MOUNT LAUREL, N.J., Oct. 22, 2014 /PRNewswire/ --

Third Quarter Highlights

  • Significant progress in executing comprehensive strategic restructuring initiative.
  • Successfully exited mortgage banking business, asset based lending and other high-risk loan relationships.
  • Non-interest expense fell 27% to $24.1 million versus $32.9 million in the year ago quarter.
  • Successful completion of $20 million common equity raise: Sun Bancorp, Inc. Tier 1 Leverage Ratio increased to 9.8%.
  • Planned balance sheet reduction led to a $180 million decline in loans during the quarter.
  • Average interest-earning cash balances grew by 67% during the quarter to $406 million.
  • Continued improvement in asset quality as non-performing loans held-for-investment fell to $14.1 million, or 0.8% of loans, from $55.4 million, or 2.6% of loans, one year ago.

Sun Bancorp, Inc. (NASDAQ: SNBC) (the "Company"), the holding company for Sun National Bank (the "Bank"), reported today a net loss of $825 thousand, or a loss of $0.05 per diluted share, for the quarter ended September 30, 2014, compared to a net loss of $24.2 million, or a loss of $1.39 per diluted share, and a net loss of $4.9 million, or a loss of $0.28 per diluted share, for the second quarter of 2014 and the third quarter of 2013, respectively.  On a pre-tax basis, the Company had a loss of $516 thousand for the quarter ended September 30, 2014, compared to a pre-tax loss of $23.9 million and a pre-tax loss of $4.9 million for the second quarter of 2014 and the third quarter of 2013, respectively.

"During the third quarter, we successfully executed on all facets of our restructuring plans, and are now witnessing the initial impact.  While there remains much work ahead, we have made significant, transformational progress towards achieving the platform that will support our long-term success," said President & CEO Thomas M. O'Brien.  "We have aggressively confronted both the substantial legacy barriers to performance, and at the same time have started to build a platform that can support meaningful revenue generation and growth."

Discussion of Results:

Balance Sheet

The Company continues to execute on its previously stated objective of shrinking the balance sheet.  Overall in the third quarter, the Company reduced assets by $74.8 million.  This included reductions of $179.7 million in gross loans held-for-investment, $21.8 million in loans held-for-sale and $29.0 million in investments, partially offset by an increase of $173.9 million in cash and cash equivalents. Deposit balances declined by $102.1 million in the third quarter of 2014 to $2.17 billion due to planned deposit run-off, primarily related to public funds balances.

"Although we have experienced a year over year reduction in overall deposit balances, this was planned as certain non-strategic, higher rate deposit segments were re-priced.  We are continuing to emphasize building profitable business relationships with our commercial and consumer clients and we are pleased with the progress in this respect," said O'Brien.

The Company had $26.3 million in loans held-for-sale and $192.1 million in deposits held-for-sale at September 30, 2014 related to the pending sale of seven branches to Sturdy Savings Bank which is scheduled to close in the first quarter of 2015.  Sturdy Savings Bank recently received all regulatory approval required for the acquisition of the branches and systems conversion planning has begun.  A first quarter 2015 transaction close remains the target.

Net Interest Income and Margin

The net interest margin declined 16 basis points to 2.87% for the three months ended September 30, 2014 from 3.03% in the linked quarter as commercial loan balances continue to decline and the Company's cash balances remain elevated.  Average interest-earning deposits grew to $405.8 million, up $162.8 million from the linked quarter.  With the elevated level of loan payoffs, we saw an increase in prepayment penalties during the quarter which had a positive impact on net interest income.  Prepayment penalties totaled approximately $691 thousand in the quarter which boosted the net interest margin by 11 basis points.  These fees offset what would have been a larger decrease in net interest income for the quarter.  We expect to see prepayment penalty revenue decline in the coming quarters as payoffs normalize.

"The plan to significantly de-risk the loan portfolio inevitably leads to building liquidity.  It is a price that we fully anticipated and one that we believe is entirely prudent given the circumstances.  While our liquidity levels are expected to remain elevated, we have begun to build a focused commercial lending platform through which we can begin to deploy our excess cash balances into quality commercial loans," said O'Brien.  "With new commercial banking leadership, as well as enhanced lending teams based in Edison, N.J. and Manhattan, the Bank is preparing for future loan growth."

Non-Interest Income

Non-interest income was $4.7 million for the quarter ended September 30, 2014, as compared to $4.0 million for the quarter ended June 30, 2014 and $5.8 million for the comparable prior year quarter. The increase from the linked quarter of $718 thousand was primarily attributable to $1.2 million of negative derivative credit valuation adjustments in the prior quarter associated with commercial loan sales. Net mortgage banking income declined by $106 thousand from the second quarter of 2014 to $423 thousand for the third quarter of 2014 as the Company continues the orderly unwind of Sun Home Loans. The decrease in non-interest income from the prior year quarter is due primarily to a decline in net mortgage banking revenue.  Mortgage banking income is anticipated to fall to zero in future periods.  Going forward, a large percentage of non-interest income is expected to be derived from deposit fees and alternative investment fees which totaled $2.9 million in the third quarter of 2014. 

Non-Interest Expense

Non-interest expense for the third quarter of 2014 was $24.1 million, a decrease of $9.3 million from the second quarter of 2014 and $8.8 million from the comparable prior year quarter. Salaries and benefits expense declined by $5.0 million from the second quarter due primarily to the severance charges recorded in the prior quarter as well as the overall impact of the previously announced workforce reduction.  The remaining decline in non-interest expense from the linked quarter is primarily due to prior period restructuring costs, loan sale transaction fees and the overall beneficial impact of ongoing expense reduction efforts. 

