 

 

508

 

 

 

730

 

 

 

537

 

 

 

471

 

 

 

845

 

 

Insurance expense

 

 

368

 

 

 

452

 

 

 

556

 

 

 

788

 

 

 

1,049

 

 

Advertising expense

 

 

473

 

 

 

412

 

 

 

393

 

 

 

382

 

 

 

541

 

 

Problem loan expenses

 

 

61

 

 

 

131

 

 

 

187

 

 

 

33

 

 

 

167

 

 

Other expenses

 

 

1,409

 

 

 

871

 

 

 

1,773

 

 

 

1,170

 

 

 

2,080

 

 

Total non-interest expense

 

$

15,425

 

 

$

15,937

 

 

$

17,066

 

 

$

16,524

 

 

$

16,621

 

 

 

(1)

Annualized.

(2)

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

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

2015

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

Balance Sheet at quarter end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

134,208

 

 

$

156,292

 

 

$

168,799

 

 

$

136,238

 

 

$

204,315

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

Investment securities

 

 

311,727

 

 

 

308,031

 

 

 

296,714

 

 

 

298,656

 

 

 

298,858

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

235,946

 

 

 

226,493

 

 

 

220,609

 

 

 

222,828

 

 

 

230,681

 

Commercial real estate - owner occupied

 

 

231,348

 

 

 

226,165

 

 

 

225,520

 

 

 

218,598

 

 

 

228,191

 

Commercial real estate - non-owner occupied

 

 

742,662

 

 

 

676,323

 

 

 

666,345

 

 

 

667,401

 

 

 

625,700

 

Land and development

 

 

67,165

 

 

 

84,692

 

 

 

82,018

 

 

 

86,520

 

 

 

68,070

 

Residential real estate

 

 

210,874

 

 

 

226,691

 

 

 

237,080

 

 

 

241,891

 

 

 

249,975

 

Home equity and other

 

 

121,923

 

 

 

126,302

 

 

 

132,912

 

 

 

140,660

 

 

 

145,892

 

Total loans

 

 

1,609,918

 

 

 

1,566,666

 

 

 

1,564,484

 

 

 

1,577,898

 

 

 

1,548,509

 

Allowance for loan losses

 

 

(15,541

)

 

 

(15,827

)

 

 

(15,891

)

 

 

(17,952

)

 

 

(18,008

)

Net loans held-for-investment

 

 

1,594,377

 

 

 

1,550,839

 

 

 

1,548,593

 

 

 

1,559,946

 

 

 

1,530,501

 

Loans held-for-sale

 

 

 

 

 

1,450

 

 

 

540

 

 

 

 

 

 

 

Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Total assets

 

 

2,262,222

 

 

 

2,189,346

 

 

 

2,186,982

 

 

 

2,169,750

 

 

 

2,210,584

 

Net deferred tax asset, before valuation allowance

 

 

125,238

 

 

 

124,574

 

 

 

125,051

 

 

 

126,744

 

 

 

129,129

 

Deferred tax valuation allowance

 

 

(73,665

)

 

 

(127,973

)

 

 

(128,362

)

 

 

(129,248

)

 

 

(130,653

)

Total deposits

 

 

1,741,363

 

 

 

1,717,634

 

 

 

1,713,665

 

 

 

1,703,902

 

 

 

1,746,102

 

Advances from the FHLBNY

 

 

85,416

 

 

 

85,465

 

 

 

85,513

 

 

 

85,560

 

 

 

85,607

 

Obligations under capital leases

 

 

6,292

 

 

 

6,396

 

 

 

6,498

 

 

 

6,599

 

 

 

6,698

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Total shareholders' equity

 

 

319,669

 

 

 

265,878

 

 

 

264,172

 

 

 

259,457

 

 

 

256,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly average balance sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held-for-investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,238,749

 

 

$

1,215,135

 

 

$

1,197,368

 

 

$

1,159,715

 

 

$

1,124,176

 

Residential real estate

 

 

220,502

 

 

 

233,277

 

 

 