"As we conclude the restructuring and corrective actions by 2015, our quarterly non-interest expense is anticipated to be approximately $20 million," said O'Brien.  "While we've seen the initial results of the restructuring initiatives including bulk loan sales, capital raise, branch count reductions, and the exit of healthcare, asset-based lending, and mortgage banking businesses, our expenses still remain elevated in the short term since we are supporting activities tied to the conclusion of our restructuring efforts, including the pending sale of our Cape May locations, which is anticipated to close in the first quarter of 2015, as well as higher compliance-related costs related to our regulatory agreement."

Asset Quality

Asset quality metrics remained strong with low levels of problem loans.  The Bank's non-performing loans held-for-investment  were essentially flat at $14.1 million at September 30, 2014 as compared to the prior quarter and non-performing loans held-for-investment to total loans were stable at 0.8%. 

During the third quarter, the Company completed the sale of $15.8 million of problem consumer loans that were placed into held-for-sale at June 30, 2014 as part of the balance sheet restructuring.  During the third quarter of 2014, the Company incurred an additional write down of $707 thousand for the remaining home equity loans in held-for-sale which have a balance of $2.8 million at September 30, 2014.  The Company is actively marketing this small portfolio for sale.

There was no provision expense recorded during the third quarter of 2014 compared to $14.8 million of provision expense in the linked quarter.  Net charge-offs were $1.9 million in the three months ended September 30, 2014 as compared to $20.2 million in the second quarter of 2014 and net recoveries of $123 thousand in the third quarter of 2013. The impact of the net charge-offs was directly offset by a decrease in required reserves as a result of the overall  reduction in loan balances noted above. The allowance for loan losses was $26.5 million, or 1.58% of gross loans held-for-investment, at September 30, 2014, as compared to $28.4 million, or 1.53% of gross loans held-for-investment, at June 30 2014 and $35.5 million, or 1.66% of gross loans held-for-investment, at December 31, 2013. 

Capital

In the third quarter, the Company announced the successful completion of a $20 million capital raise.  At September 30, 2014, the capital ratios of the Company and the Bank continued to exceed the levels mandated by the Federal Reserve and the Office of the Comptroller of the Currency, respectively.  At September 30, 2014, the Bank's total risk-based capital ratio, Tier 1 capital ratio and leverage capital ratio were approximately 16.2%, 14.9%, and 9.4%, respectively.  At September 30, 2014, the Company's total risk-based capital ratio, Tier 1 capital ratio and leverage capital ratio were approximately 17.9%, 15.5%, and 9.8%, respectively.  The Company's tangible equity to tangible assets ratio was 7.5% at September 30, 2014, as compared to 6.6% at June 30, 2014. 

The Company will hold a conference call on Thursday, October 23, 2014 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:

  • Toll-free participant dial-in: 800-210-9006
  • Conference ID: 2587628

About Sun Bancorp

Sun Bancorp, Inc. (NASDAQ: SNBC) is a $2.82 billion asset bank holding company headquartered in Mount Laurel, New Jersey. Its primary subsidiary is Sun National Bank, a full service commercial bank serving customers throughout New Jersey. Sun National Bank is an Equal Housing Lender and its deposits are insured up to the legal maximum by the Federal Deposit Insurance Corporation (FDIC). For more information about Sun National Bank and Sun Bancorp, Inc., visit www.sunnationalbank.com.

Cautionary Note Regarding Forward-Looking Statements

The foregoing material contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, concerning the financial condition, results of operations and business of the Company. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about events or results or otherwise are not statements of historical facts, including statements about the successful implementation of our comprehensive strategic restructuring plan to improve financial performance and capital, reduce costs, risk and operating complexity, and the timing of the completion of the transactions contemplated thereby, addressing the Company's long-standing obstacles to earnings, regulatory compliance and overall performance excellence, building a platform that can support meaningful revenue generation and growth and through which we can begin to deploy our excess cash balances into quality commercial loans, our preparations for future loan growth, our progress in building profitable deposit relationships with our commercial and consumer clients, anticipated reductions in non-interest expenses and the anticipated closing of the sale of certain branches in the first quarter of 2015. These statements may be identified by such words as "should," "expect," "believe," "view," "opportunity," "allow," "continues," "reflects," "typically," "usually," "anticipate" or similar words or variations of such terms.  Actual results and trends could differ materially from those set forth in such statements and there can be no assurances that our strategic restructuring plan will improve our financial performance, improve our future capital levels, reduce our costs, or reduce our risks or operating complexity; that our strategic restructuring plan will be completed as and in the time frames anticipated; that we will adequately address long standing obstacles to earnings, regulatory compliance and overall performance excellence; that we will build a platform that can support meaningful revenue generation and growth and through which we can deploy our excess cash balances into quality commercial loans; that our preparations for future loan growth will be successful; that we will continue to make progress in building profitable deposit relationships with our commercial and consumer clients; that we will experience anticipated reductions in non-interest expenses; or that the closing of the sale of certain branches in the first quarter of 2015 will be completed successfully. We caution that such statements are subject to a number of uncertainties. Factors that could cause actual results to differ from those expressed or implied by such forward-looking statements include, but are not limited to: (i) competition among providers of financial services; (ii) changes in laws and regulations, including without limitation changes in capital requirements under the federal prompt corrective action regulations; (iii) changes in business strategy or an inability to execute strategy due to the occurrence of unanticipated events; (iv) the failure to complete any or all of the transactions contemplated in the Company's comprehensive strategic restructuring plan on the terms currently contemplated; (v) failure to comply with the Bank's agreement with the Office of the Comptroller of the Currency (the "OCC"); (vi) the cost of compliance with the agreement; (vii) local, regional and national economic conditions and events and the impact they may have on the Company, the Bank and its customers; (viii) the ability to attract deposits and other sources of liquidity; (ix) changes in the financial performance and/or condition of Bank's borrowers; (x) changes in the level of non-performing and classified assets and charge-offs; (xi) changes in estimates of future loan loss reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (xii) inflation, interest rate, securities market and monetary fluctuations; (xiii) changes in consumer spending, borrowing and saving habits; (xiv) the ability to increase market share and control expenses; (xv) volatility in the credit and equity markets and its effect on the general economy; (xvi) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; and (xvii) those detailed under the headings "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Form 10-K for the fiscal year ended December 31, 2013, the Company's Form 10-Q for the three months ended June 30, 2014 and March 31, 2014, and in other filings made pursuant to the Securities Exchange Act of 1934, as amended. Therefore, readers should not place undue reliance on any forward-looking statements. The Company does not undertake, and specifically disclaims, any obligation to publicly release the results of any revisions that may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

Non-GAAP Financial Measures (Unaudited)

This news release references tax-equivalent interest income. Tax-equivalent interest income is a non-GAAP financial measure. Tax-equivalent interest income assumes a 35% marginal federal tax rate for all periods. The fully taxable equivalent adjustments for the three months ended September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013 were $166 thousand, $166 thousand, $166 thousand, $167 thousand, and $167 thousand, respectively. The fully taxable equivalent adjustments for the nine months ended September 30, 2014 and 2013 were $498 thousand, and $554 thousand, respectively. This release also references tangible book value per common share. Tangible book value per common share is a non-GAAP financial measure.  Tangible book value per common share is a ratio of tangible equity, shareholders' equity less intangible assets, to outstanding common shares. Intangible assets at September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013 were $38.2 million, $38.4 million, $38.7 million, $39.0 million and $39.4 million, respectively.

Tax-equivalent interest income

The following reconciles net interest income to net interest income on a fully taxable equivalent basis using a 35% tax rate for the three months ended September 30, 2014,  June 30, 2014, March 31, 2014, December 31, 2013, and September 30, 2013 and nine months ended September 30, 2014 and September 30, 2013.

 

For Three Months Ended:

September
30, 2014


June 30,
2014


March 31,
2014


December
31, 2013


September
30, 2013











Net interest income

$

18,921


$

20,612


$

21,392


$

21,935


$

22,980

Effect of tax exempt income 


166



166



166



167



167

Net interest income, tax equivalent basis

$

19,087


$

20,778


$

21,558


$

22,102


$

23,147

 

For Nine Months Ended:



September 30,




2014

2013





Net interest income





$

60,925


$   67,834

Effect of tax exempt income






498

554

Net interest income, tax equivalent basis





$

61,423


$   68,388

Tangible book value per common share

The following reconciles shareholders' equity to tangible equity by reducing shareholders' equity by the intangible asset balance at September 30, 2014, June 30, 2014, March 31, 2014, December, 31, 2013, and September 30, 2013.


September
30, 2014


June 30,
2014


March 31,
2014


December

31, 2013


September
30, 2013











Tangible book value per common share:










   Shareholders' equity

$

247,047


$

227,656


$

248,898


$

245,337


$

257,140

  Less: Intangible assets


38,188



38,426



38,709



38,993



39,448

Tangible equity

$

208,859


$

189,230


$

210,189


$

206,344


$

217,692
















  Common stock


18,885



17,752



17,742



17,742



17,724

  Less: Treasury stock


300



319



389



399



414

Total outstanding shares


18,585



17,433



17,353



17,343



17,310
















Tangible book value per common share:

$

11.24


$

10.85


$

12.11


$

11.90


$

12.58

 

SUN BANCORP, INC. AND SUBSIDIARIES



FINANCIAL HIGHLIGHTS (Unaudited)



(Dollars in thousands, except per share amounts)




For the Three Months
Ended


For the Nine Months
Ended




September 30,


September 30,





2014


2013


2014


2013



Profitability for the period:











    Net interest income


$

18,921


$

22,980


$

60,925


$

67,834



    Provision for loan losses



-



724



14,803



(988)



    Non-interest income



4,695



5,799



13,621



26,939



    Non-interest expense



24,132



32,917



85,697



97,492



    Loss before income taxes



(516)



(4,862)



(25,954)



(1,731)



Income tax expense



309



-



1,025



-



    Net loss available to common shareholders


$

(825)


$

(4,862)


$

(26,979)


$

(1,731)


















Financial ratios:















    Return on average assets(1) 



(0.11)

%


(0.60)

%


(1.68)

%


(0.07)

%


    Return on average equity(1)



(1.4)

%


(7.5)

%


(19.8)

%


(0.9)

%


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



(1.6)

%


(8.8)

%


(23.3)

%


(1.0)

%


    Net interest margin(1)



2.87

%


3.10

%


2.95

%


3.07

%


    Efficiency ratio



95

%


114

%


116

%


103

%

















    Loss per common share:















        Basic(3) 


$

(0.05)


$

(0.28)


$

(1.54)


$

(0.10)



        Diluted(3)  