240,884

 

 

 

247,489

 

 

 

255,746

 

Home equity and other

 

 

122,290

 

 

 

128,078

 

 

 

136,330

 

 

 

141,851

 

 

 

146,806

 

Total loans

 

 

1,581,541

 

 

 

1,576,490

 

 

 

1,574,582

 

 

 

1,549,055

 

 

 

1,526,728

 

Securities and other interest-earning assets

 

 

442,409

 

 

 

425,042

 

 

 

422,667

 

 

 

443,303

 

 

 

583,541

 

Total interest-earning assets

 

 

2,023,950

 

 

 

2,001,532

 

 

 

1,997,249

 

 

 

1,992,358

 

 

 

2,110,269

 

Total assets

 

 

2,201,886

 

 

 

2,187,482

 

 

 

2,179,400

 

 

 

2,175,796

 

 

 

2,293,114

 

Non-interest-bearing demand deposits

 

 

411,728

 

 

 

402,465

 

 

 

393,922

 

 

 

417,469

 

 

 

534,551

 

Total deposits

 

 

1,731,312

 

 

 

1,709,863

 

 

 

1,707,574

 

 

 

1,709,820

 

 

 

1,826,704

 

Total interest-bearing liabilities

 

 

1,504,138

 

 

 

1,492,139

 

 

 

1,498,510

 

 

 

1,477,356

 

 

 

1,477,301

 

Total shareholders' equity

 

 

267,542

 

 

 

266,931

 

 

 

262,517

 

 

 

259,353

 

 

 

257,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)

(dollars in thousands)

 

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

 

2015

 

 

 

Q4

 

 

Q3

 

 

Q2

 

 

Q1

 

 

Q4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and credit quality measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 common equity risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

15.1

%

 

 

14.5

%

 

 

14.3

%

 

 

14.0

%

 

 

14.1

%

Sun National Bank

 

 

18.9

%

 

 

18.3

%

 

 

18.1

%

 

 

17.7

%

 

 

17.9

%

Total risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

21.6

%

 

 

21.2

%

 

 

21.0

%

 

 

20.8

%

 

 

21.0

%

Sun National Bank

 

 

19.8

%

 

 

19.3

%

 

 

19.1

%

 

 

18.9

%

 

 

19.1

%

Tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

18.9

%

 

 

18.1

%

 

 

17.9

%

 

 

17.4

%

 

 

17.6

%

Sun National Bank

 

 

18.9

%

 

 

18.3

%

 

 

18.1

%

 

 

17.7

%

 

 

17.9

%

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

14.6

%

 

 

13.3

%

 

 

13.2

%

 

 

13.0

%

 

 

12.2

%

Sun National Bank

 

 

14.5

%

 

 

13.4

%

 

 

13.3

%

 

 

13.2

%

 

 

12.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

12.2

%

 

 

12.2

%

 

 

12.0

%

 

 

11.9

%

 

 

11.2

%

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

 

 

0.97

%

 

 

1.01

%

 

 

1.02

%

 

 

1.14

%

 

 

1.16

%

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

 

 

0.19

%

 

 

0.42

%

 

 

0.35

%

 

 

0.25

%

 

 

0.20

%

Non-performing assets to total assets

 

 

0.14

%

 

 

0.31

%

 

 

0.27

%

 

 

0.18

%

 

 

0.15

%

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

 

 

501

%

 

 

238

%

 

 

289

%

 

 

460

%

 

 

578

%

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

 

(285

)

 

 

(65

)

 

 

(378

)

 

 

(56

)

 

 

(605

)

Classified loans

 

 

6,887

 

 

 

8,593

 

 

 

9,310

 

 

 

7,812

 

 

 

5,922

 

Classified assets

 

 

10,094

 

 

 

11,799

 

 

 

12,516

 

 

 

11,018

 

 

 

9,410

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

 

1,994

 

 

 

3,246

 

 

 

2,580

 

 

 

3,066

 

 

 

2,207

 

Non-accrual loans held-for-sale

 

 

 