$

(0.05)


$

(0.28)


$

(1.54)


$

(0.10)


















    Average equity to average assets



8.41

%


7.99

%


8.47

%


8.12

%




September 30,


  December 31,






2014

2013


2013




At period-end:








    Total assets


$

2,819,893


$

3,236,321


$

3,087,553




    Total deposits



2,170,627



2,752,693



2,621,571




    Loans receivable, net of allowance for loan losses



1,649,869



2,120,686



2,102,167




    Loans held-for-sale, at fair value



4,595



-



20,662




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



2,770



18,707



-




    Investments



425,079



425,029



457,797




    Branch deposits held-for-sale



192,068



-



-




    Borrowings



68,904



68,953



68,765




    Junior subordinated debentures



92,786



92,786



92,786




    Shareholders' equity



247,047



257,140



245,337

















Credit quality and capital ratios:













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



1.58

%


2.25

%


1.66

%



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

   held-for-investment



0.84

%


2.55

%


1.78

%



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



1.09

%


2.76

%


1.87

%



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



187

%


88

%


94

%
















Total capital (to risk-weighted assets) (4):













        Sun Bancorp, Inc.



17.9

%


14.7

%


14.4

%



        Sun National Bank



16.2

%


14.0

%


13.7

%



Tier 1 capital (to risk-weighted assets) (4):













        Sun Bancorp, Inc.



15.6

%


12.8

%


12.3

%



        Sun National Bank



14.9

%


12.7

%


12.4

%



Leverage ratio:













        Sun Bancorp, Inc.



9.8

%


9.1

%


9.0

%



        Sun National Bank



9.4

%


9.1

%


9.0

%
















    Book value per common share


$

13.29


$

14.85


$

14.15




    Tangible book value per common share


$

11.24


$

12.58


$

11.90




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

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

(3) 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.

(4) September 30, 2014 capital ratios are estimated, subject to regulatory filings.

 

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

(Dollars in thousands, except par value amounts)


September 30,

2014


December 31,
2013


ASSETS





Cash and due from banks

$

37,032


$

38,075


Interest-earning bank balances


467,321



229,687


Cash and cash equivalents


504,353



267,762


   Restricted cash


13,000



26,000


Investment securities available for sale (amortized cost of $410,354 and
        
$452,023 at September 30, 2014 and December 31, 2013, respectively)


409,496



440,097


Investment securities held to maturity (estimated fair value of $645 and $692 at
        
September 30, 2014 and December 31, 2013, respectively)


604



681


Loans receivable (net of allowance for loan losses of $26,540 and $35,537 at
        
September 30, 2014 and December 31, 2013, respectively)


1,649,869



2,102,167


Loans held-for-sale, at fair value


4,595



20,662


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


2,770



-


Branch assets held-for-sale


31,408



-


Restricted equity investments, at cost


14,979



17,019


Bank properties and equipment, net


41,610



49,095


Real estate owned


1,084



2,503


Accrued interest receivable


5,652



7,112


Goodwill


38,188



38,188


Intangible assets, net


-



805


Deferred taxes, net


-



4,575


Bank owned life insurance (BOLI)


78,650



77,236


Other assets


23,635



33,651


Total assets

$

2,819,893


$

3,087,553









LIABILITIES AND SHAREHOLDERS' EQUITY







Liabilities:







Deposits

$

2,170,627


$

2,621,571


Branch deposits held-for-sale


192,068



-


Securities sold under agreements to repurchase – customers


963



478


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


60,830



60,956


Obligations under capital lease


7,111



7,331


Junior subordinated debentures


92,786



92,786


Deferred taxes, net


662



-


Other liabilities


47,799



59,094


Total liabilities


2,572,846



2,842,216









Shareholders' equity:







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


-



-


Common stock, $5 par value, 40,000,000 shares authorized; 18,884,782 shares
        
issued and 18,585,036 shares outstanding at September 30, 2014;
        
17,742,207 shares issued and 17,342,883 shares outstanding at December
        
31, 2013(1)


94,415



88,711


Additional paid-in capital


515,390



506,719


Retained deficit


(344,933)



(317,954)


Accumulated other comprehensive loss


(508)



(7,055)


Deferred compensation plan trust


(599)



(522)


Treasury stock at cost, 299,746 shares at September 30, 2014; and 399,324
        
shares at December 31, 2013


(16,718)



(24,562)


Total shareholders' equity


247,047



245,337


Total liabilities and shareholders' equity

$

2,819,893


$

3,087,553


(1) Prior period share data was retroactively adjusted for the impact of the 1-for-5 reverse stock split completed on August 11, 2014  

SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except per share amounts)
















For the Three Months

Ended September 30,




For the Nine Months
Ended September 30,




2014



2013




2014



2013


INTEREST INCOME














Interest and fees on loans

$

19,307


$

24,576



$

62,223


$

73,420


Interest on taxable investment securities


2,140



1,680




6,583



4,449


Interest on non-taxable investment securities


306



310




923



1,028


Dividends on restricted equity investments


202



222




643



685


Total interest income


21,955



26,788




70,372



79,582


INTEREST EXPENSE














Interest on deposits


2,057



2,813




6,526



8,773


Interest on funds borrowed


435



445




1,314



1,332


Interest on junior subordinated debentures


542



550




1,607



1,643


Total interest expense


3,034



3,808




9,447



11,748


Net interest income


18,921



22,980




60,925



67,834


PROVISION FOR LOAN LOSSES


-



724




14,803



(988)