 

 

178

 

 

 

332

 

 

 

 

 

 

 

Troubled debt restructurings, non-accrual

 

 

1,107

 

 

 

3,396

 

 

 

2,918

 

 

 

838

 

 

 

910

 

Real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

281

 

Total non-performing assets

 

$

3,101

 

 

$

6,820

 

 

$

5,830

 

 

$

3,904

 

 

$

3,398

 

 


 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,238,749

 

 

$

12,605

 

 

 

4.07

 

%

$

1,124,176

 

 

$

11,514

 

 

 

4.10

 

%

Home equity and other

 

 

122,290

 

 

 

1,295

 

 

 

4.24

 

 

 

146,806

 

 

 

1,550

 

 

 

4.22

 

 

Residential real estate

 

 

220,502

 

 

 

1,834

 

 

 

3.33

 

 

 

255,746

 

 

 

2,178

 

 

 

3.41

 

 

Total loans receivable

 

 

1,581,541

 

 

 

15,734

 

 

 

3.98

 

 

 

1,526,728

 

 

 

15,242

 

 

 

3.99

 

 

Investment securities

 

 

312,431

 

 

 

1,800

 

 

 

2.30

 

 

 

306,112

 

 

 

1,724

 

 

 

2.25

 

 

Interest-earning bank balances

 

 

129,978

 

 

 

183

 

 

 

0.56

 

 

 

277,429

 

 

 

200

 

 

 

0.29

 

 

Total interest-earning assets

 

 

2,023,950

 

 

 

17,717

 

 

 

3.50

 

 

 

2,110,269

 

 

 

17,166

 

 

 

3.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

177,936

 

 

 

 

 

 

 

 

 

 

 

182,845

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposit

 

$

677,815

 

 

 

392

 

 

 

0.23

 

%

$

717,542

 

 

 

327

 

 

 

0.18

 

%

Savings deposits

 

 

241,746

 

 

 

204

 

 

 

0.34

 

 

 

212,641

 

 

 

128

 

 

 

0.24

 

 

Time deposits

 

 

400,023

 

 

 

1,057

 

 

 

1.06

 

 

 

361,970

 

 

 

776

 

 

 

0.86

 

 

Total interest-bearing deposit accounts

 

 

1,319,584

 

 

 

1,653

 

 

 

0.50

 

 

 

1,292,153

 

 

 

1,231

 

 

 

0.38

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY Advances

 

 

85,433

 

 

 

434

 

 

 

2.03

 

 

 

85,622

 

 

 

437

 

 

 

2.04

 

 

Obligations under capital lease

 

 

6,335

 

 

 

109

 

 

 

6.88

 

 

 

6,740

 

 

 

116

 

 

 

6.88

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

688

 

 

 

2.97

 

 

 

92,786

 

 

 

568

 

 

 

2.45

 

 

Total borrowings

 

 

184,554

 

 

 

1,231

 

 

 

2.67

 

 

 

185,148

 

 

 

1,121

 

 

 

2.42

 

 

Total interest-bearing liabilities

 

 

1,504,138

 

 

 

2,884

 

 

 

0.77

 

 

 

1,477,301

 

 

 

2,352

 

 

 

0.64

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

411,728

 

 

 

 

 

 

 

 

 

 

 

534,551

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

18,478

 

 

 

 

 

 

 

 

 

 

 

24,227

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

430,206

 

 

 

 

 

 

 

 

 

 

 

558,778

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,934,344

 

 

 

 

 

 

 

 

 

 

 

2,036,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

267,542

 

 

 

 

 

 

 

 

 

 

 

257,035

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

$

2,293,114

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,833

 

 

 

 

 

 

 

 

 

 

$

14,814

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

2.73

 

%

 

 

 

 

 

 

 

 

 

2.61

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

2.93

 

%

 

 

 

 

 

 

 

 

 

2.81

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

135

 

%

 

 

 

 

 

 

 

 

 

143

 

%

 

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

(4)

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

 

 

 

 

 

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

For the Year Ended

 