Net Interest income after provision for loan losses


18,921



22,256




46,122



68,822


NON-INTEREST INCOME














Service charges on deposit accounts


2,285



2,314




6,651



6,793


Mortgage banking revenue, net


423



1,593




1,190



10,598


Gain on sale of investment securities


-



2




50



3,489


  Investment products income


635



678




1,967



2,085


BOLI income


484



482




1,414



1,416


Derivative credit valuation adjustment


11



(380)




(1,189)



(878)


Other


857



1,110




3,538



3,436


Total non-interest income


4,695



5,799




13,621



26,939


NON-INTEREST EXPENSE














Salaries and employee benefits


11,265



12,656




40,141



39,967


Commission expense


553



2,001




2,261



6,598


Occupancy expense


2,980



3,456




10,798



10,113


Equipment expense


1,695



1,796




5,800



5,485


Amortization of intangible assets


238



540




805



2,002


Data processing expense


1,299



995




3,777



3,021


Professional fees


1,423



5,947




5,262



13,355


Insurance expenses


1,443



1,496




4,268



4,468


Advertising expense


567



676




1,676



1,927


Problem loan expense


294



816




1,492



2,638


Real estate owned expense, net


71



252




917



1,741


Office supplies expense


217



192




753



612


Other


2,087



2,094




7,747



5,565


Total non-interest expense


24,132



32,917




85,697



97,492


LOSS BEFORE INCOME TAXES


(516)



(4,862)




(25,954)



(1,731)


INCOME TAX EXPENSE


309



-




1,025



-


NET LOSS AVAILABLE TO COMMON
        
SHAREHOLDERS

$

(825)


$

(4,862)



$

(26,979)


$

(1,731)
















Basic loss per share(1)

$

(0.05)


$

(0.28)



$

(1.54)


$

(0.10)


Diluted loss per share(1)

$

(0.05)


$

(0.28)



$

(1.54)


$

(0.10)


Weighted average shares – basic(1)

17,949,643


17,299,917



17,574,246


17,271,373


Weighted average shares – diluted(1)

17,949,643


17,299,917



17,574,246


17,271,373


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

SUN BANCORP, INC. AND SUBSIDIARIES


HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)


(Dollars in thousands)



2014


2014


2014


2013


2013



Q3


Q2


Q1


Q4


Q3


Balance sheet at quarter end: 











Cash and cash equivalents

$

504,353


$

330,440


$

282,095


$

267,762


$

427,583


Restricted cash


13,000



26,000



26,000



26,000



26,000


Investment securities


425,079



454,051



456,724



457,797



425,029


Loans held-for-investment: 
















        Commercial


1,196,767



1,363,900



1,519,993



1,587,566



1,636,856


        Home equity 


151,369



165,671



184,936



188,478



192,135


        Second mortgage 


21,858



21,282



23,312



25,279



26,028


        Residential real estate 


299,838



298,063



326,945



305,552



281,537


        Other 


6,577



7,200



28,894



30,829



32,984


            Total gross loans held-for-investment


1,676,409



1,856,116



2,084,080



2,137,704



2,169,540


Allowance for loan losses 


(26,540)



(28,392)



(33,768)



(35,537)



(48,854)


   Net loans held-for-investment


1,649,869



1,827,724

 



2,050,312



2,102,167



2,120,686


   Loans held-for-sale


7,365



29,171



16,048



20,662



18,707


   Branch assets held-for-sale


31,408



34,058



-



-



-


    Goodwill 


38,188



38,188



38,188



38,188



38,188


    Intangible assets, net


-



238



521



805



1,260


    Total assets 


2,819,893



2,894,658



3,038,467



3,087,553



3,236,321


    Total deposits


2,170,627



2,272,765



2,573,445



2,621,571



2,752,693


   Branch deposits held-for-sale


192,068



160,769



-



-



-


    Securities sold under agreements to
        
repurchase - customers


963



670



471



478



554


    Advances from FHLBNY


60,830



60,873



60,915



60,956



60,997


    Obligations under capital lease


7,111



7,191



7,259



7,331



7,402


    Junior subordinated debentures


92,786



92,786



92,786



92,786



92,786


    Total shareholders' equity


247,047



227,656



248,898



245,337



257,140


Quarterly average balance sheet: 
















    Loans(1)
















        Commercial

$

1,292,705


$

1,480,491


$

1,560,442


$

1,621,222


$

1,671,302


        Home equity


179,226



185,710



187,052



190,394



194,622


        Second mortgage 


22,528



24,358



24,863



26,142



27,041


        Residential real estate


322,751



338,028



331,433



312,977



299,667


        Other


3,755



23,196



25,014



26,134



27,723


            Total gross loans 


1,820,965



2,051,783



2,128,804



2,176,869



2,220,355


    Securities and other interest-earning assets 


840,541



694,529



677,850



782,200



763,575


    Total interest-earning assets 


2,661,506



2,746,312



2,806,654



2,959,069



2,983,930


    Total assets 


2,888,920



2,982,427



3,049,321



3,205,900



3,264,884


    Non-interest-bearing demand deposits 


612,775



573,290



559,606



585,530



549,684


    Total deposits 


2,429,606



2,519,901



2,584,588



2,718,905



2,746,820


    Total interest-bearing liabilities 


1,978,480



2,108,103



2,186,394



2,295,072



2,358,923


    Total shareholders' equity 


243,020



254,116



250,946



256,783



260,701


Capital and credit quality measures:
















Total capital (to risk-weighted assets)(2):
















        Sun Bancorp, Inc.