 

For the Year Ended

 

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,202,992

 

 

$

48,405

 

 

 

4.02

 

%

$

1,104,871

 

 

$

45,234

 

 

 

4.09

 

%

Home equity

 

 

132,073

 

 

 

5,577

 

 

 

4.22

 

 

 

162,799

 

 

 

6,775

 

 

 

4.16

 

 

Residential real estate

 

 

235,458

 

 

 

8,031

 

 

 

3.41

 

 

 

268,890

 

 

 

9,260

 

 

 

3.44

 

 

Total loans receivable

 

 

1,570,523

 

 

 

62,013

 

 

 

3.95

 

 

 

1,536,560

 

 

 

61,269

 

 

 

3.99

 

 

Investment securities (3)

 

 

304,314

 

 

 

6,924

 

 

 

2.28

 

 

 

353,229

 

 

 

8,514

 

 

 

2.41

 

 

Interest-earning bank balances

 

 

129,016

 

 

 

672

 

 

 

0.52

 

 

 

338,365

 

 

 

880

 

 

 

0.26

 

 

Total interest-earning assets

 

 

2,003,853

 

 

 

69,609

 

 

 

3.47

 

 

 

2,228,154

 

 

 

70,663

 

 

 

3.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

182,363

 

 

 

 

 

 

 

 

 

 

 

192,268

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,186,216

 

 

 

 

 

 

 

 

 

 

$

2,420,422

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

692,105

 

 

 

1,507

 

 

 

0.22

 

%

$

790,237

 

 

$

1,416

 

 

 

0.18

 

%

Savings deposits

 

 

238,009

 

 

 

767

 

 

 

0.32

 

 

 

221,309

 

 

 

467

 

 

 

0.21

 

 

Time deposits

 

 

378,204

 

 

 

3,684

 

 

 

0.97

 

 

 

408,230

 

 

 

3,454

 

 

 

0.85

 

 

Total interest-bearing deposit accounts

 

 

1,308,318

 

 

 

5,958

 

 

 

0.46

 

 

 

1,419,776

 

 

 

5,337

 

 

 

0.38

 

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

 

 

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances

 

 

85,513

 

 

 

1,728

 

 

 

2.02

 

 

 

78,704

 

 

 

1,603

 

 

 

2.04

 

 

Obligations under capital lease

 

 

6,489

 

 

 

445

 

 

 

6.86

 

 

 

6,870

 

 

 

470

 

 

 

6.84

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

2,574

 

 

 

2.77

 

 

 

92,786

 

 

 

2,200

 

 

 

2.37

 

 

Total borrowings

 

 

184,788

 

 

 

4,747

 

 

 

2.57

 

 

 

178,410

 

 

 

4,273

 

 

 

2.40

 

 

Total interest-bearing liabilities

 

 

1,493,106

 

 

 

10,705

 

 

 

0.72

 

 

 

1,598,186

 

 

 

9,610

 

 

 

0.60

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

406,370

 

 

 

 

 

 

 

 

 

 

 

541,605

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

22,624

 

 

 

 

 

 

 

 

 

 

 

26,836

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

428,994

 

 

 

 

 

 

 

 

 

 

 

568,441

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,922,100

 

 

 

 

 

 

 

 

 

 

 

2,166,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

264,116

 

 

 

 

 

 

 

 

 

 

 

253,795

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,186,216

 

 

 

 

 

 

 

 

 

 

$

2,420,422

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

58,904

 

 

 

 

 

 

 

 

 

 

$

61,053

 

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.75

 

%

 

 

 

 

 

 

 

 

 

2.57

 

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

2.94

 

%

 

 

 

 

 

 

 

 

 

2.74

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

134

 

%

 

 

 

 

 

 

 

 

 

139

 

%

(1)

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

(2)

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

(3)

Interest earned on non-taxable investment securities is shown on a tax equivalent basis assuming a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustment for the year ended December 31, 2016 and 2015 was $0 and $455 thousand, respectively.