17.9

%


15.0

%


14.9

%


14.41

%


14.72

%

        Sun National Bank


16.2

%


14.5

%


14.1

%


13.65

%


13.96

%

    Tier 1 capital (to risk-weighted assets)(2):
















        Sun Bancorp, Inc.


15.6

%


12.4

%


12.8

%


12.34

%


12.76

%

        Sun National Bank


14.9

%


13.2

%


12.8

%


12.40

%


12.70

%

    Leverage ratio:
















        Sun Bancorp, Inc.


9.8

%


8.6

%


9.4

%


8.99

%


9.13

%

        Sun National Bank


9.4

%


9.1

%


9.5

%


9.02

%


9.09

%

















    Average equity to average assets


8.4

%


8.5

%


8.2

%


8.01

%


7.99

%

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


1.58

%


1.5

%


1.62

%


1.66

%


 

2.25

%

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


0.84

%


0.76

%


1.80

%


1.78

%


2.55

%

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


1.07

%


1.02

%


1.91

%


1.87

%


2.76

%

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


188

%


 

202

 

%


 

90

 

%


 

94

 

%


 

88

 

%

















Other data:
















Net (charge-offs) recoveries


(1,852)



(20,179)



(1,768)



(15,452)



123


Non-performing assets:
















           Non-accrual loans

$

13,561


$

13,470


$

29,387


$

29,811


$

44,976


           Non-accrual loans held-for-sale


2,770



4,086



-



-



-


           Troubled debt restructurings, non-accrual


528



583



8,017



8,166



10,419


           Loans past due 90 days and accruing


-



-



42



-



-


           Real estate owned, net 


1,084



1,327



2,728



2,503



5,059


                Total non-performing assets

$

17,943


$

19,466



40,174



40,480


$

60,454


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

(2)    September 30, 2014 capital ratios are estimated, subject to regulatory filings.


 

SUN BANCORP, INC. AND SUBSIDIARIES



HISTORICAL TRENDS IN QUARTERLY FINANCIAL DATA (Unaudited)



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




2014


2014


2014


2013


2013




Q3


Q2


Q1


Q4


Q3



Profitability for the quarter:












Tax-equivalent interest income

$

22,121


$

23,943


$

24,806


$

25,667


$

26,955



Interest expense


3,034



3,165



3,248



3,565



3,808



Tax-equivalent net interest income


19,087



20,778



21,558



22,102



23,147



Tax-equivalent adjustment


166



166



166



167



167



Provision for loan losses


-



14,803



-



2,135



(724)



Non-interest income


4,695



3,977



4,949



4,742



5,799



Non-interest expense excluding
        
amortization of intangible assets


23,894



33,394



27,604



32,002



32,377



Amortization of intangible assets


238



283



284



455



540



Loss before income taxes


(516)



(23,891)



(1,547)



(7,915)



(4,862)



Income tax expense


309



357



359



297



-



Net loss available to common
shareholders

$

(825)


$

(24,248)


$

 

 

(1,906)


$

 

 

(8,212)


$

 

 

(4,862)



Financial ratios:

















Return on average assets(1)


(0.11)

%


(3.25)

%


(0.25)

%


(1.02)

%


(0.60)

%


Return on average equity(1)


(1.4)

%


(38.2)

%


(3.0)

%


(12.8)

%


(7.5)

%


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


(1.6)

%


(45.0)

%


(3.6)

%


(15.1)

%


(8.8)

%


Net interest margin(1)


2.87

%


3.03

%


3.07

%


2.99

%


3.10

%


Efficiency ratio


95

%


137

%


106

%


122

%


114

%


Per share data:

















Loss per common share:

















Basic(3)

$

(0.05)


$

(1.39)


$

(0.11)


$

(0.47)


$

(0.28)



Diluted(3)

$

(0.05)


$

(1.39)


$

(0.11)


$

(0.47)


$

(0.28)



Book value(3)

$

13.29


$

13.06


$

14.34


$

14.15


$

14.86



Tangible book value(3)

$

11.24


$

10.85


$

12.11


$

11.90


$

12.58



Average basic shares(3)

17,949,643


17,417,829


17,348,169


17,316,673


17,299,917



Average diluted shares(3)

17,949,643


17,417,829


17,348,169


17,316,673


17,299,917



Non-interest income:

















Service charges on deposit accounts

$

2,285


$

2,215


$

2,151


$

2,263


$

2,314



Mortgage banking revenue, net


423



529



635



1,000



1,593



Net gain on sale of investment securities


-



50



-



-



2



Investment products income


635



715



617



599



678



BOLI income


484



469



461



466



482



Derivative credit valuation adjustment


11



(1,162)



(38)



(710)



(380)



Other income


857



1,161



1,123



1,124



1,110



        Total non-interest income

$

4,695


$

3,977


$

4,949


$

4,742


$

5,799



Non-interest expense:

















  Salaries and employee benefits

$

11,265


$

15,992


$

12,884


$

13,070


$

12,656



   Commission expense


553



811



897



1,098



2,001



    Occupancy expense


2,980



3,552



4,266



3,406



3,456



    Equipment expense


1,695



2,356



1,749



1,871



1,796



    Amortization of intangible assets


238



283



284



455



540



    Data processing expense


1,299



1,281



1,197



1,223



995



    Professional fees


1,423



2,353



1,486



4,891



5,947



    Insurance expense


1,443



1,358



1,467



1,498



1,496



    Advertising expense


567



523



586



903



676



    Problem loan costs


294



566



632



769



816



    Real estate owned expense, net


71



702



144



529



252



    Office supplies expense


217



285



251



245



192



    Other expense


2,087



3,615



2,045



2,499



2,094



       Total non-interest expense

$

24,132


$

33,677


$

27,888


$

32,457


$

32,917



(1) Amounts are annualized.