(4)

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

(5)

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

 

 


SUN BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEETS (Unaudited)

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

 

December 31, 2016

 

 

September 30, 2016

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,238,749

 

 

$

12,605

 

 

 

4.07

 

%

$

1,215,135

 

 

$

12,230

 

 

 

4.03

 

%

Home equity and other

 

 

122,290

 

 

 

1,295

 

 

 

4.24

 

 

 

128,078

 

 

 

1,354

 

 

 

4.23

 

 

Residential real estate

 

 

220,502

 

 

 

1,834

 

 

 

3.33

 

 

 

233,277

 

 

 

1,998

 

 

 

3.43

 

 

Total loans receivable

 

 

1,581,541

 

 

 

15,734

 

 

 

3.98

 

 

 

1,576,490

 

 

 

15,582

 

 

 

3.95

 

 

Investment securities

 

 

312,431

 

 

 

1,800

 

 

 

2.30

 

 

 

312,629

 

 

 

1,734

 

 

 

2.22

 

 

Interest-earning bank balances

 

 

129,978

 

 

 

183

 

 

 

0.56

 

 

 

112,413

 

 

 

144

 

 

 

0.51

 

 

Total interest-earning assets

 

 

2,023,950

 

 

 

17,717

 

 

 

3.50

 

 

 

2,001,532

 

 

 

17,460

 

 

 

3.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

177,936

 

 

 

 

 

 

 

 

 

 

 

185,950

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

$

2,187,482

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

677,815

 

 

 

392

 

 

 

0.23

 

%

$

678,636

 

 

$

374

 

 

 

0.22

 

%

Savings deposits

 

 

241,746

 

 

 

204

 

 

 

0.34

 

 

 

241,960

 

 

 

202

 

 

 

0.33

 

 

Time deposits

 

 

400,023

 

 

 

1,057

 

 

 

1.06

 

 

 

386,802

 

 

 

981

 

 

 

1.01

 

 

Total interest-bearing deposit accounts

 

 

1,319,584

 

 

 

1,653

 

 

 

0.50

 

 

 

1,307,398

 

 

 

1,557

 

 

 

0.48

 

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

 

85,433

 

 

 

434

 

 

 

2.03

 

 

 

85,514

 

 

 

434

 

 

 

2.03

 

 

Obligations under capital lease

 

 

6,335

 

 

 

109

 

 

 

6.88

 

 

 

6,441

 

 

 

110

 

 

 

6.83

 

 

Junior subordinated debentures

 

 

92,786

 

 

 

688

 

 

 

2.97

 

 

 

92,786

 

 

 

646

 

 

 

2.78

 

 

Total borrowings

 

 

184,554

 

 

 

1,231

 

 

 

2.67

 

 

 

184,741

 

 

 

1,190

 

 

 

2.58

 

 

Total interest-bearing liabilities

 

 

1,504,138

 

 

 

2,884

 

 

 

0.77

 

 

 

1,492,139

 

 

 

2,747

 

 

 

0.74

 

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

411,728

 

 

 

 

 

 

 

 

 

 

 

402,465

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

18,478

 

 

 

 

 

 

 

 

 

 

 

25,947

 

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

430,206

 

 

 

 

 

 

 

 

 

 

 

428,412

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,934,344

 

 

 

 

 

 

 

 

 

 

 

1,920,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

267,542

 

 

 

 

 

 

 

 

 

 

 

266,931

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,201,886

 

 

 

 

 

 

 

 

 

 

$

2,187,482

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

14,833

 

 

 

 

 

 

 

 

 

 

$

14,713

 

 

 

 

 

 

Interest rate spread (3)

 

 

 

 

 

 

 

 

 

 

2.73

 

%

 

 

 

 

 

 

 

 

 

2.75

 

%

Net interest margin (4)

 

 

 

 

 

 

 

 

 

 

2.93

 

%

 

 

 

 

 

 

 

 

 

2.94

 

%

Ratio of average interest-earning assets

   to average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

135

 

%

 

 

 

 

 

 

 

 

 

134

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(4)

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