(2) Return on average tangible equity is computed by dividing annualized net income for the period by average tangible equity. Average tangible

equity equals average equity less average identifiable intangible assets and goodwill.







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










 

SUN BANCORP, INC. AND SUBSIDIARIES



AVERAGE BALANCE SHEETS (Unaudited)


(Dollars in thousands)








 For the Three Months Ended September 30,




2014



2013




Average


Income/


Yield/



Average


Income/


Yield/




Balance


Expense


Cost



Balance


Expense


Cost



Interest-earning assets:















Loans receivable (1),(2):















Commercial

$

1,292,705


$

14,438



4,47

%


$

1,671,302



19,205



4.60

%


Home equity


179,226



1,749



3.90




194,622



1,892



3.89



Second mortgage


22,528



313



5.56




27,041



384



5.68



Residential real estate


322,751



2,737



3.39




299,667



2,620



3.50



Other


3,755



70



7.46




27,723



476



6.87



Total loans receivable


1,820,965



19,307



4.24




2,220,355



24,577



4.43



Investment securities(3)


434,721



2,562



2.36




414,189



2,203



2.13



Interest-earning bank balances


405,820



252



0.25




349,386



222



0.25



Total interest-earning assets


2,661,506



22,121



3.32




2,983,930



27,002



3.62



Non-interest earning assets:





















  Cash and due from banks


44,380










46,336









  Restricted cash


13,000










26,000









  Bank properties and equipment, net


46,162










48,590









  Goodwill and intangible assets, net


38,281










39,717









  Other assets


85,591










120,311









Total non-interest-earning assets


227,414










280,954









Total assets

$

2,888,920









$

3,264,884






























Interest-bearing liabilities:





















Interest-bearing deposit accounts:





















Interest-bearing demand deposits

$

1,010,830


$

707



0.28

%


$

1,263,160



1,064



0.34

%


Savings deposits


256,909



164



0.26




270,394



213



0.32



Time deposits


549,092



1,186



0.86




663,582



1,536



0.93



Total interest-bearing deposit

        accounts


1,816,831



2,057



0.45




2,197,136



2,813



0.51



Short-term borrowings:





















Securities sold under agreements to
        
repurchase - customers


875



-



-




555



-



-



Long-term borrowings:





















FHLBNY advances (4)


60,845



318



2.09




61,011



321



2.10



Obligations under capital lease


7,143



117



6.55




7,435



124



6.67



Junior subordinated debentures


92,786



542



2.34




92,786



550



2.37



Total borrowings


161,649



977



2.42




161,787



995



2.46



Total interest-bearing liabilities


1,978,480



3,034



0.61




2,358,923



3,808



0.65



Non-interest bearing liabilities:





















  Non-interest-bearing demand deposits


612,775










549,684









  Other liabilities


54,645










95,576









Total non-interest bearing liabilities


667,420










645,260









Total liabilities


2,645,900










3,004,183









Shareholders' equity 


243,020










260,701









Total liabilities and shareholders'
        equity

$

2,888,920









$

3,264,884






























Net interest income




$

19,087









$

23,194






Interest rate spread (5)








2.71

%









2.97

%


Net interest margin (6)








2.87

%









3.11

%


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








135

%









127

%





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



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



(3)  Interest earned on non-taxable investment securities is shown on a tax-equivalent basis assuming a 35% marginal federal tax rate for all

periods. The fully taxable equivalent adjustments for the three months ended September, 2014 and 2013 were $166 thousand and $167

thousand, respectively.



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



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

liabilities.



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



 

SUN BANCORP, INC. AND SUBSIDIARIES


AVERAGE BALANCE SHEETS (Unaudited)


(Dollars in thousands)








 For the Nine Months Ended September 30,




2014



2013




Average


Income/


Yield/



Average


Income/


Yield/




Balance


Expense


Cost



Balance


Expense


Cost



Interest-earning assets:















Loans receivable (1),(2):















Commercial

$

1,443,565


$

46,173



4.25

%


$

1,711,443



56,786



4.41

%


Home equity


183,967



5,288



3.82




198,688



5,709



3.82



Second mortgage


23,907



996



5.54




28,677



1,244



5.77



Residential real estate


330,706



8,881



3.57




312,496



8,176



3.48



Other


17,244



884



6.82




29,010



1,504



6.90



Total loans receivable


1,999,389



62,222



4.14




2,280,314



73,419



4.28



Investment securities(3)


447,894



8,103



2.41




405,124



6,192



2.03



Interest-earning bank balances


290,342



544



0.25




279,288



525



0.25



Total interest-earning assets


2,737,625



70,869



3.44




2,964,726



80,136



3.59



Non-interest earning assets:





















  Cash and due from banks


42,317










72,025









  Restricted cash


21,619










-









  Bank properties and equipment, net


47,442










49,375









  Goodwill and intangible assets, net


38,565










40,314









  Other assets


85,400










104,933









Total non-interest-earning assets


235,343










266,647









Total assets

$

2,972,968









$

3,231,373






























Interest-bearing liabilities:





















Interest-bearing deposit accounts:





















Interest-bearing demand deposits

$

1,086,050


$

2,304



0.28

%


$

1,249,777



3,269



0.35

%


Savings deposits


262,829



521



0.26




268,488



648



0.32



Time deposits


579,833



3,701



0.85




676,742



4,856



0.95



Total interest-bearing deposit
        
accounts


1,928,712



6,526



0.45




2,195,007



8,773



0.53



Short-term borrowings:





















Securities sold under agreements to
        
repurchase - customers


627



-



-




1,920



2



0.14



Long-term borrowings:





















FHLBNY advances (4)


60,887



946



2.07




61,073



955



2.08



Obligations under capital lease


7,219



367



6.76




7,503



375



6.65



Junior subordinated debentures


92,786



1,607



2.30




92,786



1,643



2.36



Total borrowings


161,519



2,920



2.40




163,282



2,975



2.42



Total interest-bearing liabilities


2,090,231



9,446



0.60




2,358,289



11,748



0.66



Non-interest bearing liabilities:





















  Non-interest-bearing demand deposits


582,085










529,322








  Other liabilities


51,321










81,477









Total non-interest bearing liabilities


633,406










610,799









Total liabilities


2,723,637










2,969,088









Shareholders' equity 


249,331










262,285









Total liabilities and shareholders'
        equity

$

2,972,968









$

3,231,372






























Net interest income




$

61,423









$

68,388






Interest rate spread (5)








2.84

%









2.93

%


Net interest margin (6)








2.98

%









3.07

%


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








131

%









125

%





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



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



(3)  Interest earned on non-taxable investment securities is shown on a tax-equivalent basis assuming a 35% marginal federal tax rate for all

periods. The fully taxable equivalent adjustments for the nine months ended September 30, 2014 and 2013 were $498 thousand and $554

thousand, respectively.



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



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

liabilities.



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



 

SUN BANCORP, INC. AND SUBSIDIARIES


AVERAGE BALANCE SHEETS (Unaudited)

(Dollars in thousands)







 For the Three Months Ended



September 30, 2014



June 30, 2014



Average


Income/


Yield/



Average


Income/


Yield/



Balance


Expense


Cost



Balance


Expense


Cost


Interest-earning assets:














Loans receivable (1),(2):














Commercial

$

1,292,705


$

14,438



4,47

%


$

1,480,491


$

15,385



4.16

%

Home equity


179,226



1,749



3.90




185,710



1,777



3.83


Second mortgage


22,528



313



5.56




24,358



326



5.35


Residential real estate


322,751



2,737



3.39




338,028



3,187



3.77


Other


3,755



70



7.46




23,196



391



6.74


Total loans receivable


1,820,965



19,307



4.24




2,051,783



21,066



4.11


Investment securities (3)


434,721



2,562



2.36




451,477



2,723



2.41


Interest-earning bank balances


405,820



252



0.25




243,052



154



0.25


Total interest-earning assets


2,661,506



22,121



3.32




2,746,312



23,943



3.49


Non-interest earning assets:




















  Cash and due from banks


44,380










41,196








  Restricted cash


13,000










26,000








  Bank properties and equipment, net


46,162










47,586








  Goodwill and intangible assets, net


38,281










38,568








  Other assets


85,591










82,765








Total non-interest-earning assets


227,414










236,115








Total assets

$

2,888,920









$

2,982,427




























Interest-bearing liabilities:




















Interest-bearing deposit accounts:




















Interest-bearing demand deposits

$

1,010,830


$

707



0.28

%


$

1,099,385


$

790



0.29

%

Savings deposits


256,909



164



0.26




264,386



177



0.27


Time deposits


549,092



1,186



0.86




582,840



1,223



0.84


Total interest-bearing deposit
        
accounts


1,816,831



2,057



0.45




1,946,611



2,190



0.45


Short-term borrowings:




















Securities sold under agreements to
        
repurchase - customers


875



-



-




598



-



-


Long-term borrowings:




















FHLBNY advances (4)


60,845



318



2.09




60,887



315



2.07


Obligations under capital lease


7,143



117



6.55




7,221



127



7.04


Junior subordinated debentures


92,786



542



2.34




92,786



533



2.30


Total borrowings


161,649



977



2.42




161,492



975



2.41


Total interest-bearing liabilities


1,978,480



3,034



0.61




2,108,103



3,165



0.60


Non-interest bearing liabilities:




















  Non-interest-bearing demand deposits


612,775










573,290








  Other liabilities


54,645










46,918








Total non-interest bearing liabilities


667,420










620,208








Total liabilities


2,645,900










2,728,311








Shareholders' equity 


243,020










254,116








Total liabilities and shareholders' equity

$

2,888,920









$

2,982,427




























Net interest income




$

19,087









$

20,778





Interest rate spread (5)








2.71

%









2. 89

%

Net interest margin (6)








2.87

%









3.03

%

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








135

%









130

%



(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 both the three months ended September 30, 2014 and June 30, 2014 was $166 thousand.


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


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

liabilities.


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


 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sun-bancorp-inc-announces-3q-2014-earnings-significant-progress-on-restructuring-initiative-improved-capital-ratios-and-asset-quality-management-team-enhancements-818130632.html

SOURCE Sun Bancorp, Inc.

Copyright 2014 PR Newswire

Sun Bancorp, Inc. (NASDAQ:SNBC)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Sun Bancorp, Inc. Charts.
Sun Bancorp, Inc. (NASDAQ:SNBC)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Sun Bancorp, Inc. Charts.